<PAGE>
UNITED STATES
SECURITIES & EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-K405
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934
For the year ended December 31, 1996 Commission File No. 33-76642
RAY ELLISON MORTGAGE ACCEPTANCE CORP.
-------------------------------------
(Exact name of registrant as specified in its charter)
Incorporated in Texas 74-2337351
---------------------------- ------------------------------
State or other jurisdiction of (I.R.S. Employer Identification
incorporation or organization) Number)
70 N.E. Loop 410, Suite 545 San Antonio, Texas 78216
-------------------------------------------------------------
(Address of principal executive offices) (Zip Code)
Registrant's telephone number, including area code: (210) 342-1085
--------------
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
filing requirements for the past 90 days.
Yes X No
--- ----
Aggregate market value of voting stock held by non-affiliates of the
registrant at March 20, 1997:
None
Number of shares of Common Stock outstanding at March 20, 1997:
10,000 shares
<PAGE>
Item 1. Business
Ray Ellison Mortgage Acceptance Corp. ("REMAC") was incorporated in
the State of Texas on October 1, 1984 and is a wholly-owned subsidiary
of Ray Ellison Mortgage Investment Corp. ("REMIC"). Ray Ellison
Industries, Inc. is the parent company of REMIC and the ultimate
corporate parent of REMAC. REMAC's principal office is located at 70 NE
Loop 410, Suite 545, San Antonio, Texas 78216. Its telephone number
is (210)342-1085.
REMAC was organized for the purpose of facilitating the financing of
long-term residential mortgage loans and does not intend to engage in any
business or investment activities other than issuing and selling
GNMA-Collateralized Bonds and acquiring, owning, holding, pledging and
dealing with GNMA securities to be pledged as collateral for such Bonds,
together with any activities incidental to the foregoing. Substantially all
of the assets of REMAC consist of the GNMA securities pledged to secure
specific series of its GNMA-Collateralized Bonds. REMAC's term of existence
is not limited under its Articles of Incorporation.
Article Three of REMAC's Articles of Incorporation limits the nature of
the business to be conducted by REMAC to (a) issuing and selling its
GNMA-Collateralized Bonds, notes or other obligations which a Texas
corporation is authorized to issue, which Bonds shall be rated by a
nationally recognized investment rating agency and given that agency's
highest bond rating, (b) buying, selling, holding, transferring, pledging,
assigning, refinancing or otherwise dealing in GNMA securities, and (c)
doing anything else required or suitable and convenient to accomplish the
foregoing.
Item 2. Properties
The Company neither owns nor leases any buildings or real estate.
Item 3. Legal Proceedings
The Company is not involved in any pending litigation, nor is the
Company aware of any proceedings contemplated by governmental authorities.
Item 4. Submission of Matters to a Vote of Security Holders
Not Applicable.
Item 5. Market for the Registrant's Common Stock and Related Security
Holder Matters
All of REMAC's outstanding common stock is owned by Ray Ellison Mortgage
Investment Corp. Accordingly, there is no market for its common stock.
During the year ended December 31, 1995, the Company declared and paid
$2,000,000 in cash dividends. REMAC did not pay any dividends in 1996.
<TABLE>
Item 6. Selected Financial Data
<CAPTION>
In Thousands of Dollars
---------------------------------------------
1996 1995 1994 1993 1992
<S> <C> <C> <C> <C> <C>
Interest Income $30,701 $35,245 $30,928 $32,636 $47,157
Interest Expense 30,186 34,757 30,524 31,599 46,656
Total Assets 434,009 459,002 476,666 365,326 511,043
Bonds Payable 418,427 429,652 491,864 357,160 488,117
</TABLE>
Item 7. Management's Discussion and Analysis of Financial Condition and
Results of Operation.
Year ended December 31, 1996
As of December 31, 1996, the Company has completed the issuance of
ninety Series of its GNMA-Collateralized Bonds (Bonds). Each Series of
Bonds has been assigned a bond rating of AAA by Standard & Poors Ratings
Group. Proceeds from the sale of each Series of Bonds have been used by the
Company to purchase GNMA (Government National Mortgage Association)
securities from affiliated companies. The GNMA securities purchased are
pledged as collateral for one or more Series of the Company's Bonds.
From time to time, the Company has substituted or deposited additional
GNMA securities to below-market Bond Series in accordance with the
Indentures under which the Bonds are issued. Management anticipates that
such substitution or deposit of additional GNMA securities in these Bond
Series will defer redemptions in the Bond series affected.
Additionally, from time to time the Company has substituted or withdrawn
GNMA securities securing above-market Bond Series to the extent permitted
by the Indentures. Management anticipates that such substitutions or
withdrawals of GNMA securities will accelerate redemptions in the Bond
Series affected.
As of December 31, 1996, the Company has exercised its option to redeem
its Series 1985A through 1985K Bonds, its Series 1986A through 1986J Bonds,
its Series 1987A through 1987F Bonds, its Series 1988A through 1988M Bonds,
its Series 1989A and Series 1989B Bonds, its Series 1990A through 1990H
Bonds, and its Series 1991A through 1991J Bonds. These calls produced
significant gains for the Company. The Company has exercised its option to
redeem GMNA-Collateralized Bond Series whenever the Series were callable
and the interest rate on the series was above the current market interest
rate. Management anticipates calling any above-market interest rate Bond
Series at the earliest date permitted under the respective prospectus
supplement for such Bond Series.
The Company anticipates that receipts from the GNMA securities securing
each outstanding series of Bonds together with reinvestment income thereon
and funds available in any expense funds which may be established for such
series, will be adequate to meet the Company's cash flow requirements to
pay administrative expenses and the principal of and interest on each
series of Bonds as they become due. The Company does not have, nor does
management expect that the Company will have, any significant source of
cash flow other than capital contributions from its parent and/or advances
from its affiliates and receipts on collateral securing Bonds which have
been or may be issued by the Company.
Because each series of outstanding Bonds is secured by GNMA securities
paying interest and principal at specified rates backed by existing pools
of mortgage loans, and because payment on outstanding Bonds issued by the
Company are at fixed interest rates, management does not expect that
changes in economic factors will significantly affect the Company's ability
to meet its obligations as they come due.
In May 1993 the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards No. 115, "Accounting for Certain Investments
in Debt and Equity Securities," effective for fiscal years beginning after
December 15, 1993. The Company adopted the provisions of the new standard
for investments held as of or acquired after January 1, 1994. Under the new
rules, debt securities that the Company does not have the positive intent
and ability to hold to maturity are carried at fair value. Unrealized
holding gains and losses on securities classified as available-for-sale are
carried as a separate component of shareholders' equity.
