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): 21-Aug-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 21-Aug-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-1 271,365,112.58
II-A-1 74,628,805.45
III-A-1 115,571,260.67
IV-A-1 46,733,695.19
V-A-1 76,762,636.94
I-X 3,507,534.83
II-X 1,471,264.78
III-X 12,773,419.31
IV-X 642,576.98
V-X 2,663,183.99
III-P 226,495.15
V-P 363,403.73
D-B-1 37,154,087.93
D-B-2 10,470,698.63
D-B-3 6,417,525.96
D-B-4 4,053,172.67
D-B-5 2,364,350.30
D-B-6 3,715,412.70
A-R 0.00
TOTAL: 675,532,404.48
Class Prin
I-A-1 2,188,822.67
II-A-1 769,997.92
III-A-1 2,280,495.89
IV-A-1 328,622.59
V-A-1 745,720.63
I-X 0.00
II-X 0.00
III-X 0.00
IV-X 0.00
V-X 0.00
III-P 268.85
V-P 279.94
D-B-1 37,482.10
D-B-2 10,563.14
D-B-3 6,474.18
D-B-4 4,088.96
D-B-5 2,385.22
D-B-6 3,748.20
A-R 0.00
TOTAL: 6,378,950.29
Class Int
I-A-1 1,811,693.46
II-A-1 459,148.80
III-A-1 770,475.07
IV-A-1 321,708.55
V-A-1 527,743.13
I-X 23,383.57
II-X 9,042.15
III-X 85,156.13
IV-X 4,417.72
V-X 18,309.39
III-P 0.00
V-P 0.00
D-B-1 247,300.24
D-B-2 69,693.71
D-B-3 42,715.51
D-B-4 26,978.20
D-B-5 15,737.28
D-B-6 24,730.05
A-R 0.00
TOTAL: 4,458,232.96
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-1 269,176,289.91
II-A-1 73,858,807.53
III-A-1 113,290,764.78
IV-A-1 46,405,072.60
V-A-1 76,016,916.31
I-X 3,481,747.89
II-X 1,462,939.74
III-X 12,520,805.79
IV-X 638,472.32
V-X 2,605,561.23
III-P 226,226.30
V-P 363,123.79
D-B-1 37,116,605.83
D-B-2 10,460,135.49
D-B-3 6,411,051.78
D-B-4 4,049,083.71
D-B-5 2,361,965.08
D-B-6 3,711,664.50
A-R 0.00
TOTAL: 665,524,074.36
Distrib
Class Date
I-A-1 21-Aug-00
II-A-1 21-Aug-00
III-A-1 21-Aug-00
IV-A-1 25-Aug-00
V-A-1 25-Aug-00
I-X 21-Aug-00
II-X 21-Aug-00
III-X 21-Aug-00
IV-X 25-Aug-00
V-X 25-Aug-00
III-P 21-Aug-00
V-P 25-Aug-00
D-B-1 25-Aug-00
D-B-2 25-Aug-00
D-B-3 25-Aug-00
D-B-4 25-Aug-00
D-B-5 25-Aug-00
D-B-6 25-Aug-00
Beg
Cur Prin
Class Amt
I-A-1 974.99809
II-A-1 968.40413
III-A-1 980.17480
IV-A-1 931.82353
V-A-1 843.92742
I-X 978.71865
II-X 971.05110
III-X 980.42374
IV-X 939.43590
V-X 807.91171
III-P 968.50744
V-P 978.81254
D-B-1 995.19871
D-B-2 995.19871
D-B-3 995.19871
D-B-4 995.19871
D-B-5 995.19871
D-B-6 995.19884
A-R 0.00000
Prin
Class Distrib
I-A-1 7.86430
II-A-1 9.99171
III-A-1 19.34118
IV-A-1 6.55241
V-A-1 8.19844
I-X 0.00000
II-X 0.00000
III-X 0.00000
IV-X 0.00000
V-X 0.00000
III-P 1.14962
V-P 0.75401
D-B-1 1.00398
D-B-2 1.00398
D-B-3 1.00398
D-B-4 1.00399
D-B-5 1.00398
D-B-6 1.00398
A-R 0.00000
Class Int
I-A-1 6.50930
II-A-1 5.95804
III-A-1 6.53450
IV-A-1 6.41455
V-A-1 5.80200
I-X 6.52479
II-X 5.96792
III-X 6.53616
IV-X 6.45863
V-X 5.55439
III-P NA
V-P NA
D-B-1 6.62411
D-B-2 6.62411
D-B-3 6.62411
D-B-4 6.62411
D-B-5 6.62411
D-B-6 6.62411
A-R 0.00000
Rem
Class Bal
I-A-1 967.13379
II-A-1 958.41242
III-A-1 960.83362
IV-A-1 925.27112
V-A-1 835.72897
I-X 971.52324
II-X 965.55649
III-X 961.03439
IV-X 933.43496
V-X 790.43109
III-P 967.35782
V-P 978.05853
D-B-1 994.19473
D-B-2 994.19473
D-B-3 994.19473
D-B-4 994.19473
D-B-5 994.19473
D-B-6 994.19486
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-Aug-00
