COMMERCIAL MORT PASS-THROUGH CERT SER 1998-CF2
10-K/A, 1999-12-22
ASSET-BACKED SECURITIES
Previous: TECH CREATIONS INC, 5, 1999-12-22
Next: FT 331, S-6/A, 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.:  333-59167-01

                          DLJ Commercial Mortgage Corp.
                       Mortgage Pass-Through Certificates
                              Series 1998-CF2 Trust
             (Exact name of registrant as specified in its charter)


                                 52-2137951
                                 52-2137953
                                 52-2137955
New York                         52-6958327
(State or other jurisdiction     (I.R.S. Employer
 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
- -CF2 Trust established  pursuant to a Pooling and Servicing  Agreement among DLJ
COMMERCIAL MORTGAGE CORP., as Depositor, BANC ONE MORTGAGE CAPITAL MARKETS, LLC,
as Master Servicer, BANC ONE MORTGAGE CAPITAL MARKETS, 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-CF2 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 and ORIX Real Estate Capital
                          Mkt., Inc. (Banc One) 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 and ORIX Real Estate Capital
                          Mkt., Inc. (Banc One) 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 and ORIX Real Estate Capital
                          Mkt., Inc. (Banc One) as Special Servicer <F1>

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

            (b)  No 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-CF2      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 and ORIX Real Estate Capital
                          Mkt., Inc. (Banc One) 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 and ORIX Real Estate Capital
                          Mkt., Inc. (Banc One) 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 and ORIX Real Estate Capital
                          Mkt., Inc. (Banc One) 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


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


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 8, 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

Traveler's Insurance Company
c/o Traveler's Investment Group
Attn: Lynn Leithman
One Tower Square - 9PB
Hartford, CT 06183-2030

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-CF2 ("DLJ 98-CF2")

Dear Sirs and Madams:

This  Officer's  Certificate  is  provided to you by Banc One  Mortgage  Capital
Markets,  L.L.C.  ("BOMCM") pursuant to Section 3.13 of that certain Pooling and
Servicing  Agreement  ("PSA") dated as of December 1, 1998 relative to the above
referenced  securitization  for which BOMCM acts as Master  Servicer and 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 BOMCM,  hereby  informs  you that (i) a
review of the activities of the Master Servicer and Special  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 Master Servicer and 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 Master Servicer and
Special  Servicer  have  received  no notice  regarding  the  qualification,  or
challenging  the  status,  of any REMIC Pool as a REMIC or Grantor  Trust D as a
Grantor Trust 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, L.L.C.

By:

  Paul Smyth
  Managing Director of Servicing






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