IMPAC SECURED ASSETS CMN TRUST SERIES 1998-1
10-K, 1999-03-23
ASSET-BACKED SECURITIES
Previous: CHARTWELL DIVIDEND & INCOME FUND INC, DEF 14A, 1999-03-23
Next: BANC ONE AUTO GRANTOR TRUST 1997-B, 8-K, 1999-03-23



                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C.  20549

                                    FORM 10-K

                   Annual Report Pursuant to Section 13 or 15(d)
                      of the Securities Exchange Act of 1934

                             For the fiscal year ended
                                 December 31, 1998

                         Commission file number:  333-08439-04

                  IMPAC SECURED ASSETS CMN TRUST SERIES 1998-1
        (as issuer under a Series 1998-1 Indenture dated as of March 31,
             1998, providing for, among other things, the issuance of
                  Collateralized Asset-Backed Notes, Series 1998-1)

                  IMPAC SECURED ASSETS CMN TRUST SERIES 1998-1
            (Exact name of Registrant as specified in its Charter)

            CALIFORNIA                                  33-0705301
            (State or other jurisdiction                (I.R.S. Employer
            incorporation or organization)              Identification Number)

            20371 IRVINE AVENUE
            SANTA ANA HEIGHTS, CALIFORNIA               92707
            (Address of principal executive offices)    (Zip Code)

            Registrant's telephone number, including area code:
                               (714) 556-0122

          Securities registered pursuant to Section 12(b) of the Act:
                               NOT APPLICABLE.

          Securities registered pursuant to Section 12(g) of the Act:
                               NOT APPLICABLE.

          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

          Indicate by check mark if disclosure of delinquent filers
          pursuant to Item 405 of Regulation S-K is not contained herein,
          and will not be contained, to the best of the Registrant's
          knowledge, in definitive proxy or information statements
          incorporated by reference in Part III of the Form 10-K or any
          amendment to this Form 10-K.  [  ].

          Aggregate market value of voting stock held by non-affiliates of
          the Registrant as of December 31, 1998:  NOT APPLICABLE.

          Number of shares of common stock outstanding as of December 31,
          1998:  NOT APPLICABLE.

          DOCUMENTS INCORPORATED BY REFERENCE

          Documents in Part I and Part IV incorporated herein by reference
          are as follows:

          Indenture of Registrant dated as of March 31, 1998 (hereby
          incorporated herein by reference as Exhibit 4.1 of the Registrant's
          Current Report on Form 8-K filed with Securities and Exchange
          Commission on April 9, 1998).

          Documents in Part II and Part IV incorporated herein by reference
          are as follows:

          Monthly Remittance Statement to the Certificateholders dated as of
          April 25, 1998, and filed with the Securities and Exchange
          Commission on Form 8-K on September 21, 1998.

          Monthly Remittance Statement to the Certificateholders dated as of
          May 26, 1998, and filed with the Securities and Exchange
          Commission on Form 8-K on September 21, 1998.

          Monthly Remittance Statement to the Certificateholders dated as of
          June 25, 1998, and filed with the Securities and Exchange
          Commission on Form 8-K on September 21, 1998.

          Monthly Report to Certificateholders as to distributions made on
          July 27, 1998, and filed with the Securities and Exchange
          Commission on Form 8-K on October 21, 1998.

          Monthly Remittance Statement to the Certificateholders dated as of
          August 25, 1998, and filed with the Securities and Exchange
          Commission on Form 8-K on October 21, 1998.

          Monthly Remittance Statement to the Certificateholders dated as of
          September 25, 1998, and filed with the Securities and Exchange
          Commission on Form 8-K on December 8, 1998.

          Monthly Remittance Statement to the Certificateholders dated as of
          October 26, 1998, and filed with the Securities and Exchange
          Commission on Form 8-K on December 8, 1998.

          Monthly Remittance Statement to the Certificateholders dated as of
          November 25, 1998, and filed with the Securities and Exchange
          Commission on Form 8-K on December 8, 1998.

          Monthly Remittance Statement to the Certificateholders dated as of
          December 28, 1998, and filed with the Securities and Exchange
          Commission on Form 8-K on February 1, 1999.

