|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: OAKWOOD MORTGAGE INVESTORS INC OMI TRUST 1996-A, 10-K405, 1997-01-22 |
Next: OAKWOOD MORTGAGE INVESTORS INC OMI TRUST 1996-A, 8-K, 1997-01-22 |
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
----------------
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report (Date of earliest event reported) January 15, 1997.
OMI Trust 1996-A
(Exact name of registrant as specified in charter)
Pennsylvania 33-99320 23-7841128
(State or other jurisdiction (Commission (IRS Employer
of incorporation) File Number) Identification No.)
c/o PNC Bank, National Association
Corporate Trust Department
Attention: Constantine Hromych
1700 Market Street
Philadelphia, Pennsylvania 19103
(Address of principal executive offices) (Zip Code)
Registrant's telephone number, including area code (215) 585-8738
-------------------------------------------------------------------------------
(Former name or former address, if changed since last report.)
<PAGE>
OMI TRUST 1996-A
FORM 8-K
ITEM 1. CHANGES IN CONTROL OF REGISTRANT.
Not Applicable.
ITEM 2. ACQUISITION OR DISPOSITION OF ASSETS.
Not Applicable.
ITEM 3. BANKRUPTCY OR RECEIVERSHIP.
Not Applicable.
ITEM 4. CHANGES IN REGISTRANT'S CERTIFYING ACCOUNTANT.
Not Applicable.
ITEM 5. OTHER EVENTS.
OMI Trust 1996-A (the "Trust"), the issuer of the Oakwood Mortgage
Investors, Inc. Manufactured Housing Contract Senior/Subordinated Pass-Through
Certificates, Series 1996- A (the "Certificates"), makes monthly distributions
to holders of the Certificates. The latest distribution was made on January 15,
1997. Oakwood Acceptance Corporation, as Servicer for the Trust, has prepared a
monthly Remittance Report and delivered it to the Trustee.
Remittance Report. . . . . . . . . . . . .Exhibit 20.1
ITEM 6. RESIGNATIONS OF REGISTRANT'S DIRECTORS.
Not Applicable.
ITEM 7. FINANCIAL STATEMENTS, PRO FORMA FINANCIAL INFORMATION AND EXHIBITS.
Exhibits
20.1 Monthly Remittance Report relating to the Distribution Date
occurring on January 15, 1997.
ITEM 8. CHANGE IN FISCAL YEAR.
Not Applicable.
<PAGE>
Signatures
Pursuant to the requirements of the Securities Exchange Act of 1934,
the Registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.
OMI TRUST 1996-A, Registrant
By: Oakwood Acceptance Corporation,
as servicer
January 29, 1996 /s/ DOUGLAS R. MUIR
-------------------
Douglas R. Muir
Vice President
<PAGE>
INDEX OF EXHIBITS
Page of Sequentially
Numbered Pages
20.1 Monthly Remittance Report relating to Distribution
Date occurring on January 15, 1997......................... 5-10
<PAGE>
OAKWOOD MORTGAGE INVESTORS, INC. 1996-A REPORT DATE: JANUARY 6, 1997
OAKWOOD ACCEPTANCE CORP. - SERVICER POOL REPORT # 11
REMITTANCE REPORT Page 1 of 6
REPORTING MONTH: Dec-96
<TABLE>
<CAPTION>
Scheduled Principal Balance of Contracts
- ------------------------------------------------------------------------------------------
Beginning Ending
Principal Scheduled Prepaid Liquidated Contracts Principal
Balance Principal Principal Principal Repurchased Balance
- -----------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
152,368,263.74 (368,158.49) (426,895.85) (362,404.37) 0.00 151,210,805.03
=========================================================================================
<CAPTION>
Scheduled Scheduled Amount
Gross Servicing Pass Thru Liquidation Reserve Available for
Interest Fee Interest Proceeds Fund Draw Distribution
- -------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
1,403,337.59 126,973.55 1,276,364.04 266,341.82 0.00 2,464,733.75
===============================================================================
</TABLE>
<TABLE>
<CAPTION>
Reserve Fund as of Cutoff Date
- ---------------------------------------------------------------------------------------------
Beginning Investment Balance Before Reserve Reserve Balance After
Balance Deposits Distrib. Interest Current Distribution Fund Draw Fund Deposit Current Distribution Excess
- --------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
326,216.28 0.00 -1,216.28 1,238.70 326,238.70 0.00 0.00 326,238.70 1,238.70
================================================================================================================================
<CAPTION>
Reserve Fund Required Balance
--------------------------------------
Before Current After Current
Distribution Distribution
--------------------------------------
<S> <C>
325,000.00 325,000.00
======================================
</TABLE>
Certificate Account
- -------------------------------------------------------------------------------
Beginning Deposits Investment Ending
Balance Principal Interest Distributions Interest Balance
- -------------------------------------------------------------------------------
130,074.46 1,140,562.17 1,336,064.28 (2,279,736.43) 1,437.38 328,401.86
===============================================================================
P&I Advances at Distribution Date
- --------------------------------------------------------------
Beginning Recovered Current Ending
Balance Advances Advances Balance
- --------------------------------------------------------------
936,705.80 887,008.76 1,448,497.55 1,498,194.59
==============================================================
<PAGE>
OAKWOOD MORTGAGE INVESTORS, INC. 1996-A REPORT DATE: JANUARY 6, 1997
OAKWOOD ACCEPTANCE CORP. - SERVICER POOL REPORT # 11
REMITTANCE REPORT
REPORTING MONTH: Dec-96 Page 2 of 6
Class B Crossover Test Test Met?
