AMRESCO COMMERCIAL MORTGAGE FUNDING I CORP
10-K, 1998-03-17
ASSET-BACKED SECURITIES
Previous: RYDER TRS INC, 8-K, 1998-03-17
Next: CURAGEN CORP, S-1/A, 1998-03-17



               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, 1997 ($250 fee required)
                                
                Commission File Number 333-19591
                                
        AMRESCO Commercial Mortgage Funding I Corporation
- -----------------------------------------------------------------
     (Exact Name of registrant as specified in its charter)
                                
Delaware                                        75-2683929
- ------------------------                     --------------------
(State or Other Juris-                       (I.R.S. Employer
diction of Incorporation)                    Identification Number)

        700 N. Pearl St. Suite 2400 Dallas, Texas  75201
- -----------------------------------------------------------------
             (Address of Principal Executive Office)

Registrant's telephone number, including area code:    (214) 953-7700

Securities registered pursuant to Section 12(b) of the Act: None

Securities registered pursuant to Section 12(g) of the Act: None

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 registrant's knowledge,
in definitive proxy or information statements incorporated by
reference in Part III of this Form 10-K or any amendment to this
Form 10-K.  Not applicable.

Aggregate market value of voting stock held by non-affiliates of
the Registrant as of December 31, 1997.
Not applicable.

Number of shares of common stock outstanding as of December 31,
1997.  Not applicable.

                        TABLE OF CONTENTS


Part I

Item 1.   Business                                             3
Item 2.   Properties                                           3
Item 3.   Legal Proceedings                                    3
Item 4.   Submission of Matters to a Vote of Security Holders  3

Part II

Item 5.   Market for Registrant's Common Equity and Related
               Shareholder Matters                             4
Item 6.   Selected Financial Data                              4
Item 7.   Management's Discussion and Analysis of Financial
          Condition And Results of Operations                  4
Item 8.   Financial Statements and Supplementary Data          4
Item 9.   Changes in and Disagreements with Accountants on
          Accounting And Financial Disclosure                  4

Part III

Item 10.  Directors and Executive Officers of the Registrant   4
Item 11.  Executive Compensation                               4
Item 12.  Security Ownership of Certain Beneficial Owners and
               Management                                      4
Item 13.  Certain Relationships and Related Transactions       4

Part IV

Item 14.  Exhibits, Financial Statements Schedules and
          Reports on Form 8-K                                  5

          Signatures                                           6

          Exhibit Index                                        7

                             PART I


ITEM 1.   BUSINESS

          This Annual Report on Form 10K relates to the Trust
Fund formed, and the Commercial Mortgage Pass-Through
Certificates Series 1997-C1 issued pursuant to a Pooling and
Servicing Agreement, dated as of June 1, 1997 (the "Pooling and
Servicing Agreement"), by and among AMRESCO Commercial Mortgage
Funding I Corporation (the "Company"), as depositor, AMRESCO
Services, a division of AMRESCO Management, Inc. as servicer,
LaSalle National Bank as trustee, and ABN AMRO Bank, N.V., as
fiscal agent.  The Certificates have been registered pursuant to
the Act under a Registration Statement on Form S-3 (No. 333-
19591) (the "Registration Statement").

          Capitalized terms used herein and not defined have the
same meanings ascribed to such terms in the Pooling and Servicing
Agreement.

          This Annual Report is being filed by the Servicer, in
its capacity as such under the Pooling and Servicing Agreement,
on behalf of Registrant.  The information reported and contained
herein has been supplied to the Servicer by one or more of the
Borrowers or other third parties without independent review or
investigation by the Servicer.  Pursuant to the Pooling and
Servicing Agreement, the Servicer is not responsible for the
accuracy or completeness of such information.


ITEM 2.   PROPERTIES

          Not applicable.


ITEM 3.   LEGAL PROCEEDINGS

          Except for claims arising in the ordinary course of
business and which are covered by liability insurance, there are
no material pending legal proceedings involving the Trust Fund,
the Mortgages comprising the Trust Fund or the Trustee or the
Servicer with respect to or affecting their respective duties
under the Pooling and Servicing Agreement.


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.

ITEM 5.   MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED
          STOCKHOLDER MATTERS

          There was one registered holder of the Certificate
representing an equity interest in the Trust as of December 31,
1997.  To the Registrant's knowledge, as of that date, there was
no principal market in which the Certificates representing an
equity interest in the Trust were traded.


ITEM 6.   SELECTED FINANCIAL DATA

          Not applicable.


ITEM 7.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
          CONDITION AND RESULTS OF OPERATIONS

          Not applicable.