          Monthly Remittance Statement to the Certificateholders dated as of
          January 25, 1999, and filed with the Securities and Exchange
          Commission on Form 8-K on February 1, 1999.


          PART I

          ITEM 1.  Business.

          The trust fund relating to Impac Secured Assets CMN Trust Series
          1998-1 Collateralized Asset-Backed Notes, Series 1998-1 was
          established pursuant to an Indenture dated as of March 31, 1998
          between Impac Secured Assets CMN Trust Series 1998-1, as Issuer
          (the "Issuer"), and Bankers Trust Company of California, N.A., as
          indenture trustee (the "Indenture Trustee").

          The Series 1998-1 Collateralized Asset-Backed Notes will include
          the following eight classes (the "Notes"):  Class A-1 Notes, Class
          A-2 Notes, Class A-3 Notes, Class A-4 Notes and Class A-5 Notes
          (collectively, the "Senior Notes"); (ii) Class M-1 Notes and Class
          M-2 Notes (together, the "Class M Notes"); and (iii) Class B-1 Notes
          (together with the Class M notes, the "Subordinate Notes").  The
          Series 1998-1 Collateralized Asset-Backed Certificates will include
          the Class B-2 Certificates (together with the Subordinate Notes, the
          "Subordinate Securities") and the Class X Certificates.  Only the
          Notes are offered hereby.

          The Notes will be secured by the pledge by the Issuer of its assets
          to the Indenture Trustee pursuant to the Indenture which will consist
          of the following (such assets, collectively, the "Trust Fund"); (i)
          the Mortgage Loans; (ii) collections in respect of principal and
          interest of the Mortgage Loans received after the cut-Off Date
          (other than payments due on or before the Cut-Off Date); (iii) the
          amounts on deposit in any Collection Account (as defined in the
          Prospectus), including net earnings thereon; (iv) certain insurance
          policies maintained by the related Mortgagors or by or on behalf of
          the Master Servicer or related subservicer in respect of the
          Mortgage Loans; (v) an assignment of the Company's rights under the
          Mortgage Loan Sale and Contribution Agreement (as defined in the
          Prospectus Supplement) and the Servicing Agreement; and (vi)
          proceeds of the foregoing.

          Information with respect to the business of the Trust would not be
          meaningful because the only "business" of the Trust is the
          collection on the Mortgage Loans and distribution of payments on
          the Certificates to Certificateholders. This information is
          accurately summarized in the Monthly Reports to Certificateholders,
          which are filed on Form 8-K.  There is no additional relevant
          information to report in response to Item 101 of Regulation S-K.

          ITEM 2.  Properties.

          The Issuer owns no property.  The Impac Secured Assets CMN Trust
          Series 1998-1 Collateralized Asset-Backed Notes, Series 1998-1, in
          the aggregate, represent the beneficial ownership in a Trust
          consisting primarily of the Mortgage Loans.  The Trust will acquire
          title to real estate only upon default of the mortgagors under the
          Mortgage Loan.  Therefore, this item is inapplicable.

          ITEM 3.  Legal Proceedings.

          None.

          ITEM 4.  Submission of Matters to a Vote of Security Holders.

          No matters were submitted to a vote of Certificateholders during
          the fiscal year covered by this report.


          PART II

          ITEM 5.  Market for Registrant's Common Equity and Related
          Stockholder Matters.

          The Impac Secured Assets CMN Trust Series 1998-1 Collateralized
          Asset-Backed Notes, Series 1998-1  represent, in the aggregate, the
          beneficial ownership in a trust fund consisting primarily of the
          Mortgage Loans.  The Certificates are owned by Certificateholders as
          trust beneficiaries.  Strictly speaking, Registrant has no "common
          equity," but for purposes of this Item only, Registrant's
          Collateralized Asset-Backed Bonds are treated as "common equity."

          (a)  Market Information.  There is no established public trading
          market for Registrant's Bonds.  Registrant believes the Bonds are
          traded primarily in intra-dealer markets and non-centralized
          inter-dealer markets.