- -------------------------------------------------------------- ---------------
(a) Remittance date on or after August 2000 N
(b) Average 60 day Delinquency rate (less than equal to) 5% Y
(c) Average 30 day Delinquency rate (less than equal to) 7% Y
- ------------------------------------------------------------
(d) Cumulative losses do not exceed the following
percent of the intitial principal balance of all Certificates
April 2000 -Sept. 2001 7% N
Oct 2001 -Sept. 2002 8% N
Oct 2002 - 9% N
- ------------------------------------------------------------
(e) Current realized loss ratio (less than equal to) 2.75% Y
(f) Are class B principal balances(greater than)= 21.001%
of stated scheduled pool balance
Cumulative loss ratio:
Beginning B-1 balance 13,069,000.00
Beginning B-2 balance 6,536,459.00
------------------
19,605,459.00
Divided by beginning pool
balance 152,368,263.74
------------------
12.867% N
==================
Average 60 day delinquency ratio:
Over 60s Pool Balance %
------------------------------------------------------
Current Mo 5,783,219.78 151,210,805.03 3.82%
1st Preceding Mo 4,931,445.21 152,368,263.74 3.24%
2nd Preceding Mo 4,402,075.15 153,235,109.43 2.87%
Divided by 3
-------------
3.31%
=============
Average 30 day delinquency ratio:
Over 30s Pool Balance %
------------------------------------------------------
Current Mo 8,455,363.51 151,210,805.03 5.59%
1st Preceding Mo 7,862,512.55 152,368,263.74 5.16%
2nd Preceding Mo 6,952,539.99 153,235,109.43 4.54%
Divided by 3
-------------
5.10%
=============
Cumulative losses 539,130.25
------------------
Divided by Initial Certificate Principal 163,369,459.00 0.330%
=============
Current realized loss ratio:
Liquidation Pool
Losses Balance
--------------------------------------
Current Mo 96,062.55 152,368,263.74
1st Preceding Mo 83,164.18 153,235,109.43
2nd Preceding Mo 58,235.65 154,128,965.31
0.621%
===========
<PAGE>
OAKWOOD MORTGAGE INVESTORS, INC. 1996-A
OAKWOOD ACCEPTANCE CORP. - SERVICER REPORT DATE: JANUARY 6, 1997
REMITTANCE REPORT POOL REPORT # 11
REPORTING MONTH: Dec-96 Page 3 of 6
<TABLE>
<CAPTION>
Delinquency Analysis
31 to 59 days 60 to 89 days 90 days and Over Total Delinq.
