WILSHIRE FUNDING CORP MORT BACKED CERT SERIES 1997-1
10-K, 1999-03-31
ASSET-BACKED SECURITIES
Previous: 21ST CENTURY HOLDING CO, 10KSB40, 1999-03-31
Next: WILSHIRE FUNDING CORP MORT BACKED CERT SERIES 1998-2, 10-K, 1999-03-31



                       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: 333-33807

                 CREDIT SUISSE FIRST BOSTON MORTGAGE SECURITIES CORP.
          (as depositor under the Pooling and Servicing Agreement, dated as of
          September 1, 1997, which forms Wilshire Funding Corporation Mortgage
                        Backed Certificates, Series 1997-WFC1).

                WILSHIRE FUNDING CORPORATION MORTGAGE-BACKED CERTIFICATES,
                                   SERIES 1997-WFC1
              (Exact name of Registrant as specified in its Charter)

           DELAWARE                                    13-3320910
           (State or other jurisdiction                (I.R.S. Employer
           incorporation or organization)              Identification Number)

           11 MADISON AVENUE
           NEW YORK, NEW YORK                          10010
           (Address of principal executive offices)    (Zip Code)

            Registrant's telephone number, including area code:
                               (212) 325-2000

          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:

          None

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

          Monthly Report to Certificateholders as to distributions made on
          October 27, 1997, and filed with the Securities and Exchange
          Commission on Form 8-K on October 8, 1998.

          Monthly Report to Certificateholders as to distributions made on
          November 27, 1997, and filed with the Securities and Exchange
          Commission on Form 8-K on October 8, 1998.

          Monthly Report to Certificateholders as to distributions made on
          December 27, 1997, and filed with the Securities and Exchange
          Commission on Form 8-K on October 8, 1998.

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

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

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

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

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

          Monthly Report to Certificateholders as to distributions made on
          June 27, 1998, and filed with the Securities and Exchange
          Commission on Form 8-K on October 8, 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 December 29, 1998.

          Monthly Report to Certificateholders as to distributions made on
          August 25, 1998, and filed with the Securities and Exchange
          Commission on Form 8-K on December 29, 1998.

          Monthly Report to Certificateholders as to distributions made on
          September 25, 1998, and filed with the Securities and Exchange
          Commission on Form 8-K on December 29, 1998.

          Monthly Report to Certificateholders as to distributions made on
          October 26, 1998, and filed with the Securities and Exchange
          Commission on Form 8-K on December 29, 1998.

          Monthly Report to Certificateholders as to distributions made on
          November 25, 1998, and filed with the Securities and Exchange
          Commission on Form 8-K on December 29, 1998.

          Monthly Report to Certificateholders as to distributions made on
          December 28, 1998, and filed with the Securities and Exchange
          Commission on Form 8-K on January 29, 1999.

          Monthly Report to Certificateholders as to distributions made on
          January 25, 1999, and filed with the Securities and Exchange
          Commission on Form 8-K on January 29, 1999.


          PART 1

          ITEM 1.  Business.

          The trust fund (the "Trust") created pursuant to a Pooling and
          Servicing Agreement dated as of September 15, 1997 (the "Pooling and
          Servicing Agreement") among Wilshire Mortgage Funding Company V,
          Inc., a Delaware corporation, its successors and permitted assigns,
          as Unaffiliated Seller (the "Unaffiliated Seller"), Wilshire
          Servicing  Corporation, a Delaware corporation ("WSC"), its as Master
          Servicer (the "Master Servicer"), Credit Suisse First Boston Mortgage
          Securities Corp., a Delaware corporation, as Depositor (the
          "Depositor"), and Bankers Trust Company of California, N.A., a
          national banking association chartered under the laws of the United
          States, its successors and permitted assigns, as Trustee (the
          "Trustee") and as Back-up Servicer (the "Back-up Servicer").