          (b)  Holders.  The number of registered holders of all classes of
          Certificates on December 31, 1998 was:  46.

          (c)  Dividends.  Not applicable.  The information regarding
          dividends required by sub-paragraph (c) of Item 201 of Regulation
          S-K is inapplicable because the Trust does not pay dividends.
          However, information as to distribution to Certificateholders is
          provided in the Monthly Reports to Certificateholders for each
          month of the fiscal year in which a distribution to
          Certificateholders was made.

          ITEM 6.  Selected Financial Data.

          Not Applicable.  Because of the limited activities of the Trust,
          the Selected Financial Data required by Item 301 of Regulation
          S-K does not add relevant information to that provided by the
          Monthly Reports to Certificateholders, which are filed on a
          monthly basis on Form 8-K.

          ITEM 7.  Management's Discussion and Analysis of Financial
          Condition and Results of Operations.

          Not Applicable.  The information required by Item 303 of
          Regulation S-K is inapplicable because the Trust does not have
          management per se, but rather the Trust has a Trustee who causes
          the preparation of the Monthly Reports to Certificateholders.
          The information provided by the Monthly Reports to
          Certificateholders, which are filed on a monthly basis on Form
          8-K, does provide the relevant financial information regarding
          the financial status of the Trust.

          ITEM 8.  Financial Statements and Supplementary Data.


          Monthly Remittance Statement to the Certificateholders dated as of
          April 25, 1998, and filed with the Securities and Exchange
          Commission on Form 8-K on September 21, 1998.

          Monthly Remittance Statement to the Certificateholders dated as of
          May 26, 1998, and filed with the Securities and Exchange
          Commission on Form 8-K on September 21, 1998.

          Monthly Remittance Statement to the Certificateholders dated as of
          June 25, 1998, and filed with the Securities and Exchange
          Commission on Form 8-K on September 21, 1998.

          Monthly Remittance Statement to the Certificateholders dated as of
          July 27, 1998, and filed with the Securities and Exchange
          Commission on Form 8-K on October 21, 1998.

          Monthly Remittance Statement to the Certificateholders dated as of
          August 25, 1998, and filed with the Securities and Exchange
          Commission on Form 8-K on October 21, 1998.

          Monthly Remittance Statement to the Certificateholders
          dated as of September 25, 1998, and filed with the Securities and
          Exchange Commission on Form 8-K on December 8, 1998.

          Monthly Remittance Statement to the Certificateholders
          dated as of October 26, 1998, and filed with the Securities and
          Exchange Commission on Form 8-K on December 8, 1998.

          Monthly Remittance Statement to the Certificateholders
          dated as of November 25, 1998, and filed with the Securities and
          Exchange Commission on Form 8-K on December 8, 1998.

          Monthly Remittance Statement to the Certificateholders
          dated as of December 28, 1998, and filed with the Securities and
          Exchange Commission on Form 8-K on February 1, 1999.

          Monthly Remittance Statement to the Certificateholders
          dated as of January 25, 1999, and filed with the Securities and
          Exchange Commission on Form 8-K on February 1, 1999.

          Annual Statement of Compliance by the Master Servicer is not
          currently available and will be subsequently filed on Form 8.

          Independent Accountant's Report on Servicer's will be subsequently
          filed on Form 8.

          ITEM 9.  Changes in and Disagreements with Accountants on
          Accounting and Financial Disclosure.

          None.


          PART III

          ITEM 10.  Directors and Executive Officers of Registrant.

          Not Applicable.  The Trust does not have officers or directors.
          Therefore, the information required by items 401 and 405 of
          Regulation S-K are inapplicable.

          ITEM 11.  Executive Compensation.

          Not Applicable.  The Trust does not have officers or directors to
          whom compensation needs to be paid.  Therefore, the information
          required by item 402 of regulation S-K is inapplicable.

          ITEM 12.  Security Ownership of Certain Beneficial Owners and
          Management.

