|
|
|
|
|
|
|
|
|
|
|
|
|
<TABLE>
<CAPTION>
DLJ MORTGAGE ACCEPTANCE CORP.
Mortgage Pass-Through Certificates
Record Date: 11/30/2000
Distribution Date: 12/26/2000
DMA Series: 2000-3
Contact: Customer Service - SecuritiesLink
Wells Fargo Bank Minnesota, N.A.
Securities Administration Services
7485 New Horizon Way
Frederick, MD 21703
Telephone: (301) 846-8130
Fax: (301) 846-8152
Certificateholder Distribution Summary
Certificate Certificate Beginning
Class Pass-Through Certificate Interest Principal
Class CUSIP Description Rate Balance Distribution Distribution
<S> <C> <C> <C> <C> <C> <C>
A-1 23323CAR6 SEN 6.92750% 67,122,698.38 374,577.29 2,086,077.86
A-2 23323CAS4 SEN 6.95750% 73,698,441.85 413,054.18 2,290,442.60
A-3 23323CAT2 SEN 7.48750% 17,503,379.94 105,573.34 543,980.12
A-IO 23323CAU9 IO 0.35000% 0.00 55,808.87 0.00
M-1 23323CAV7 SUB 7.26750% 17,902,500.00 104,807.95 0.00
M-2 23323CAW5 SUB 7.66750% 7,672,500.00 47,389.94 0.00
B 23323CAX3 SUB 8.86750% 7,161,000.00 51,152.91 0.00
X 23323CAQ8 SUB 0.00000% 0.00 25.32 0.00
P 23323CAP0 SUB 0.00000% 0.00 41,745.93 0.00
R 23323CAY1 RES 0.00000% 0.00 0.00 0.00
OC OC 0.00000% 284,191.80 0.00 0.00
Totals 191,344,711.97 1,194,135.73 4,920,500.58
</TABLE>
<TABLE>
<CAPTION>
Certificateholder Distribution Summary (continued)
Current Ending Cumulative
Realized Certificate Total Realized
Class Loss Balance Distribution Losses
<S> <C> <C> <C> <C>
A-1 0.00 65,036,620.52 2,460,655.15 0.00
A-2 0.00 71,407,999.26 2,703,496.78 0.00
A-3 0.00 16,959,399.82 649,553.46 0.00
A-IO 0.00 0.00 55,808.87 0.00
M-1 0.00 17,902,500.00 104,807.95 0.00
M-2 0.00 7,672,500.00 47,389.94 0.00
B 0.00 7,161,000.00 51,152.91 0.00
X 0.00 0.00 25.32 0.00
P 0.00 0.00 41,745.93 0.00
R 0.00 0.00 0.00 0.00
OC 0.00 707,730.52 0.00 0.00
Totals 0.00 186,847,750.12 6,114,636.31 0.00
<FN>
All distributions required by the Pooling and Servicing Agreement have been calculated by the
Certificate Administrator on behalf of the Trustee.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Principal Distribution Statement
Original Beginning Scheduled Unscheduled
Face Certificate Principal Principal Realized
Class Amount Balance Distribution Distribution Accretion Loss (1)
<S> <C> <C> <C> <C> <C> <C>
A-1 72,862,000.00 67,122,698.38 79,356.23 2,006,721.62 0.00 0.00
A-2 80,000,000.00 73,698,441.85 87,130.45 2,203,312.15 0.00 0.00
A-3 19,000,000.00 17,503,379.94 20,693.48 523,286.64 0.00 0.00
A-IO 0.00 0.00 0.00 0.00 0.00 0.00
M-1 17,902,500.00 17,902,500.00 0.00 0.00 0.00 0.00
M-2 7,672,500.00 7,672,500.00 0.00 0.00 0.00 0.00
B 7,161,000.00 7,161,000.00 0.00 0.00 0.00 0.00
X 0.00 0.00 0.00 0.00 0.00 0.00
P 0.00 0.00 0.00 0.00 0.00 0.00
R 50.00 0.00 0.00 0.00 0.00 0.00
OC 925.29 284,191.80 0.00 0.00 0.00 0.00
Totals 204,598,975.29 191,344,711.97 187,180.16 4,733,320.41 0.00 0.00
<FN>
(1) Amount Does Not Include Excess Special Hazard, Bankruptcy, or Fraud Losses Unless Otherwise Disclosed.
