OAKWOOD MORTGAGE INVESTORS INC OMI TRUST 1996-A
10-K405, 1997-01-22
ASSET-BACKED SECURITIES
Previous: AXENT TECHNOLOGIES INC, 8-K, 1997-01-22
Next: OAKWOOD MORTGAGE INVESTORS INC OMI TRUST 1996-A, 8-K, 1997-01-22



<PAGE>



                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
 
(Mark One)
                                    FORM 10-K

[X] ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934.  [FEE REQUIRED]

For the fiscal year ended    September 30, 1996

                                       or

[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF 1934.  [NO FEE REQUIRED]

For the transition period from ______________________ to _______________________


Commission file number    33-99320


                                OMI TRUST 1996-A
             (Exact name of registrant as specified in its charter)

     Pennsylvania                                      23-7841128
State or other jurisdiction of              (I.R.S. Employer Identification No.)
incorporation or organization


c/o PNC Bank, N.A.
Corporate Trust Department
Attention:  Constantine Hromych
  1700 Market Street, Suite 1412, Philadelphia, PA            19103
(Address of principal executive offices)                    (Zip Code)


Registrant's telephone number, including area code       (215) 585-8738

Securities registered pursuant to Section 12(b) of the Act:   None

Securities registered pursuant to Section 12(g) of the Act:   None

         Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days. |X| Yes |_| No

         Indicate by check mark if disclosure of delinquent filers pursuant to
Item 405 of Regulation S-K (ss. 229.405 of this chapter) is not contained
herein, and will not be contained, to the best of registrant's knowledge, in
definitive proxy or information statements incorporated by reference in Part III
of this Form 10-K or any amendment to this Form 10-K. [X]


<PAGE>



                                OMI Trust 1996-A
                        Oakwood Mortgage Investors, Inc.
                Manufactured Housing Contract Senior/Subordinated
                    Pass-Through Certificates, Series 1996-A

                                    FORM 10-K
                                      INDEX

                                                                     Page Number
PART I.

         Item 1.    Business
         Item 2.    Properties
         Item 3.    Legal Proceedings
         Item 4.    Submission of Matters to a Vote of Security Holders

PART II.

         Item 5.    Market for Registrant's Common Equity and Related
                    Stockholder Matters
         Item 6.    Selected Financial Data
         Item 7.    Management's Discussion and Analysis of Financial
                    Condition and Results of Operations
         Item 8.    Financial Statements and Supplementary Data
         Item 9.    Changes In and Disagreements With Accountants on
                    Accounting and Financial Disclosure

PART III.

         Item 10.   Directors and Executive Officers of the Registrant
         Item 11.   Executive Compensation
         Item 12.   Security Ownership of Certain Beneficial Owners
                    and Management
         Item 13.   Certain Relationships and Related Transactions

PART IV.

         Item 14.   Exhibits, Financial Statement Schedules and
                    Reports on Form 8-K


SIGNATURES

INDEX OF EXHIBITS



<PAGE>



                                     PART I


Item 1.    Business.

                  Not Applicable.

Item 2.    Properties.

                  Not Applicable.

Item 3.    Legal Proceedings.

                  Not Applicable.

Item 4.    Submission of Matters to a Vote of Security Holders.

                  Not Applicable.


                                     PART II

Item 5.   Market for Registrant's Common Equity and Related Stockholder Matters.

           At the end of the Registrant's fiscal year, there were a total of 29
holders of the Registrant's Series 1996- A Manufactured Housing Contract
Senior/Subordinated Pass-Through Certificates, Class A-1, Class A-2, Class A-3,
Class A-4, Class B-1 and Class B-2 (collectively, the "Certificates").

Item 6.    Selected Financial Data.

                  Not Applicable.

Item 7.    Management's Discussion and Analysis of Financial Condition and 
           Results of Operation.

                  Not Applicable.

Item 8.    Financial Statements and Supplementary Data.

                  Not Applicable.

Item 9.    Changes in and Disagreements With Accountants on Accounting and 
           Financial Disclosure.

                  Not Applicable.


                                    PART III

Item 10.   Directors and Executive Officers of the Registrant.

                  Not Applicable.



<PAGE>



Item 11.   Executive Compensation.