          (a)  Security ownership of certain beneficial owners.  Under the
          Indenture governing the Trust, the holders of the Certificates
          generally do not have the right to vote and are prohibited from
          taking part in management of the Trust.  For purposes of this Item
          and Item 13 only, however, the Certificateholders are treated as
          "voting security" holders.

          As of December 31, 1998, the following are the only persons known
          to the Registrant to be the beneficial owners of more than 5% of
          any class of voting securities:


Boston Safe Deposit and Trust Company
Constance Holloway
c/o Mellon Bank Center, Room 153-3015
Pittsburgh, PA  15259
Series 1998-1
Class A-1
$13,100,000.00 (Original Principal Balance)
15.0% (Percentage of Class)
	
Chase Manhattan Bank
Orma Trim, Supervisor
4 New York Plaza
13th Floor
New York, NY  10004
Series 1998-1
Class A-1
$16,700,000.00 (Original Principal Balance)
19% (Percentage of Class)
	
Comerica Bank
Tom Deboever
Cap.Chg./Proxy 7CBB/MC 3530
Detroit, MI  48275-3530
Series 1998-1
Class A-1
$6,700,000.00 (Original Principal Balance)
8.0% (Percentage of Class)
	
PNC Bank, National Association
Glen Metzger
1835 Market Street
11 Penn Center, 15th Floor
Philadelphia, PA  19103
Series 1998-1
Class A-1
$6,800,000.00 (Original Principal Balance)
8.0% (Percentage of Class)
	
Republic National Bank of New York Investment Account
Anthony Pla'
One Hanson Place, Lower Level
Brooklyn, NY  11243
Series 1998-1
Class A-1
$15,000,000.00 (Original Principal Balance)
17.0% (Percentage of Class)
	
State Street Bank and Trust Company
Joseph J. Callahan
Global Corp. Action Dept. JAB5W
P.P. Box 1631
Boston, MA  02105-1631
Series 1998-1
Class A-1
$25,016,000.00 (Original Principal Balance)
28.0% (Percentage of Class)
	
Chase Manhattan Bank
Orma Trim, Supervisor
4 New York Plaza
13th Floor
New York, NY  10004
Series 1998-1
Class A-2
$22,817,000.00 (Original Principal Balance)
100% (Percentage of Class)
	
The Bank of New York
Cecile Lamarco
925 Patterson Plank Rd.
Secaucus, NJ  07094
Series 1998-1
Class A-3
$3,000,000.00 (Original Principal Balance)
6.0% (Percentage of Class)
	
Boston Safe Deposit and Trust Company
Constance Holloway
c/o Mellon Bank Center, Room 153-3015
Pittsburgh, PA  15259
Series 1998-1
Class A-3
$12,500,000.00 (Original Principal Balance)
24.0% (Percentage of Class)
	
Chase Manhattan Bank
Orma Trim, Supervisor
4 New York Plaza
13th Floor
New York, NY  10004
Series 1998-1
Class A-3
$3,900,000.00 (Original Principal Balance)
7.0% (Percentage of Class)
	
The Northern Trust Company
Jarvis A. McKee
801 S. Canal C-IN
Chicago, IL  60607
Series 1998-1
Class A-3
$4,600,000.00 (Original Principal Balance)
9.0% (Percentage of Class)
	
PNC Bank, National Association
Glen Metzger
1835 Market Street
11 Penn Center, 15th Floor
Philadelphia, PA  19103
Series 1998-1
Class A-3
$5,500,000.00 (Original Principal Balance)
10.0% (Percentage of Class)
	
State Street Bank and Trust Company
Joseph J. Callahan
Global Corp. Action Dept. JAB5W
P.P. Box 1631
Boston, MA  02105-1631
Series 1998-1
Class A-3
$22,189,000.00 (Original Principal Balance)
42.0% (Percentage of Class)
	
Bankers Trust Company
John Lasher
c/o BT Services Tennessee, Inc.
648 Grassmere Park Drive
Nashville, TN  37211
Series 1998-1
Class A-4
$3,000,000.00 (Original Principal Balance)
13.0% (Percentage of Class)
	
