OMI TRUST 1999-A
8-K, 1999-08-25
ASSET-BACKED SECURITIES
Previous: COASTAL COMMUNITY GROUP INC, 424B3, 1999-08-25
Next: AZURIX CORP, 8-K/A, 1999-08-25



                       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) August 13, 1999.
                                                        ----------------

                                OMI Trust 1999-A
               --------------------------------------------------
               (Exact name of registrant as specified in charter)


       Pennsylvania                   333-31441           Application filed
- --------------------------------------------------------------------------------
 (State or other jurisdiction        (Commission           (IRS Employer
     of incorporation)               File Number)        Identification No.)

      c/o Chase Manhattan Trust Co.
      Global Trust
      Attention:  Judy Wisniewskie
      One Liberty Place, Suite 5520
      1650 Market Street
      Philadelphia, Pennsylvania                             19103
- --------------------------------------------------------------------------------
      (Address of principal executive offices)            (Zip Code)


        Registrant's telephone number, including area code (215) 988-1322
                                                           --------------


 -------------------------------------------------------------------------------
         (Former name or former address, if changed since last report.)


<PAGE>


                                OMI TRUST 1999-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 1999-A (the "Trust"), the issuer of the Oakwood Mortgage
Investors, Inc. Manufactured Housing Contract Senior/Subordinated Pass-Through
Certificates, Series 1999-A (the "Certificates"), makes monthly distributions to
holders of the Certificates. The latest distribution was made on August 13,
1999. 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 August 13, 1999.

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 1999-A, Registrant

                                            By:  Oakwood Acceptance Corporation,
                                                     as servicer


August 23, 1999                             ------------------------------------

                                                     Douglas R. Muir
                                                     Vice President



<PAGE>


                                INDEX OF EXHIBITS

<TABLE>
<CAPTION>


                                                                                               Page of Sequentially
                                                                                                   Numbered Pages
                                                                                                   --------------
<S>      <C>                                                                                   <C>
20.1     Monthly Remittance Report relating to Distribution
         Date occurring on August 13, 1999................................................................

</TABLE>



<TABLE>
<CAPTION>
OAKWOOD MORTGAGE INVESTORS, INC. 1999-A                                                              REPORT DATE:  August 6, 1999
OAKWOOD ACCEPTANCE CORP. -  SERVICER                                                                 POOL REPORT #         7
REMITTANCE REPORT                                                                                    Page 1 of 6
REPORTING MONTH: Jul-99


                        Scheduled Principal Balance of Contracts
- ------------------------------------------------------------------------------------------------------

Beginning                                                                          Ending             Scheduled
Principal          Scheduled      Prepaid         Liquidated     Contracts         Principal          Gross          Servicing
Balance            Principal      Principal       Principal      Repurchased       Balance            Interest       Fee
- ---------------------------------------------------------------------------------------------------------------------------------


<S>              <C>            <C>             <C>                   <C>       <C>                <C>               <C>
330,677,563.52   (393,693.12)   (1,612,128.62)  (1,236,653.53)        0.00      327,435,088.25     2,635,715.16      275,564.64
=================================================================================================================================


<CAPTION>


  Scheduled                                                 Amount
  Pass Thru             Liquidation       Reserve           Available for         Limited          Total
  Interest              Proceeds          Fund Draw         Distribution          Guarantee        Distribution
- ------------------------------------------------------------------------------------------------------------------


<C>               <C>                       <C>                <C>                         <C>       <C>
2,360,150.52      1,171,804.13              0.00               5,813,341.03                0.00      5,813,341.03
==================================================================================================================


                                      Certificate Account
- ----------------------------------------------------------------------------------------------------------------------------

  Beginning                       Deposits                                          Investment             Ending
   Balance             Principal           Interest           Distributions         Interest               Balance
- ----------------------------------------------------------------------------------------------------------------------------

 2,577,961.37       3,234,993.92         2,588,879.03        (5,617,146.28)         7,058.80              2,791,746.84
============================================================================================================================



              P&I Advances at Distribution Date

- ----------------------------------------------------------------------------
 Beginning             Recovered            Current            Ending
  Balance               Advances            Advances          Balance
- ----------------------------------------------------------------------------