Please Refer to the Prospectus Supplement for a Full Description.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Principal Distribution Statement (continued)
Total Ending Ending Total
Principal Certificate Certificate Principal
Class Reduction Balance Percentage Distribution
<S> <C> <C> <C> <C>
A-1 2,086,077.86 65,036,620.52 0.89259999 2,086,077.86
A-2 2,290,442.60 71,407,999.26 0.89259999 2,290,442.60
A-3 543,980.12 16,959,399.82 0.89259999 543,980.12
A-IO 0.00 0.00 0.00000000 0.00
M-1 0.00 17,902,500.00 1.00000000 0.00
M-2 0.00 7,672,500.00 1.00000000 0.00
B 0.00 7,161,000.00 1.00000000 0.00
X 0.00 0.00 0.00000000 0.00
P 0.00 0.00 0.00000000 0.00
R 0.00 0.00 0.00000000 0.00
OC 0.00 707,730.52 764.87427725 0.00
Totals 4,920,500.58 186,847,750.12 0.91323893 4,920,500.58
</TABLE>
<TABLE>
<CAPTION>
Principal Distribution Factors Statement
Original Beginning Scheduled Unscheduled
Face Certificate Principal Principal
Class (2) Amount Balance Distribution Distribution Accretion
<S> <C> <C> <C> <C> <C>
A-1 72,862,000.00 921.23052318 1.08913055 27.54140183 0.00000000
A-2 80,000,000.00 921.23052313 1.08913062 27.54140187 0.00000000
A-3 19,000,000.00 921.23052316 1.08913053 27.54140211 0.00000000
A-IO 0.00 0.00000000 0.00000000 0.00000000 0.00000000
M-1 17,902,500.00 1000.00000000 0.00000000 0.00000000 0.00000000
M-2 7,672,500.00 1000.00000000 0.00000000 0.00000000 0.00000000
B 7,161,000.00 1000.00000000 0.00000000 0.00000000 0.00000000
X 0.00 0.00000000 0.00000000 0.00000000 0.00000000
P 0.00 0.00000000 0.00000000 0.00000000 0.00000000
R 50.00 0.00000000 0.00000000 0.00000000 0.00000000
OC 925.29 307138.08643777 0.00000000 0.00000000 0.00000000
<FN>
(2) Per $1000 denomination.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Principal Distribution Factors Statement (continued)
Total Ending Ending Total
Realized Principal Certificate Certificate Principal
Class Loss (3) Reduction Balance Percentage Distribution
<S> <C> <C> <C> <C> <C>
A-1 0.00000000 28.63053251 892.59999067 0.89259999 28.63053251
A-2 0.00000000 28.63053250 892.59999075 0.89259999 28.63053250
A-3 0.00000000 28.63053263 892.59999053 0.89259999 28.63053263
A-IO 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
M-1 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
M-2 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
B 0.00000000 0.00000000 1,000.00000000 1.00000000 0.00000000
X 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
P 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
OC 0.00000000 0.00000000 764,874.27725362 764.87427725 0.00000000
<FN>
(3) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses
Unless Otherwise Disclosed.
Please Refer to the Prospectus Supplement for a Full Description.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Interest Distribution Statement
Beginning Payment of
Original Current Certificate/ Current Unpaid Current
Face Certificate Notional Accrued Interest Interest
Class Amount Rate Balance Interest Shortfall Shortfall
<S> <C> <C> <C> <C> <C> <C>
A-1 72,862,000.00 6.92750% 67,122,698.38 374,577.29 0.00 0.00
A-2 80,000,000.00 6.95750% 73,698,441.85 413,054.18 0.00 0.00
A-3 19,000,000.00 7.48750% 17,503,379.94 105,573.34 0.00 0.00
A-IO 0.00 0.35000% 191,344,711.98 55,808.87 0.00 0.00
M-1 17,902,500.00 7.26750% 17,902,500.00 104,807.95 0.00 0.00
M-2 7,672,500.00 7.66750% 7,672,500.00 47,389.94 0.00 0.00
B 7,161,000.00 8.86750% 7,161,000.00 51,152.91 0.00 0.00
X 0.00 0.00000% 191,344,711.98 0.00 0.00 0.00
P 0.00 0.00000% 0.00 0.00 0.00 0.00
R 50.00 0.00000% 0.00 0.00 0.00 0.00
OC 925.29 0.00000% 284,191.80 0.00 0.00 0.00
Totals 204,598,975.29 1,152,364.48 0.00 0.00
</TABLE>
<TABLE>
<CAPTION>
Interest Distribution Statement (continued)
Remaining Ending
Non-Supported Total Unpaid Certificate/
Interest Realized Interest Interest Notional
Class Shortfall Losses (4) Distribution Shortfall Balance
<S> <C> <C> <C> <C> <C>
A-1 0.00 0.00 374,577.29 0.00 65,036,620.52
A-2 0.00 0.00 413,054.18 0.00 71,407,999.26
A-3 0.00 0.00 105,573.34 0.00 16,959,399.82
A-IO 0.00 0.00 55,808.87 0.00 186,847,750.12
M-1 0.00 0.00 104,807.95 0.00 17,902,500.00
M-2 0.00 0.00 47,389.94 0.00 7,672,500.00
B 0.00 0.00 51,152.91 0.00 7,161,000.00
X 0.00 0.00 25.32 0.00 186,847,750.12
P 0.00 0.00 41,745.93 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
OC 0.00 0.00 0.00 0.00 707,730.52
Totals 0.00 0.00 1,194,135.73 0.00
<FN>
(4) Amount Does Not Include Excess Special Hazard, Bankrupcy, or Fraud Losses Unless Otherwise Disclosed.