                  Not Applicable.

Item 12.   Security Ownership of Certain Beneficial Owners and Management.

                  Not Applicable.

Item 13.   Certain Relationships and Related Transactions.

                  Not Applicable.


                                     PART IV

Item 14.   Exhibits, Financial Statement Schedules, and Reports on Form 8-K.

                  Exhibits

                  99.1     Annualized Remittance Report.

                  99.2     Annual Report of Registrant's Independent Certified
                           Public Accountants as Required by Section 3.13(b) of
                           Oakwood Mortgage Investors, Inc.'s Standard Terms to
                           Pooling and Servicing Agreement (September 1994
                           Edition).

                  99.3     Servicer's Annual Compliance Statement as Required by
                           Section 3.13(a) of Oakwood Mortgage Investors, Inc.'s
                           Standard Terms to Pooling and Servicing Agreement
                           (September 1994 Edition)





<PAGE>



                                   SIGNATURES

        Pursuant to the requirements of Section 13 or 15(d) 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 MORTGAGE INVESTORS, INC.,
                                                as servicer


Dated:  December 27, 1996               /s/ Douglas R. Muir
                                            Douglas R. Muir
                                            Vice President







<PAGE>



                                INDEX OF EXHIBITS

<TABLE>
<CAPTION>

                                                                            Page of Sequentially
                                                                                Numbered Pages

<S>                                                                         <C>
99.1    Annualized Remittance Report

99.2     Annual Report of Registrant's Independent Certified Public Accountants
         as Required by Section 3.13(b) of the Registrant's Standard Terms to
         Pooling and Servicing Agreement (September 1994
         Edition).....................................................__-__

99.3     Servicer's Annual Compliance Statement as Required by Section 3.13(a)
         of Oakwood Mortgage Investors, Inc.'s Standard Terms to Pooling and
         Servicing Agreement (September 1994 Edition)
</TABLE>



<PAGE>


OAKWOOD MORTGAGE INVESTORS, INC. 1996-A  
OAKWOOD ACCEPTANCE CORP. -  SERVICER     
FISCAL YEAR ENDED SERIES REPORT          
REPORTING:  FISCAL YEAR 1996


NOTE: THIS FISCAL YEAR-END SERIES REPORT REPORTS INFORMATION ON THE ASSETS
INCLUDED IN OMI TRUST 1996-A AS OF THE END OF THE PREPAYMENT PERIOD THAT BEGAN
ON SEPTEMBER 1, 1996 AND ENDED ON SEPTEMBER 30, 1996 AND AS OF THE END OF THE
COLLECTION PERIOD THAT BEGAN ON SEPTEMBER 2, 1996 AND ENDED ON OCTOBER 1, 1996.
ACCORDINGLY, THE INFORMATION PRESENTED WITH REGARD TO THE CERTIFICATES REFLECTS
INFORMATION AS OF THE CLOSE OF BUSINESS ON OCTOBER 15, 1996, WHICH IS THE
DISTRIBUTION DATE ON WHICH COLLECTIONS MADE AND LOSSES INCURRED DURING SUCH
PREPAYMENT PERIOD AND COLLECTION PERIOD WERE PASSED THROUGH TO
CERTIFICATEHOLDERS.

<TABLE>
<CAPTION>

                                       Scheduled Principal Balance of Contracts
- ----------------------------------------------------------------------------------------------------------------------
Beginning                                                                                       Ending                Scheduled     
Principal              Scheduled          Prepaid       Liquidated      Contracts               Principal             Gross         
Balance                Principal          Principal     Principal       Repurchased             Balance               Interest      
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                 <C>               <C>              <C>                  <C>                 <C>                   <C>           
163,369,459.15      (2,898,725.21)    (4,838,026.55)   (1,503,742.08)       0.00                154,128,965.31        11,725,348.17 
====================================================================================================================================

<CAPTION>

                              Scheduled                                          Amount                
             Servicing        Pass Thru          Liquidation   Reserve           Available for         
                Fee           Interest           Proceeds      Fund Draw         Distribution (1)      
- -----------------------------------------------------------------------------------------------------  
       <C>                  <C>             <C>                 <C>            <C>                  
          1,059,907.42         10,665,440.75   1,202,074.21        0.00           20,664,174.14        
=====================================================================================================  
</TABLE>



