DLJ COMMERCIAL MORTGAGE CORP SERIES 1998-CF1
10-K/A, 1999-12-22
ASSET-BACKED SECURITIES
Previous: SAGENT TECHNOLOGY INC, 8-K, 1999-12-22
Next: BANC ONE AUTO GRANTOR TRUST 1997-B, 8-K, 1999-12-22







                     SECURITIES AND EXCHANGE COMMISSION
                               WASHINGTON, D.C.  20549


                                   FORM 10-K/A
                                Amendment No. 1

(Mark One)

/ x / ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF
      THE SECURITIES EXCHANGE ACT OF 1934
      For the fiscal year ended December 31, 1998 or

/   / TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
      SECURITIES EXCHANGE ACT OF 1934


      Commission File No.:   333-32019-01

                          DLJ Commercial Mortgage Corp.
                       Mortgage Pass-Through Certificates
                              Series 1998-CF1 Trust
             (Exact name of registrant as specified in its charter)



New York                             52-2090001    52-2090003
(State or other jurisdiction     (I.R.S. Employer  52-2090005
 of incorporation or              Identification  No.)
 organization)

c/o Norwest Bank Minnesota, N.A.
11000 Broken Land Parkway
Columbia, Maryland                            21044
(Address of principal executive offices)     (ZIP Code)


Registrant's telephone number, including area code:
     (410) 884-2000

Securities to be registered pursuant to Section 12(b)
of the Act:

     NONE

Securities to be registered pursuant to Section 12(g)
of the Act:

     NONE

Indicate by check mark whether the registrant (1) has filed all
reports required to be filed by Section 13 or 15(d) of the
Securities Exchange Act of 1934 during the preceding 12 months
(or for such shorter period that the registrant was required to
file such reports), and (2) has been subject to such filing
requirements for the past 90 days.

     Yes   X          No ___

This Amendment No. 1 on Form 10-K/A amends Item 14 of the original Annual Report
on Form 10-K (the  "Original  Form 10-K") filed on March 26, 1999,  on behalf of
DLJ Commercial Mortgage Corp.  Mortgage Pass - Through  Certificates Series 1998
- -CF1 Trust established  pursuant to a Pooling and Servicing  Agreement among DLJ
COMMERCIAL MORTGAGE CORP., as Depositor, BANC ONE MORTGAGE CAPITAL MARKETS, LLC,
as  Servicer,  CLARION  PARTNERS,  LLC, as Special  Servicer,  and NORWEST  BANK
MINNESOTA, NATIONAL ASSOCIATION as Trustee and REMIC Administrator,  pursuant to
which the DLJ  Commercial  Mortgage Corp.  Mortgage Pass - Through  Certificates
Series  1998-CF1  Trust  registered  under  the  Securities  Act  of  1933  (the
"Certificates") were issued.


Item 14 of the Original Form 10-K is amended to read in its entirety as follows:


Item 14.  Exhibits, Financial Statement Schedules, and Reports
          on Form 8-K.

          (a) Exhibits

              (99.1) Annual Independent Accountants' Servicing
                     Reports concerning servicing activities for
                     the year ended December 31, 1998.

                     a)   Banc One, as Servicer <F1>
                     b)   Clarion Partners, LLC as Special Servicer <F1>

              (99.2) Report of Management as to Compliance with
                     Minimum Servicing Standards for the year
                     ended December 31, 1998.

                     a)   Banc One, as Servicer <F1>
                     b)   Clarion Partners, LLC as Special Servicer <F1>

              (99.3) Annual Statements of Compliance under the
                     Pooling and Servicing Agreements for the
                     year ended December 31, 1998.

                     a)   Banc One, as Servicer <F1>
                     b)   Clarion Partners, LLC as Special Servicer <F1>

              (99.4) Aggregate Statement of Principal and
                     Interest Distributions to Certificate
                     Holders. <F2>

            (b)  On  October 26, 1998, November 24, 1998, and
                 December 31, 1998, reports on Form 8-K were filed
                 by the Company in order to provide the
                 statements for the monthly distributions to
                 holders of the Certificates.  No other reports on
                 Form 8-K have been filed during the last quarter
                 of the period covered by this report.

