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
Date of Report (date of earliest event reported): October 25, 1997
CREDIT SUISSE FIRST BOSTON MORTGAGE SECURITIES CORP.
(as depositor under the Pooling and Servicing
Agreement, dated as of September 1, 1997, providing
for the issuance of Chevy Chase Bank, F.S.B. Mortgage-Backed
Pass-Through Certificates, Series 1997-CCB1)
CREDIT SUISSE FIRST BOSTON MORTGAGE SECURITIES CORP.
(Exact name of registrant as specified in its charter)
Delaware 333-33807 13-3320910
(State or Other Jurisdiction (Commission (I.R.S. Employer
of Incorporation) File Number) Identification No.)
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
Item 5. Other Events
On October 25, 1997 a scheduled distribution was made from the Trust
to holders of the Class A Certificates. The Trustee has caused to be filed
with the Commission, the Monthly Report dated October 25, 1997.
The Monthly Report is filed pursuant to and in accordance with
(1) numerous no-action letters (2) current Commission policy in the area.
A. Monthly Report Information:
See Exhibit No.1
B. Have any deficiencies occurred? NO.
Date:
Amount:
C. Item 1: Legal Proceedings: NONE
D. Item 2: Changes in Securities: NONE
E. Item 4: Submission of Matters to a Vote of Certificateholders: NONE
F. Item 5: Other Information - Form 10-Q, Part II - Items 1,2,4,5 if
applicable: NOT APPLICABLE
Item 7. Monthly Statements and Exhibits
Exhibit No.
1. Monthly Distribution Report dated October 25, 1997.
Chevy Chase Bank, F. S. B.
Mortgage-Backed Pass-Through Certificates
Series 1997-CCB1
Distribution Date: 25-Oct-97
Beginning Ending
Certificate Principal Interest Class S Certificate
Class Balance Distribution Distribution Allocation Balance
A 728,241,524.66 11,659,345.03 3,476,725.70 (422,181.59)716,582,179.63
S 0.00 0.00 0.00 422,181.59 0.00
R NA NA NA NA
TOTAL 728,241,524.66 11,659,345.03 3,476,725.70 0.00 716,582,179.63
AMOUNTS PER $1,000 UNIT
Ending
Principal Interest Class S Certificate
Class CUSIP Distribution Distribution Allocation Balance
A 22540ADC9 16.0102722 4.774138 -0.57972743 983.9897278
S(a) NA 0.000000 0.57972743 0.0000000
(a) The Class S Amounts per $1,000 units are based on the
initial Pool Principal Balance
Original Current
Pass Pass
Through Through
Class Rate Rate
A-I 5.76460% 5.76460%
S 0.70000% 0.70000%
SIGNATURES
Pursuant to the requirements 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.
CREDIT SUISSE FIRST BOSTON
MORTGAGE SECURITIES CORP.
By: /s/ Eve Kaplan
Name: Eve Kaplan
Title: Vice President
U.S. Bank National Association
Dated: October 31, 1997