 871,381.45            883,240.69                          -11,859.24
============================================================================

</TABLE>

<PAGE>


OAKWOOD MORTGAGE INVESTORS, INC. 1999-A
OAKWOOD ACCEPTANCE CORP. -  SERVICER
REMITTANCE REPORT
REPORTING MONTH: Jul-99


Class B Crossover Test
- ----------------------------------------------------------------

(a) Remittance date on or after December 2002


(b) Average 60 day Delinquency rate <=      5%

(c) Average 30 day Delinquency rate <=      7%


(d) Cumulative losses do not exceed the following

percent of the intitial principal balance of all Certificates

Average 30 day delinquency ratio:
               Dec 2002- May 2004           7%
               June 2004-May 2005           8%
               June 2005 and thereafter     9%




(e) Current realized loss ratio <=          2.75%


(f) Does Subordinated Certificate percentage equal or

     exceed                                 31.500%
     of Pool Scheduled Principal Balance

               Beginning M balances                               40,398,000.00

               Beginning B-1 balance                              15,808,000.00

               Beginning B-2 balance                              24,591,125.00
                                                             -------------------
                                                                  80,797,125.00
                                                             -------------------
               Divided by beginning pool
               balance                                           330,677,563.52
                                                                        24.434%




                                         REPORT DATE:  August 6, 1999
                                         POOL REPORT #      7

                                         Page 2 of 6
<TABLE>
<CAPTION>

 Test Met?         Average 60 day delinquency ratio:
 ----------------
<S>    <C>        <C>                          <C>                   <C>               <C>
        N                                     Over 60s            Pool Balance            %
                                         ---------------------------------------------------------

        Y          Current Mo                   6,853,868.95          327,435,088.25    2.09%
                   1st Preceding Mo             5,802,961.31          330,677,563.52    1.75%
        Y          2nd Preceding Mo             4,167,861.38          333,626,927.81    1.25%
                                                                          Divided by      3
                                                                                    --------------
                                                                                        1.70%
                                                                                    ==============


                   Average 30 day delinquency ratio:
        N
        N
        N                                     Over 30s            Pool Balance            %
                                         ---------------------------------------------------------

                   Current Mo                  12,498,306.97          327,435,088.25    3.82%
                   1st Preceding Mo            11,175,760.57          330,677,563.52    3.38%
        Y          2nd Preceding Mo            11,777,720.84          333,626,927.81    3.53%
                                                                          Divided by      3
                                                                                    --------------
                                                                                        3.58%
                                                                                    ==============

                   Cumulative loss ratio:

                                           Cumulative losses              132,266.64
                                                           -------------------------
                   Divided by Initial Certificate Principal           351,290,125.00   0.038%
                                                                                    ==============





                 Current realized loss ratio:
        N                                Liquidation                  Pool
                                               Losses               Balance
                                         --------------------------------------------

                   Current Mo                      64,849.40          330,677,563.52
                   1st Preceding Mo                53,929.99          333,626,927.81
                   2nd Preceding Mo                     0.00          336,503,836.81
                                         --------------------------------------------
                                                  118,779.39          333,602,776.05   0.142%
                                                                                    ==============

</TABLE>
<PAGE>


OAKWOOD MORTGAGE INVESTORS, INC. 1999-A
OAKWOOD ACCEPTANCE CORP. -  SERVICER
REMITTANCE REPORT
REPORTING MONTH: Jul-99

<TABLE>
<CAPTION>
                                                                        Delinquency Analysis

                                                     31 to 59 days                   60 to 89 days             90 days and Over
                    No. of       Principal                       Principal                   Principal                  Principal
                    Loans        Balance              #          Balance            #        Balance           #        Balance
              --------------------------------------------------------------------------------------------------------------------
<S>                 <C>         <C>                   <C>       <C>                <C>     <C>                <C>     <C>
Excluding Repos     7,174       325,564,329.72        150       5,434,155.98       55      2,184,446.20       68      3,044,850.96

         Repos         53         1,870,758.53          6         210,282.04        9        249,755.69       37      1,374,816.10
              --------------------------------------------------------------------------------------------------------------------