<TABLE>
<CAPTION>


                                        Reserve Fund
- ---------------------------------------------------------------------------------------------------
                                                                                                                                    
                                                                                                                                    
 Beginning                             Investment     Balance Before      Reserve   Reserve        Balance After                    
  Balance      Deposits    Distrib.     Interest   10/15/96 Distribution  Fund Draw Fund Deposit   10/15/96 Distribution     Excess
- ------------------------------------------------------------------------------------------------------------------------------------
<S>           <C>           <C>          <C>            <C>                  <C>       <C>            <C>                   <C>     
   0.00       325,000.00   -6,769.49     7,980.63       326,211.14           0.00      0.00           326,211.14            1,211.14
====================================================================================================================================

<CAPTION>
Reserve Fund Required Balance          
- -------------------------------------- 
Before 10/15/96   After 10/15/96       
Distribution      Distribution         
- -------------------------------------- 
<C>                 <C>                
325,000.00          325,000.00         
====================================== 
</TABLE>




<TABLE>
<CAPTION>


                                               Certificate Account as of 9/30/96
- --------------------------------------------------------------------------------------------------------------------------------

        Beginning                        Deposits                                       Investment               Ending
         Balance               Principal          Interest        Distributions          Interest                Balance
- --------------------------------------------------------------------------------------------------------------------------------
<S>                           <C>                <C>              <C>                     <C>                 <C>         
          0.00                8,305,953.54       10,118,388.41    (18,702,025.05)         18,343.35           (259,339.75)
================================================================================================================================
</TABLE>


<TABLE>
<CAPTION>


                                  P&I Advances
- -------------------------------------------------------------------------------
                               Aggregate          Aggregate
        Beginning              Recovered          Advances           Ending
         Balance                Advances            Made             Balance
- -------------------------------------------------------------------------------


          <C>               <C>               <C>                <C>         
           0.00              (8,498,309.06)    10,587,953.84      2,089,644.78
===============================================================================

(1) PURSUANT TO THE APPLICABLE POOLING AND SERVICING AGREEMENT, $325,000 OF THE
AMOUNTS AVAILABLE FOR DISTRIBUTION ON DISTRIBUTION DATES DURING THE FISCAL YEAR
WERE DEPOSITED INTO THE RESERVE FUND, AND $1,059,907.42 OF SUCH AMOUNTS WERE
USED TO PAY SERVICING FEES DUE TO THE SERVICER. CONSEQUENTLY, THE TOTAL AMOUNT
DISTRIBUTED ON THE CERTIFICATES DURING THE FISCAL YEAR WAS $19,279,266.72
</TABLE>







<PAGE>



OAKWOOD MORTGAGE INVESTORS, INC. 1996-A
OAKWOOD ACCEPTANCE CORP. -  SERVICER
FISCAL YEAR ENDED SERIES REPORT
REPORTING:  FISCAL YEAR 1996

REPOSSESSION LIQUIDATION REPORT

<TABLE>
<CAPTION>



                  Liquidated                                                                            Net                        
Prepayment        Principal           Sales          Insur.          Total        Repossession      Liquidation         Unrecov.   
  Period           Balance          Proceeds         Refunds        Proceeds        Expenses         Proceeds           Advances   
- -----------------------------------------------------------------------------------------------------------------------------------

SEE MONTHLY INVESTOR REPORTS FOR DETAIL

<S>                   <C>               <C>           <C>              <C>             <C>               <C>                 <C>  
Feb-96                 0.00              0.00          0.00             0.00            0.00              0.00                0.00 
Mar-96                 0.00              0.00          0.00             0.00            0.00              0.00                0.00 
Apr-96            57,142.99         48,400.00      1,164.35        49,564.35        5,669.78         43,894.57            2,997.53 
May-96           151,243.52        143,710.00     11,356.89       155,066.89       19,707.44        135,359.45            7,888.16 
Jun-96           226,451.29        223,400.00     10,443.53       233,843.53       27,297.53        206,546.00           14,362.00 
Jul-96           268,890.67        255,523.00     14,324.00       269,847.00       27,392.27        242,454.73           23,309.88 
Aug-96           416,037.93        380,600.00      18599.78       399,199.78       41,507.47        357,692.31           31,805.35 
Sep-96           383,975.68        343,628.00     17,146.75       360,774.75       31,671.89        329,102.86           32,612.79 