ITEM 8.   FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

          Not applicable.


ITEM 9.   CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON
          ACCOUNTING AND FINANCIAL DISCLOSURE

          None.


                            PART III
                                
          The information required by Items 10, 11, 12 and 13 is
not applicable as the Trust Fund does not have directors or
officers and Certificateholders have no right to vote (except
with respect to required consents to certain amendments to the
Pooling and Servicing Agreement and upon certain events of
default) or control the Trust Fund.


                             PART IV
                                

ITEM 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS
          ON FORM 8-K

(a)  1.   Servicer's Annual Statement of compliance for the
          period ended 12/31/97.

     2.   Servicer's Independent Accountant's Report on
          Servicer's servicing activities.

(b)  Current Reports on Form 8-K for the Trust were filed on
     9/2/97, 9/25/97, 10/31/97, and 12/2/97.

(c)  No consent of auditors with respect to the audit reports
     filed herewith are required.

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 behalf of the Registrant by the
undersigned thereunto duly authorized.

                         AMRESCO MORTGAGE CAPITAL, INC.
                         AS GENERAL PARTNER OF AMRESCO
                         SERVICES, L.P., IN ITS CAPACITY AS
                         SERVICER UNDER THE POOLING AND
                         SERVICING AGREEMENT
                         ON BEHALF OF AMRESCO COMMERCIAL
                         MORTGAGE FUNDING I CORPORATION,
                         REGISTRANT


                         By:  /s/___________________________
                         Name:     William J. Sweeney, Jr.
                         Title:    Vice President


                         By:  /s/___________________________
                         Name:     John W. Benson
                         Title:    Assistant Secretary and Senior
                                   Legal Counsel


Date:        March 16, 1998

                          EXHIBIT INDEX



Exhibit No.    Description

99.1      Servicer's Annual Statement of Compliance.

99.2      Servicer's Independent Accountant's Report on
          Servicer's servicing activities.

     


                          EXHIBIT 99.1
                                
            SERVICER'S ANNUAL STATEMENT OF COMPLIANCE


March 16, 1998


LaSalle National Bank
135 South LaSalle Street
Suite 1740
Chicago, Illinois  60674-4107
Attn: Asset Backed Securities Trust Services Group - AMRESCO,Series 1997-C1

Ladies and Gentlemen:

Reference is made to the Pooling and Servicing Agreement dated as
of  June  1,  1997, among AMRESCO Commercial Mortgage  Funding  I
Corporation,  as  Depositor,  AMRESCO  Services,  a  division  of
AMRESCO  Management, Inc. ("AMI"), as Master Servicer  ,  Midland
Loan  Services, L.P., as Special Servicer, LaSalle National Bank,
as  Trustee, and ABN AMRO Bank N.V. as Fiscal Agent entered  into
in   connection  with  AMRESCO  Commercial  Mortgage  Funding   I
Corporation  Mortgage Pass-Through Certificates,  Series  1997-C1
(the "PSA").  Effective August 1, 1997, AMI delegated all of  its
rights, duties and obligations under the PSA to AMRESCO Services,
L.P.  ("ASLP")  (herein AMI, in its capacity as  Master  Servicer
under  the  PSA with respect to the period from June 1,  1997  to
July 31, 1997, and ASLP are collectively "AMRESCO")..

As  Senior  Vice  President  of  AMRESCO,  I  have  delegated  to
specified  officers ("Officers") the responsibility for reviewing
and  monitoring  the  activities of AMRESCO and  our  performance
under the Agreement.

Accordingly,  pursuant  to  Section  3.14  of  the  PSA  and   in
accordance  with  certifications  made  to  me  by  each  of  the
Officers, AMRESCO certifies the following:

(1)     A review of the activities of AMRESCO for the period from
  June  1,  1997  to  December 31, 1997, and of  its  performance
  under  the  PSA  has  been made under the  supervision  of  the
  Officers, who have in turn been under my supervision;

(2)   To  the  best of my knowledge and the Officers'  knowledge,
  based on such review, AMRESCO has fulfilled its obligations  as
  Master Servicer in all material respects under the PSA throughout
  the period from June 1, 1997 to December 31, 1997;

(3)   To  the  best of my knowledge and the Officers'  knowledge,
  based on such review, each related sub-servicer has fulfilled its
  obligations  under its sub-servicing Agreement in all  material
  respects; and

(4)   To  the  best of my knowledge and the Officers'  knowledge,
  AMRESCO has not received any notice regarding qualification, or
  challenging the status, of REMIC I, REMIC II or REMIC III as  a
  REMIC from the IRS or any other governmental agency or body.

