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, 2000 or

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


      Commission File No.:   333-82275-02

                        DLJ Commercial Mortgage Trust
                        Commercial Mortgage Pass-Through Certificates
                        Series 2000-CF1
        (Exact name of registrant as specified in its charter)



New York                           52-2242913
                                   52-2242914
                                   52-2242915
(State or other jurisdiction     (I.R.S. Employer
 of incorporation or              Identification  No.)
 organization)

c/o Wells Fargo Bank Minnesota, N.A.
9062 Old Annapolis Road
Columbia, Maryland                            21045
(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 22, 2001, on behalf of
DLJ Commercial Mortgage Trust Series 2000-CF1 established  pursuant to
the Pooling and Servicing Agreement among DLJ Commercial Mortgage Corp., as
Depositor, Midland Loan Services, Inc., as Master Servicer, GMAC Commercial
Mortgage Corporation, as Special Servicer, and Norwest Bank Minnesota,
National Association, as Trustee, pursuant to which the DLJ Commercial Mortgage
Trust Series 2000-CF1 registered under the Securities Act of 1933 (the
"Certificates") were issued.


Item 14 of the original Form 10K is amended in its entirety to read 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, 2000.

                     a)  Midland Loan Services Inc. <F1>
                     b)  GMAC Commercial Mortgage Corp. <F1>

              (99.2) Report  of  Management   as  to  Compliance   with  Minimum
                     Servicing Standards for the year ended December 31, 2000.

                     a)  Midland Loan Services Inc. <F1>
                     b)  GMAC Commercial Mortgage Corp. <F1>


              (99.3) Annual  Statements  of  Compliance  under the  Pooling  and
                     Servicing Agreements for the year ended December 31, 2000.

                     a)  Midland Loan Services Inc. <F1>
                     b)  GMAC Commercial Mortgage Corp. <F3>


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

            (b)  On October 13, 2000, November 21, 2000, and December 27, 2000,
                 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.
<F3>  Such document is not filed herewith since document was not
      received by the reporting person.

                           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 Trust
Commercial Mortgage Pass-Through Certificates
Series 2000-CF1

Signed:   Wells Fargo Bank Minnesota, N.A., as Trustee

By:   Beth Belfield, Assistant Vice President
By:  /s/  Beth Belfield, Assistant Vice President

Dated:  July 18, 2002


Exhibit Index

Exhibit No.

99.1      Annual Independent Accountants' Servicing Reports concerning servicing
          activities for the year ended December 31, 2000.

                     a)  Midland Loan Services Inc. <F1>
                     b)  GMAC Commercial Mortgage Corp. <F1>


99.2      Report of Management as to Compliance with Minimum Servicing Standards
          for the year ended December 31, 2000.

                     a)  Midland Loan Services Inc. <F1>
                     b)  GMAC Commercial Mortgage Corp. <F1>


99.3      Annual  Statements  of  Compliance  under the  Pooling  and  Servicing
          Agreements for the year ended December 31, 2000.

                     a)  Midland Loan Services Inc. <F1>
                     b)  GMAC Commercial Mortgage Corp. <F3>


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

<F1>  Filed herewith.
<F2>  Previously filed.
<F3>  Such document is not filed herewith since document was not
      received by the reporting person.


   EX-99.1 (a)

ERNST&YOUNG   (logo)
Ernst & Young LLP
One Kansas City Place
1200 Main Street
Kansas City, Missouri 64105-2143

Phone:  (816) 474-5200
www.ey.com


                   Report on Management's Assertion on Compliance
               with the Minimum Servicing Standards Set Forth in the
               Uniform Single Attestation Programfor Mortgage Bankers

                         Report of Independent Accountants

      The Audit Committee The PNC Financial Services Group, Inc.

      We have examined management's assertion, included in the accompanying
      report titled Report of Management, that Midland Loan Services, Inc.
      (MLS), an indirectly wholly-owned subsidiary of The PNC Financial Services
      Group, Inc., 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 VI. 1,
      which the Mortgage Bankers Association of America has interpreted as
      inapplicable to such servicing during the year ended December 31, 2000.
      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 attestation 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 MLS complied with the
      aforementioned requirements during the year ended December 31, 2000, is
      fairly stated, in all material respects.


      January 31, 2001


EX-99.1 (b)

     PRICEWATERHOUSECOOPERS   (Logo)

     PricewaterhouseCoopers LLP
     1177 Avenue of the Americas
     New York NY 10036
     Telephone (646) 471 4000
     Facsimile (646) 471 4100

     Report of Independent Accountants

     To the Board of Directors and Shareholder of
     GMAC Commercial Holding Corp.

     We have examined management's assertion, dated March 19, 2001, about GMAC
     Commercial Mortgage Corp.'s (the "Company") compliance with its established
     minimum servicing standards ("Servicing Policy") as of and for the year
     ended December 31, 2000 included in the accompanying management assertion
     (see Exhibit 1). Management is responsible for the Company's compliance
     with the Servicing Policy. 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 attestation 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 Servicing Policy 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 Servicing Policy.

     In our opinion, management's assertion that the Company complied with the
     aforementioned Servicing Policy as of and for the year ended December 31,
     2000 is fairly stated, in all material respects.

     March 19, 2001



EX-99.2 (a)

MIDLANDLOANSERVICES  (logo)

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

Report of Management

We, as members of management of Midland Loan Services, Inc. (MLS), an indirectly
wholly owned subsidiary of The PNC Financial Services, Group, Inc.(PNC), 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, 2000, and for the year then ended. Based on this evaluation, we
assert that during the year ended December 31, 2000, MLS complied, in all
material respects, with the minimum servicing standards set forth in the USAP.

As of and for this same period, PNC had in effect a fidelity bond in the amount
of $300,000,000 and an errors and omissions policy in the amount of $60,000,000.

MIDLAND LOAN SERVICES, INC.


Steven W. Smith
Executive Vice President


January 31, 2001


A PNC Real Estate Finance Company
210 West 10th Street   Kansas City Missouri 64105


www.midlandls.com    816 435 5000T   816 435 2326F




EX-99.2 (b)

    GMAC
    Commercial Mortgage   (logo)

    Report of Management

    As of and for the year ended December 31, 2000, GMAC Commercial Mortgage
    Corp. and its subsidiaries (collectively, the "Company) have complied in all
    material respects with the minimum servicing standards set forth in the
    Company's minimum servicing standards (attached), which were derived from
    the Mortgage Bankers Association of America's Uniform Single Attestation
    Program for Mortgage Bankers. As of and for this same period,GMAC Commercial
    Mortgage Corporation had in effect a General Motors Corporation Fidelity
    bond of $150 million and a GMAC Commercial Mortgage Corporation errors and
    omissions policy in the amount of $50 million.

    March 19, 2001
    Michael I. Lipson
    Executive Vice President



    200 Witmer Road - P.O. Box 1015 - Horsham, PA 19044-8015



EX-99.3 (a)

         MIDLANDLOANSERVICES   (logo)

         March 8, 2001

         Attn: Corporate Trust Department
         Wells Fargo Bank Minnesota, N.A.
         11000 Broken Land Parkway
         Columbia, MD 21044-3562


         DLJ Mortgage Corp., Commercial Mortgage Pass-Through
         Certificates, Series 2000-CF1 Pooling and Servicing Agreement

                              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 in all
          material respects; (iii) to the best of the undersigned's knowledge,
          the subservicer, of the servicer under the PSA, 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 qualification as a REMIC under the U.S. Code.


          cc:
               Mr. N. Dante LaRocca
               Senior Vice President
               DLJ Commercial Mortgage Corp.
               277 Park Avenue, 9th Floor
               New York, NY 10172-0000


               Mr. John Tesoriero
               Donaldson, Lufkin Ft Jenrette Securities Corporation
               277 Park Avenue, 9th Floor
               New York, NY 10172-0000


               Mr. Henry Bieber
               GMAC Commercial Mortgage Corporation
               550 California Street
               San Francisco, CA 941040000