            (c)  Not applicable.

            (d)  Omitted.

<F1>  Filed herewith.
<F2>  Previously filed.

                           SIGNATURE

Pursuant to the requirements of Section 13 or 15(d) of the
Securities Exchange Act of 1934, the registrant has duly caused
this report to be signed on its behalf by the undersigned,
thereunto duly authorized:

 DLJ Commercial Mortgage Corp.
 Mortgage Pass-Through Certificates
Series  1998-CF1      Trust

Signed:   Norwest Bank Minnesota, N.A.,  as Trustee

By:   Sherri J. Sharps,  Vice President
By:  /s/  Sherri J. Sharps,  Vice President

Dated:  December 22, 1999



Exhibit Index

Exhibit No.

99.1      Annual Independent Accountants' Servicing Reports concerning servicing
          activities for the year ended December 31, 1998.

                     a)   Banc One, as Servicer <F1>
                     b)   Clarion Partners, LLC as Special Servicer <F1>

99.2      Report of Management as to Compliance with Minimum Servicing Standards
          for the year ended December 31, 1998.

                     a)   Banc One, as Servicer <F1>
                     b)   Clarion Partners, LLC as Special Servicer <F1>

99.3      Annual Statements of Compliance under the Pooling and Servicing
          Agreements for the year ended December 31, 1998.

                     a)   Banc One, as Servicer <F1>
                     b)   Clarion Partners, LLC as Special Servicer <F1>

99.4      Aggregate Statement of Principal and Interest Distributions to
          Certificate Holders.<F2>

<F1>  Filed herewith.
<F2>  Previously filed.


(logo)

PricewaterhouseCoopers LLP
2001 Ross Avenue, Suite 1800
Dallas TX 75201-2997
Telephone (214) 754 7900

Independent Accountant's Report

To Banc One Mortgage Capital Markets, LLC:

We have examined management's  assertion about Banc One Mortgage Capital Markets
LLC's ("BOMCM'")  compliance with the minimum servicing standards  identified in
the Mortgage Bankers Association of America's Uniform Single Attestation Program
for Mortgage  Bankers  ("USAP") (except for commercial loan and multifamily loan
servicing for which minimum servicing  standards V.4 and VI. 1, are inapplicable
to such servicing  according to the Mortgage Bankers  Association) as of and for
the year  ended  December  31,  1998  included  in the  accompanying  management
assertion.  Management is responsible for BOMCM's  compliance with those minimum
servicing standards. Our responsibility is to express an opinion on management's
assertion about the entity's compliance based on our examination.

Our  examination  was  made in  accordance  with  standards  established  by the
American  Institute of Certified Public Accountants and,  accordingly,  included
examining,  on a test basis,  evidence about BOMCM's compliance with the minimum
servicing  standards  and  performing  such other  procedures  as we  considered
necessary  in the  circumstances.  We believe  that our  examination  provides a
reasonable  basis for our  opinion.  Our  examination  does not  provide a legal
determination on BOMCM's compliance with the minimum servicing standards.

In  our  opinion,   management's   assertion   that  BOMCM   complied  with  the
aforementioned minimum servicing standards as of and for the year ended December
31, 1998 is fairly stated, in all material respects.


Dallas, Texas
February 22, 1999


(LOGO) ERNST & YOUNG LLP
1211  Avenue of the  Americas
New York, New York 10036
Phone:  212 773 4900
Fax: 212 773 4501


Report of Independent Accountants

We have examined management's assertion, included in the Report of Management on
Compliance,  that  Clarion  Partners  LLC  ("the  Company")  complied  with  the
requirements  of Section 3 of the Pooling and  Servicing  Agreement  for the DLJ
Commercial Mortgage Corp. Commercial Mortgage  Pass-Through  Certificates Series
1998 - CF1 ("the  Agreement") for the period March 1, 1998 to December 31, 1998.
Management is responsible for the Company's  compliance with those requirements.
Our responsibility is to express an opinion on management's  assertion about the
Company's compliance based on our examination.