          The Wilshire Funding Corporation Mortgage-Backed Certificates, Series
          1997-WFC1 (the "Certificates") will represent beneficial interests in
          a trust (the "Trust"), the assets of which (the "Trust Fund") will
          consist primarily of a pool of fixed and adjustable rate, closed-end
          loans secured by mortgages on residential one- to four-family
          properties (the "Mortgage Loans") purchased by Wilshire Funding
          Corporation (the "Wilshire Seller") in the ordinary course of its
          business and conveyed, together with certain related property
          described in the Prospectus Supplement dated September 25, 1997, to
          Wilshire Mortgage Funding Company V. Inc. (the "Seller").  The Seller
          will convey such property to Credit Suisse First Boston Mortgage
          Securities Corp. (the "Depositor"), which will convey it to the
          Trust.  The Trust will be created and the Certificates will be
          pursuant to the Pooling and Servicing Agreement.

          The Certificates will consist of the following eleven classes (each,
          a "Class"): (i) the Class A-I Certificates, the Class A-II
          Certificates and the Class A-III Certificates (collectively, the
          "Class A Certificates"); (ii) the Class IO Certificates; (iii) the
          Class PO Certificates; (iv) the Class M-1 Certificates, the Class
          M-2 Certificates and the Class M-3 Certificates (collectively, the
          "Class M Certificates"); and (v) the Class B-1 Certificates, the
          Class B-2 Certificates and the Class B-3 Certificates (collectively,
          the "Class B Certificates").  The Class A Certificates, the Class IO
          Certificates and the PO Certificates are referred to herein
          collectively as the "Senior Certificates."  The Trust will also issue
          a "Residual interest") with respect to each REMIC held by the Trust
          (collectively, the "Residual Certificates").

          The Certificates in the aggregate will evidence the entire beneficial
          ownership interest in the Trust Fund.  The Trust Fund will consist
          of: (i) the Mortgage Loans; (ii) such assets as from the time to time
          are identified as deposited in respect of the Mortgage Loans in the
          Collection Account and the Certificate Account and belonging to the
          Trust Fund; (iii) property acquired by foreclosure of such Mortgage
          Loans or deed in lieu of foreclosure; (iv) any hazard or other
          insurance policies with respect to the Mortgage Loans; and (v) all
          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 Depositor owns no property.  The Wilshire Funding Corporation
          Mortgage Backed Certificates, Series 1997-WFC1, 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 Wilshire Funding Corporation Mortgage Backed
          Certificates, Series 1997-WFC1 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 Wilshire
          Funding Corporation Mortgage Backed Certificates, Series 1997-WFC1
          are treated as "common equity."

          (a)  Market Information.  There is no established public trading
          market for Registrant's Certificates.  The Registrant believes the
          Certificates 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:  26.

          (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 Report to Certificateholders as to distributions made on
          October 27, 1997, and filed with the Securities and Exchange
          Commission on Form 8-K on October 8, 1998.

          Monthly Report to Certificateholders as to distributions made on
          November 27, 1997, and filed with the Securities and Exchange
          Commission on Form 8-K on October 8, 1998.

          Monthly Report to Certificateholders as to distributions made on
          December 27, 1997, and filed with the Securities and Exchange
          Commission on Form 8-K on October 8, 1998.

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

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

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

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

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

          Monthly Report to Certificateholders as to distributions made on
          June 27, 1998, and filed with the Securities and Exchange
          Commission on Form 8-K on October 8, 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 December 29, 1998.

          Monthly Report to Certificateholders as to distributions made on
          August 25, 1998, and filed with the Securities and Exchange
          Commission on Form 8-K on December 29, 1998.

          Monthly Report to Certificateholders as to distributions made on
          September 25, 1998, and filed with the Securities and Exchange
          Commission on Form 8-K on December 29, 1998.

          Monthly Report to Certificateholders as to distributions made on
          October 26, 1998, and filed with the Securities and Exchange
          Commission on Form 8-K on December 29, 1998.

          Monthly Report to Certificateholders as to distributions made on
          November 25, 1998, and filed with the Securities and Exchange
          Commission on Form 8-K on December 29, 1998.

          Monthly Report to Certificateholders as to distributions made on
          December 28, 1998, and filed with the Securities and Exchange
          Commission on Form 8-K on January 29, 1999.

