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:  333-14293

                         LEHMAN ABS CORPORATION
	as Depositor (the "Depositor"), Home Loan and Investment Bank, F.S.B., as
	Seller and Servicer (the "Seller" and the "Servicer", respectively), and
	Bankers Trust Company of California, N.A., as Trustee (the "Trustee) under
	the Pooling and Servicing Agreement, dated as of April 1, 1997,
	providing for the issuance of the Home Equity Loan Asset-Backed
	Certificates, Series 1997-1).


	LEHMAN HOME EQUITY LOAN TRUST 1997-1 HOME EQUITY LOAN ASSET-BACKED
					CERTIFICATES, SERIES 1997-1.
                 (Exact name of Registrant as specified in its Charter)


           DELAWARE                                    13-3447441
           (State or other jurisdiction                (I.R.S. Employer
           incorporation or organization)              Identification Number)

           THREE WORLD FINANCIAL CENTER
           20 VESEY STREET
           NEW YORK, NEW YORK                          10022
           (Address of principal executive offices)    (Zip Code)

	Registrant's telephone number, including area code:  (949) 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 Depositor (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 Depositor 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 Depositor'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 Depositor 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
     May 15, 1997, and filed with the Securities and Exchange
     Commission on Form 8-K on October 1, 1998.

     Monthly Report to Certificateholders as to distributions made on
     June 15, 1997, and filed with the Securities and Exchange
     Commission on Form 8-K on October 1, 1998.

     Monthly Report to Certificateholders as to distributions made on
     July 15, 1997, and filed with the Securities and Exchange
     Commission on Form 8-K on October 1, 1998.

     Monthly Report to Certificateholders as to distributions made on
     August 15, 1997, and filed with the Securities and Exchange
     Commission on Form 8-K on October 1, 1998.

     Monthly Report to Certificateholders as to distributions made on
     September 15, 1997, and filed with the Securities and Exchange
     Commission on Form 8-K on October 1, 1998.

     Monthly Report to Certificateholders as to distributions made on
     October 15, 1997, and filed with the Securities and Exchange
     Commission on Form 8-K on October 1, 1998.

     Monthly Report to Certificateholders as to distributions made on
     November 15, 1997, and filed with the Securities and Exchange
     Commission on Form 8-K on October 1, 1998.

     Monthly Report to Certificateholders as to distributions made on
     December 15, 1997, and filed with the Securities and Exchange
     Commission on Form 8-K on October 1, 1998.

     Monthly Report to Certificateholders as to distributions made on
     January 15, 1998, and filed with the Securities and Exchange
     Commission on Form 8-K on October 1, 1998.

     Monthly Report to Certificateholders as to distributions made on
     February 17, 1998, and filed with the Securities and Exchange
     Commission on Form 8-K on October 1, 1998.

	Monthly Report to Certificateholders as to distributions made on
     March 16, 1998, and filed with the Securities and Exchange
     Commission on Form 8-K on October 1, 1998.

	Monthly Report to Certificateholders as to distributions made on
     April 15, 1998, and filed with the Securities and Exchange
     Commission on Form 8-K on October 1, 1998.

	Monthly Report to Certificateholders as to distributions made on
     May 15, 1998, and filed with the Securities and Exchange
     Commission on Form 8-K on October 1, 1998.

	Monthly Report to Certificateholders as to distributions made on
     June 15, 1998, and filed with the Securities and Exchange
     Commission on Form 8-K on October 1, 1998.

	Monthly Report to Certificateholders as to distributions made on
     July 15, 1998, and filed with the Securities and Exchange
     Commission on Form 8-K on October 1, 1998.

	Monthly Report to Certificateholders as to distributions made on
     August 17, 1998, and filed with the Securities and Exchange
     Commission on Form 8-K on December 10, 1998.

	Monthly Report to Certificateholders as to distributions made on
     September 15, 1998, and filed with the Securities and Exchange
     Commission on Form 8-K on December 10, 1998.

	Monthly Report to Certificateholders as to distributions made on
     October 15, 1998, and filed with the Securities and Exchange
     Commission on Form 8-K on December 10, 1998.