All GNMA securities are classified as available-for-sale as of January
1, 1994. Accordingly, GNMA securities are reflected on the accompanying
balance sheet at fair value, with the unrealized gains and losses, net of
tax reported in a separate category of shareholders' equity. In accordance
with FAS 115, prior period financial statements have not been restated to
reflect the change in accounting principal. The opening balance of
stockholders' equity was increased $14,500,000 (net of tax), representing
the recognition of unrealized appreciation, for the Company's investment
in GNMA's determined to be available-for-sale, which were previously
carried at amortized cost. At December 31, 1994, application of FAS 115
resulted in a reduction in stockholder's equity of $24,491,230 net of -0-
taxes, for the Company's investment in GNMA securities determined to be
available-for-sale. At December 31, 1995, application of FAS 115 resulted
in an increase in stockholders equity of $14,427,611 (net of $7,432,405 in
deferred income taxes) representing the net unrealized gain on securities
classified as available-for-sale. At December 31, 1996, application of FAS
115 resulted in an increase in stockholders equity of $4,886,757 (net of
$2,517,420 in deferred income taxes) representing the net unrealized gain
on securities classified as available-for-sale.
The Company wishes to emphasize that due to the nature of its business,
the GNMA securities carried as available-for-sale collateralize
GNMA-collateralized bonds, and the securities are not salable before the
bonds are callable, at some future date. In addition, the market value of
GNMA securities fluctuates significantly as interest rates change;
therefore, the market values of the GNMA securities as of the future
redemption dates may vary significantly from the current date, and the
realization of the unrealized gains is not assured. When market is such
that the value of GNMA securities is less than amortized cost, the Company
has the expectation that they would be held to maturity as collateral for
the related GNMA-collateralized Bonds, or until the market value rose,
whichever is sooner, and the Company would not realize any unrealized
losses. Thus, no tax benefit is recognized for unrealized losses for the
Company's investment in GNMA's.
Item 8. Financial Statements and Supplementary Data:
See Next Page
<PAGE>
Report of Ernst & Young LLP, Independent Auditors
Board of Directors
Ray Ellison Mortgage Acceptance Corp.
We have audited the accompanying balance sheets of Ray Ellison Mortgage
Acceptance Corp., a wholly owned subsidiary of Ray Ellison Mortgage Investment
Corp., as of December 31, 1996 and 1995, and the related statements of
operations, changes in stockholder's equity (deficit), and cash flows for each
of the three years in the period ended December 31, 1996. These financial
statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these financial statements based on
our audits.
We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.
In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of Ray Ellison Mortgage Acceptance
Corp. at December 31, 1996 and 1995, and the results of its operations and its
cash flows for each of the three years in the period ended December 31, 1996 in
conformity with generally accepted accounting principles.
Ernst & Young, LLP
March 6, 1997
San Antonio, Texas
<PAGE>
<TABLE>
Ray Ellison Mortgage Acceptance Corp.
Balance Sheets
<CAPTION>
December 31
1996 1995
------------------------------------------------
<S> <C> <C>
Assets
Cash $ 51,880 $ 3,956
Accrued interest receivable 2,530,080 2,617,251
Underwriting fees and bond issuance expenses 15,007,701 15,836,185
Requisite funds on deposit 133,797 386,817
Notes receivable from affiliates 3,513,806 1,244,279
Investment in GNMA securities 422,240,456 434,652,607
Plus (less):
Fair value adjustment 7,404,177 21,860,016
Unamortized discount (16,872,575) (17,598,623)
-------------------------------------------------
412,772,058 438,914,000
-------------------------------------------------
Total assets $ 434,009,322 $ 459,002,488
=================================================
Liabilities and Stockholder's Equity
Liabilities:
Accounts payable $ 30,000 $ 24,853
Accrued interest 2,500,552 2,579,568
Bonds payable 418,427,000 429,652,000
Deferred tax liability 2,265,287 7,048,980
------------------------------------------------
Total liabilities 423,222,839 439,305,401
Stockholder's equity:
Common stock, $1.00 par value, 10,000 shares
authorized, issued and outstanding 10,000 10,000
Contributed capital 2,122,681 1,911,003
Unrealized gains on
available-for-sale securities, net of tax 4,886,757 14,427,611
Retained earnings 3,767,045 3,348,473
-------------------------------------------------
Total stockholder's equity 10,786,483 19,697,087
-------------------------------------------------
Total liabilities and stockholder's equity $ 434,009,322 $ 459,002,488
=================================================
See accompanying notes.
</TABLE>
<PAGE>
<TABLE>
Ray Ellison Mortgage Acceptance Corp.
Statements of Operations
<CAPTION>
Year Ended December 31
1996 1995 1994
-----------------------------------------------------------
<S> <C> <C> <C>
Income:
Interest income $ 30,700,648 $ 35,244,826 $ 30,928,676
Amortization of discount 1,786,809 1,619,167 2,022,638
Gain on sales of GNMA
securities 1,027,836 4,963,307 1,513,991
----------------------------------------------------------
33,515,293 41,827,300 34,465,305
Expense:
Interest expense 30,186,780 34,756,988 30,524,791
Amortization of underwriting
fees and bond issuance
expenses 2,254,593 4,853,388 3,215,577
General and administrative 312,378 399,620 531,487
-----------------------------------------------------------
32,753,751 40,009,996 34,271,855
-----------------------------------------------------------
Income before taxes 761,542 1,817,304 193,450
Income tax expense (benefit):
Current taxes 342,970 (71,059) (167,483)
Deferred taxes - 420,851 174,941
-----------------------------------------------------------
342,970 349,792 7,458
-----------------------------------------------------------
Net income $ 418,572 1,467,512 $ 185,992
===========================================================
See accompanying notes.
</TABLE>
<PAGE>
<TABLE>
Ray Ellison Mortgage Acceptance Corp.
