DLJ MORTGAGE ACCEPTANCE CORP
8-K, 1997-09-17
ASSET-BACKED SECURITIES
Previous: DLJ MORTGAGE ACCEPTANCE CORP, 8-K, 1997-09-17
Next: CHASE MANHATTAN BANK /NY/, S-3/A, 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

                                April 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 April 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: April 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    150,958.95            0.00      150,958.95    0.00         0.00             0.00
A-1          53,917,509.00    45,560,969.35    232,550.78    1,060,314.57    1,292,865.35    0.00         0.00    44,500,654.78
A-2           8,477,596.00     7,163,674.64     36,564.59      166,716.14      203,280.73    0.00         0.00     6,996,958.50
B-1           2,204,175.00     2,187,469.53     11,165.21        2,805.98       13,971.19    0.00         0.00     2,184,663.55
B-2           3,221,487.14     3,197,071.41     16,318.39        4,101.04       20,419.43    0.00         0.00     3,192,970.37
SB                    0.00             0.00          0.00            0.00            0.00    0.00         0.00             0.00
R                     0.00       747,892.37          0.00            0.00            0.00    0.00    79,841.09       827,733.46
- -------------------------------------------------------------------------------------------------------------------------------
TOTALS       67,820,767.14    58,857,077.30    447,557.92    1,233,937.73    1,681,495.65    0.00    79,841.09    57,702,980.66
- -------------------------------------------------------------------------------------------------------------------------------
</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      2.225851           0.000000           2.225851       0.000000      3.077807%     3.015638%
A-1     23321PZE1     845.012505      4.313085          19.665496          23.978581     825.347009      6.125000%     6.187500%
A-2     23321PZF8     845.012506      4.313085          19.665497          23.978582     825.347009      6.125000%     6.187500%
B-1     23321PZG6     992.420987      5.065483           1.273030           6.338512     991.147958      6.125000%     6.187500%
B-2     23321PZH4     992.420975      5.065484           1.273027           6.338510     991.147949      6.125000%     6.187500%
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      6.125000%     6.187500%
- --------------------------------------------------------------------------------------------------------------------------------
</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:              March 31, 1997                                             Irvine, CA 92714
DISTRIBUTION DATE:        April 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: April 25, 1997
- ----------------------------------------------------------------------------

SERVICER ADVANCES INCLUDED IN DISTRIBUTION:                       180,762.77
SERVICER ADVANCES OUTSTANDING:

ACCRUED SERVICING FEE FOR THE CURRENT PERIOD:        24,523.78
PLUS ADDITIONAL SERVICING FEES:
                                                 -------------
                                                     24,523.78

LESS PERMITTED REDUCTIONS TO SERVICING FEES:         (5,472.19)
                                                 -------------
TOTAL SERVICING FEES DUE MASTER SERVICER:                          19,051.59

COLLECTED SERVICING FEES FOR CURRENT PERIOD:                       17,087.88

<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------
DELINQUENT
LOAN                            30-60          61-90          91 +
INFORMATION:                    DAYS           DAYS           DAYS                  TOTAL
- -----------------------------------------------------------------------------------------
<S>                             <C>            <C>            <C>            <C>
PRINCIPAL BALANCE               3,104,481.82   1,517,020.33     813,206.67   5,434,708.82
NUMBER OF LOANS                           42             22             15             79
- -----------------------------------------------------------------------------------------
FORECLOSURE LOAN INFORMATION:
- -----------------------------------------------------------------------------------------
PRINCIPAL BALANCE                       0.00           0.00   2,461,727.74   2,461,727.74
NUMBER OF LOANS                            0              0             40             40
- -----------------------------------------------------------------------------------------
BANKRUPTCY LOAN INFORMATION:
- -----------------------------------------------------------------------------------------
PRINCIPAL BALANCE                  51,126.18           0.00     813,585.35     905,652.23
NUMBER OF LOANS                            1              0             20             22
- -----------------------------------------------------------------------------------------
REO LOAN INFORMATION:
- -----------------------------------------------------------------------------------------
PRINCIPAL BALANCE                       0.00           0.00     441,818.87     441,818.87
NUMBER OF LOANS                            0              0              7              7
- -----------------------------------------------------------------------------------------
</TABLE>

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

STATED PRINCIPAL BALANCE OF LOANS AS OF THE PRIOR DISTRIBUTION DATE:       58,857,077.30
STATED PRINCIPAL BALANCE OF LOANS AS OF THE CURRENT DISTRIBUTION DATE:     57,702,980.66

NUMBER OF LOANS AS OF THE CURRENT DISTRIBUTION DATE:                                 840
NUMBER OF LOANS AS OF THE NEXT DISTRIBUTION DATE:                                    824

WEIGHTED AVERAGE COUPON AS OF THE CURRENT DISTRIBUTION DATE:                   11.252807%
WEIGHTED AVERAGE COUPON AS OF THE NEXT DISTRIBUTION DATE:                      11.253138%

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:                                  1,124,443.15
AGGREGATE PRINCIPAL BALANCE OF LOANS WHICH LIQUIDATED:                              0.00

PRECEDING MONTH'S PASS-THRU RATE FOR CLASS SA:                                  3.341535%
PRECEDING MONTH'S PASS-THRU RATE FOR CLASS A-1, A-2, B-1, AND B-2:              5.875000%

- -----------------------------------------------------------------------------------------
</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: April 25, 1997
- --------------------------------------------------------------------------------------------
<S>                                                                             <C>
SENIOR PERCENTAGE FOR THE FOLLOWING DISTRIBUTION:                                  89.580806%
CLASS A-1 PERCENTAGE FOR THE FOLLOWING DISTRIBUTION:                               77.409500%
CLASS A-2 PERCENTAGE FOR THE FOLLOWING DISTRIBUTION:                               12.171305%
CLASS B-1 PERCENTAGE FOR THE FOLLOWING DISTRIBUTION:                                3.716579%
CLASS B-2 PERCENTAGE FOR THE FOLLOWING DISTRIBUTION:                                5.431923%

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 :                                                   828,240.18

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: April 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