         Total      7,227       327,435,088.25        156       5,644,438.02       64      2,434,201.89      105      4,419,667.06
              ====================================================================================================================

</TABLE>
<TABLE>
<CAPTION>
                                                                                               REPORT DATE:  August 6, 1999
                                                                                               POOL REPORT #             7
                                                                                               Page 3 of 6


                                                                           Repossession Analysis
                              Active Repos               Reversal          Current Month
 Total Delinq.                Outstanding               (Redemption)        Repos                  Cumulative Repos
           Principal                   Principal            Principal           Principal                 Principal
#          Balance           #         Balance    #         Balance     #       Balance           #       Balance
- ------------------------------------------------------------------------------------------------------------------------------------
<S>        <C>              <C>  <C>             <C>       <C>         <C>     <C>               <C>      <C>
   273     10,663,453.14    53   1,870,758.53    0         0.00        58      1,920,392.38      189      5,652,777.71

    52      1,834,853.83
- -------------------------

   325     12,498,306.97
=========================

  4.5%             3.82%
=========================
</TABLE>


<PAGE>


              OAKWOOD MORTGAGE INVESTORS, INC. 1999-A
              OAKWOOD ACCEPTANCE CORP. -  SERVICER
              REMITTANCE REPORT
              REPORTING MONTH: Jul-99

              REPOSSESSION LIQUIDATION REPORT

<TABLE>
<CAPTION>
                                                                       Liquidated
                  Account                    Customer                   Principal          Sales          Insur.           Total
     FHA?          Number                      Name                      Balance         Proceeds         Refunds        Proceeds
- ------------------------------------------------------------------------------------------------------------------------------------
<S>           <C>                                                       <C>              <C>                <C>          <C>
              1750223         WALKER SANDRA G                           1,341.14         1,341.14           0.00         1,341.14
              1751999         MOORE BUDDY R                            37,292.81        37,292.81           0.00        37,292.81
              1752526         BRAZELL DAVID E                          41,640.32        41,640.32           0.00        41,640.32
              1755354         BOURGUE JASON A                          33,929.15        33,929.15           0.00        33,929.15
              1756451         WELSH MARTIN D                           29,928.13        29,928.13           0.00        29,928.13
              1758440         FRENCH THOMAS E                          36,195.84        36,195.84           0.00        36,195.84
              1762939         MCINTRYE TIMOTHY W                       66,223.37        66,223.37           0.00        66,223.37
              1763861         WALKER AMBER G                           40,782.10        40,782.10           0.00        40,782.10
              1766138         SAENZ JR ROEL                            38,932.34        38,932.34           0.00        38,932.34
              1767433         CHEEK VIOLA                               8,135.34         8,135.34           0.00         8,135.34
              1767771         GUIDRY JENNY E                           45,001.83        45,001.83           0.00        45,001.83
              1769793         ZELLMER DEWAYNE                          19,486.15        19,486.15           0.00        19,486.15
              1773860         STAFFORD CHARLOTTE M                     12,459.82        12,459.82           0.00        12,459.82
              1775345         DAVENPORT MELANIE M                      22,288.03        22,288.03           0.00        22,288.03
              1775527         STEWART ERIC                             33,804.09        33,804.09           0.00        33,804.09
              1775840         HOLLAND DAVID R                          19,955.83        19,955.83           0.00        19,955.83
              1775949         MITCHEM ROBERT                           39,696.51        39,696.51           0.00        39,696.51
              1778091         LUNSFORD MARVIN                          41,019.38        41,019.38           0.00        41,019.38
              1781079         SPRINGS KELSA R                          38,378.69        38,378.69           0.00        38,378.69
              1784024         PHILLIPS JOHNNIE D                       31,974.37        31,974.37           0.00        31,974.37
              1784560         LEE JOHN                                 24,394.93        24,394.93           0.00        24,394.93
              1785765         LYALL DENISE                             26,362.14        26,362.14           0.00        26,362.14