Statements of Changes in Stockholder's Equity (Deficit)
<CAPTION>
Unrealized
Gains and
(Losses) on
Available-for-
Common Stock Contributed Sale Securities, Retained
-------------------------
Shares Dollars Capital Net of Tax Earnings Total
------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
Balance
December 31, 10,000 10,000 $ 2,149,545 $ - $ 3,694,969 $ 5,854,514
1993
Adjustment to
beginning
balance for
change in
accounting
method, net
of deferred - - - 14,500,000 - 14,500,000
income taxes
of $7,505,000
Net income - - - - 185,992 185,992
Return of - - (167,483) - - (167,483)
capital
Change in
unrealized
gains and
(losses),
net of
deferred
income tax
benefit of
$7,505,000 - - - (38,991,230) - (38,991,230)
------------------------------------------------------------------------------------------------
Balance
December 31, 10,000 10,000 1,982,062 (24,491,230) 3,880,961 (18,618,207)
1994
Net income - - - - 1,467,512 1,467,512
Dividends paid - - - - (2,000,000) (2,000,000)
Return of - - (71,059) - - (71,059)
capital
Change in
unrealized
gains and
(losses),
net of
deferred
income taxes
of $7,432,405 - - - 38,918,841 - 38,918,841
------------------------------------------------------------------------------------------------
Balance
December 31, 10,000 $ 10,000 $ 1,911,003 $ 14,427,611 $ 3,348,473 $ 19,697,087
1995
Net income - - - - 418,572 418,572
Contribution
of capital - - 211,678 - - 211,678
Change in
unrealized gains and
(losses),
net of
deferred
income taxes
of
$(2,517,420) - - - (9,540,854) - (9,540,854)
------------------------------------------------------------------------------------------------
Balance
December 31, 1996 10,000 $ 10,000 $ 2,122,681 $ 4,886,757 $ 3,767,045 $10,786,483
================================================================================================
See accompanying notes.
</TABLE>
<PAGE>
<TABLE>
Ray Ellison Mortgage Acceptance Corp.
Statements of Cash Flows
<CAPTION>
Year Ended December 31
1996 1995 1994
---------------------------------------------------------
<S> <C> <C> <C>
Operating Activities
Net income $ 418,572 $ 1,467,512 $ 185,992
Adjustments to reconcile net income to net
cash provided by (used in) operating
activities:
Income tax 342,970 349,792 7,458
Amortization of discount (1,786,809) (1,619,167) (2,022,638)
Amortization of underwriting fees and
bond issuance expenses 2,254,593 4,853,388 3,215,577
Gain on sale of GNMA securities (1,027,836) (4,963,307) (1,513,991)
Changes in operating assets and
liabilities:
Accrued interest receivable 87,171 453,142 (753,629)
Accounts payable 5,147 (52,390) 47,157
Accrued interest payable (79,016) (270,160) 664,994
---------------------------------------------------------
Net cash provided by (used in) operating
activities 214,792 218,810 (169,080)
Investing Activities
Net (increase) decrease in notes
receivable/payable with affiliates (2,269,527) (1,737,977) 397,449
Principal payments received on GNMA securit 36,679,137 30,826,502 49,037,019
Purchase of GNMA securities (35,685,120) (56,859,573) (207,788,828)
Proceeds from sale of GNMA securities 13,506,736 93,410,859 30,723,281
---------------------------------------------------------
Net cash (used in) provided by investing
activities 12,231,226 65,639,811 (127,631,079)
Financing Activities
Cash dividend to parent - (2,000,000) -
Net (increase) decrease in requisite funds
on deposit 253,020 (155,207) 237,121
Increase in underwriting fees and bond
issuance expenses (1,426,114) (1,538,981) (7,792,788)
Proceeds from sales of bonds 37,000,000 38,225,000 209,250,000
Redemption of bonds payable (48,225,000) (100,437,000) (74,546,000)
---------------------------------------------------------
Net cash provided by (used in) financing
activities (12,398,094) (65,906,188) 127,148,333
---------------------------------------------------------
Change in cash 47,924 (47,567) (651,826)
Cash at beginning of year 3,956 51,523 703,349
---------------------------------------------------------
Cash at end of year $ 51,880 $ 3,956 $ 51,523
=========================================================
See accompanying notes.
</TABLE>
<PAGE>
Ray Ellison Mortgage Acceptance Corp.
Notes to Financial Statements
December 31, 1996, 1995, and 1994
1. Significant Accounting Policies
Nature of Business
Ray Ellison Mortgage Acceptance Corp. (Company) is in the business of
purchasing GNMA securities for investment financed by the issuance of bonds to
the public.
Basis of Presentation
The Company was incorporated in the state of Texas on October 1, 1984 and
is a wholly owned subsidiary of Ray Ellison Mortgage Investment Corp. (REMIC).
Underwriting Fees, Bond Issuance Expenses, Unamortized Discount, and
Realized Gains
The Company amortizes the underwriting fees and bond issuance expenses
(fees) and the discount on GNMA (Government National Mortgage Association)
securities by the level yield method. Underwriting fees and bond issuance
expenses at December 31, 1996 and 1995 are reported net of accumulated
amortization of $5,628,116 and $8,612,023, respectively. Any unamortized
underwriting fees and bond issuance expenses remaining upon redemption of the
bonds are expensed. Realized gains and losses, and declines in value judged to
be other-than-temporary are included in gain on sale of GNMA securities. The
cost of securities sold is based on the specific identification method.
Fair Values of Financial Instruments
The fair values of the Company's GNMA securities and bonds payable are estimated
based on quoted market prices. The carrying values of all other financial
instruments reported in the balance sheets approximate fair values.
New Accounting Standard
In May 1993 the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards No. 115, "Accounting for Certain Investments in
Debt and Equity Securities" (FAS 115), effective for fiscal years beginning
after December 15, 1993. The Company adopted the provisions of the new standard
for investments held as of or acquired after January 1, 1994. Under the new
rules, debt securities that the Company
<PAGE>
Ray Ellison Mortgage Acceptance Corp.
Notes to Financial Statements (continued)
December 31, 1996, 1995, and 1994
1. Significant Accounting Policies (continued)
does not have the positive intent and ability to hold to maturity are carried at
fair value. Unrealized holding gains and losses on securities classified as
available-for-sale are carried as a separate component of stockholders' equity.
All GNMA securities are classified as available-for-sale as of January 1, 1994.
Accordingly, GNMA securities are reflected on the accompanying balance sheet at
fair value, with the unrealized gains and losses, net of tax, reported in a
separate category of stockholders' equity. In accordance with FAS 115, prior
period financial statements have not been restated to reflect the change in
accounting principle. The opening balance of shareholder's equity was increased
by $14,500,000 (net of $7,505,000 in deferred income taxes), representing the
recognition of unrealized appreciation for the Company's investment in GNMAs
determined to be available-for-sale which were previously carried at amortized
cost. At December 31, 1994, application of FAS 115 resulted in a reduction in
stockholders' equity of $24,491,230 (net of $-0- in deferred income taxes) to
reflect the net unrealized holding losses on securities classified as
available-for-sale. At December 31, 1995, application of FAS 115 resulted in an
increase in stockholders' equity of $14,427,611 (net of $7,432,405 in deferred
income taxes) representing the net unrealized gains on securities classified as
available-for-sale. At December 31, 1996, application of FAS 115 resulted in an
increase in stockholders' equity of $4,886,757 (net of $2,517,420 in deferred
income taxes) representing the net unrealized gains on securities classified as
available-for-sale.