Please Refer to the Prospectus Supplement for a Full Description.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Interest Distribution Factors Statement
Beginning Payment of
Original Current Certificate/ Current Unpaid Current
Face Certificate Notional Accrued Interest Interest
Class (5) Amount Rate Balance Interest Shortfall Shortfall
<S> <C> <C> <C> <C> <C> <C>
A-1 72,862,000.00 6.92750% 921.23052318 5.14091419 0.00000000 0.00000000
A-2 80,000,000.00 6.95750% 921.23052313 5.16317725 0.00000000 0.00000000
A-3 19,000,000.00 7.48750% 921.23052316 5.55649158 0.00000000 0.00000000
A-IO 0.00 0.35000% 935.21832995 0.27277199 0.00000000 0.00000000
M-1 17,902,500.00 7.26750% 1000.00000000 5.85437509 0.00000000 0.00000000
M-2 7,672,500.00 7.66750% 1000.00000000 6.17659694 0.00000000 0.00000000
B 7,161,000.00 8.86750% 1000.00000000 7.14326351 0.00000000 0.00000000
X 0.00 0.00000% 935.21832995 0.00000000 0.00000000 0.00000000
P 0.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000
R 50.00 0.00000% 0.00000000 0.00000000 0.00000000 0.00000000
OC 925.29 0.00000% 307138.08643777 0.00000000 0.00000000 0.00000000
<FN>
(5) Per $1000 denomination.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Interest Distribution Factors Statement (continued)
Remaining Ending
Non-Supported Total Unpaid Certificate/
Interest Realized Interest Interest Notional
Class Shortfall Losses (6) Distribution Shortfall Balance
<S> <C> <C> <C> <C> <C>
A-1 0.00000000 0.00000000 5.14091419 0.00000000 892.59999067
A-2 0.00000000 0.00000000 5.16317725 0.00000000 892.59999075
A-3 0.00000000 0.00000000 5.55649158 0.00000000 892.59999053
A-IO 0.00000000 0.00000000 0.27277199 0.00000000 913.23893414
M-1 0.00000000 0.00000000 5.85437509 0.00000000 1000.00000000
M-2 0.00000000 0.00000000 6.17659694 0.00000000 1000.00000000
B 0.00000000 0.00000000 7.14326351 0.00000000 1000.00000000
X 0.00000000 0.00000000 0.00012375 0.00000000 913.23893414
P 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
R 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
OC 0.00000000 0.00000000 0.00000000 0.00000000 764874.27725362
<FN>
(6) Amount Does Not Include Excess Special Hazard, Bankrupcy,or Fraud Losses Unless
Otherwise Disclosed. Please Refer to the Prospectus Supplement for a Full Description.