              1786441         MCDOUGALL LORETTA M                       7,100.08         7,100.08           0.00         7,100.08
              1790344         MILLER WILLIAM E                         32,314.60        32,314.60           0.00        32,314.60
              1792191         STEVENS JR KENNETH W                     28,542.84        28,542.84           0.00        28,542.84
              1794981         LOFTON JAMES                             22,412.12        22,412.12           0.00        22,412.12
              1799949         BRADLEY HELEN B                           9,315.21         9,315.21           0.00         9,315.21
              1799980         CAMILLETTI ROBERT                        13,554.71        13,554.71           0.00        13,554.71
              1800101         WILSON SHARON A                          30,336.12        30,336.12           0.00        30,336.12
              1763531         WILLIAMS WESLEY J                        22,560.89        22,560.89           0.00        22,560.89
              1751981         NOBLES RICKY D                           43,018.67        43,018.67           0.00        43,018.67
              1756261         HARDIN, CLINTON                          26,560.20        26,560.20           0.00        26,560.20
              1767607         JOHNSON JOHNATHAN                        54,446.87        54,446.87           0.00        54,446.87
              1780543         HOTCHKIN RANDY G                         38,835.94        38,835.94           0.00        38,835.94
              1688811         MONTY L HASKILL                          16,320.95        16,000.00          51.03        16,051.03
              1748466         JEFF CUNNINGHAM                          29,407.52        27,000.00       2,699.18        29,699.18
              1749530         ROSE A DAVIS                             37,567.85        34,100.00       1,766.20        35,866.20
              1471127         MICHELLE L RUSSETT                       41,474.70        46,300.00           0.00        46,300.00
              1493873         SERGIO MARES                             30,848.06        30,400.00           0.00        30,400.00
              1546605         C J ATTEBERRY                            25,193.45        25,900.00           0.00        25,900.00
              1579135         GORDON LOSSETT                           37,620.44        33,400.00           0.00        33,400.00
                                                                                                                             0.00
                                                                                                                             0.00
                                                                                                                             0.00
                                                                                                                             0.00
                                                                                                                             0.00
                                                                                                                             0.00
                                                                                                                             0.00
                                                                                                                             0.00
                                                                                                                             0.00
                                                                                                                             0.00
                                                                                                                             0.00
                                                                                                                             0.00
                                                                                                                             0.00
                                                                                                                             0.00
                                                                                                                             0.00
                                                                                                                             0.00
                                                                                                                             0.00
                                                                                                                             0.00
                                                                                                                             0.00
                                                                                                                             0.00
                                                                                                                             0.00
                                                               ---------------------------------------------------------------------