               --------------------------------------------------------------------------------------------------------------------
               1,503,742.08      1,395,261.00     73,035.30     1,468,296.30      153,246.38      1,315,049.92          112,975.71
               ====================================================================================================================

<CAPTION>

                          Net              Current                       
                       Pass Thru         Period Net       Cumulative     
                        Proceeds         Gain/(Loss)    Gain/(Loss)      
               --------------------------------------------------------  
                                                                         
                                                                         
                                                                         
<S>                        <C>               <C>                       
Feb-96                       0.00              0.00                      
Mar-96                       0.00              0.00                      
Apr-96                  40,897.04        (16,245.95)                     
May-96                 127,471.29        (23,772.23)                     
Jun-96                 192,184.00        (34,267.29)                     
Jul-96                 219,144.85        (49,745.82)                     
Aug-96                 325,886.96        (90,150.97)                     
Sep-96                 296,490.07        (87,485.61)                     

               ------------------------------------------
                     1,202,074.21       (301,667.87)       (301,667.87)
               ========================================================
                                                                 0.00
                                                            ===========

As a percentage of the aggregate cut-off date principal balance.


</TABLE>
               

<PAGE>



OAKWOOD MORTGAGE INVESTORS, INC. 1996-A
OAKWOOD ACCEPTANCE CORP. -  SERVICER
FISCAL YEAR ENDED SERIES REPORT
REPORTING:  FISCAL YEAR 1996

CERTIFICATE PRINCIPAL ANALYSIS

PRINCIPAL
<TABLE>
<CAPTION>

                                   Original           Beginning         Current         Accelerated                         Ending  
             Cert.                Certificate        Certificate       Principal         Principal        Writedown      Certificate
             Class                 Balances           Balances          Payable         Distribution     Amounts (1)       Balances 
- ------------------------------------------------------------------------------------------------------------------------------------


<S>                             <C>                <C>              <C>                    <C>              <C>        <C>          
A-1                             46,000,000.00      46,000,000.00    (9,240,493.84)         0.00             0.00       36,759,506.16
A-1 Outstanding Writedown                0.00               0.00             0.00          0.00             0.00                0.00

A-2                             52,000,000.00      52,000,000.00             0.00          0.00             0.00       52,000,000.00
A-2 Outstanding Writedown                0.00               0.00             0.00          0.00             0.00                0.00

A-3                             31,061,000.00      31,061,000.00             0.00          0.00             0.00       31,061,000.00
A-3 Outstanding Writedown                0.00               0.00             0.00          0.00             0.00                0.00

A-4                             14,703,000.00      14,703,000.00             0.00          0.00             0.00       14,703,000.00
A-4 Outstanding Writedown                0.00               0.00             0.00          0.00             0.00                0.00

B-1                             13,069,000.00      13,069,000.00             0.00          0.00             0.00       13,069,000.00
B-1 Outstanding Writedown                0.00               0.00             0.00          0.00             0.00                0.00

B-2                              6,536,459.00       6,536,459.00             0.00          0.00             0.00        6,536,459.00
B-2 Outstanding Writedown                0.00               0.00             0.00          0.00             0.00                0.00


                             -------------------------------------------------------------------------------------------------------

                               163,369,459.00     163,369,459.00    (9,240,493.84)         0.00             0.00      154,128,965.16
                             =======================================================================================================


<CAPTION>

                                                 Principal Paid
             Cert.               Pool             Per $1,000
             Class               Factor           Denomination
- --------------------------------------------------------------------


<S>                                 <C>             <C>   
A-1                                 79.91197%       200.88
A-1 Outstanding Writedown            0.00             0.00

A-2                                100.00000%         0.00
A-2 Outstanding Writedown            0.00             0.00

A-3                                100.00000%         0.00
A-3 Outstanding Writedown            0.00             0.00

A-4                                100.00000%         0.00
A-4 Outstanding Writedown            0.00             0.00

B-1                                100.00000%         0.00
B-1 Outstanding Writedown            0.00             0.00

B-2                                100.00000%         0.00
B-2 Outstanding Writedown            0.00             0.00

</TABLE>


                          

(1) THIS REPRESENTS THE AMOUNT OF LOSSES ON THE ASSETS THAT WERE ALLOCATED TO
REDUCED THE OUTSTANDING PRINCIPAL BALANCE OF THE CERTIFICATES IN ACCORDANCE WITH
THE APPLICABLE POOLING AND SERVICING AGREEMENT.