</FN>
</TABLE>
<TABLE>
<CAPTION>
Certificateholder Component Statement
Component Beginning Ending Beginning Ending Ending
Pass-Through Notional Notional Component Component Component
Class Rate Balance Balance Balance Balance Percentage
<S> <C> <C> <C> <C> <C> <C>
MR 6.92750% 0.00 0.00 0.00 0.00 0.00000000%
SR 0.00000% 0.00 0.00 0.00 0.00 0.00000000%
</TABLE>
<TABLE>
<CAPTION>
CERTIFICATEHOLDER ACCOUNT STATEMENT
CERTIFICATE ACCOUNT
<S> <C>
Beginning Balance 0.00
Deposits
Payments of Interest and Principal 6,092,458.02
Liquidations, Insurance Proceeds, Reserve Funds 0.00
Proceeds from Repurchased Loans 0.00
Other Amounts (Servicer Advances) 113,816.26
Realized Losses 0.00
Total Deposits 6,206,274.28
Withdrawals
Reimbursement for Servicer Advances 0.00
Payment of Service Fee 91,637.97
Payment of Interest and Principal 6,114,636.31
Total Withdrawals (Pool Distribution Amount) 6,206,274.28
Ending Balance 0.00
</TABLE>
<TABLE>
<CAPTION>
PREPAYMENT/CURTAILMENT INTEREST SHORTFALL
<S> <C>
Total Prepayment/Curtailment Interest Shortfall 0.00
Servicing Fee Support 0.00
Non-Supported Prepayment/Curtailment Interest Shortfall 0.00
</TABLE>
<TABLE>
<CAPTION>
SERVICING FEES
<S> <C>
Gross Servicing Fee 91,159.62
Trustee Fee 478.35
Supported Prepayment/Curtailment Interest Shortfall 0.00
Net Servicing Fee 91,637.97
</TABLE>
<TABLE>
<CAPTION>
OTHER ACCOUNTS
Beginning Current Current Ending
Account Type Balance Withdrawals Deposits Balance
<S> <C> <C> <C> <C>
Reserve Fund 5,000.00 0.00 0.00 5,000.00
</TABLE>
<TABLE>
<CAPTION> LOAN STATUS STRATIFICATION/CREDIT ENHANCEMENT STATEMENT
DELINQUENCY STATUS
DELINQUENT BANKRUPTCY FORECLOSURE REO Total
<S> <C> <C> <C> <C> <C>
No of Loans No of Loans No of Loans No of Loans No of Loans
Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance
0-29 Days 0 0 0 0
0.00 0.00 0.00 0.00
30 Days 1 0 0 0 1
105,154.12 0.00 0.00 0.00 105,154.12
60 Days 69 0 0 0 69
6,698,116.54 0.00 0.00 0.00 6,698,116.54
90 Days 23 0 0 0 23
1,864,428.13 0.00 0.00 0.00 1,864,428.13
120 Days 20 0 0 0 20
1,787,269.02 0.00 0.00 0.00 1,787,269.02
150 Days 18 0 0 0 18
1,507,912.80 0.00 0.00 0.00 1,507,912.80
180+ Days 1 0 0 0 1
72,860.95 0.00 0.00 0.00 72,860.95
Totals 132 0 0 0 132
12,035,741.56 0.00 0.00 0.00 12,035,741.56
No of Loans No of Loans No of Loans No of Loans No of Loans
Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.078864% 0.000000% 0.000000% 0.000000% 0.078864%
0.056277% 0.000000% 0.000000% 0.000000% 0.056277%
60 Days 5.441640% 0.000000% 0.000000% 0.000000% 5.441640%
3.584728% 0.000000% 0.000000% 0.000000% 3.584728%
90 Days 1.813880% 0.000000% 0.000000% 0.000000% 1.813880%
0.997813% 0.000000% 0.000000% 0.000000% 0.997813%
120 Days 1.577287% 0.000000% 0.000000% 0.000000% 1.577287%
0.956519% 0.000000% 0.000000% 0.000000% 0.956519%
150 Days 1.419558% 0.000000% 0.000000% 0.000000% 1.419558%
0.807011% 0.000000% 0.000000% 0.000000% 0.807011%
180+ Days 0.078864% 0.000000% 0.000000% 0.000000% 0.078864%
0.038994% 0.000000% 0.000000% 0.000000% 0.038994%
Totals 10.410095% 0.000000% 0.000000% 0.000000% 10.410095%
6.441342% 0.000000% 0.000000% 0.000000% 6.441342%
</TABLE>
<TABLE> Delinquency Status By Groups
<CAPTION>
DELINQUENT BANKRUPTCY FORECLOSURE REO Total
<S> <C> <C> <C> <C> <C>
Group 1 No of Loans No of Loans No of Loans No of Loans No of Loans
Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance
0-29 Days 0 0 0 0
0.00 0.00 0.00 0.00
30 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
60 Days 48 0 0 0 48
4,985,013.02 0.00 0.00 0.00 4,985,013.02
90 Days 19 0 0 0 19
1,618,359.82 0.00 0.00 0.00 1,618,359.82
120 Days 14 0 0 0 14
1,485,298.63 0.00 0.00 0.00 1,485,298.63
150 Days 17 0 0 0 17
1,485,260.51 0.00 0.00 0.00 1,485,260.51
180 Days 1 0 0 0 1