The Company wishes to emphasize that due to the nature of its business, the
securities carried as available-for-sale collateralize GNMA-collateralized
bonds, and the securities are not salable before the bonds are callable, at some
future date. In addition, the market value of GNMA securities fluctuates
significantly as interest rates change; therefore, the market values as of the
future redemption dates may vary significantly from the current date, and the
realization of the unrealized gains is not assured. When the market is such that
the value of GNMA securities is less than amortized cost, the Company has the
expectation that they would be held to maturity as collateral for the related
GNMA-collateralized Bonds, or until the market value rose, whichever is sooner,
and the Company would not realize any unrealized losses. Thus, no tax benefit is
recognized for unrealized losses related to Company's investment in GNMAs.
<PAGE>
Ray Ellison Mortgage Acceptance Corp.
Notes to Financial Statements (continued)
December 31, 1996, 1995, and 1994
1. Significant Accounting Policies (continued)
Use of Estimates
The preparation of financial statements in conformity with generally accepted
accounting principles requires management to make estimates and assumptions that
affect the reported amounts of assets and liabilities and disclosure of
contingent assets and liabilities at the date of the financial statements and
the reported amounts of revenues and expenses during the reporting period.
Actual results could differ from those estimates.
2. Requisite Funds on Deposit
The Company is required to deposit certain requisite funds with the Trustee for
each series of bonds under the terms of the Indenture. The Company's obligations
to establish such requisite funds may be satisfied by either cash or letters of
credit.
As of December 31, 1996 and 1995, cash in the amount of $133,797 and $386,817,
respectively, had been deposited with the Trustee to satisfy the Company's
obligations relative to such requisite funds.
3. Assets Subject to Lien
Substantially all of the assets of the Company are pledged as security for the
long-term bonds payable.
<PAGE>
Ray Ellison Mortgage Acceptance Corp.
Notes to Financial Statements (continued)
December 31, 1996, 1995, and 1994
4. Bonds Payable
The Company has filed six shelf registrations authorizing a total issuance of
$1,600,000,000 in long-term bonds. The long-term bonds payable of the Company
are issued in series as follows:
<TABLE>
<CAPTION>
Face Bonds Outstanding
of Bonds Interest Maturity December 31
Series Issued at Issue Rate Date 1996 1995
- ----------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
1985A 02/27/85 $ 11,559,000 11.500% 03/28/2015 $ - $ -
1985B 03/28/85 10,337,000 12.000 04/28/2015 - -
1985C 04/24/85 10,343,000 11.850 12/28/2015 - -
1985D 05/20/85 13,714,000 11.450 07/28/2016 - -
1985E 06/26/85 12,784,000 10.750 08/28/2016 - -
1985F 07/25/85 10,004,000 10.625 09/28/2016 - -
1985G 08/28/85 9,223,000 10.750 10/28/2016 - -
1985H 09/26/85 9,106,000 10.500 11/28/2016 - -
1985I 10/24/85 11,753,000 10.875 12/28/2016 - -
1985J 11/26/85 8,720,000 10.400 01/28/2017 - -
1985K 12/26/85 8,923,000 10.250 02/28/2017 - -
1986A 01/28/86 9,380,000 9.750 03/28/2017 - -
1986B 02/27/86 19,512,000 9.750 04/28/2017 - -
1986C 03/26/86 9,204,000 9.375 05/28/2017 - -
1986D 04/23/86 9,989,000 8.500 06/28/2017 - -
1986E 06/26/86 10,650,000 9.250 08/28/2017 - -
1986F 07/24/86 20,600,000 9.000 09/28/2017 - -
1986G 08/28/86 20,990,000 9.000 10/28/2017 - -
1986H 09/25/86 14,153,000 8.625 11/28/2017 - -
1986I 11/25/86 10,002,000 8.625 01/28/2018 - -
1986J 12/30/86 9,390,000 8.250 02/28/2018 - -
1987A 07/30/87 17,500,000 9.000 09/28/2018 - -
1987B 08/27/87 18,000,000 9.000 10/28/2018 - -
1987C 09/30/87 10,000,000 9.500 11/28/2018 - -
1987D 10/29/87 15,000,000 9.750 12/31/2018 - -
1987E 11/25/87 16,000,000 10.000 01/31/2019 - -
1987F 11/25/87 16,655,000 9.500 01/31/2019 - -
1988A 01/27/88 15,000,000 9.500 03/31/2019 - -
1988B 02/25/88 13,925,000 9.000 04/30/2019 - -
1988C 02/25/88 10,000,000 8.500 04/30/2019 - -
1988D 03/30/88 14,950,000 8.750 05/31/2019 - -
1988E 05/26/88 18,000,000 9.125 07/31/2019 - -
1988F 06/23/88 33,000,000 9.375 08/31/2019 - -
1988G 06/23/88 14,000,000 9.450 08/31/2019 - -
<PAGE>
Ray Ellison Mortgage Acceptance Corp.
Notes to Financial Statements (continued)
December 31, 1996, 1995, and 1994
4. Bonds Payable (continued)
Face Bonds Outstanding
of Bonds Interest Maturity December 31
Series Issued at Issue Rate Date 1996 1995
- ----------------------------------------------------------------------------------------------------------
1988H 07/28/88 15,000,000 9.125 09/30/2019 - -
1988I 08/25/88 25,000,000 9.375 10/31/2019 - -
1988J 08/25/88 22,000,000 9.200 10/31/2019 - -
1988K 09/29/88 17,000,000 9.150 11/30/2019 - -
1988L 10/27/88 20,000,000 9.100 12/31/2019 - -
1988M 11/23/88 30,000,000 9.000 01/31/2020 - -
1989A 01/25/89 22,000,000 9.500 03/31/2020 - -
1989B 01/25/89 17,000,000 9.600 03/31/2020 - -
1990A 05/24/90 5,000,000 9.500 05/31/2021 - -
1990B 08/30/90 15,150,000 9.000 08/31/2021 - -
1990C 09/27/90 10,000,000 9.100 09/30/2021 - -
1990D 09/27/90 10,000,000 9.000 09/30/2021 - -
1990E 10/25/90 10,000,000 9.150 10/31/2021 - -
1990F 10/25/90 14,500,000 9.050 10/31/2021 - -
1990G 11/21/90 15,000,000 9.000 11/30/2021 - -
1990H 12/27/90 8,000,000 8.500 12/31/2021 - -
1991A 02/21/91 9,000,000 8.100 02/28/2022 - -
1991B 03/28/91 5,000,000 8.100 03/31/2022 - -
1991C 04/25/91 6,000,000 8.150 04/30/2022 - -
1991D 05/30/91 12,650,000 8.150 05/31/2022 - -
1991E 06/27/91 28,500,000 8.500 06/30/2022 - -
1991F 07/25/91 18,000,000 8.450 07/31/2022 - -
1991G 08/29/91 18,000,000 8.000 08/31/2022 - -
1991H 09/26/91 14,000,000 7.875 09/30/2022 - -
1991I 11/27/91 13,000,000 7.500 11/30/2022 - 8,929,000
1991J 12/23/91 7,000,000 7.500 12/31/2022 - 4,237,000
1992A 03/26/92 21,000,000 7.250 03/31/2023 13,207,000 14,664,000
1992B 04/23/92 6,500,000 7.400 04/30/2023 4,325,000 4,841,000
1992C 05/28/92 17,500,000 7.600 05/31/2023 10,366,000 12,272,000
1992D 06/25/92 24,000,000 7.400 06/30/2023 16,129,000 18,397,000
1992E 07/30/92 19,000,000 7.150 07/31/2023 10,776,000 12,082,000
1992F 08/27/92 8,000,000 6.600 08/31/2023 4,775,000 5,144,000
1992G 11/25/92 47,250,000 7.000 11/30/2023 37,796,000 40,479,000
1992H 12/23/92 23,600,000 7.100 12/31/2023 18,632,000 20,347,000
1992I 12/23/92 14,300,000 7.050 12/31/2023 11,345,000 11,864,000
1993A 01/28/93 24,000,000 7.000 01/31/2024 18,730,000 20,812,000
1993B 12/22/93 21,000,000 6.000 12/31/2024 19,815,000 20,515,000
1994A 01/27/94 15,000,000 6.000 01/31/2025 13,399,000 14,669,000
1994B 02/24/94 13,000,000 6.000 02/28/2025 11,927,000 12,724,000
<PAGE>
Ray Ellison Mortgage Acceptance Corp.
Notes to Financial Statements (continued)
December 31, 1996, 1995, and 1994
4. Bonds Payable (continued)
Face Bonds Outstanding
of Bonds Interest Maturity December 31
Series Issued at Issue Rate Date 1996 1995
- ----------------------------------------------------------------------------------------------------------
1994C 03/24/94 10,000,000 6.500 03/31/2025 $ 9,453,000 $ 9,818,000
1994D 05/26/94 19,500,000 7.400 05/31/2025 16,895,000 18,254,000
1994E 05/26/94 13,950,000 7.500 05/31/2025 12,169,000 13,184,000
1994F 06/23/94 16,000,000 7.300 06/30/2025 13,842,000 15,028,000
1994G 07/28/94 16,500,000 7.125 07/31/2025 14,236,000 15,397,000
1994H 07/28/94 24,150,000 7.500 07/31/2025 21,904,000 23,363,000
1994I 08/25/94 16,050,000 7.500 08/31/2025 13,986,000 15,002,000
1994J 09/29/94 18,600,000 7.500 09/30/2025 16,330,000 17,472,000
1994K 11/23/94 15,000,000 8.000 11/30/2025 12,467,000 14,020,000
1994L 12/28/94 15,000,000 8.100 12/31/2025 12,260,000 14,124,000
1994M 12/28/94 16,500,000 8.000 12/31/2025 13,156,000 14,757,000
1995A 02/23/95 8,000,000 8.000 02/28/2026 6,823,000 7,805,000
1995B 03/30/95 21,000,000 7.500 03/31/2026 18,225,000 20,339,000
1995C 05/25/95 9,225,000 7.100 05/31/2026 8,741,000 9,113,000
1996A 4/25/96 12,500,000 7.000 04/30/2027 12,371,000 -
1996B 05/30/96 15,500,000 7.000 05/31/2027 15,372,000 -
1996C 09/26/96 9,000,000 7.100 09/30/2027 8,975,000 -
---------------------- --------------------------------------
$ 1,359,791,000 $ 418,427,000 $ 429,652,000
====================== ======================================
</TABLE>
The remaining bonds may be redeemed at the option of the Company, in whole or in
part, at any time after the fourth anniversary of their issuance. To ensure
sufficient funds to meet debt service requirements, the Indenture provides for
redemption if the payments to be made on the GNMA securities will be less than
the debt service requirements. The amounts of bonds to be redeemed are dependent
on a number of factors such as: 1) prepayments on the GNMA securities, 2)
interest earned on requisite funds, 3) deposit or substitution of collateral in
lieu of bond redemption, and 4) requests for redemption by bondholders. In all
redemptions described above, the redemption price will be 100% of the principal
amount of the bonds to be redeemed plus interest accrued to the date of
redemption.
Cash paid for interest was $30,265,796, $35,027,148, and $29,859,797 for
the years ended December 31, 1996, 1995, and 1994, respectively.
<PAGE>
Ray Ellison Mortgage Acceptance Corp.
Notes to Financial Statements (continued)
December 31, 1996, 1995, and 1994
5. Related Party Transactions
The Company was organized to facilitate the financing of long-term mortgage
loans through the issuance and sale of GNMA-collateralized bonds. The bonds
issued represent obligations solely of the Company and are not guaranteed by any
of its affiliates.
The Company entered into a revolving note receivable with an affiliated company
on October 31, 1992 for $20,000,000. The note is due on demand, or if no demand
is made, on December 31, 1996. Interest is due monthly at the prime rate. The
balance outstanding relating to this note at December 31, 1996 and 1995 was
$3,513,806 and $1,244,279, respectively.
Notes and advances to affiliated companies bear interest at the current market
rates. Net interest income earned from affiliates for advances totaled $157,463,
$48,240, and $8,968, in 1996, 1995, and 1994, respectively.
The Company entered into a revolving promissory note payable with an affiliated
company on September 1, 1992 for $10,000,000. The note, with an outstanding
balance of $ -0- and $-0- at December 31, 1996 and 1995, respectively, is due on
demand, or if no demand is made, on September 1, 1996. Interest is due monthly
at the prime rate. The note is subordinated to the Company's GNMA-collateralized
bonds.
Net interest expense incurred in connection with revolving notes payable
totaled $-0-, $19,155, and $41,099 in 1996, 1995, and 1994, respectively.
GNMA securities are purchased and sold through an affiliated company at a cost
which approximates market.
<PAGE>
Ray Ellison Mortgage Acceptance Corp.
Notes to Financial Statements (continued)
December 31, 1996, 1995, and 1994
5. Related Party Transactions (continued)
None of the directors or executive officers of the Company receive any direct
remuneration from the Company; however, certain of the Company's executive
officers participate in an employment agreement with the Company's parent and
other affiliated companies. The agreement provides that such executive officers
are entitled to a percentage of corporate distributions based on the
accumulation of certain cash and cash equivalents of the Company over an imputed
base return to the shareholder.
General and administrative services for the Company including accounting, legal,
and other administrative functions are provided by affiliated companies. Fees
for general and administrative services were $162,643, $197,500, and $209,149 in
1996, 1995, and 1994, respectively.
6. Stockholder's Equity (Deficit)
During the year ended December 31, 1995, the Company declared and paid
$2,000,000 in cash dividends.
7. Federal Income Taxes
The Company files a consolidated federal income tax return with its parent.
Under its legal tax sharing agreement with its parent, current federal income
tax paid by the Company is based on the relationship of the Company's taxable
income to the total taxable income of all profitable members of the consolidated
group. Current federal income tax expense is allocated to profitable members of
the consolidated group only if the consolidated group has a current federal
income tax expense. Any taxes allocated to the Company under this agreement are
payable to the parent.
<PAGE>
Ray Ellison Mortgage Acceptance Corp.
Notes to Financial Statements (continued)
December 31, 1996, 1995, and 1994
7. Federal Income Taxes (continued)
FAS 109 requires the recognition of income taxes among members of a consolidated
group as if each member had filed a separate return. The Company's income tax
expense under its legal tax sharing agreement varies from that recognized under
FAS 109. Charges and credits to contributed capital or retained earnings result
from applying the provisions of FAS 109 when cash payments or receipts of taxes
are not required to be made to or from the parent under the legal tax sharing
agreement. During the years ended December 31, 1996 and 1995, a return
(contribution) of capital of ($211,678) and $71,059, respectively, was recorded
to reflect the income tax benefit that must be recorded under FAS 109 but will
not be received (paid) from (to) the parent under the Company's legal tax
sharing agreement.
Deferred income taxes reflect the net tax effects of temporary differences
between the carrying amounts of assets and liabilities for financial reporting
purposes and the amounts used for income tax purposes. The only significant
components of the Company's deferred tax assets and liabilities relate to a
deductible temporary difference of $988,759 and $1,127,722 at December 31, 1996
and 1995, respectively, resulting from an excess of tax basis on GNMA securities
over that recorded for financial reporting purposes and a taxable gain of
$7,404,177 and $21,860,016 at December 31, 1996 and 1995, resulting from the
adjustment to fair value of the Company's investment in GNMAs.
The reconciliation of income tax attributable to continuing operations
computed at the U.S. federal statutory tax rate of 34% to income tax expense is:
<TABLE>
<CAPTION>
1996 1995 1994
---------------------------------------------
<S> <C> <C> <C>
Tax expense at U.S. statutory rates $ 258,925 $ 617,883 $ 65,773
Increase (Decrease) in deferred tax asset
valuation allowance 84,045 (268,091) (58,315)
----------------------------------------------
$ 342,970 $ 349,792 $ 7,458
==============================================
</TABLE>
<PAGE>
Ray Ellison Mortgage Acceptance Corp.
Notes to Financial Statements (continued)
December 31, 1996, 1995, and 1994
8. Fair Values of Financial Instruments
The carrying amounts and fair values of the Company's financial instruments at
December 31, 1996 and 1995 are as follows:
<TABLE>
<CAPTION>
December 31, 1996 December 31, 1995
------------------------------------------------------------------------------------
Estimated Estimated
Cost Fair Value Cost Fair Value
------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
Cash $ 51,880 $ 51,880 $ 3,956 $ 3,956
Notes receivable
from affiliates 3,513,806 3,513,806 1,244,279 1,244,279
GNMA securities 405,364,881 412,772,058 417,053,984 438,914,000
Bonds payable 418,427,000 409,759,040 429,652,000 426,002,383
</TABLE>
The Company is in the business of purchasing GNMA securities for investment
financed by the issuance of bonds to the public. All securities are pledged as
collateral for the bonds payable. As discussed in Note 4, the bonds can be
redeemed at the option of the Company after the fourth anniversary of the
particular Bond Series. All bond redemptions are at par; therefore, the Company
will not realize a gain or loss on the disposition of the bonds under its
optional call provisions. The fair values of the GNMA securities (see Note 1-
Fair Values of Financial Instruments) fluctuate significantly as interest rates
change; therefore, fair values as of the future redemption dates may vary
significantly from those stated above. When the market is such that the value of
GNMA securities is less than par, the Company has the expectation that they
would be held to maturity as collateral for the related GNMA-collateralized
Bonds, or until the market value rose, whichever is sooner, and the Company
would not realize any unrealized losses. All GNMA securities contractually
mature after December 31, 2006. Expected maturities will differ from contractual
maturities because the issuers of the securities may have the right to prepay
obligations without prepayment penalties.
<PAGE>
Item 9. Disagreements on Accounting and Financial Disclosure.
None.
Item 10. Directors and Executive Officers.
The following is a list of REMAC's directors and executive officers. All
of such directors and executive officers have served in their respective
capacities since the dates described below.
<TABLE>
<S> <C> <C>
Name Age Position
----------- ---- ---------------------
Jack Biegler 53 President, Secretary
and Director
Goodhue W. Smith, III 47 Director
Locksley Simmons 38 Director, Vice President,
Treasurer, and
Assistant Secretary
</TABLE>
Jack Biegler is President of Ray Ellison Industries, Inc. He has, for more
than five years prior to the date of this 10-K, served in various executive
financial capacities for affiliates of the Company. Mr. Biegler is the President
of Ray Ellison Mortgage Investment Corp., the parent corporation of the Company.
He has also served as a director of Valley-Hi National Bank (now Norwest Bank of
Texas, San Antonio, N.A.), a former affiliate of the Company, from April, 1983
to the present and is currently serving as the Chairman of the Board.
Goodhue W. Smith, III is Secretary and Treasurer of Duncan-Smith Co., an
investment banking firm, and has served in that capacity for more than five
years prior to the date of this 10-K.
Locksley Simmons is Vice President of Ray Ellison Industries, Inc and has
served in various financial positions for affiliates of the Company for more
than five years prior to the date of this 10-K.
Mr. Biegler was initially elected as an officer of the Company on October
1, 1984, and was most recently reelected on December 31, 1996; Ms. Simmons was
initially elected as Vice President, Treasurer, and Assistant Secretary of the
Company on April 11, 1988 and was reelected December 31, 1996; Ms. Simmons was
initially appointed as a Director for the Company on December 31, 1996; Mr.
Smith was initially elected to his position with the Company on March 30, 1990,
and was reelected December 31, 1996, in each case to hold office during the term
for which they are elected and until their successors are elected and qualify in
accordance with the terms of REMAC's Articles of Incorporation and the laws of
the State of Texas.
There are no family relationships among or between such directors and
ex-executive officers.
Item 11. Executive Compensation
None of the directors and executive officers of the Company presently
receive any direct remuneration (other than reimbursement of expenses) from
REMAC. It is currently anticipated that the officers and directors of the
Company will continue to devote substantially all of their time to their duties
related to their respective positions with Ray Ellison Industries, Inc. and its
affiliates. The officers and directors of the Company will devote such of their
time as may be necessary to ensure that REMAC fulfills its duties under the
respective Indentures governing the Bonds and such other duties as the officers
and directors shall deem necessary to protect the interest of the Bondholders or
which may be required by law. Certain of the Company's executive officers
participate in an employment agreement with the Company's parent and other
affiliated companies. The agreement provides that such executive officers are
entitled to a percentage of corporate distributions based on the accumulation of
certain cash and cash equivalents of the Company over an imputed base return to
the shareholder.
Item 12. Security Ownership of Certain Beneficial Owners and Management
The authorized capital stock of the Company consists of 10,000 shares of
common stock, par value $1.00 per share, (the "Common Stock"). As of the
date hereof, 10,000 shares of Common Stock were issued and outstanding and
were owned by Ray Ellison Mortgage Investment Corp. Such shares may be
pledged from time to time to secure indebtedness of Ray Ellison Mortgage
Investment Corp. and/or its affiliates.
Set forth below is certain information as to the beneficial ownership of
each class of equity securities of Ray Ellison Mortgage Investment Corp.,
the parent corporation of the Issuer, as of February 28, 1997.
<TABLE>
<S>
<C> <C> <C> <C>
Amount and
Nature of
Name of Beneficial Percent
Title of Class Beneficial Owner Ownership (1) of
Class
- -------------------------------------------------------------------------
Common Stock Ray Ellison 10,000 Shares 100%
Grandchildren
Trust (1)
</TABLE>
(1) The Ray Ellison Grandchildren Trust dated March 3, 1992 beneficially
owns 100% of the outstanding stock of Ray Ellison Mortgage Investment Corp. and
its wholly-owned subsidiary, Ray Ellison Mortgage Acceptance Corp.
Item 13. Certain Relationships and Related Transactions.
Not Applicable.
Item 14. Exhibits, Financial Statement Schedules, and Reports on
Form 8-K
(a)(1) Financial Statements
The following financial statements are included in Part II,
Item 8:
Report of Independent Auditors
Balance Sheets - December 31, 1996 and 1995
Statements of Operations
-Years ended December 31, 1996, 1995 and 1994
Statements of Changes in Stockholder's Equity (Deficit)
-Years ended December 31, 1996, 1995, and 1994
Statements of Cash Flows
-Years ended December 31, 1996, 1995, and 1994
Notes to financial statements
(a)(2) Financial Statement Schedules
All schedules have been omitted because they are either inapplicable or
the required information has been given in the financial statements or
the notes thereto.
(a)(3) Exhibits
Exhibit Number
Ex-1 -- Form of Underwriting Agreement including form of Terms
Agreement (4).
Ex-3(i) -- Articles of Incorporation of the Registrant as originally
filed. (1)
Ex-3(ii) -- Bylaws of the Registrant as currently in effect.(5)
Ex-4.1 -- Form of Indenture between the Registrant and Trustee
(containing Form of Bond).(4)
Ex-4.2 -- Form of Series Supplement. (2)
-- Form of Guaranty Agreement (level payment and graduated
payment) for GNMA I Program ("Summary of Guaranty
Agreement"). (3)
Ex-4.3 -- Form of Guaranty Agreement for GNMA II Program ("Schedule
of Subscribers and GNMA II Contractual Agreement"). (4)
*Ex-19 -- Statement of Ray Ellison Mortgage Acceptance Corp. to
GNMA-Collateralized Bondholders, in accordance with
the Indenture.
*Ex-23 -- Consent of experts
*Ex-27 -- Financial Data Schedule
- -----------------------------------
* Filed herewith
1. Previously filed with the Commission as an exhibit to the
Registrant's Form S-11 Registration Statement (File No. 2-
93624) on October 4, 1984, and incorporated by reference
herein.
2. Previously filed with the Commission as an exhibit to the
Post-Effective Amendment No. 1 to the Registrant's Form S-11
Registration Statement (File No. 2-93624) on February 14,
1985, and incorporated by reference herein.
3. Previously filed with the Commission as an exhibit to Amendment
No. 1 to the Registrant's Form S-11 Registration Statement (File
No. 2-93624) on January 11, 1985, and incorporated by reference
herein.
4. Previously filed with the Commission as an exhibit to the
Registrant's Form S-11 Registration Statement (File No. 33-
48368) on June 4, 1992, and incorporated by reference herein.
5. Previously filed with the Commission as an exhibit to the
Registrants Form 10-Q for the quarter ended June 30, 1995, and
incorporated by reference herein.
(b) Reports on Form 8-K
None
<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 by
the undersigned, thereunto duly authorized.
Ray Ellison Mortgage
Acceptance Corp.
(Registrant)
March 20, 1997 By /s/Jack Biegler
-----------------------------
Jack Biegler
President, (Principal Executive
Officer) Director, and Secretary
March 20, 1997 By /s/Locksley Simmons
------------------------------
Locksley Simmons, Director
Vice President, Treasurer,
(Chief Financial Officer and
Principal Accounting Officer)
and Assistant Secretary
Pursuant to the requirement of the Securities Exchange Act of 1934, this
report has been signed below by the following persons on behalf of the
registrant and in the capacities indicated on March 21, 1997.
SIGNATURE CAPACITY
- ------------ ---------
/s/ Jack Biegler Director
- ----------------
Jack Biegler
/s/Locksley Simmons Director
- -------------------
Locksley Simmons
/s/ Goodhue W. Smith, III Director
- -------------------------
Goodhue W. Smith, III
Supplemental information to be furnished with reports filed pursuant to
-----------------------------------------------------------------------
section 15(d) of the act by registrants, which have not registered
-----------------------------------------------------------------------
Securities pursuant to Section 12 of the Act.
---------------------------------------------
No annual report or proxy material has been sent to Bondholders of Ray Ellison
Mortgage Acceptance Corp. GNMA-Collateralized Bonds, issued in Series.
<PAGE>
<PAGE>
REMAC Series 1992A GNMA Collateralized Bonds
RE: Annual Report to Bondholders
Each year we are required, pursuant to Section 7.04(4) of the trust indenture
for the above captioned bond series, to report to you the following information
about the bonds. The data listed is only to inform you of certain information
about the bonds. If you have any questions about this data please contact your
broker at his local office or the Trustee at 1-800-705-0384, ext. 1934.
Amount as of December 31, 1996
Reserve Fund Balance for Series 1992A $ 0.00
Redemption Fund Balance for Series 1992A 549.42
Principal Amount of Series 1992A Bonds
redeemed in 1996 1,457,000.00
Principal Amount of pending requests for
redemption by deceased Bondholders 00.00
Principal Amount of pending requests for
redemption by Bondholders other than
deceased Bondholders 5,786,000.00
/s/ Locksley Simmons
--------------------------------
Locksley Simmons, Vice President
<PAGE>
REMAC Series 1992B GNMA Collateralized Bonds
RE: Annual Report to Bondholders
Each year we are required, pursuant to Section 7.04(4) of the trust indenture
for the above captioned bond series, to report to you the following information
about the bonds. The data listed is only to inform you of certain information
about the bonds. If you have any questions about this data please contact your
broker at his local office or the Trustee at 1-800-705-0384, ext. 1934.
Amount as of December 31, 1996
Reserve Fund Balance for Series 1992B $ 0.00
Redemption Fund Balance for Series 1992B 224.09
Principal Amount of Series 1992B Bonds
redeemed in 1996 516,000.00
Principal Amount of pending requests for
redemption by deceased Bondholders 0.00
Principal Amount of pending requests for
redemption by Bondholders other than
deceased Bondholders 1,217,000.00
/s/ Locksley Simmons
--------------------------------
Locksley Simmons, Vice President
<PAGE>
REMAC Series 1992C GNMA Collateralized Bonds
RE: Annual Report to Bondholders
Each year we are required, pursuant to Section 7.04(4) of the trust indenture
for the above captioned bond series, to report to you the following information
about the bonds. The data listed is only to inform you of certain information
about the bonds. If you have any questions about this data please contact your
broker at his local office or the Trustee at 1-800-705-0384, ext. 1934.
Amount as of December 31, 1996
Reserve Fund Balance for Series 1992C $ 0.00
Redemption Fund Balance for Series 1992C 3.62
Principal Amount of Series 1992C Bonds
redeemed in 1996 1,906,000.00
Principal Amount of pending requests for
redemption by deceased Bondholders 0.00
Principal Amount of pending requests for
redemption by Bondholders other than
deceased Bondholders 1,794,000.00
/s/ Locksley Simmons
--------------------------------
Locksley Simmons, Vice President
<PAGE>
REMAC Series 1992D GNMA Collateralized Bonds
RE: Annual Report to Bondholders
Each year we are required, pursuant to Section 7.04(4) of the trust indenture
for the above captioned bond series, to report to you the following information
about the bonds. The data listed is only to inform you of certain information
about the bonds. If you have any questions about this data please contact your
broker at his local office or the Trustee at 1-800-705-0384, ext. 1934.
Amount as of December 31, 1996
Reserve Fund Balance for Series 1992D $ 0.00
Redemption Fund Balance for Series 1992D 346.65
Principal Amount of Series 1992D Bonds
redeemed in 1996 2,268,000.00
Principal Amount of pending requests for
redemption by deceased Bondholders 0.00
Principal Amount of pending requests for
redemption by Bondholders other than
deceased Bondholders 4,942,000.00
/s/ Locksley Simmons
--------------------------------
Locksley Simmons, Vice President
<PAGE>
REMAC Series 1992E GNMA Collateralized Bonds
RE: Annual Report to Bondholders
Each year we are required, pursuant to Section 7.04(4) of the trust indenture
for the above captioned bond series, to report to you the following information
about the bonds. The data listed is only to inform you of certain information
about the bonds. If you have any questions about this data please contact your
broker at his local office or the Trustee at1-800-705-0384, ext. 1934.
Amount as of December 31, 1996
Reserve Fund Balance for Series 1992E $ 0.00
Redemption Fund Balance for Series 1992E 547.48
Principal Amount of Series 1992E Bonds
redeemed in 1996 1,306,000.00
Principal Amount of pending requests for
redemption by deceased Bondholders 0.00
Principal Amount of pending requests for
redemption by Bondholders other than
deceased Bondholders 2,556,000.00
/s/ Locksley Simmons
--------------------------------
Locksley Simmons, Vice President
CONSENT OF INDEPENDENT AUDITORS
We consent to the incorporation by reference in the Registration Statement
(Form S-3 No. 33-76642) of Ray Ellison Mortgage Acceptance Corp. and in the
related Prospectus of our report dated March 6, 1997, with respect to the
financial statements of Ray Ellison Mortgage Acceptance Corp. included in this
Annual Report (Form 10-K) for the year ended December 31, 1996.
ERNST & YOUNG LLP
San Antonio, Texas
March 6, 1997
<TABLE> <S> <C>
<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE BALANCE
SHEETS AND STATEMENTS OF OPERATIONS OF THE COMPANY'S 10-K FOR THE YEAR ENDED
DECEMBER 31, 1996, AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH
FINANCIAL STATEMENTS.
</LEGEND>
<CIK> 0000754591
<NAME> RAY ELLISON MORTGAGE ACCEPTANCE CORP.
<MULTIPLIER> 1
<S> <C>
<PERIOD-TYPE> YEAR
<FISCAL-YEAR-END> DEC-31-1996
<PERIOD-START> JAN-01-1996
<PERIOD-END> DEC-31-1996
<CASH> 51,880
<SECURITIES> 412,772,058
<RECEIVABLES> 0
<ALLOWANCES> 0
<INVENTORY> 0
<CURRENT-ASSETS> 2,581,960
<PP&E> 0
<DEPRECIATION> 0
<TOTAL-ASSETS> 434,009,322
<CURRENT-LIABILITIES> 2,530,552
<BONDS> 418,427,000
0
0
<COMMON> 10,000
<OTHER-SE> 10,776,483
<TOTAL-LIABILITY-AND-EQUITY> 434,009,322
<SALES> 0
<TOTAL-REVENUES> 33,515,293
<CGS> 0
<TOTAL-COSTS> 32,753,751
<OTHER-EXPENSES> 0
<LOSS-PROVISION> 0
<INTEREST-EXPENSE> 30,186,780
<INCOME-PRETAX> 761,542
<INCOME-TAX> 342,970
<INCOME-CONTINUING> 418,572
<DISCONTINUED> 0
<EXTRAORDINARY> 0
<CHANGES> 0
<NET-INCOME> 418,572
<EPS-PRIMARY> 41.85
<EPS-DILUTED> 41.85
</TABLE>