No. of Principal Principal Principal Principal Principal
Loans Balance # Balance # Balance # Balance # Balance
-------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
Excluding Repos 5,081 148,729,439.96 94 2,573,764.63 42 1,323,667.62 58 2,109,966.19 194 6,007,398.44
Repos 88 2,481,365.07 5 98,379.10 14 366,914.35 68 1,982,671.62 87 2,447,965.07
-----------------------------------------------------------------------------------------------------------------
Total 5,169 151,210,805.03 99 2,672,143.73 56 1,690,581.97 126 4,092,637.81 281 8,455,363.51
=================================================================================================================
5.4% 5.59%
===================
<CAPTION>
Repossession Analysis
Active Repos Reversal Current Month
Outstanding (Redemption) Repos Cumulative Repos
Principal Principal Principal Principal
# Balance # Balance # Balance # Balance
- -------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
88 2,481,365.07 -2 (48,223.44) 33 847,911.36 197 4,974,415.64
</TABLE>
<PAGE>
OAKWOOD MORTGAGE INVESTORS, INC. 1996-A
OAKWOOD ACCEPTANCE CORP. - SERVICER REPORT DATE: JANUARY 6, 1997
REMITTANCE REPORT POOL REPORT # 11
REPORTING MONTH: Dec-96
Page 4 of 6
REPOSSESSION LIQUIDATION REPORT
Liquidated
Account Customer Principal Sales Insur. Total Repossession
Number Name Balance Proceeds Refunds Proceeds Expenses
- -----------------------------------------------------------------------------
079290-3 GENTHON 28,561.14 23,475.00 2,529.30 26,004.30 2,204.25
082079-5 JONES 10,230.69 12,100.00 909.38 13,009.38 859.50
074837-6 HOOD 18,278.43 15,900.00 1,823.27 17,723.27 2,165.09
079751-4 SWINNEY 13,423.93 18,900.00 998.78 19,898.78 1,589.00
080977-2 BYARS 16,497.68 4,400.00 1,860.34 6,260.34 0.00
080989-7 OWENS 13,105.45 3,500.00 925.51 4,425.51 1,174.00
082495-3 BROWN 16,450.23 15,900.00 660.89 16,560.89 4,415.18
079866-0 DEAN 29,512.90 26,000.00 1984.17 27,984.17 2,874.99
083481-2 GALINDO 31,799.92 31,900.00 2,204.60 34,104.60 3,966.11
084487-8 TERRY 19,126.82 21,500.00 1,233.97 22,733.97 3,391.08
079176-4 WILSON 22,552.08 20,900.00 742.07 21,642.07 2,004.40
080787-5 DUGGINS 20,585.73 19,700.00 726.97 20,426.97 3,477.02
081118-2 MOSS 27,302.80 23,900.00 1,635.43 25,535.43 2,050.29
082375-7 LACY 27,986.85 28,900.00 1,174.51 30,074.51 2,866.90
082611-5 TROYER 27,291.05 25,900.00 145.56 26,045.56 1,132.30
083610-6 MCMURPHY 27,432.41 26,500.00 1,281.36 27,781.36 2,976.50
814764 MESSER 12,266.26 3,725.00 28.83 3,753.83 732.00
0.00
-----------------------------------------------------------
362,404.37 323,100.00 20,864.94 343,964.94 37,878.61
===========================================================
Net Net Current
Account Customer Liquidation Unrecov. Pass Thru Period Net Cumulative
Number Name Proceeds Advances Proceeds Gain/(Loss) Gain/(Loss)
- ------------------------------------------------------------------------------
079290-3 GENTHON 23,800.05 5,407.15 18,392.90 (10,168.24)
082079-5 JONES 12,149.88 1,675.92 10,473.96 243.27
074837-6 HOOD 15,558.18 3,133.62 12,424.56 (5,853.87)
079751-4 SWINNEY 18,309.78 1,849.54 16,460.24 3,036.31
080977-2 BYARS 6,260.34 2,024.16 4,236.18 (12,261.50)
080989-7 OWENS 3,251.51 2,084.40 1,167.11 (11,938.34)
082495-3 BROWN 12,145.71 2,072.48 10,073.23 (6,377.00)
079866-0 DEAN 25,109.18 2,810.64 22,298.54 (7,214.36)
083481-2 GALINDO 30,138.49 2,935.04 27,203.45 (4,596.47)
084487-8 TERRY 19,342.89 1,285.62 18,057.27 (1,069.55)
079176-4 WILSON 19,637.67 1,970.55 17,667.12 (4,884.96)
080787-5 DUGGINS 16,949.95 1,812.96 15,136.99 (5,448.74)
081118-2 MOSS 23,485.14 2,101.47 21,383.67 (5,919.13)
082375-7 LACY 27,207.61 1,736.95 25,470.66 (2,516.19)
082611-5 TROYER 24,913.26 2,068.01 22,845.25 (4,445.80)
083610-6 MCMURPHY 24,804.86 1,779.60 23,025.26 (4,407.15)
814764 MESSER 3,021.83 2,996.40 25.43 (12,240.83)
0.00 0.00 0.00
------------------------------------------------
306,086.33 39,744.51 266,341.82 (96,062.55) (539,130.25)
============================================================
0%
===============
As a percentage of the aggregate cut-off date principal balance