                                                                    1,236,653.53     1,231,320.56       4,516.41     1,235,836.97
                                                               =====================================================================

</TABLE>
<TABLE>
<CAPTION>

                                                                                              REPORT DATE:  August 6, 1999
                                                                                              POOL REPORT #        7

                                                                                              Page 4 of 6





                         Net                                                       Net               Current
   Repossession      Liquidation         Unrecov.         FHA Insurance         Pass Thru          Period Net          Cumulative
     Expenses          Proceeds          Advances            Coverage           Proceeds           Gain/(Loss)     Gain/(Loss)
- ---------------------------------------------------------------------------------------------------------------------------------
<S>      <C>           <C>                    <C>                 <C>            <C>                      <C>
         0.00          1,341.14               0.00                0.00           1,341.14                 0.00
         0.00         37,292.81               0.00                0.00          37,292.81                 0.00
         0.00         41,640.32               0.00                0.00          41,640.32                 0.00
         0.00         33,929.15               0.00                0.00          33,929.15                 0.00
         0.00         29,928.13               0.00                0.00          29,928.13                 0.00
         0.00         36,195.84               0.00                0.00          36,195.84                 0.00
         0.00         66,223.37               0.00                0.00          66,223.37                 0.00
         0.00         40,782.10               0.00                0.00          40,782.10                 0.00
         0.00         38,932.34               0.00                0.00          38,932.34                 0.00
         0.00          8,135.34               0.00                0.00           8,135.34                 0.00
         0.00         45,001.83               0.00                0.00          45,001.83                 0.00
         0.00         19,486.15               0.00                0.00          19,486.15                 0.00
         0.00         12,459.82               0.00                0.00          12,459.82                 0.00
         0.00         22,288.03               0.00                0.00          22,288.03                 0.00
         0.00         33,804.09               0.00                0.00          33,804.09                 0.00
         0.00         19,955.83               0.00                0.00          19,955.83                 0.00
         0.00         39,696.51               0.00                0.00          39,696.51                 0.00
         0.00         41,019.38               0.00                0.00          41,019.38                 0.00
         0.00         38,378.69               0.00                0.00          38,378.69                 0.00
         0.00         31,974.37               0.00                0.00          31,974.37                 0.00
         0.00         24,394.93               0.00                0.00          24,394.93                 0.00
         0.00         26,362.14               0.00                0.00          26,362.14                 0.00
         0.00          7,100.08               0.00                0.00           7,100.08                 0.00
         0.00         32,314.60               0.00                0.00          32,314.60                 0.00
         0.00         28,542.84               0.00                0.00          28,542.84                 0.00
         0.00         22,412.12               0.00                0.00          22,412.12                 0.00
         0.00          9,315.21               0.00                0.00           9,315.21                 0.00
         0.00         13,554.71               0.00                0.00          13,554.71                 0.00
         0.00         30,336.12               0.00                0.00          30,336.12                 0.00
         0.00         22,560.89               0.00                0.00          22,560.89                 0.00
         0.00         43,018.67               0.00                0.00          43,018.67                 0.00
         0.00         26,560.20               0.00                0.00          26,560.20                 0.00
         0.00         54,446.87               0.00                0.00          54,446.87                 0.00
         0.00         38,835.94               0.00                0.00          38,835.94                 0.00
     5,530.00         10,521.03           1,596.33                0.00           8,924.70            (7,396.25)
     5,860.00         23,839.18           1,773.75                0.00          22,065.43            (7,342.09)
     6,073.00         29,793.20           2,046.20                0.00          27,747.00            (9,820.85)
    11,033.00         35,267.00           2,710.58                0.00          32,556.42            (8,918.28)
     6,874.00         23,526.00           2,511.51                0.00          21,014.49            (9,833.57)
     6,604.00         19,296.00           2,065.85                0.00          17,230.15            (7,963.30)
     7,054.00         26,346.00           2,300.62                0.00          24,045.38           (13,575.06)
                           0.00                                                      0.00                 0.00
                           0.00                                                      0.00                 0.00
                           0.00                                                      0.00                 0.00
                           0.00                                                      0.00                 0.00
                           0.00                                                      0.00                 0.00
                           0.00                                                      0.00                 0.00
                           0.00                                                      0.00                 0.00
                           0.00                                                      0.00                 0.00
                           0.00                                                      0.00                 0.00
                           0.00                                                      0.00                 0.00
                           0.00                                                      0.00                 0.00
                           0.00                                                      0.00                 0.00
                           0.00                                                      0.00                 0.00
                           0.00                                                      0.00                 0.00
                           0.00                                                      0.00                 0.00
                           0.00                                                      0.00                 0.00
                           0.00                                                      0.00                 0.00
                           0.00                                                      0.00                 0.00
                           0.00                                                      0.00                 0.00
                           0.00                                                      0.00                 0.00
                           0.00                                                      0.00                 0.00
- ---------------------------------------------------------------------------------------------------------------

    49,028.00      1,186,808.97          15,004.84                0.00       1,171,804.13           (64,849.40)      (132,266.64)
=================================================================================================================================
</TABLE>



<PAGE>


OAKWOOD MORTGAGE INVESTORS, INC. 1999-A
OAKWOOD ACCEPTANCE CORP. -  SERVICER
REMITTANCE REPORT
REPORTING MONTH: Jul-99

CERTIFICATE PRINCIPAL ANALYSIS

PRINCIPAL
<TABLE>
<CAPTION>
                                           Original             Beginning             Beginning              Current
                Cert.                     Certificate          Certificate            Carryover             Principal
                Class                      Balances              Balances             Principal                Due
- ---------------------------------------------------------------------------------------------------------------------------
<S>                                          <C>                   <C>                            <C>          <C>
A-1                                          50,200,000.00         37,207,806.32                  0.00         2,043,747.29
A-1 Outstanding Writedown                             0.00                  0.00                                       0.00

