DLJ COMMERCIAL MORT CORP COMM MORT PASS THR CER SER 1998-CG1
10-K/A, 1999-12-21
ASSET-BACKED SECURITIES
Previous: SOUND FEDERAL BANCORP, S-8, 1999-12-21
Next: RICHARDSON T O TRUST, NSAR-B, 1999-12-21







                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549


                                   FORM 10-K/A
                                  Amendment 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.:   333-32019-02

               DLJ Commercial Mortgage Corp.
           Mortgage Pass-Through Certificates
                  Series  1998-CG1      Trust
        (Exact name of registrant as specified in its charter)



New York                             52-2111415  52-2111416   52-2111417
(State or other jurisdiction     (I.R.S. Employer             52-6930667
 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
- -CG1 Trust established  pursuant to a Pooling and Servicing  Agreement among DLJ
COMMERCIAL  MORTGAGE  CORP.,  as Depositor,  GE CAPITAL LOAN SERVICES,  INC., as
Servicer,  MIDLAND LOAN SERVICES,  INC., 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-CG1  Trust  registered  under  the  Securities  Act  of  1933  (the
"Certificates") were issued.

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)   GE Capital, as Servicer <F1>
                     b)   Midland Loan Services, Inc. as Special Servicer <F1>

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

                     a)   GE Capital, as Servicer <F1>
                     b)   Midland Loan Services, Inc. as Special Servicer <F1>

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

                     a)   GE Capital, as Servicer <F1>
                     b)   Midland Loan Services, Inc. as Special Servicer <F1>

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

            (b)  On  October 19, 1998, November 24, 1998, and
                 December 24, 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-CG1      Trust

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

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

Dated:  December 15, 1999



Exhibit Index

Exhibit No.


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

          a) GE Capital, as Servicer <F1>
          b) Midland Loan Services, Inc. as Special Servicer <F1>

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

          a) GE Capital, as Servicer <F1>
          b) Midland Loan Services, Inc. as Special Servicer <F1>

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

          a) GE Capital, as Servicer <F1>
          b) Midland Loan Services, Inc. as Special Servicer <F1>

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

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


(LOGO)
KPMG
1600 Market Street
Philadelphia, PA 19103-7212

Independent Accountants' Report

The Board of Directors
GE Capital Mortgage Services, Inc.:

We have examined  management's  assertion  about GE Capital  Mortgage  Services,
Inc.'s (the Company's) compliance with the minimum servicing standards set forth
in the Mortgage  Bankers  Association of America's  Uniform  Single  Attestation
Program for  Mortgage  Bankers  for  primary  serviced  loans  (including  those
serviced by the Company  pursuant to various  pooling and  servicing  agreements
relating to the Company's publicly rated mortgage-backed  securities program) as
of and for the year  ended  December  31,  1998,  included  in the  accompanying
management  assertion.  Management is responsible  for the Company's  compliance
with those minimum  servicing  standards.  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 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 the  Company's  compliance  with the minimum  servicing
standards.

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

KPMG LLP

February, 8, 1999


(LOGO)




(LOGO)
ERNST & YOUNG LLP

One Kansas City Place
1200 Main Street
Kansas City
Missouri 64105-2143

Phone: 816 474 5200

Report of Independent  Accountants on Management's  Assertion on Compliance with
the Minimum  Servicing  Standards  Set Forth in the Uniform  Single  Attestation
Program for Mortgage Bankers

The Audit Committee
PNC Bank Corp.

We have examined  management's  assertion,  included in the accompanying  report
titled Report of Management on Compliance with the Minimum  Servicing  Standards
Set Forth in the Uniform Single Attestation  Program for Mortgage Bankers,  that
except for noncompliance  with the minimum servicing standard for custodial bank
accounts,  Midland Loan Services,  Inc. (MLS), a wholly-owned  subsidiary of PNC
Bank Corp.,  complied  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 VI1., which the Mortgage Bankers
Association of America has interpreted as inapplicable to such servicing  during
the year ended December 31, 1998.  Management is responsible for MLS' compliance
with  those  requirements.  Our  responsibility  is to  express  an  opinion  on
management's assertions about MLS' 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  MLS'  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 MLS'
compliance with specified requirements.

In our opinion,  management's  assertion that except for noncompliance  with the
minimum servicing standard for custodial account  reconciliations,  MLS complied
with the aforementioned requirements during the year ended December 31, 1998, is
fairly stated, in all material respects.

As discussed in management's  assertion,  the following  material  noncompliance
occurred at MLS during the year ended December 31, 1998. With regard to standard
1.4,  reconciling  items exist which have not been  resolved  within 90 calendar
days of their original identification.

January 22, 1999

Ernst &Young LLP

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


(LOGO)


GE Capital

GE Capital Mortgage Services, Inc.
A unit of GE Capital Mortgage Corporation
3 Executive Campus, Cherry Hill, NJ 08034

As of and for the year ended  December 31, 1998, GE Capital  Mortgage  Services,
Inc.  (the  Company)  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. As of and for this same
period,  the  Company  had in effect a fidelity  bond and  errors and  omissions
policy in the minimum amount of $120 million and $20 million, respectively.

Greg Gibson

Vice President, Servicing
GE Capital Mortgage Services, Inc.


(logo)

MIDLAND
LOAN SERVICES INC.