          Monthly Report to Certificateholders as to distributions made on
          January 25, 1999, and filed with the Securities and Exchange
          Commission on Form 8-K on January 29, 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:


The Bank of New York
Cecile Lamarco
925 Patterson Plank Rd.
Secaucus, NJ  07094
Series 1997-1
Class A-I
$6,300,000.00 (Original Principal Balance)
14.0% (Percentage of Class)

Bankers Trust Company
John Lasher
c/o BT Services Tennessee, Inc.
648 Grassmere Park Drive
Nashville, TN  37211
Series 1997-1
Class A-I
$3,000,000.00 (Original Principal Balance)
6.0% (Percentage of Class)

Citibank, N.A.
Marta Hoosain
P.O.Box 30576
Tampa, FL  33630-3576
Series 1997-1
Class A-I
$7,000,000.00 (Original Principal Balance)
15.0% (Percentage of Class)

Firstar Trust Company
Ferdinand Caldwell
777 Wisconsin Avenue
Milwaukee, WI  53202
Series 1997-1
Class A-I
$5,000,000.00 (Original Principal Balance)
11.0% (Percentage of Class)

The Northern Trust Company
Jarvis A. McKee
801 S. Canal C-IN
Chicago, IL  60607
Series 1997-1
Class A-I
$6,427,624.00 (Original Principal Balance)
14.0% (Percentage of Class)

PNC Bank, National Association
Glen Metzger
1835 Market Street
11 Penn Center, 15th Floor
Philadelphia, PA  19103
Series 1997-1
Class A-I
$7,200,000.00 (Original Principal Balance)
15.0% (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 1997-1
Class A-I
$4,905,826.00 (Original Principal Balance)
11.0% (Percentage of Class)

Toyo Trust Company of New York
Catherine Barrezueta
280 Park Avenue
39th Floor West BLDG.
New York NY  10017
Series 1997-1
Class A-I
$2,521,798.00 (Original Principal Balance)
5.0% (Percentage of Class)

Credit Suisse First Boston Corporation
c/o ADP Proxy Services
Series 1997-1
Class B-3
$4,403,561.00 (Original Principal Balance)
100% (Percentage of Class)

Chase Manhattan Bank
Orma Trim, Supervisor
4 New York Plaza
13th Floor
New York, NY  10004
Series 1997-1
Class A-II
$14,084,475.00 (Original Principal Balance)
40.0% (Percentage of Class)

LBI -Lehman Government Securities, Inc.
Steve Patriarco, Sr. V.P.
101 Hudson Street
31st Floor
Jersey City, NJ  07302
Series 1997-1
Class A-II
$20,000,000.00 (Original Principal Balance)
56.0% (Percentage of Class)

Credit Suisse First Boston Corporation
c/o ADP Proxy Services
Series 1997-1
Class A-III
$26,166,367.00 (Original Principal Balance)
100% (Percentage of Class)

Salomon Smith Barney, Inc./Salomon Brothers
Patricia Haller
333 W. 34th Street, 3rd Floor
New York, NY  10001
Series 1997-1
Class IO
$67,205,202.00 (Original Principal Balance)
100% (Percentage of Class)

Boston Safe Deposit and Trust Company
Constance Holloway
c/o Mellon Bank Center, Room 153-3015
Pittsburgh, PA  15259
Series 1997-1
Class PO
$1,682,950.00 (Original Principal Balance)
100% (Percentage of Class)

The Bank of New York
Cecile Lamarco
925 Patterson Plank Rd.
Secaucus, NJ  07094
Series 1997-1
Class M-1
$2,200,000.00 (Original Principal Balance)
25.0% (Percentage of Class)

The Bank of New York/CDC Alpha
Rosa Mendez
Onew Wall Street
New York, NY  10286
Series 1997-1
Class M-1
$1,000,000.00 (Original Principal Balance)
11.0% (Percentage of Class)

Citibank, N.A.
Marta Hoosain
P.O.Box 30576
Tampa, FL  33630-3576
Series 1997-1
Class M-1
$5,607,123.00 (Original Principal Balance)
64.0% (Percentage of Class)

First National Bank of Omaha
Charleen Winans
One First National Center
Omaha, NE  68102
Series 1997-1
Class M-2
$2,000,000.00 (Original Principal Balance)
30.0% (Percentage of Class)

Norwest Bank Minnesota, National Association
John Kemper
733 Marquette Avenue
Minneapolis, MN  55479-0056
Series 1997-1
Class M-2
$3,605,342.00 (Original Principal Balance)
55.0% (Percentage of Class)

National City Bankers Trust
John Badock
1900 East 9th Street
Cleveland, OH  44114
Series 1997-1
Class M-2
$1,000,000.00 (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 1997-1
Class M-3
$1,600,000.00 (Original Principal Balance)
31.0% (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 M-3
$3,537,489.00 (Original Principal Balance)
69.0% (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 Report to Certificateholders as to distributions made on
          October 27, 1997, and filed with the Securities and Exchange
          Commission on Form 8-K on October 8, 1998.