	Monthly Report to Certificateholders as to distributions made on
     November 16, 1998, and filed with the Securities and Exchange
     Commission on Form 8-K on December 31, 1998.

	Monthly Report to Certificateholders as to distributions made on
     December 15, 1998, and filed with the Securities and Exchange
     Commission on Form 8-K on February 1, 1999.

	Monthly Report to Certificateholders as to distributions made on
     January 15, 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 Pooling and Servicing Agreement dated as of
	April 1, 1997 (the "Pooling and Servicing Agreement") among Lehman
	ABS Corporation, as Depositor (the "Depositor"), Home Loan and Investment
	Bank, F.S.B., as Seller and Servicer (the "Seller" and the "Servicer",
	respectively), and Bankers Trust Company of California, N.A., as Trustee
	(the "Trustee).

	The Home Equity Loan Asset-Backed Certificates, Series 1997-1 (the
	"Certificates"), will consist of three Classes (each , a "Class") of
	senior Certificates, the Class A-1 Certificates, the Class A-2
	Certificates (together, the Fixed Rate Certificates") and the Class A-3
	Certificates (the "Variable Rate Certificates" and together with the Fixed
	Rate Certificates the "Class A Certificates") and one Class of
	subordinated Certificates (the "Class R Certificates").  Only the Class A
	Certificates are being offered hereby.

	The Certificates will evidence in the aggregate the entire beneficial
	interest in a pool (the "Mortgage Pool") of closed-end home equity loans
	(the "Mortgage Loans") consisting of two groups (each a "Group", or with
	respect to the Class A Certificates, "Group" means the Class or Classes
	of Class A Certificates that relate to the corresponding Group of Mortgage
	Loans) held by Lehman Home Equity Loan Trust 1997-1 (the "Trust") to be
	formed pursuant to a Pooling and Servicing Agreement among Lehman ABS
	Corporation, as Depositor, Home Loan and Investment Bank, F.S.B. ("Home
	Loan"), as Seller and Servicer, and Bankers Trust Company of California,
	N.A., as Trustee.  The Fixed Rate Certificates will represent undivided
	ownership interests in the Group I Mortgage Loans which are closed-end
	fixed rate home equity loans.  The Variable Rate Certificates will
	represent undivided ownership interests in the Group II Mortgage Loans
	which are closed-end adjustable rate home equity loans.  The assets of the
	Trust will also include certain other property.  The Mortgage Loans are
	secured by first, second and third deeds of trust or mortgages primarily
	on one-to four-family residential properties.

	All of the Mortgage Loans will be acquired by Lehman ABS Corporation (the
	"Depositor") from Home Loan.  The aggregate undivided interest in the
	Trust represented by the Fixed Rate Certificates will initially be equal
	to $36,638,000, which as of April 1, 1997 (the "Cut-Off Date") is
	approximately 100% of the sum of the outstanding Principal Balances (as
	defined in the Prospectus Supplement dated March 16, 1997) of the
	Mortgage Loans in Group I.  The aggregate undivided interest in the Trust
	represented by the Variable Rate Certificates will initially be equal to
	$15,687,000, which as of the Cut-Off Date is approximately 100% of the
	outstanding Principal Balances of the Mortgage Loans in Group II.

	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 Lehman Home Equity Loan Trust 1997-1
	Home Equity Loan Asset-Backed Certificates, Series 1997-1, 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 Depositor's Common Equity and Related Stockholder
	Matters.

     The Lehman Home Equity Loan Trust 1997-1 Home Equity Loan Asset-Backed
	Certificates, Series 1997-1 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, Depositor has no "common equity," but for purposes of
	this Item only, Depositor's Home Equity Loan Asset-Backed Certificates
	are treated as "common equity."

	(a)  Market Information.  There is no established public trading market
	for Depositor's Notes.  Depositor believes the Notes 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 6.

	(c)  Dividends.  Not applicable.  The information regarding dividend
	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
     May 15, 1997, and filed with the Securities and Exchange
     Commission on Form 8-K on October 1, 1998.