A-2                                          44,300,000.00         44,300,000.00                  0.00                 0.00
A-2 Outstanding Writedown                             0.00                  0.00                                       0.00

A-3                                          22,800,000.00         22,800,000.00                  0.00                 0.00
A-3 Outstanding Writedown                             0.00                  0.00                                       0.00

A-4                                          53,193,000.00         53,193,000.00                  0.00                 0.00
A-4 Outstanding Writedown                             0.00                  0.00                                       0.00

A-5                                         100,000,000.00         92,379,632.20                  0.00         1,198,727.98
A-5 Outstanding Writedown                             0.00                  0.00                                       0.00

M-1                                          22,834,000.00         22,834,000.00                  0.00                 0.00
M-1 Outstanding Writedown                             0.00                  0.00                                       0.00

M-2                                          17,564,000.00         17,564,000.00                  0.00                 0.00
M-2 Outstanding Writedown                             0.00                  0.00                                       0.00

B-1                                          15,808,000.00         15,808,000.00                  0.00                 0.00
B-1 Outstanding Writedown                             0.00                  0.00                                       0.00

B-2                                          24,591,125.00         24,591,125.00                  0.00                 0.00
B-2 Outstanding Writedown                             0.00                  0.00                                       0.00


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

                                            351,290,125.00        330,677,563.52                  0.00         3,242,475.27
                                     ======================================================================================

</TABLE>

<TABLE>
<CAPTION>
                                                                                     REPORT DATE:  August 6, 1999
                                                                                     POOL REPORT #        7

                                                                                     Page 5 of 6


       Current              Ending                                     Ending                               Principal Paid
      Principal            Carryover            Writedown           Certificate              Pool             Per $1,000
        Paid               Principal             Amounts              Balances              Factor           Denomination
- -----------------------------------------------------------------------------------------------------------------------------
<S>      <C>                          <C>                               <C>                      <C>                <C>
         2,043,747.29                 0.00                              35,164,059.03            70.04793%          40.71210
                                                                                 0.00                 0.00              0.00

                 0.00                 0.00                              44,300,000.00           100.00000%           0.00000
                                                                                 0.00                 0.00              0.00

                 0.00                 0.00                              22,800,000.00           100.00000%           0.00000
                                                                                 0.00                 0.00              0.00

                 0.00                 0.00                              53,193,000.00           100.00000%           0.00000
                                                                                 0.00                 0.00              0.00

         1,198,727.98                 0.00                              91,180,904.22            91.18090%          11.98728
                                                                                 0.00                 0.00              0.00

                 0.00                 0.00                 0.00         22,834,000.00           100.00000%           0.00000
                                                           0.00                  0.00                 0.00              0.00

                 0.00                 0.00                 0.00         17,564,000.00           100.00000%           0.00000
                                                           0.00                  0.00                 0.00              0.00

                 0.00                 0.00                 0.00         15,808,000.00           100.00000%           0.00000
                                                           0.00                  0.00                 0.00              0.00

                 0.00                 0.00                 0.00         24,591,125.00           100.00000%           0.00000
                                                           0.00                  0.00                 0.00              0.00


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

         3,242,475.27                 0.00                 0.00        327,435,088.25
======================================================================================
</TABLE>


<PAGE>


OAKWOOD MORTGAGE INVESTORS, INC. 1999-A
OAKWOOD ACCEPTANCE CORP. -  SERVICER
REMITTANCE REPORT
REPORTING MONTH: Jul-99


CERTIFICATE INTEREST ANALYSIS

<TABLE>
<CAPTION>
           Certificate             Remittance      Beginning          Current               Total               Interest
              Class                   Rate          Balance           Accrual                Paid               Shortfall
                                 --------------------------------------------------------------------------------------------------

<S>                                     <C>                <C>            <C>                   <C>                        <C>
A-1                                     5.50000%           0.00           176,220.30            176,220.30                 0.00
A-1  Carryover Interest                     0.00           0.00                 0.00                  0.00                 0.00
A-1  Writedown Interest                     0.00           0.00                 0.00                  0.00                 0.00