<PAGE>




OAKWOOD MORTGAGE INVESTORS, INC. 1996-A
OAKWOOD ACCEPTANCE CORP. -  SERVICER
FISCAL YEAR ENDED SERIES REPORT
REPORTING:  FISCAL YEAR 1996


<TABLE>
<CAPTION>

CERTIFICATE INTEREST ANALYSIS
                                                                                                                                  
           Certificate    Remittance     Beginning          Current               Total           Interest           Ending       
              Class          Rate         Balance           Accrual               Paid            Shortfall         Balance       
                         ---------------------------------------------------------------------------------------------------------


<S>                            <C>         <C>          <C>                 <C>                       <C>            <C>          
A-1                            5.40%       0.00         1,498,199.55        1,498,199.55              0.00           0.00         
A-1  Carryover Interest        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         

A-2                            5.80%       0.00         2,010,666.64        2,010,666.64              0.00           0.00         
A-2  Carryover Interest        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         

A-3                            6.60%       0.00         1,366,684.00        1,366,684.00              0.00           0.00         
A-3  Carryover Interest        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         

A-4                            7.20%       0.00           705,744.00          705,744.00              0.00           0.00         
A-4  Carryover Interest        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         

B-1                            7.30%       0.00           636,024.64          636,024.64              0.00           0.00         
B-1  Carryover Interest        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         

B-2                            8.45%       0.00           368,220.56          368,220.56              0.00           0.00         
B-2  Carryover Interest        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         

X                                          0.00         4,079,901.36        3,778,233.49(1)     301,667.87     301,667.87         

R                                          0.00                 0.00                0.00              0.00           0.00         

Service Fee                                0.00         1,059,907.42        1,059,907.42              0.00           0.00         
                                 --------------------------------------------------------------------------------------           


                                           0.00        11,725,348.17       11,423,680.30        301,667.87     301,667.87         

Less Reserve Fund Deposit                                                     325,000.00                                          
                                                                           --------------------                                   
                                                                              11,098,680.30(2)                                    
                                                                           ====================                                   


<CAPTION>

           Certificate      Per $1,000       Cert.             TOTAL
              Class        Denomination      Class          DISTRIBUTION
                         -------------------------------------------------------


<S>                            <C>              <C>         <C>          
A-1                            32.57          A-1           10,738,693.39
A-1  Carryover Interest         0.00
A-1  Writedown Interest         0.00

A-2                            38.67          A-2            2,010,666.64
A-2  Carryover Interest         0.00
A-2  Writedown Interest         0.00

A-3                            44.00          A-3            1,366,684.00
A-3  Carryover Interest         0.00
A-3  Writedown Interest         0.00

A-4                            48.00          A-4              705,744.00
A-4  Carryover Interest         0.00
A-4  Writedown Interest         0.00

B-1                            48.67          B-1              636,024.64
B-1  Carryover Interest         0.00
B-1  Writedown Interest         0.00

B-2                            56.33          B-2              368,220.56
B-2  Carryover Interest         0.00
B-2  Writedown Interest         0.00

X                                              X             3,778,233.49

R                                              R

Service Fee                                                  1,059,907.42
                                                            ---------------

                                                            20,664,174.14

Less Reserve Fund Deposit                                      325,000.00
                                                         ---------------------

                                                            20,339,174.14(2)
                                                          =====================

</TABLE>






(1) RESERVE FUND DEPOSITS WERE MADE FROM CASH FLOWS ON THE ASSETS, AS REQUIRED
BY THE APPLICABLE POOLING AND SERVICING AGREEMENT IN THE AGGREGATE AMOUNT OF
$325,000. THESE DEPOSITS HAD THE EFFECT OF REDUCING CASH AVAILABLE TO MAKE
DISTRIBUTIONS ON THE CLASS X CERTIFICATES. CONSEQUENTLY, THE ACTUAL TOTAL AMOUNT
DISTRIBUTED ON THE CLASS X CERTIFICATES WAS $3,453,233.49.