     Monthly Report to Certificateholders as to distributions made on
     June 15, 1997, and filed with the Securities and Exchange
     Commission on Form 8-K on October 1, 1998.

     Monthly Report to Certificateholders as to distributions made on
     July 15, 1997, and filed with the Securities and Exchange
     Commission on Form 8-K on October 1, 1998.

     Monthly Report to Certificateholders as to distributions made on
     August 15, 1997, and filed with the Securities and Exchange
     Commission on Form 8-K on October 1, 1998.

     Monthly Report to Certificateholders as to distributions made on
     September 15, 1997, and filed with the Securities and Exchange
     Commission on Form 8-K on October 1, 1998.

     Monthly Report to Certificateholders as to distributions made on
     October 15, 1997, and filed with the Securities and Exchange
     Commission on Form 8-K on October 1, 1998.

     Monthly Report to Certificateholders as to distributions made on
     November 15, 1997, and filed with the Securities and Exchange
     Commission on Form 8-K on October 1, 1998.

     Monthly Report to Certificateholders as to distributions made on
     December 15, 1997, and filed with the Securities and Exchange
     Commission on Form 8-K on October 1, 1998.

     Monthly Report to Certificateholders as to distributions made on
     January 15, 1998, and filed with the Securities and Exchange
     Commission on Form 8-K on October 1, 1998.

     Monthly Report to Certificateholders as to distributions made on
     February 17, 1998, and filed with the Securities and Exchange
     Commission on Form 8-K on October 1, 1998.

	Monthly Report to Certificateholders as to distributions made on
     March 16, 1998, and filed with the Securities and Exchange
     Commission on Form 8-K on October 1, 1998.

	Monthly Report to Certificateholders as to distributions made on
     April 15, 1998, and filed with the Securities and Exchange
     Commission on Form 8-K on October 1, 1998.

	Monthly Report to Certificateholders as to distributions made on
     May 15, 1998, and filed with the Securities and Exchange
     Commission on Form 8-K on October 1, 1998.

	Monthly Report to Certificateholders as to distributions made on
     June 15, 1998, and filed with the Securities and Exchange
     Commission on Form 8-K on October 1, 1998.

	Monthly Report to Certificateholders as to distributions made on
     July 15, 1998, and filed with the Securities and Exchange
     Commission on Form 8-K on October 1, 1998.

	Monthly Report to Certificateholders as to distributions made on
     August 17, 1998, and filed with the Securities and Exchange
     Commission on Form 8-K on December 10, 1998.

	Monthly Report to Certificateholders as to distributions made on
     September 15, 1998, and filed with the Securities and Exchange
     Commission on Form 8-K on December 10, 1998.

	Monthly Report to Certificateholders as to distributions made on
     October 15, 1998, and filed with the Securities and Exchange
     Commission on Form 8-K on December 10, 1998.

	Monthly Report to Certificateholders as to distributions made on
     November 16, 1998, and filed with the Securities and Exchange
     Commission on Form 8-K on December 31, 1998.

	Monthly Report to Certificateholders as to distributions made on
     December 15, 1998, and filed with the Securities and Exchange
     Commission on Form 8-K on February 1, 1999.

	Monthly Report to Certificateholders as to distributions made on
     January 15, 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 Depositor.

     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
     Pooling and Servicing Agreement 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 Depositor to be the beneficial owners of more than 5% of
      any class of voting securities:


Star Bank, National Association, Cincinnati
Carolyn Holt
P.O. Box 1118
Mail Location 6120
Cincinnati, OH  45201-1118
Series 1997-1
Class A-1
$21,962,000.00 (Original Principal Balance)
100.0% (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-2
$14,676,000.00 (Original Principal Balance)
100.0% (Percentage of Class)
	
Chase Manhattan Bank
Orma Trim, Supervisor
4 New York Plaza
13th Floor
New York, NY  10004
Series 1997-1
Class A-3
$5,000,000.00 (Original Principal Balance)
32.0% (Percentage of Class)
	
Republic National Bank of New York Investment Account
Anthony Pla'
One Hanson Place, Lower Level
Brooklyn, NY  11243
Series 1997-1
Class A-3
$5,687,000.00 (Original Principal Balance)
36.0% (Percentage of Class)
	
Republic National Bank of New York
Anthony Pla'
One Hanson Place, Lower Level
Brooklyn, NY  11243
Series 1997-1
Class A-3
$4,875,000.00 (Original Principal Balance)
31.0% (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
	Pooling and Servicing Agreement, 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.  Depositor 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 Depositor 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
     May 15, 1997, and filed with the Securities and Exchange
     Commission on Form 8-K on October 1, 1998.