Our  examination  was  made in  accordance  with  standards  established  by the
American  Institute of Certified Public Accountants and,  accordingly,  included
examining,  on a test basis,  evidence about the Company's compliance with those
requirements and performing such other procedures as we considered  necessary in
the circumstances.  We believe that our examination  provides a reasonable basis
for our opinion.  Our examination does not provide a legal  determination on the
Company's compliance with specified requirements.

In our  opinion,  management's  assertion  that the  Company  complied  with the
requirements  of  Section 3 of the  Agreement  for the  period  March 1, 1998 to
December 31, 1998, is fairly stated, in all material respects.

This  report is  intended  solely  for the  information  and use of the board of
directors  and  management  of the  Company and should not be used for any other
purpose.  However, this report is a matter of public record and its distribution
is not limited.


Ernst & Young LLP
April 13, 1999


Ernst & Young LLP is a member of Ernst & Young International, Ltd.






BancOne Mortgage
Capital Markets, LLC
TX1-2498
1717 Main Street Suite 1400
Dallas TX  75201-2498

Tel 800 887 6781
www.bomcm.com

(logo)

February 22, 1999

PricewaterhouseCoopers
2001 Ross Avenue
Suite 1800
Dallas, Texas 75201-2997

As of and for the year  ended  December  31,  1998,  Banc One  Mortgage  Capital
Markets,  LLC ("BOMCM")  has complied in all material  respects with the minimum
servicing  standards set forth in the Mortgage Bankers  Association of America's
Uniform Single  Attestation  Program for Mortgage Bankers ("USAP")  except,  for
commercial loan and multifamily loan servicing,  minimum servicing standards V.4
and VI. 1., which the MBA has interpreted as inapplicable to such servicing.) As
of and for this same period,  BOMCM had in effect a fidelity bond and errors and
omissions policy in the amount of $25 million.

Edgar L. Smith
Chief Operating Officer




(LOGO) CLARION


Report of Management on Compliance

We as  members  of  management  of  Clarion  Partners,  LLC  (the  Company)  are
responsible for complying with the  requirements of Section 3 of the Pooling and
Servicing  Agreement for the DLJ Commercial  Mortgage Corp.  Commercial Mortgage
Pass-Through  Certificates  Series  1998 - CF1  ("The  Agreement").  We also are
responsible for  establishing  and maintaining  effective  internal control over
compliance  with  the  requirements  of  Section  3 of the  Agreement.  We  have
performed an evaluation of the Company's  compliance  with the  requirements  of
Section 3 of the  Agreement  as of December 31, 1998 and for the period March 1,
1998 to December  31,  1998.  Based on this  evaluation,  we assert that for the
period March 1, 1998 to December 31, 1998, the Company  complied with all of the
requirements of Section 3 of The Agreement.

April 13, 1999

Clarion Partners, LLC,
a New York limited liability company, its authorized agent

Bruce G. Morrison
Authorized Person

CLARION PARTNERS
335  MADISON  AVENUE  *  NEW  YORK,  NY  10017  *  TEL   212-883-2500
E-MAIL [email protected]




Banc One Mortgage
Capital Markets, LLC

Paul Smyth
1717 Main Street, 12th Floor, TX1-2495
Dallas, TX 75201
(214) 290-2505
(214) 290-3142/3416 (facsimile)
[email protected]

March 5, 1999

DLJ Commercial Mortgage Corp.
Attn: N. Dante LaRocca
277 Park Avenue, 9th Floor
New York, NY 10172

Norwest Bank Minnesota, NA
Attn: Reid Denny
11000 Broken Land Parkway
Columbia, MD 21044-3562

Clarion Capital
Attn: Dan Heflin and Bruce Morrison
335 Madison Avenue, 7th Floor
New York, NY 10017

Standard & Poor's Ratings Services
Attn: Roy Chun
26 Broadway
New York, NY 10004

Fitch IBCA, Inc.
Attn: Zanda Lynn
One State Street Plaza
New York, NY 10004

Moody's Investors Service Inc
Attn: Adam Taft
99 Church Street
New York, NY 10007

Re: DLJ Commercial Mortgage Corp. Commercial Mortgage Pass-Through  Certificates
Series 1998-CF1 ("DLJ 98-CF1")

Dear Sirs and Madams:

This  Officer's  Certificate  is  provided to you by Banc One  Mortgage  Capital
Markets,  LLC  ("BOMCM")  pursuant to Section 3.13 of that  certain  Pooling and
Servicing  Agreement  ("PSA")  dated as of March 1, 1998  relative  to the above
referenced  securitization  for which BOMCM acts as Servicer.  Capitalized terms
used herein shall bear the meaning  ascribed to them in the PSA unless otherwise
defined in this letter.