Bank One Trust Company, N.A.
Corp. Reorg.  Proxy Specialist
235 W. Schrock Road
Brooksedge Village
Westerville, OH  43081
Series 1998-1
Class A-4
$1,800,000.00 (Original Principal Balance)
8.0% (Percentage of Class)
	
Chase Manhattan Bank
Orma Trim, Supervisor
4 New York Plaza
13th Floor
New York, NY  10004
Series 1998-1
Class A-4
$3,900,000.00 (Original Principal Balance)
17.0% (Percentage of Class)
	
State Street Bank and Trust Company
Joseph J. Callahan
Global Corp. Action Dept. JAB5W
P.P. Box 1631
Boston, MA  02105-1631
Series 1998-1
Class A-4
$10,807,000.00 (Original Principal Balance)
48.0% (Percentage of Class)
	
The Bank of New York
Cecile Lamarco
925 Patterson Plank Rd.
Secaucus, NJ  07094
Series 1998-1
Class A-5
$11,803,000.00 (Original Principal Balance)
35.0% (Percentage of Class)
	
Bankers Trust Company
John Lasher
c/o BT Services Tennessee, Inc.
648 Grassmere Park Drive
Nashville, TN  37211
Series 1998-1
Class A-5
$12,000,000.00 (Original Principal Balance)
35.0% (Percentage of Class)
	
The Fifth Third Bankers Trust Jean Fisher
Dept. 00850 - Proxy
38 Fountain Square Plaza
Cincinnati, OH  45263
Series 1998-1
Class A-5
$10,000,000.00 (Original Principal Balance)
30.0% (Percentage of Class)
	
The Bank of New York
Cecile Lamarco
925 Patterson Plank Rd.
Secaucus, NJ  07094
Series 1998-1
Class M-1
$10,000,000.00 (Original Principal Balance)
38.0% (Percentage of Class)
	
Bankers Trust Company
John Lasher
c/o BT Services Tennessee, Inc.
648 Grassmere Park Drive
Nashville, TN  37211
Series 1998-1
Class M-1
$5,000,000.00 (Original Principal Balance)
19.0% (Percentage of Class)
	
Star Bank, National Association, Cincinnati
Carolyn Holt
P.O. Box 1118
Mail Location 6120
Cincinnati, OH  45201-1118
Series 1998-1
Class M-1
$11,513,000.00 (Original Principal Balance)
43.0% (Percentage of Class)
	
The Bank of New York
Cecile Lamarco
925 Patterson Plank Rd.
Secaucus, NJ  07094
Series 1998-1
Class M-2
$3,250,000.00 (Original Principal Balance)
13.0% (Percentage of Class)
	
Bankers Trust Company
John Lasher
c/o BT Services Tennessee, Inc.
648 Grassmere Park Drive
Nashville, TN  37211
Series 1998-1
Class M-2
$7,700,000.00 (Original Principal Balance)
32.0% (Percentage of Class)
	
Chase Manhattan Bank, Trust
Orma Trim, Supervisor
4 New York Plaza
13th Floor
New York, NY  10004
Series 1998-1
Class M-2
$3,350,000.00 (Original Principal Balance)
14.0% (Percentage of Class)
	
Mercantile-Safe Deposit & Trust Company
Harriet Daskalakis
766 Old Hammond Ferry Road
Proxy Unit #230-20
Linthicum, MD  21090
Series 1998-1
Class M-2
$3,250,000.00 (Original Principal Balance)
13.0% (Percentage of Class)
	
Morgan, Keegan & Company, Inc.
Carol C. Antley
50 North Front Street
Memphis, TN  38103
Series 1998-1
Class M-2
$3,540,000.00 (Original Principal Balance)
15.0% (Percentage of Class)
	
The Northern Trust Company
Jarvis A. McKee
801 S. Canal C-IN
Chicago, IL  60607
Series 1998-1
Class M-2
$2,350,000.00 (Original Principal Balance)
10.0% (Percentage of Class)
	
The Bank of New York
Cecile Lamarco
925 Patterson Plank Rd.
Secaucus, NJ  07094
Series 1998-1
Class B-1
$4,250,000.00 (Original Principal Balance)
20.0% (Percentage of Class)
	