<PAGE>
OAKWOOD MORTGAGE INVESTORS, INC. 1996-A
OAKWOOD ACCEPTANCE CORP. - SERVICER REPORT DATE: JANUARY 6, 1997
REMITTANCE REPORT POOL REPORT # 11
REPORTING MONTH: Dec-96
Page 5 of 6
CERTIFICATE PRINCIPAL ANALYSIS
PRINCIPAL
Original Beginning Current
Cert. Certificate Certificate Principal
Class Balances Balances Payable
- ----------------------------------------------------------------------------
A-1 46,000,000.00 34,998,804.59 (1,157,458.71)
A-1 Outstanding Writedown 0.00 0.00 0.00
A-2 52,000,000.00 52,000,000.00 0.00
A-2 Outstanding Writedown 0.00 0.00 0.00
A-3 31,061,000.00 31,061,000.00 0.00
A-3 Outstanding Writedown 0.00 0.00 0.00
A-4 14,703,000.00 14,703,000.00 0.00
A-4 Outstanding Writedown 0.00 0.00 0.00
B-1 13,069,000.00 13,069,000.00 0.00
B-1 Outstanding Writedown 0.00 0.00 0.00
B-2 6,536,459.00 6,536,459.00 0.00
B-2 Outstanding Writedown 0.00 0.00 0.00
-----------------------------------------------
163,369,459.00 152,368,263.59 (1,157,458.71)
===============================================
<TABLE>
<CAPTION>
Accelerated Ending Principal Paid
Cert. Principal Writedown Certificate Pool Per $1,000
Class Distribution Amounts Balances Factor Denomination
- ---------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
A-1 0.00 0.00 33,841,345.88 73.56814% 25.16
A-1 Outstanding Writedown 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 52,000,000.00 100.00000% 0.00
A-2 Outstanding Writedown 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 31,061,000.00 100.00000% 0.00
A-3 Outstanding Writedown 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 14,703,000.00 100.00000% 0.00
A-4 Outstanding Writedown 0.00 0.00 0.00 0.00 0.00
B-1 0.00 0.00 13,069,000.00 100.00000% 0.00
B-1 Outstanding Writedown 0.00 0.00 0.00 0.00 0.00
B-2 0.00 0.00 6,536,459.00 100.00000% 0.00
B-2 Outstanding Writedown 0.00 0.00 0.00 0.00 0.00
------------------------------------------
0.00 0.00 151,210,804.88
==========================================
</TABLE>
<PAGE>
OAKWOOD MORTGAGE INVESTORS, INC. 1996-A
OAKWOOD ACCEPTANCE CORP. - SERVICER REPORT DATE: JANUARY 6, 1997
REMITTANCE REPORT POOL REPORT # 11
REPORTING MONTH: Dec-96
Page 6 of 6
CERTIFICATE INTEREST ANALYSIS
<TABLE>
<CAPTION>
Interest Paid
Certificate Remittance Beginning Current Total Interest Ending Per $1,000 Cert. TOTAL
Class Rate Balance Accrual Paid Shortfall Balance Denomination Class ISTRIBUTION
----------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
A-1 5.40% 0.00 157,494.62 157,494.62 0.00 0.00 4.50 A-1 1,314,953.33
A-1 Carryover Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A-1 Writedown Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A-2 5.80% 0.00 251,333.33 251,333.33 0.00 0.00 4.83 A-2 251,333.33
A-2 Carryover Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A-2 Writedown Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A-3 6.60% 0.00 170,835.50 170,835.50 0.00 0.00 5.50 A-3 170,835.50
A-3 Carryover Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A-3 Writedown Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A-4 7.20% 0.00 88,218.00 88,218.00 0.00 0.00 6.00 A-4 88,218.00
A-4 Carryover Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A-4 Writedown Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
B-1 7.30% 0.00 79,503.08 79,503.08 0.00 0.00 6.08 B-1 79,503.08
B-1 Carryover Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
B-1 Writedown Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
B-2 8.45% 0.00 46,027.57 46,027.57 0.00 0.00 7.04 B-2 46,027.57
B-2 Carryover Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
B-2 Writedown Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
X 443,067.70 482,951.93 386,889.38 96,062.55 539,130.25 X 386,889.38
R 0.00 0.00 0.00 0.00 0.00 R
Service Fee 0.00 126,973.55 126,973.55 0.00 0.00 126,973.55
-------------------------------------------------------------- -------------
443,067.70 1,403,337.59 1,307,275.04 96,062.55 539,130.25 2,464,733.75
Less Reserve Fund Deposit 0.00 0.00
------------- -------------
1,307,275.04 2,464,733.75
============= =============
</TABLE>
|
|