(2) PURSUANT TO THE APPLICABLE POOLING AND SERVICING AGREEMENT, $325,000 OF THE
AMOUNTS AVAILABLE FOR DISTRIBUTION ON DISTRIBUTION DATES DURING THE FISCAL YEAR
WERE DEPOSITED INTO THE RESERVE FUND, AND $1,059,907.42 OF SUCH AMOUNTS WERE
USED TO PAY SERVICING FEES DUE TO THE SERVICER. CONSEQUENTLY, THE TOTAL AMOUNT
DISTRIBUTED ON THE CERTIFICATES DURING THE FISCAL YEAR WAS $19,279,266.72








<PAGE>



OAKWOOD MORTGAGE INVESTORS, INC. 1996-A
OAKWOOD ACCEPTANCE CORP. -  SERVICER
FISCAL YEAR ENDED SERIES REPORT
REPORTING:  FISCAL YEAR 1996
<TABLE>
<CAPTION>

                                                          Repo Properties
                                                        Brought Current by                                 Aggregate Repo Properties
                       Gross Repossessions                   Borrower               Net Current Repos         in Trust at Month-End
                                Principal                       Principal                   Principal                 Principal
                 #               Balance               #         Balance         #           Balance      #            Balance
              -------------------------------------- ------------------------ -----------------------  -----------------------------

<S>              <C>             <C>                 <C> <C>                   <C> <C>                  <C>    <C>          
Feb-96             2                $   67,823.87     -  $     -                2  $     67,822.87       2     $    67,823.87
Mar-96             6                   142,190.85     -        -                6       142,190.85       8         210,014.72
Apr-96            13                   288,907.18     -        -               13       288,907.18      21         498,921.90
May-96            12                   369,569.58     -        -               12       369,569.58      33         868,491.48
Jun-96            22                   465,067.38     -        -               22       465,067.38      55       1,333,558.86
Jul-96            31                   838,319.59     -        -               31       838,319.59      86       2,171,878.45
Aug-96            16                   360,680.23     -        -               16       360,680.23     102       2,532,558.68
Sep-96            17                   483,310.85     -        -               17       483,310.85     119       3,015,869.53
              ----------------------------------- ------------------------- ----------------------   ------------------------

Total of month
 end balance     119                $ 3,015,869.53     -  $     -              119 $   3,015,869.53     426     $10,699,117.49
              =================================== ======================== =======================   ========================

Average month
 end balance      15                $  376,983.69     -  $     -               15 $     376,983.69      53     $ 1,337,389.69
              =================================== ======================== =======================  =========================


</TABLE>




<PAGE>



OAKWOOD MORTGAGE INVESTORS, INC. 1996-A
OAKWOOD ACCEPTANCE CORP. -  SERVICER
FISCAL YEAR ENDED SERIES REPORT
REPORTING:  FISCAL YEAR 1996
<TABLE>
<CAPTION>



                                                                    Delinquency Analysis
                    ----------------------------------------------------------------------------------------------------------------

                       31 to 59 days                    60 to 89 days         90 days and Over             Total Delinq.
                                Principal                     Principal                 Principal                Principal
                    #            Balance         #            Balance        #           Balance         #        Balance
                    ----------------------------------------------------------------------------------------------------------------

<S>                 <C>         <C>                      <C>                          <C>              <C>     <C>         
Feb-96                41     $  1,136,964.49      -      $                   -        $        -         41    $ 1,136,964.49
Mar-96                46        1,221,105.91      16          420,353.29     -                 -         62      1,641,459.20
Apr-96                51        1,490,775.34      27          713,370.56     12          321,277.19      90      2,525,423.09
May-96                73        2,151,085.93      25          777,044.04     24          625,057.39     122      3,553,187.36
Jun-96               110        3,062,526.39      36          896,560.13     37        1,109,705.14     183      5,068,791.66
Jul-96                83        2,325,398.99      42        1,261,274.19     50        1,470,377.40     175      5,057,050.58
Aug-96                83        2,444,377.54      44        1,221,259.17     69        2,098,209.26     196      5,763,845.97
Sep-96                79        2,343,404.84      47        1,283,747.05     86        2,642,725.83     212      6,269,877.72
                    ----------------------------------------------------------------------------------------------------------------