The  undersigned  officer,  on behalf of BOMCM,  hereby  informs  you that (i) a
review of the activities of the Servicer during the preceding  calendar year and
of its  performance  under this  Agreement  has been made  under such  officer's
supervision, (ii) to the best of such officer's knowledge, based on such review,
the Servicer has fulfilled all of its  obligations  under this  Agreement in all
material  respects  throughout such year (or, if there has been a default in the
fulfillment of any such  obligation,  it has been noted  herein),  and (iii) the
Servicer has received no notice regarding the qualification,  or challenging the
status,  of any REMIC  Pool as a REMIC  from the IRS or any  other  governmental
agency or body.

Should you have any questions  regarding  this matter,  please contact me at the
number referenced above.

Sincerely,

BANC ONE MORTGAGE
CAPITAL MARKETS, LLC.

By:

  Paul Smyth
  Managing Director of Servicing




(LOGO) CLARION

Bruce G. Morrison
Managing Director


April 13, 1999

DLJ Commercial Mortgage Corporation
Attn: N. Dante LaRocca
277 Park Avenue, 9th Floor
New York, NY 10172

Norwest Bank Minnesota, NA
Attn: Reid Denny
11000 Broken Land Parkway
Columbia, MD 21044-3562

Clarion Capital
Attn: Dan Heflin
335 Madison Avenue, 7th Floor
New York, NY 10017

Banc One Mortgage Capital Markets, LLC
Attn: Edgar L. Smith, II
1717 Main Street, 14th Floor
Dallas, TX 75201

Standard & Poor's Ratings Services
Attn: Commercial Mortgage Surveillance
Group
26 Broadway
New York, NY 10004

Fitch IBCA, Inc.
Attn: Commercial Mortgage Surveillance
Department
One State Street Plaza
New York, NY 10004

Moody's Investors Services Inc.
Attn: Commercial MBS Monitoring Dept.
99 Church Street
New York, NY 10007

Re:  DLJ Commercial Mortgage Corp. Commercial Mortgage Pass-Through Certificates
     Series 1998-CF1 ("DLJ 98-CF1")

Dear Sirs and Madams:

This  Officer's  Certificate  is  provided  to  you  by  Clarion  Partners,  LLC
("Clarion")  pursuant to Section  3.13 of that  certain  Pooling  and  Servicing
Agreement  ("PSA")  dated as of March 1, 1998  relative to the above  referenced
securitization  for which Clarion acts as Special  Servicer.  Capitalized  terms
used herein shall bear the meaning  ascribed to them in the PSA unless otherwise
defined in this letter.

The  undersigned  officer,  on behalf of Clarion,  hereby informs you that (i) a
review of the activities of the Special Servicer during the proceeding  calendar
year and of its  performance  under  this  Agreement  has been made  under  such
officer's  supervision,  (ii) to the best of such officer's knowledge,  based on
such review,  the Special  Servicer has fulfilled all of its  obligations  under
this Agreement in all material  respects  throughout such year (or, if there has
been a default  in the  fulfillment  of any such  obligation,  it has been noted
herein),  and (iii) the Special  Servicer has received no notice  regarding  the
qualification,  or challenging the status, of any REMIC Pool as a REMIC from the
IRS or any other governmental agency or body.

Should you have any questions  regarding  this matter,  please contact me at the
number referenced above.

Sincerely,

Clarion Partners, LLC
a New York limited liability company, its authorized agent

Bruce G. Morrison
Authorized Person

n:\jlwra\assetmgt\servicer\dlj\bom412.doc







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