A-2                                     5.89000%           0.00           217,439.17            217,439.17                 0.00
A-2  Carryover Interest                     0.00           0.00                 0.00                  0.00                 0.00
A-2  Writedown Interest                     0.00           0.00                 0.00                  0.00                 0.00

A-3                                     6.09000%           0.00           115,710.00            115,710.00                 0.00
A-3  Carryover Interest                     0.00           0.00                 0.00                  0.00                 0.00
A-3  Writedown Interest                     0.00           0.00                 0.00                  0.00                 0.00

A-4                                     6.65000%           0.00           294,777.88            294,777.88                 0.00
A-4  Carryover Interest                     0.00           0.00                 0.00                  0.00                 0.00
A-4  Writedown Interest                     0.00           0.00                 0.00                  0.00                 0.00

A-5                                     6.34000%           0.00           488,072.39            488,072.39                 0.00
A-5  Carryover Interest                     0.00           0.00                 0.00                  0.00                 0.00
A-5  Writedown Interest                     0.00           0.00                 0.00                  0.00                 0.00

M-1                                     6.86000%           0.00           130,534.37            130,534.37                 0.00
M-1  Carryover Interest                     0.00           0.00                 0.00                  0.00                 0.00
M-1  Writedown Interest                     0.00           0.00                 0.00                  0.00                 0.00

M-2                                     7.69000%           0.00           112,555.97            112,555.97                 0.00
M-2  Carryover Interest                     0.00           0.00                 0.00                  0.00                 0.00
M-2  Writedown Interest                     0.00           0.00                 0.00                  0.00                 0.00

B-1                                     8.53000%           0.00           112,368.53            112,368.53                 0.00
B-1  Carryover Interest                     0.00           0.00                 0.00                  0.00                 0.00
B-1  Writedown Interest                     0.00           0.00                 0.00                  0.00                 0.00

B-2                                     7.95000%           0.00           162,916.20            162,916.20                 0.00
B-2  Carryover Interest                     0.00           0.00                 0.00                  0.00                 0.00
B-2  Writedown Interest                     0.00           0.00                 0.00                  0.00                 0.00

X                                                     67,417.24           549,555.71            484,706.31            64,849.40

R                                                          0.00                 0.00                  0.00                 0.00

Service Fee                                                0.00           275,564.64            275,564.64                 0.00
                                                -----------------------------------------------------------------------------------

                                                      67,417.24         2,635,715.16          2,570,865.76            64,849.40
                                                ===================================================================================
</TABLE>

<TABLE>
<CAPTION>


                                                                 REPORT DATE: August 6, 1999
                                                                 POOL REPORT # 7

                                                                 Page 6 of 6




                Interest Paid
  Ending          Per $1,000                          Cert.                 TOTAL
 Balance         Denomination                         Class              DISTRIBUTION
- -------------------------------------------------------------------------------------------
<S>       <C>            <C>                             <C>                  <C>
          0.00           3.51036                       A-1                    2,219,967.59
          0.00              0.00
          0.00              0.00

          0.00           4.90833                       A-2                      217,439.17
          0.00              0.00
          0.00              0.00

          0.00           5.07500                       A-3                      115,710.00
          0.00              0.00
          0.00              0.00

          0.00           5.54167                       A-4                      294,777.88
          0.00              0.00
          0.00              0.00

          0.00           4.88072                       A-5                    1,686,800.37
          0.00              0.00
          0.00              0.00

          0.00           5.71667                       M-1                      130,534.37
          0.00              0.00
          0.00              0.00

          0.00           6.40833                       M-2                      112,555.97
          0.00              0.00
          0.00              0.00

          0.00           7.10833                       B-1                      112,368.53
          0.00              0.00
          0.00              0.00

          0.00           6.62500                       B-2                      162,916.20
          0.00              0.00
          0.00              0.00

    132,266.64                                          X                       484,706.31

          0.00                                          R                             0.00

          0.00                                     Service Fee                  275,564.64
- ---------------                                                     -----------------------

    132,266.64                                                                5,813,341.03
===============                                                     =======================
</TABLE>


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