=============================================
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15 (d) of
the Securities Exchange Act of 1934
-------------------------------
April 20, 1998
(Date of Report - Date of earliest event reported)
-------------------------------
Capitol Revolving Home Equity Loan Trust 1997-1
(Issuer in respect of the Capitol Home Equity Loan
Asset Backed Certificates, Series 1997-1)
(Exact name of registrant as specified in its charter)
33-333733
(Commission File No.)
Maryland 52-0897004
(State or other jurisdiction of (I.R.S. Employer
incorporation or organization) Identification No.)
8401 Connecticut Avenue
Chevy Chase, Maryland 20815
(Address of principal executive offices) (Zip Code)
Registrant's telephone number, including area code (301) 986-7000
============================================
<PAGE>
Item 7. Financial Statements and Exhibits.
(c) Exhibits.
Monthly Report to Certificateholders dated April 20, 1998
SIGNATURES
Pursuant to the requirements of the Securities and Exchange Act of 1934,
the registrant has caused this report to be signed on behalf of Capitol
Revolving Home Equity Loan Trust 1997-1 by the undersigned thereunto duly
authorized.
CAPITOL REVOLVING HOME EQUITY LOAN TRUST 1997-1
By: Chevy Chase Bank, F.S.B.
Originator of the Trust and Servicer
Dated: April 27, 1998 By: Stephen R. Halpin, Jr.
------------------------------------
Stephen R. Halpin, Jr.
Executive Vice President and
Chief Financial Officer
<PAGE>
EXHIBIT
<PAGE>
Monthly Investor Certificateholders' Statement (K)
CAPITOL REVOLVING HOME EQUITY LOAN TRUST 1997-1
CUSIP # 140915AC3
Under subsection 5.3 of the Pooling and Servicing Agreement dated as of
November 1, 1997 by and between Chevy Chase Bank, F.S.B., a federally chartered
savings bank, as Transferor and Servicer, and US Bank National Assoc., as
Trustee and Custodial Agent (hereinafter as such agreement may have been, or may
from time to time be, amended, supplemented or otherwise modified, the Pooling
and Servicing Agreement"), Chevy Chase Bank, F.S.B., as the Servicer, is
required to prepare certain information each month regarding current
distributions on the Certificates and the performance of the Capitol Revolving
Home Equity Loan Trust 1997-1 (the "Trust") during the related Collection
Period. The information that is required to be prepared with respect to the
distribution to Holders (the "Certificateholders") of the Certificates, on April
20, 1998(the "Distribution Date") and the performance of the Trust during the
month March, 1998 ("the Collection Period") is set forth below. Certain of the
information is presented on the basis of an original principal amount of $1,000
per Certificate, as the case may be. Capitalized terms used and not otherwise
defined herein have the meanings assigned them in the Pooling and Servicing
Agreement.
A. Information Regarding the Current Monthly Distribution to Certificateholders
(Per $1,000 Original Principal Amount of a Certificate).
1. The Investor Certificateholder's Floating Allocation
Percentage for the last day of the preceding
Collection Period.............................................. 98.95%
2. The Investor Certificate distribution amount............ $48.52
3. The amount of Investor Certificate Interest included in
such distribution, the related Investor Certificate
Rate and the portion
thereof attributable to collections in
respect of the Mortgage Loans............................ $4.8564
......................................................... 5.9036%
......................................................... $4.8564
4. The amount, if any, of any Unpaid Investor
Certificate Interest Shortfall included in
such distribution (and the amount of interest
thereon).................................................... $0.00
........................................................... $0.00
5. The amount, if any, of the remaining Unpaid
Investor Certificate Interest Shortfall
giving effect to such distribution......................... $0.00
<PAGE>
6. The amount, if any, of principal included in
such distribution, separately stating the
components thereof (including the portion
thereof attributable to collections in respect of
the Mortgage Loans)....................................... $43.66
7. The amount, if any, of the reimbursement of
previous Investor Loss Reduction Amount
included such distribution................................... $0.00
8. The amount, if any, of the aggregate
unreimbursed Investor Loss Reduction
Amounts after giving effect to such distribution........... $0.00
9. The Servicing Fee for such Distribution
Date....................................................... $0.35
10. After giving effect to such Distribution
a. the Invested Amount....................................... $911.63
b. the Investor Certificate Principal Balance................ $911.63
11. After giving effect to such Distribution
a. the Spread Account Amount................................. $12.14
b. the amount, if any transferred from the Spread Account ... ($1.73)
12. a. The Pool Balance as of the end of the
preceding Collection Period.......................... $171,780,838.13
b. the number and aggregate of the Trust Balances
of the Mortgage Loans as to which the minimum
monthly payment is delinquent for 30-59
days, 60-89 days and 90 or more days,
respectively, at the close of business on the
last day of the related Collection Period
Number Aggregate Balance
30-59 days 120 $3,889,456.01
60-89 days 39 $1,284,374.59
90+ days 10 $85,332.81
13. The Certificate Insurance Draw Amount, if any..... $0.00
14. The aggregate Liquidation Loss Amount for all
Mortgage Loans that became Liquidated Mortgage
Loans in the Preceding Collection Period................... $0.00
<PAGE>
15. The Trust Balance of any Mortgage Loan,
the related Mortgaged Property of which
is acquired by the Trust through foreclosure.............. $0.00
16. The Pre-Funding Amount............................... $0.00
17. The aggregate Cut-Off Date Trust Balances of Subsequent
Mortgage Loans purchased during the preceding Collection
Period..................................................... $0.00
18. The amount on deposit in the Capitalized Interest
Account.................................................... $0.00
19. The amount of any Basis Risk Payment included in such
distribution........................................... $0.00
IN WITNESS WHEREOF, the undersigned has caused this Certificate to be duly
executed this 15th day of April, 1998
CHEVY CHASE BANK, F.S.B.
as Servicer
By: \S\ Carol Thomas
_____________________________
Carol Thomas
Vice President