Total of month
 end balance          56     $ 16,175,639.43     237     $  6,573,608.43    278  $     8,267,352.21   1,081    $31,016,600.07
                    ================================================================================================================

Average month
end balance           71     $  2,021,954.93     30      $    821,701.05     35  $     1,033,419.03   135      $ 3,877,075.01
                    ================================================================================================================


</TABLE>






<PAGE>




                         Independent Accountant's Report


November 4, 1996

To the Board of Directors
of Oakwood Acceptance Corporation



<PAGE>


We have examined management's assertion about Oakwood Acceptance Corporation's
(the "Company") compliance with the minimum servicing standards identified in
the Mortgage Bankers Association of America's Uniform Single Attestation Program
for Mortgage Bankers (USAP) as of and for the year ended September 30, 1996
included in the accompanying management assertion. Management is responsible for
the Company's compliance with those minimum servicing standards. Our
responsibility is to express an opinion on management's assertion about the
entity's compliance based on our examination.

Our examination was made in accordance with standards established by the
American Institute of Certified Public Accountants and, accordingly, included
examining, on a test basis, evidence about the Company's compliance with the
minimum servicing standards and performing such other procedures as we
considered necessary in the circumstances. We believe that our examination
provides a reasonable basis for our opinion. Our examination does not provide a
legal determination on the Company's compliance with the minimum servicing
standards.

In our opinion, management's assertion that the Company complied with the
aforementioned minimum servicing standards as of and for the year ended
September 30, 1996 is fairly stated, in all material respects.


/s/ Price Waterhouse LLP



<PAGE>










November 4, 1996


Price Waterhouse LLP
Suite 1800
200 West 2nd Street
Winston-Salem, NC 27101

Ladies and Gentlemen:

As of and for the year ended September 30, 1996, Oakwood Acceptance Corporation
(OAC) has complied in all material respects with the minimum servicing standards
set forth in the Mortgage Bankers Association of America's Uniform Single
Attestation Program for Mortgage Bankers (the "USAP"). As of and for this same
period, OAC had in effect a fidelity bond and errors and omissions policy in the
amount of $5,000,000 and $1,400,000 respectively.



/s/ Nicholas J St. George           /s/ C. Michael Kilbourne
Nicholas J. St. George, Chief       C. Michael Kilbourne, Financial Officer
Executive Officer




/s/ Michael D. Rutherford           /s/ Douglass R Muir
Michael D. Rutherford,             Douglas R. Muir, VP, Treasurer/Secretary
Controller   




/s/ Larry T. Gilmore                /s/ Jimmy S. Griffin
Larry T. Gilmore, EVP-Consumer      Jimmy S. Griffin, VP-Loan Servicing
Finance     




<PAGE>




                         OAKWOOD ACCEPTANCE CORPORATION
                          ANNUAL OFFICER'S CERTIFICATE

                        OAKWOOD MORTGAGE INVESTORS, INC.
                  SENIOR/SUBORDINATED PASS-THROUGH CERTIFICATES
                                  SERIES 1996-A


Pursuant to Section 3.13(a) of the Standard Terms to Pooling and Servicing
Agreement (September 1994 Edition) which is incorporated in the Pooling and
Servicing Agreement dated February 1, 1996 among Oakwood Mortgage Investors,
Inc., Oakwood Acceptance Corporation (the "Servicer") and PNC Bank, N.A., the
undersigned officer of the Servicer hereby certifies that a review of the
activities of the Servicer during the period February 1, 1996 through September
30, 1996 and of its performance under the Pooling and Servicing Agreement has
been made under his supervision and to the best of his knowledge, based on such
review, the Servicer has fulfilled all its obligations under the Pooling and
Servicing Agreement through such period.



By:  /s/ Douglas R. Muir

Name:  Douglas R. Muir

Title:  Vice President

Date:  September 30, 1996



                                     Page 1




© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission