DLJ MORTGAGE ACCEPTANCE CORP
8-K, 1997-09-17
ASSET-BACKED SECURITIES
Previous: DLJ MORTGAGE ACCEPTANCE CORP, 8-K, 1997-09-17
Next: DLJ MORTGAGE ACCEPTANCE CORP, 8-K, 1997-09-17




<PAGE>
                      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

                                March 25, 1997
                         -----------------------------
                       (Date of earliest event reported)

                         DLJ Mortgage Acceptance Corp.
                             Mortgage Pass-Through
                         Certificates, Series 1996-Q6

                         DLJ Mortgage Acceptance Corp.
                   ----------------------------------------
              (Exact Name of Registrant as Specified in Charter)

      Delaware              333-1241              13-3460894
  --------------------------------------------------------------
  (State or Other          (Commission          (IRS Employer
   Jurisdiction of         File Number)       Identification No.)
   Incorporation)

277 Park Avenue
New York, New York                                  10172
- ----------------------------------------------------------------
(Address of Principal Executive Offices)          (Zip Code)

Registrant's telephone
number including area code              (212) 892-3000
                                     ---------------------

<PAGE>
Item 7. Financial Statements and Exhibits

(c) Exhibits.

      Attached as exhibits are the following monthly reports made available by
Bankers Trust Company, the Trustee, for the March 25, 1997 distribution date.

      Exhibit 1. Trustee Payment Statement to
                 Certificateholders

<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 hereunto duly authorized.

                                 DLJ Mortgage Acceptance Corp.
                                  (Registrant)

Date: March 25, 1997             By: /s/ Paul Najarian
                                     ----------------------------
                                     Name: Paul Najarian
                                     Title: Vice President

<PAGE>
                                 EXHIBIT INDEX

The following exhibit is being filed herewith:

EXHIBIT NO.      DESCRIPTION
- ----------       -----------

    1.           Trustee Payment Statement to Certificateholders



<PAGE>
                         DLJ Mortgage Acceptance Corp.
                      Mortgage Pass-Through Certificates
                                Series 1996-Q6

                        Statement To Certificateholders

<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------------------------------
                                                   DISTRIBUTIONS IN DOLLARS
                                      PRIOR                                                                             CURRENT
                  ORIGINAL        PRINCIPAL                                               REALIZED    DEFERRED        PRINCIPAL
CLASS           FACE VALUE          BALANCE      INTEREST       PRINCIPAL           TOTAL   LOSSES    INTEREST          BALANCE
- -------------------------------------------------------------------------------------------------------------------------------
<S>          <C>              <C>              <C>           <C>             <C>          <C>        <C>          <C>
SA                    0.00             0.00    169,228.51            0.00      169,228.51    0.00         0.00             0.00
A-1          53,917,509.00    47,281,608.69    231,482.88    1,720,639.34    1,952,122.22    0.00         0.00    45,560,969.35
A-2           8,477,596.00     7,434,215.42     36,396.68      270,540.78      306,937.46    0.00         0.00     7,163,674.64
B-1           2,204,175.00     2,190,002.06     10,721.89        2,532.53       13,254.42    0.00         0.00     2,187,469.53
B-2           3,221,487.14     3,200,772.81     15,670.45        3,701.40       19,371.85    0.00         0.00     3,197,071.41
SB                    0.00             0.00          0.00            0.00            0.00    0.00         0.00             0.00
R                     0.00       666,132.98          0.00            0.00            0.00    0.00    81,759.39       747,892.37
- -------------------------------------------------------------------------------------------------------------------------------
TOTALS       67,820,767.14    60,772,731.96    463,500.41    1,997,414.05    2,460,914.46    0.00    81,759.39    58,857,077.30
- -------------------------------------------------------------------------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------
                         FACTOR INFORMATION PER $1000 OF ORIGINAL FACE                                      PASS-THROUGH
                         PRIOR                                                            CURRENT              RATES
                     PRINCIPAL                                                          PRINCIPAL
CLASS      CUSIP       BALANCE      INTEREST          PRINCIPAL              TOTAL        BALANCE        CURRENT          NEXT
- ------------------------------------------------------------------------------------------------------------------------------
<S>    <C>          <C>            <C>                <C>                <C>           <C>             <C>           <C>
SA     23321PZD3      0.000000      2.495231           0.000000           2.495231       0.000000      3.341535%     3.077807%
A-1    23321PZE1    876.924946      4.293278          31.912441          36.205720     845.012505      5.875000%     6.125000%
A-2    23321PZF8    876.924947      4.293278          31.912441          36.205719     845.012506      5.875000%     6.125000%
B-1    23321PZG6    993.569957      4.864355           1.148970           6.013325     992.420987      5.875000%     6.125000%
B-2    23321PZH4    993.569948      4.864353           1.148972           6.013325     992.420975      5.875000%     6.125000%
SB     23321PZJ0      0.000000      0.000000           0.000000           0.000000       0.000000      1.550000%     1.550000%
R                     0.000000      0.000000           0.000000           0.000000       0.000000      5.875000%     6.125000%
- ------------------------------------------------------------------------------------------------------------------------------
</TABLE>

<TABLE>
<S>                <C>                                      <C>                    <C>
SELLER:             Quality Mortgage USA, Inc.              ADMINISTRATOR:             David C. West
SERVICER:          Temple-Inland Mortgage Corp.                                    Bankers Trust Company
LEAD UNDERWRITER:  Donaldson, Lufkin & Jenrette                                        3 Park Plaza
RECORD DATE:            February 28, 1997                                            Irvine, CA 92714
DISTRIBUTION DATE:        March 25, 1997                       FACTOR INFORMATION:    (800) 735-7777
- ------------------------------------------------------------------------------------------------------------------------------
</TABLE>

             Page 1 of 4 (c) COPYRIGHT 1997 Bankers Trust Company

<PAGE>
                          DLJ Mortgage Acceptance Corp.
                       Mortgage Pass-Through Certificates
                                 Series 1996-Q6

                         Statement To Certificateholders

- --------------------------------------------------------------------------------
Distribution Date: March 25, 1997
- --------------------------------------------------------------------------------

SERVICER ADVANCES INCLUDED IN DISTRIBUTION:                     198,375.86
SERVICER ADVANCES OUTSTANDING:

ACCRUED SERVICING FEE FOR THE CURRENT PERIOD:     25,321.97
PLUS ADDITIONAL SERVICING FEES:
                                                 ----------
                                                  25,321.97

LESS PERMITTED REDUCTIONS TO SERVICING FEES:      (8,943.90)
                                                 ----------
TOTAL SERVICING FEES DUE MASTER SERVICER:                        16,378.07

COLLECTED SERVICING FEES FOR CURRENT PERIOD:                     17,068.26

<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------
DELINQUENT
LOAN                             30-60           61-90           91 +
INFORMATION:                     DAYS            DAYS            DAYS                   TOTAL
- ---------------------------------------------------------------------------------------------
<S>                              <C>             <C>             <C>             <C>
PRINCIPAL BALANCE                2,902,398.88    1,035,331.24    1,159,881.86    5,097,611.98
NUMBER OF LOANS                            42              17              18              77
- ---------------------------------------------------------------------------------------------
FORECLOSURE LOAN INFORMATION:
- ---------------------------------------------------------------------------------------------
PRINCIPAL BALANCE                        0.00            0.00    2,836,771.87    2,836,771.87
NUMBER OF LOANS                             0               0              46              46
- ---------------------------------------------------------------------------------------------
BANKRUPTCY LOAN INFORMATION:
- ---------------------------------------------------------------------------------------------
PRINCIPAL BALANCE                   51,149.43            0.00      817,923.87      910,020.27
NUMBER OF LOANS                             1               0              17              19
- ---------------------------------------------------------------------------------------------
REO LOAN INFORMATION:
- ---------------------------------------------------------------------------------------------
PRINCIPAL BALANCE                        0.00            0.00      303,762.26      303,762.26
NUMBER OF LOANS                             0               0               5               5
- ---------------------------------------------------------------------------------------------
</TABLE>

<TABLE>
<S>                                                                          <C>
BOOK VALUE PRINCIPAL BALANCE OF REO LOANS:                                            #N/A

STATED PRINCIPAL BALANCE OF LOANS AS OF THE PRIOR DISTRIBUTION DATE:         60,772,731.96
STATED PRINCIPAL BALANCE OF LOANS AS OF THE CURRENT DISTRIBUTION DATE:       58,857,077.30

NUMBER OF LOANS AS OF THE CURRENT DISTRIBUTION DATE:                                   862
NUMBER OF LOANS AS OF THE NEXT DISTRIBUTION DATE:                                      840

WEIGHTED AVERAGE COUPON AS OF THE CURRENT DISTRIBUTION DATE:                     11.266535%
WEIGHTED AVERAGE COUPON AS OF THE NEXT DISTRIBUTION DATE:                        11.252807%

SENIOR PREPAYMENT PERCENTAGE FOR THE CURRENT DISTRIBUTION:                      100.000000%
CLASS B-1 PREPAYMENT PERCENTAGE:                                                  0.000000%
CLASS B-2 PREPAYMENT PERCENTAGE:                                                  0.000000%

AGGREGATE AMOUNT OF PRINCIPAL PREPAYMENTS:                                    1,885,828.24
AGGREGATE PRINCIPAL BALANCE OF LOANS WHICH LIQUIDATED:                                0.00

PRECEDING MONTH'S PASS-THRU RATE FOR CLASS SA:                                    3.283833%
PRECEDING MONTH'S PASS-THRU RATE FOR CLASS A-1, A-2, B-1, AND B-2:                5.937500%

- ---------------------------------------------------------------------------------------------
</TABLE>

             Page 2 of 4 (c) COPYRIGHT 1997 Bankers Trust Company

<PAGE>
                         DLJ Mortgage Acceptance Corp.
                      Mortgage Pass-Through Certificates
                                Series 1996-Q6

                        Statement To Certificateholders

<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------

Distribution Date: March 25, 1997
- --------------------------------------------------------------------------------------------
<S>                                                                             <C>
SENIOR PERCENTAGE FOR THE FOLLOWING DISTRIBUTION:                                  90.033511%
CLASS A-1 PERCENTAGE FOR THE FOLLOWING DISTRIBUTION:                               77.800696%
CLASS A-2 PERCENTAGE FOR THE FOLLOWING DISTRIBUTION:                               12.232814%
CLASS B-1 PERCENTAGE FOR THE FOLLOWING DISTRIBUTION:                                3.603593%
CLASS B-2 PERCENTAGE FOR THE FOLLOWING DISTRIBUTION:                                5.266791%

UNPAID ACCRUED CERTIFICATE INTEREST SHORTFALL REMAINING AFTER DISTRIBUTION:
   CLASS SA                                                                             0.00
   CLASS A-1                                                                            0.00
   CLASS A-2                                                                            0.00
   CLASS B-1                                                                            0.00
   CLASS B-2                                                                            0.00

CUMMULATIVE SB ACCRUAL AMOUNT :                                                   752,216.46

SPECIAL HAZARD AMOUNT AVAILABLE AFTER DISTRIBUTION:                             1,526,800.00

FRAUD LOSS AMOUNT AVAILABLE AFTER DISTRIBUTION:                                 2,034,623.01

BANKRUPTCY AMOUNT AVAILABLE AFTER DISTRIBUTION:                                   100,000.00

AGGREGATE REALIZED LOSSES SINCE CUT-OFF DATE:                                           0.00

AGGREGATE PRINCIPAL OF REPURCHASED LOANS:                                               0.00
- --------------------------------------------------------------------------------------------
</TABLE>

             Page 3 of 4 (c) COPYRIGHT 1997 Bankers Trust Company

<PAGE>
                         DLJ Mortgage Acceptance Corp.
                      Mortgage Pass-Through Certificates
                                Series 1996-Q6

                        Statement To Certificateholders

<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------
                                       ^Mortgage Loan Liquidation Detail

Distribution Date: March 25, 1997
- ----------------------------------------------------------------------------------------------------------------
                      Original           Cut-Off            Current       Realized  Net Liquidation  Liquidation
Loan Number      Principal Balance  Principal Balance  Principal Balance    Loss       Proceeds         Date
- ----------------------------------------------------------------------------------------------------------------
<S>              <C>                <C>                <C>                <C>       <C>              <C>

- ----------------------------------------------------------------------------------------------------------------
</TABLE>

             Page 4 of 4 (c) COPYRIGHT 1997 Bankers Trust Company



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