72,860.95 0.00 0.00 0.00 72,860.95
Totals 99 0 0 0 99
9,646,792.93 0.00 0.00 0.00 9,646,792.93
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
60 Days 6.299213% 0.000000% 0.000000% 0.000000% 6.299213%
5.577321% 0.000000% 0.000000% 0.000000% 5.577321%
90 Days 2.493438% 0.000000% 0.000000% 0.000000% 2.493438%
1.810650% 0.000000% 0.000000% 0.000000% 1.810650%
120 Days 1.837270% 0.000000% 0.000000% 0.000000% 1.837270%
1.661779% 0.000000% 0.000000% 0.000000% 1.661779%
150 Days 2.230971% 0.000000% 0.000000% 0.000000% 2.230971%
1.661736% 0.000000% 0.000000% 0.000000% 1.661736%
180 Days 0.131234% 0.000000% 0.000000% 0.000000% 0.131234%
0.081518% 0.000000% 0.000000% 0.000000% 0.081518%
Totals 12.992126% 0.000000% 0.000000% 0.000000% 12.992126%
10.793004% 0.000000% 0.000000% 0.000000% 10.793004%
DELINQUENT BANKRUPTCY FORECLOSURE REO Total
<S> <C> <C> <C> <C> <C>
Group 2 No of Loans No of Loans No of Loans No of Loans No of Loans
Principal Balance Principal Balance Principal Balance Principal Balance Principal Balance
0-29 Days 0 0 0 0
0.00 0.00 0.00 0.00
30 Days 1 0 0 0 1
105,154.12 0.00 0.00 0.00 105,154.12
60 Days 21 0 0 0 21
1,713,103.52 0.00 0.00 0.00 1,713,103.52
90 Days 4 0 0 0 4
246,068.31 0.00 0.00 0.00 246,068.31
120 Days 6 0 0 0 6
301,970.39 0.00 0.00 0.00 301,970.39
150 Days 1 0 0 0 1
22,652.29 0.00 0.00 0.00 22,652.29
180 Days 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
Totals 33 0 0 0 33
2,388,948.63 0.00 0.00 0.00 2,388,948.63
0-29 Days 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000%
30 Days 0.197628% 0.000000% 0.000000% 0.000000% 0.197628%
0.107882% 0.000000% 0.000000% 0.000000% 0.107882%
60 Days 4.150198% 0.000000% 0.000000% 0.000000% 4.150198%
1.757545% 0.000000% 0.000000% 0.000000% 1.757545%
90 Days 0.790514% 0.000000% 0.000000% 0.000000% 0.790514%
0.252452% 0.000000% 0.000000% 0.000000% 0.252452%
120 Days 1.185771% 0.000000% 0.000000% 0.000000% 1.185771%
0.309804% 0.000000% 0.000000% 0.000000% 0.309804%
150 Days 0.197628% 0.000000% 0.000000% 0.000000% 0.197628%
0.023240% 0.000000% 0.000000% 0.000000% 0.023240%
180 Days 0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
0.000000% 0.000000% 0.000000% 0.000000% 0.000000%
Totals 6.521739% 0.000000% 0.000000% 0.000000% 6.521739%
2.450922% 0.000000% 0.000000% 0.000000% 2.450922%
</TABLE>
<TABLE>
<CAPTION>
OTHER INFORMATION
<S> <C>
Current Period Realized Loss - Includes Interest Shortfall 0.00
Cumulative Realized Losses - Includes Interest Shortfall 0.00
Current Period Class A Insufficient Funds 0.00
Principal Balance of Contaminated Properties 0.00
Periodic Advance 113,816.26
</TABLE>
<TABLE>
<CAPTION>
COLLATERAL STATEMENT
<S> <C>
Collateral Description Fixed Mixed & ARM & Balloon
Weighted Average Gross Coupon 10.457824%
Weighted Average Net Coupon 9.886125%
Weighted Average Pass-Through Rate 9.883126%
Weighted Average Maturity(Stepdown Calculation ) 326
Beginning Scheduled Collateral Loan Count 1,288
Number Of Loans Paid In Full 20
Ending Scheduled Collateral Loan Count 1,268
Beginning Scheduled Collateral Balance 191,344,711.98
Ending Scheduled Collateral Balance 186,847,750.12
Ending Actual Collateral Balance at 30-Nov-2000 186,851,466.15
Monthly P &I Constant 1,854,721.33
Ending Scheduled Balance for Premium Loans 186,847,750.12
Required Overcollateralization Amount 0.00
Overcollateralized Increase Amount 423,538.71
Overcollateralized reduction Amount 0.00
Specified O/C Amount 4,603,476.94
Overcollateralized Amount 707,730.52
Overcollateralized Deficiency Amount 3,895,746.43
Base Overcollateralized Amount 0.00
Extra principal distribution Amount 0.00
Excess Cash Amount 423,538.71
</TABLE>
<TABLE>
<CAPTION>
<S> <C>
Rolling Three Month Delinquency Rate 6.861732863%
</TABLE>
|
|