Bankers Trust Company
John Lasher
c/o BT Services Tennessee, Inc.
648 Grassmere Park Drive
Nashville, TN  37211
Series 1998-1
Class B-1
$10,210,000.00 (Original Principal Balance)
48.0% (Percentage of Class)
	
Bank One Trust Company, N.A.
Corp. Reorg.  Proxy Specialist
235 W. Schrock Road
Brooksedge Village
Westerville, OH  43081
Series 1998-1
Class B-1
$1,000,000.00 (Original Principal Balance)
5.0% (Percentage of Class)
	
The Northern Trust Company
Jarvis A. McKee
801 S. Canal C-IN
Chicago, IL  60607
Series 1998-1
Class B-1
$2,300,000.00 (Original Principal Balance)
11.0% (Percentage of Class)
	
U.S. Bank National Association
Ron Williams
MPFP 1603 Proxy Unit
601 Second Avenue South
Minneapolis, MN  55402
Series 1998-1
Class B-1
$2,050,000.00 (Original Principal Balance)
	10.0% (Percentage of Class)


          (b)  Security ownership of management.  Not Applicable.  The
          Trust does not have any officers or directors.  Therefore, the
          information required by Item 403 of Regulation S-K is
          inapplicable.

          (c)  Changes in control.  Not Applicable.  Since
          Certificateholders do not possess, directly or indirectly, the
          power to direct or cause the direction of the management and
          policies of the Trust, other than in respect to certain required
          consents regarding any amendments to the Indenture, the
          information requested with respect to item 403 of Regulation
          S-K is inapplicable.

          ITEM 13.  Certain Relationships and Related Transactions.

          (a)  Transactions with management and others.  Registrant knows
          of no transaction or series of transactions during the fiscal
          year ended December 31, 1998, or any currently proposed
          transaction or series of transactions, in an amount exceeding
          $60,000 involving the Registrant in which the Certificateholders
          identified in Item 12(a) had or will have a direct or indirect
          material interest.  There are no persons of the types described
          in Item 404(a)(1),(2) and (4) of Regulation S-K, however, the
          information required by Item 404(a)(3) of Regulation S-K is
          hereby incorporated by reference in Item 12 herein.

          (b)  Certain business relationships.  None.

          (c)  Indebtedness of management. Not Applicable.  The Trust does
          not have management consisting of any officers or directors.
          Therefore, the information required by item 404 of Regulation S-K
          is inapplicable.

          (d)  Transactions with promoters.  Not Applicable.  The Trust
          does not use promoters.  Therefore, the information required by
          item 404 of Regulation S-K is inapplicable.


          PART IV

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

          (a)  The following is a list of documents filed as part of this
          report:

          EXHIBITS

          Monthly Remittance Statement to the Certificateholders dated as of
          April 25, 1998, and filed with the Securities and Exchange
          Commission on Form 8-K on September 21, 1998.

          Monthly Remittance Statement to the Certificateholders dated as of
          May 26, 1998, and filed with the Securities and Exchange
          Commission on Form 8-K on September 21, 1998.

          Monthly Remittance Statement to the Certificateholders dated as of
          June 25, 1998, and filed with the Securities and Exchange
          Commission on Form 8-K on September 21, 1998.

          Monthly Remittance Statement to the Certificateholders dated as of
          July 27, 1998, and filed with the Securities and Exchange
          Commission on Form 8-K on October 21, 1998.

          Monthly Remittance Statement to the Certificateholders dated as of
          August 25, 1998, and filed with the Securities and Exchange
          Commission on Form 8-K on October 21, 1998.

          Monthly Remittance Statement to the Certificateholders dated as of
          September 25, 1998, and filed with the Securities and Exchange
          Commission on Form 8-K on December 8, 1998.

          Monthly Remittance Statement to the Certificateholders dated as of
          October 26, 1998, and filed with the Securities and Exchange
          Commission on Form 8-K on December 8, 1998.

          Monthly Remittance Statement to the Certificateholders dated as of
          November 25, 1998, and filed with the Securities and Exchange
          Commission on Form 8-K on December 8, 1998.