     Monthly Report to Certificateholders as to distributions made on
     June 15, 1997, and filed with the Securities and Exchange
     Commission on Form 8-K on October 1, 1998.

     Monthly Report to Certificateholders as to distributions made on
     July 15, 1997, and filed with the Securities and Exchange
     Commission on Form 8-K on October 1, 1998.

     Monthly Report to Certificateholders as to distributions made on
     August 15, 1997, and filed with the Securities and Exchange
     Commission on Form 8-K on October 1, 1998.

     Monthly Report to Certificateholders as to distributions made on
     September 15, 1997, and filed with the Securities and Exchange
     Commission on Form 8-K on October 1, 1998.

     Monthly Report to Certificateholders as to distributions made on
     October 15, 1997, and filed with the Securities and Exchange
     Commission on Form 8-K on October 1, 1998.

     Monthly Report to Certificateholders as to distributions made on
     November 15, 1997, and filed with the Securities and Exchange
     Commission on Form 8-K on October 1, 1998.

     Monthly Report to Certificateholders as to distributions made on
     December 15, 1997, and filed with the Securities and Exchange
     Commission on Form 8-K on October 1, 1998.

     Monthly Report to Certificateholders as to distributions made on
     January 15, 1998, and filed with the Securities and Exchange
     Commission on Form 8-K on October 1, 1998.

     Monthly Report to Certificateholders as to distributions made on
     February 17, 1998, and filed with the Securities and Exchange
     Commission on Form 8-K on October 1, 1998.

	Monthly Report to Certificateholders as to distributions made on
     March 16, 1998, and filed with the Securities and Exchange
     Commission on Form 8-K on October 1, 1998.

	Monthly Report to Certificateholders as to distributions made on
     April 15, 1998, and filed with the Securities and Exchange
     Commission on Form 8-K on October 1, 1998.

	Monthly Report to Certificateholders as to distributions made on
     May 15, 1998, and filed with the Securities and Exchange
     Commission on Form 8-K on October 1, 1998.

	Monthly Report to Certificateholders as to distributions made on
     June 15, 1998, and filed with the Securities and Exchange
     Commission on Form 8-K on October 1, 1998.

	Monthly Report to Certificateholders as to distributions made on
     July 15, 1998, and filed with the Securities and Exchange
     Commission on Form 8-K on October 1, 1998.

	Monthly Report to Certificateholders as to distributions made on
     August 17, 1998, and filed with the Securities and Exchange
     Commission on Form 8-K on December 10, 1998.

	Monthly Report to Certificateholders as to distributions made on
     September 15, 1998, and filed with the Securities and Exchange
     Commission on Form 8-K on December 10, 1998.

	Monthly Report to Certificateholders as to distributions made on
     October 15, 1998, and filed with the Securities and Exchange
     Commission on Form 8-K on December 10, 1998.

	Monthly Report to Certificateholders as to distributions made on
     November 16, 1998, and filed with the Securities and Exchange
     Commission on Form 8-K on December 31, 1998.

	Monthly Report to Certificateholders as to distributions made on
     December 15, 1998, and filed with the Securities and Exchange
     Commission on Form 8-K on February 1, 1999.

	Monthly Report to Certificateholders as to distributions made on
     January 15, 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 Report to Certificateholders as to distributions made on
     October 15, 1998, and filed with the Securities and Exchange
     Commission on Form 8-K on December 10, 1998.

	Monthly Report to Certificateholders as to distributions made on
     November 16, 1998, and filed with the Securities and Exchange
     Commission on Form 8-K on December 31, 1998.

	Monthly Report to Certificateholders as to distributions made on
     December 15, 1998, and filed with the Securities and Exchange
     Commission on Form 8-K on February 1, 1999.

