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): 19-May-00
DLJ MORTGAGE ACCEPTANCE CORP.,
Series 2000-1
Mortgage Pass-Through Certificates
(Exact name of registrant as specified in its charter)
Delaware 333-75921
(State or Other (Commission
Jurisdiction File Number)
of Incorporation)
13-3460894 277 Park Avenue, 9th Floor
(I.R.S. Employer New York, New York
Identification No.) (Address of Principal
Executive Offices)
10172
(Zip Code)
Registrant's telephone number: (212) 839-3000
Item 5. Other Events.
On behalf of DLJ Mortgage Acceptance Corp,
Series 2000-1, Mortgage Pass-Through Certificates, a Trust
created pursuant to the Pooling and Servicing Agreement, dated
February 1, 2000 by Bank One of Chicago, as trustee
for the Trust, the Trustee has caused to be filed with
the Commission, the Monthly Report
dated 19-May-00
The Monthly Report is filed pursuant to and in
accordance with (1) numerous no-action letters (2) current
Commission policy in the area. The filing of the Monthly
Report will occur subsequent to each monthly distribution
to the holders of the Certificates, Due February 1, 2030.
A. Monthly Report Information:
See Exhibit No. 1
B. Have any deficiencies occurred? NO.
Date:
Amount:
C. Item 1: Legal Proceedings: NONE
D. Item 2: Changes in Securities: NONE
E. Item 4: Submission of Matters to a Vote of Certifi-
catholders: NONE
F. Item 5: Other Information - Form 10-Q, Part II -
Items 1,2,4,5 if applicable: NOT APPLICABLE
Item 7. Monthly Statementsand Exhibits
Information and Exhibits.
Exhibit No. 1
DLJ Mortgage Acceptance Corp., Series 2000-1
Mortgage Pass-Through Certificates
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY
Beg
Class Bal
I-A-1 275,688,085.13
II-A-1 76,007,056.11
III-A-1 117,096,945.40
IV-A-1 49,115,567.22
V-A-1 82,658,182.74
I-X 3,558,689.38
II-X 1,497,229.94
III-X 12,969,711.30
IV-X 672,148.04
V-X 2,844,121.09
III-P 227,138.82
V-P 367,369.54
D-B-1 37,263,208.81
D-B-2 10,501,450.88
D-B-3 6,436,374.12
D-B-4 4,065,076.76
D-B-5 2,371,294.36
D-B-6 3,726,324.47
A-R 0.00
TOTAL: 675,532,404.48
Class Prin
I-A-1 2,035,613.45
II-A-1 284,951.79
III-A-1 83,863.28
IV-A-1 1,121,354.72
V-A-1 595,239.50
I-X 0.00
II-X 0.00
III-X 0.00
IV-X 0.00
V-X 0.00
III-P 218.13
V-P 273.81
D-B-1 36,010.17
D-B-2 10,148.32
D-B-3 6,219.94
D-B-4 3,928.38
D-B-5 2,291.56
D-B-6 3,601.02
A-R 0.00
TOTAL: 4,183,714.07
Class Int
I-A-1 1,841,032.72
II-A-1 467,740.22
III-A-1 780,646.30
IV-A-1 338,164.30
V-A-1 568,275.01
I-X 23,724.60
II-X 9,201.73
III-X 86,464.74
IV-X 4,621.02
V-X 19,553.33
III-P 0.00
V-P 0.00
D-B-1 248,047.58
D-B-2 69,904.33
D-B-3 42,844.59
D-B-4 27,059.73
D-B-5 15,784.84
D-B-6 24,804.78
A-R 0.01
TOTAL: 4,567,869.83
Prin
Class Loss
I-A-1 0.00
II-A-1 0.00
III-A-1 0.00
IV-A-1 0.00
V-A-1 0.00
I-X 0.00
II-X 0.00
III-X 0.00
IV-X 0.00
V-X 0.00
III-P 0.00
V-P 0.00
D-B-1 0.00
D-B-2 0.00
D-B-3 0.00
D-B-4 0.00
D-B-5 0.00
D-B-6 0.00
A-R 0.00
TOTAL: 0.00
Rem
Class Bal
I-A-1 273,652,471.68
II-A-1 75,722,104.32
III-A-1 117,013,082.12
IV-A-1 47,994,212.50
V-A-1 82,062,943.24
I-X 3,534,697.97
II-X 1,491,687.81
III-X 12,961,430.55
IV-X 658,243.81
V-X 2,813,185.79
III-P 226,920.69
V-P 367,095.73
D-B-1 37,227,198.64
D-B-2 10,491,302.56
D-B-3 6,430,154.18
D-B-4 4,061,148.38
D-B-5 2,369,002.80
D-B-6 3,722,723.45
A-R 0.00
TOTAL: 665,524,074.36
Distrib
Class Date
I-A-1 19-May-00
II-A-1 19-May-00
III-A-1 19-May-00
IV-A-1 25-May-00
V-A-1 25-May-00
I-X 19-May-00
II-X 19-May-00
III-X 19-May-00
IV-X 25-May-00
V-X 25-May-00
III-P 19-May-00
V-P 25-May-00
D-B-1 25-May-00
D-B-2 25-May-00
D-B-3 25-May-00
D-B-4 25-May-00
D-B-5 25-May-00
D-B-6 25-May-00
Beg
Cur Prin
Class Amt
I-A-1 990.53027
II-A-1 986.28870
III-A-1 993.11433
IV-A-1 979.31570
V-A-1 908.74297
I-X 992.99247
II-X 988.18840
III-X 995.49013
IV-X 982.66826
V-X 862.80134
III-P 971.25981
V-P 989.49428
D-B-1 998.12159
D-B-2 998.12159
D-B-3 998.12159
D-B-4 998.12159
D-B-5 998.12159
D-B-6 998.12164
A-R 0.00000
Prin
Class Distrib
I-A-1 7.31383
II-A-1 3.69761
III-A-1 0.71126
IV-A-1 22.35870
V-A-1 6.54406
I-X 0.00000
II-X 0.00000
III-X 0.00000
IV-X 0.00000
V-X 0.00000
III-P 0.93274
V-P 0.73750
D-B-1 0.96456
D-B-2 0.96456
D-B-3 0.96456
D-B-4 0.96456
D-B-5 0.96456
D-B-6 0.96456
A-R 0.00000
Class Int
I-A-1 6.61472
II-A-1 6.06953
III-A-1 6.62076
IV-A-1 6.74266
V-A-1 6.24761
I-X 6.61995
II-X 6.07324
III-X 6.63660
IV-X 6.75585
V-X 5.93176
III-P NA
V-P NA
D-B-1 6.64413
D-B-2 6.64413
D-B-3 6.64413
D-B-4 6.64413
D-B-5 6.64413
D-B-6 6.64413
A-R 0.01000
Rem
Class Bal
I-A-1 983.21643
II-A-1 982.59108
III-A-1 992.40307
IV-A-1 956.95700
V-A-1 902.19891
I-X 986.29807
II-X 984.53054
III-X 994.85454
IV-X 962.34053
V-X 853.41671
III-P 970.32708
V-P 988.75678
D-B-1 997.15704
D-B-2 997.15704
D-B-3 997.15704
D-B-4 997.15704
D-B-5 997.15703
D-B-6 997.15708
A-R 0.00000
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.
By: /s/ Mary Fonti
Name: Mary Fonti
Title: Trust Officer
Bank One
Dated: 31-May-00