          Monthly Report to Certificateholders as to distributions made on
          November 27, 1997, and filed with the Securities and Exchange
          Commission on Form 8-K on October 8, 1998.

          Monthly Report to Certificateholders as to distributions made on
          December 27, 1997, and filed with the Securities and Exchange
          Commission on Form 8-K on October 8, 1998.

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

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

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

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

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

          Monthly Report to Certificateholders as to distributions made on
          June 27, 1998, and filed with the Securities and Exchange
          Commission on Form 8-K on October 8, 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 December 29, 1998.

          Monthly Report to Certificateholders as to distributions made on
          August 25, 1998, and filed with the Securities and Exchange
          Commission on Form 8-K on December 29, 1998.

          Monthly Report to Certificateholders as to distributions made on
          September 25, 1998, and filed with the Securities and Exchange
          Commission on Form 8-K on December 29, 1998.

          Monthly Report to Certificateholders as to distributions made on
          October 26, 1998, and filed with the Securities and Exchange
          Commission on Form 8-K on December 29, 1998.

          Monthly Report to Certificateholders as to distributions made on
          November 25, 1998, and filed with the Securities and Exchange
          Commission on Form 8-K on December 29, 1998.

          Monthly Report to Certificateholders as to distributions made on
          December 28, 1998, and filed with the Securities and Exchange
          Commission on Form 8-K on January 29, 1999.

          Monthly Report to Certificateholders as to distributions made on
          January 25, 1999, and filed with the Securities and Exchange
          Commission on Form 8-K on January 29, 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 Report to Certificateholders as to distributions made on
          October 26, 1998, and filed with the Securities and Exchange
          Commission on Form 8-K on December 29, 1998.

          Monthly Report to Certificateholders as to distributions made on
          November 25, 1998, and filed with the Securities and Exchange
          Commission on Form 8-K on December 29, 1998.

          Monthly Report to Certificateholders as to distributions made on
          December 28, 1998, and filed with the Securities and Exchange
          Commission on Form 8-K on January 29, 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 Pooling and Servicing
                                  Agreement, dated as of September 1, 1997.


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


          Date:  March 31, 1999


          EXHIBIT INDEX

          Exhibit Document

          1.1  Monthly Report to Certificateholders as to distributions made on
               October 27, 1997, and filed with the Securities and Exchange
               Commission on Form 8-K on October 8, 1998.

          1.2  Monthly Report to Certificateholders as to distributions made on
               November 27, 1997, and filed with the Securities and Exchange
               Commission on Form 8-K on October 8, 1998.

          1.3  Monthly Report to Certificateholders as to distributions made on
               December 27, 1997, and filed with the Securities and Exchange
               Commission on Form 8-K on October 8, 1998.

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

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

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

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

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

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

          2.0  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 December 29, 1998.

          2.1  Monthly Report to Certificateholders as to distributions made on
               August 25, 1998, and filed with the Securities and Exchange
               Commission on Form 8-K on December 29, 1998.

          2.2  Monthly Report to Certificateholders as to distributions made on
               September 25, 1998, and filed with the Securities and Exchange
               Commission on Form 8-K on December 29, 1998.

          2.3  Monthly Report to Certificateholders as to distributions made on
               October 26, 1998, and filed with the Securities and Exchange
               Commission on Form 8-K on December 29, 1998.

          2.4  Monthly Report to Certificateholders as to distributions made on
               November 25, 1998, and filed with the Securities and Exchange
               Commission on Form 8-K on December 29, 1998.

          2.5  Monthly Report to Certificateholders as to distributions made on
               December 28, 1998, and filed with the Securities and Exchange
               Commission on Form 8-K on January 29, 1999.

          2.6  Monthly Report to Certificateholders as to distributions made on
               January 25, 1999, and filed with the Securities and Exchange
               Commission on Form 8-K on January 29, 1999.



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