          Monthly Remittance Statement to the Certificateholders
          dated as of December 28, 1998, and filed with the Securities and
          Exchange Commission on Form 8-K on February 1, 1999.

          Monthly Remittance Statement to the Certificateholders
          dated as of January 25, 1999, and filed with the Securities and
          Exchange Commission on Form 8-K on February 1, 1999.

          Annual Statement of Compliance by the Master Servicer is not
          currently available and will be subsequently filed on Form 8.

          Independent Accountant's Report on Servicer's servicing
          activities is not currently available and will be subsequently
          filed on Form 8.

          (b)  The following Reports on Form 8-K were filed during the last
          quarter of the period covered by this Report:

          Monthly Remittance Statement to the Certificateholders
          dated as of January 25, 1999, and filed with the Securities and
          Exchange Commission on Form 8-K on February 1, 1999.

          (c)  The exhibits required to be filed by Registrant pursuant to
          Item 601 of Regulation S-K are listed above and in the Exhibit
          Index that immediately follows the signature page hereof.

          (d)  Not Applicable.  The Trust does not have any subsidiaries or
          affiliates.  Therefore, no financial statements are filed with
          respect to subsidiaries or affiliates.

          Supplemental information to be furnished with reports filed
          pursuant to Section 15(d) by registrants which have not
          registered securities pursuant to Section 12 of the Act.

          No annual report, proxy statement, form of proxy or other
          soliciting material has been sent to Certificateholders, and the
          Registrant does not contemplate sending any such materials
          subsequent to the filing of this report.


                                     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.

                             By:  Bankers Trust Company of California, N.A.
                                  not in its individual capacity but solely
                                  as a duly authorized agent of the
                                  Registrant pursuant to the Indenture,
                                  dated as of March 31, 1998.


          By:  /s/Judy L. Gomez
               Judy L. Gomez
               Assistant Vice President


          Date:  March 23, 1999


          EXHIBIT INDEX

          Exhibit Document

     1.1  Monthly Remittance Statement to the Certificateholders dated as of
          April 25, 1998, and filed with the Securities and Exchange
          Commission on Form 8-K on September 21, 1998.

     1.2  Monthly Remittance Statement to the Certificateholders dated as of
          May 26, 1998, and filed with the Securities and Exchange
          Commission on Form 8-K on September 21, 1998.

     1.3  Monthly Remittance Statement to the Certificateholders dated as of
          June 25, 1998, and filed with the Securities and Exchange
          Commission on Form 8-K on September 21, 1998.

     1.4  Monthly Remittance Statement to the Certificateholders dated as of
          July 27, 1998, and filed with the Securities and Exchange
          Commission on Form 8-K on October 21, 1998.

     1.5  Monthly Remittance Statement to the Certificateholders dated as of
          August 25, 1998, and filed with the Securities and Exchange
          Commission on Form 8-K on October 21, 1998.

     1.6  Monthly Remittance Statement to the Certificateholders dated as of
          September 25, 1998, and filed with the Securities and Exchange
          Commission on Form 8-K on December 8, 1998.

     1.7  Monthly Remittance Statement to the Certificateholders dated as of
          October 26, 1998, and filed with the Securities and Exchange
          Commission on Form 8-K on December 8, 1998.

     1.8  Monthly Remittance Statement to the Certificateholders dated as of
          November 25, 1998, and filed with the Securities and Exchange
          Commission on Form 8-K on December 8, 1998.

     1.9  Monthly Remittance Statement to the Certificateholders
          dated as of December 28, 1998, and filed with the Securities and
          Exchange Commission on Form 8-K on February 1, 1999.

     2.0  Monthly Remittance Statement to the Certificateholders
          dated as of January 25, 1999, and filed with the Securities and
          Exchange Commission on Form 8-K on February 1, 1999.

     2.1  Indenture of Registrant dated as of March 31, 1998 (hereby
          incorporated herein by reference as Exhibit 4.1 of the Registrant's
          Current Report on Form 8-K as Exhibit 4.1 filed with Securities and
          Exchange Commission on April 9, 1998).




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