     (c)  The exhibits required to be filed by Depositor 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 Depositors 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 Depositor 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 Depositor 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 April
						    1,1997.


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


     Date:  March 25, 1999


     EXHIBIT INDEX

     Exhibit Document

     1.1  Monthly Report to Certificateholders as to distributions made on
          May 15, 1997, and filed with the Securities and Exchange
     	Commission on Form 8-K on October 1, 1998.

     1.2	Monthly Report to Certificateholders as to distributions made on
     	June 15, 1997, and filed with the Securities and Exchange
     	Commission on Form 8-K on October 1, 1998.

     1.3	Monthly Report to Certificateholders as to distributions made on
     	July 15, 1997, and filed with the Securities and Exchange
     	Commission on Form 8-K on October 1, 1998.

     1.4	Monthly Report to Certificateholders as to distributions made on
     	August 15, 1997, and filed with the Securities and Exchange
     	Commission on Form 8-K on October 1, 1998.

     1.5	Monthly Report to Certificateholders as to distributions made on
     	September 15, 1997, and filed with the Securities and Exchange
     	Commission on Form 8-K on October 1, 1998.

     1.6	Monthly Report to Certificateholders as to distributions made on
     	October 15, 1997, and filed with the Securities and Exchange
     	Commission on Form 8-K on October 1, 1998.

     1.7	Monthly Report to Certificateholders as to distributions made on
     	November 15, 1997, and filed with the Securities and Exchange
     	Commission on Form 8-K on October 1, 1998.

     1.8	Monthly Report to Certificateholders as to distributions made on
     	December 15, 1997, and filed with the Securities and Exchange
     	Commission on Form 8-K on October 1, 1998.

     1.9	Monthly Report to Certificateholders as to distributions made on
     	January 15, 1998, and filed with the Securities and Exchange
     	Commission on Form 8-K on October 1, 1998.

     2.0	Monthly Report to Certificateholders as to distributions made on
     	February 17, 1998, and filed with the Securities and Exchange
     	Commission on Form 8-K on October 1, 1998.

	2.1	Monthly Report to Certificateholders as to distributions made on
     	March 16, 1998, and filed with the Securities and Exchange
     	Commission on Form 8-K on October 1, 1998.

	2.2	Monthly Report to Certificateholders as to distributions made on
     	April 15, 1998, and filed with the Securities and Exchange
     	Commission on Form 8-K on October 1, 1998.

	2.3	Monthly Report to Certificateholders as to distributions made on
     	May 15, 1998, and filed with the Securities and Exchange
     	Commission on Form 8-K on October 1, 1998.

	2.4	Monthly Report to Certificateholders as to distributions made on
     	June 15, 1998, and filed with the Securities and Exchange
     	Commission on Form 8-K on October 1, 1998.

	2.5	Monthly Report to Certificateholders as to distributions made on
     	July 15, 1998, and filed with the Securities and Exchange
     	Commission on Form 8-K on October 1, 1998.

	2.6	Monthly Report to Certificateholders as to distributions made on
     	August 17, 1998, and filed with the Securities and Exchange
     	Commission on Form 8-K on December 10, 1998.

	2.7	Monthly Report to Certificateholders as to distributions made on
     	September 15, 1998, and filed with the Securities and Exchange
     	Commission on Form 8-K on December 10, 1998.

	2.8	Monthly Report to Certificateholders as to distributions made on
     	October 15, 1998, and filed with the Securities and Exchange
     	Commission on Form 8-K on December 10, 1998.

	2.9	Monthly Report to Certificateholders as to distributions made on
     	November 16, 1998, and filed with the Securities and Exchange
     	Commission on Form 8-K on December 31, 1998.

	3.0	Monthly Report to Certificateholders as to distributions made on
     	December 15, 1998, and filed with the Securities and Exchange
     	Commission on Form 8-K on February 1, 1999.

	3.1	Monthly Report to Certificateholders as to distributions made on
     	January 15, 1999 and filed with the Securities and Exchange
     	Commission on Form 8-K on February 1, 1999.