Report of Management Compliance with the Minimum  Servicing  Standards Set Forth
in the Uniform Single Attestation Program for Mortgage Bankers

We, as members of  management of Midland Loan  Services,  Inc.  (MLS),  a wholly
owned subsidiary of PNC Bank Corp.  (PNCBC),  are responsible for complying with
the minimum servicing standards as set forth in the Mortgage Bankers Association
of America's  Uniform  Single  Attestation  Program for Mortgage  Bankers (USAP)
except  for  commercial  loan  and  multifamily  servicing,   minimum  servicing
standards V.4 and VI.1,  which the Mortgage  Bankers  Association of America has
interpreted as  inapplicable  to such  servicing.  We are also  responsible  for
establishing  and maintaining  effective  internal  control over compliance with
these  standards.  We have performed an evaluation of MLS'  compliance  with the
minimum servicing standards as set forth in the USAP as of December 31, 1998 and
for the year then  ended.  Based on this  evaluation,  we assert that during the
year ended December 31, 1998, MLS complied,  in all material respects,  with the
minimum servicing standards set forth in the USAP except as described below.

With  regard to  standard  1.4,  reconciling  items  exist  which  have not been
resolved within ninety calendar days of their original identification.

As of and for this  same  period,  PNCBC had in  effect a  fidelity  bond in the
amount of  $300,000,000  and an error  and  omissions  policy  in the  amount of
$20,000,000.

C.J. Sipple
Senior Vice President

Paula  J. Mickelson
Vice President

March 30, 1999


210 W. 10th Street Kansas City  MO 64105 Phone: 816/435-5000 FAX: 816/435-2327


(LOGO)

GE Capital
A unit of GE Capital Mortgage Corporation


Norwest Bank Minnesota, N.A.
11000 Broken Land Parkway
Columbia, MD 21044-3562
Attention: Master Servicing

RE: Officer's Certificate

Dear Master Servicer:

The undersigned Officer certifies the following for the 1998 fiscal year:

(A) I have reviewed the  activities and  performance of the Servicer  during the
preceding  fiscal  year  under  the  terms  of  the  Servicing  Agreement  Trust
Agreement,  Pooling and Servicing Agreement and/or  Seller/Servicer Guide and to
the best of these  Officers  knowledge,  the Servicer has  fulfilled  all of its
duties,  responsibilities or obligations under these Agreements  throughout such
year,  or if there has been a default or failure of the  servicer to perform any
of such duties,  responsibilities or obligations,  a description of each default
or failure and the nature and status  thereof has been  reported to Norwest Bank
Minnesota, N.A.;

(B) I have  confirmed  that the Servicer is currently an approved  FNMA or FHLMC
servicer in good standing:

(C) I have  confirmed that the Fidelity Bond, the Errors and Omissions Insurance
Policy and any other bonds required under the terms of the Servicing  Agreement,
Trust Agreement,  Pooling and Servicing Agreement and/or  Seller/Servicer  Guide
are in full force and effect;

(D) All premiums for each Hazard  Insurance  Policy,  Flood Insurance Policy (if
applicable) and Primary Mortgage Insurance Policy (if applicable),  with respect
to each Mortgaged Property,  have been paid and that all such insurance policies
are in full force and effect;

(E) All real  estate  taxes,  governmental  assessments  and any other  expenses
accrued and due, that if not paid could result in a lien or  encumbrance  on any
Mortgaged  Property,  have been paid,  or if any such costs or expenses have not
been paid with respect to any Mortgaged Property, the reason for the non-payment
has been reported to Norwest Bank Minnesota, N.A.;

(F) All Custodial Accounts have been reconciled and are properly funded; and

(G) All annual  reports of  Foreclosure  and  Abandonment  of Mortgage  Property
required  per  section  6050H,  6050J and 6050P of the  Internal  Revenue  Code,
respectively have been prepared and filed.

Certified By:


Officer Dave Hensley

Vice President, Investor & Operations Compliance
Title

March 15, 1999
Date


(LOGO) MIDLAND LOAN SERVICES INC.


November 18, 1999

Attn: Sharon A. Surguy, C.C.T.S.
Norwest Bank Minnesota, N.A.
11000 Broken Land Parkway
Columbia, MD 21044-3562


DLJ  Commercial   Mortgage   Corporation,   Commercial   Mortgage   Pass-Through
     Certificates Series 1998-CG1


OFFICER'S CERTIFICATE

Pursuant to the  requirements  of that certain  Pooling and Servicing  Agreement
governing the referenced Trust (the "PSA"),  it is hereby certified that (i) the
undersigned  has  completed  a  review  of  the  Servicer's  performance  of its
obligations  under the PSA for the preceding  calendar year; (ii) to the best of
the  undersigned's  knowledge  on the  basis of that  review  the  Servicer  has
fulfilled all of its obligations under the PSA throughout such period;  (iii) to
the best of the undersigned's knowledge, the sub-servicer, if any, has fulfilled
its obligations under its sub-servicing agreement in all material respects; and,
(iv) no notice  has been  received  from any  governmental  agency or body which
would  indicate  a  challenge  or  question  as to the  status  of  the  Trust's
qualifications as a REMIC under the Code.

Charles J. Sipple
Senior Vice President

Paula J. Mickelson
Vice President

cc: Please see attached page

210 W.  10th  Street  * Kansas  City,  MO  64105 *  Phone:  816/435-5000  * FAX:
816/435-2326



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