LaSalle National Bank
Page 2


Please  refer  to  the  enclosed independent accountants'  report
dated January 30, 1998, delivered pursuant to Section 3.15 of the
PSA,  which  discusses  the  results  of  their  review  of   our
activities under this Agreement and which is incorporated  herein
by reference.

Very truly yours,

/s/


Daniel B. Kirby
Senior Vice President
AMRESCO Management, Inc., in its capacity
as Master Servicer under the PSA with respect
to the period from June 1, 1997 to July 31, 1997,
and AMRESCO Services, L.P.

Enclosures

cc:  AMRESCO Commercial Mortgage Funding, L.P.
     700 North Pearl Street
     Suite 1600
     Dallas, Texas   75201-7424

     Standard & Poor's Rating Service
     26 Broadway
     New York, New York  10004
     Attn:  Commercial Mortgage Surveillance Group
     
     Fitch Investors Service, L.P.
     One State Street Plaza
     New York, New York  10004
     Attn:  Commercial Mortgage Surveillance Group



                          EXHIBIT 99.2
                                
               SERVICER'S INDEPENDENT ACCOUNTANT'S
             REPORT ON SERVICER'S SERVICING ACTIVITY
                 INDEPENDENT ACCOUNTANTS' REPORT
                                
                                
To the Board of Directors of AMRESCO Services, L.P.:

We have examined management's assertion about AMRESCO Services,
L.P.'s (the "Company") (a wholly owned subsidiary of AMRESCO,
Inc.) compliance with minimum servicing standards identified in
the Mortgage Bankers Association of America's Uniform Single
Attestation Program for Mortgage Bankers ("USAP") as of and for
the year ended December 31, 1997, included in the accompanying
management assertion.  Management is responsible for the
Company's compliance with these servicing standards.  Our
responsibility is to express an opinion on management's assertion
about the Company's compliance based on our examination.

Our examination was made in accordance with standards established
by the American Institute of Certified Public Accountants and
accordingly, included examining, on a test basis, evidence about
the Company's compliance with the servicing standards and
performing such other procedures as we considered necessary in
the circumstances.  We believe that our examination provides a
reasonable basis for our opinion.  Our examination does not
provide a legal determination on the Company's compliance with
the servicing standards or its servicing agreements.

In our opinion, management's assertion that AMRESCO Services,
L.P. complied with the aforementioned minimum servicing standards
as of and for the year ended December 31, 1997, is fairly stated,
in all material respects.



January 30, 1998


Deloitte & Touche LLP



January 30, 1998



Deloitte & Touche LLP
Texas Commerce Tower
220 Ross Avenue
Suite 1600
Dallas, Texas    75201

Dear Sirs:

As  of  and  for  the year ended December 31,  1997,  AMRESCO
Services, L. P., a subsidiary of AMRESCO, INC., has  complied
in all material respects with the minimum servicing standards
set  forth  in the Mortgage Bankers Association of  America's
Uniform  Single  Attestation  Program  for  Mortgage  Bankers
(USAP).

A   list   of  the  securitized  and  bond-related  servicing
contracts  covered  by  this representation  is  included  in
Appendix A.

For  the  period January 1, 1997 through December  30,  1997,
AMRESCO Services, L. P. had in effect a fidelity bond in  the
amount   of   $10,000,000,  errors  and  omissions  liability
coverage in the amount of $5,000,000, and mortgage impairment
protection in the amount of $20,000,000.  Beginning  December
31,  1997,  AMRESCO Services, L. P. increased  its  coverage,
resulting  in  a fidelity bond in the amount of  $23,000,000,
errors  and  omissions liability coverage in  the  amount  of
$10,000,000, and mortgage impairment protection in the amount
of $23,000,000.



/s/________________________________          January 30, 1998
Donnie M. Skidmore                           Date
President


/s/________________________________          January 30, 1998
Daniel B. Kirby                              Date
Senior Vice President


                                           Appendix A, Page 1

Following  is  a  list  of the securitized  and  bond-related
servicing  contracts which are covered by the  attached  USAP
representation.

Contract  Date     Reference Name         Seller, Depositor or other
                                          Primary Party

Aug. 1, 1991    RTC 1991 M-1              Resolution Trust Corporation
Nov. 1, 1991    RTC 1991 M-5              Resolution Trust Corporation
Mar. 1, 1992    RTC 1992 C-2              Resolution Trust Corporation
Apr. 1, 1992    RTC 1992 C-3              Resolution Trust Corporation
Sept. 1, 1992   RTC 1992 C-6              Resolution Trust Corporation
Nov. 1, 1992    RTC 1992 C-8              Resolution Trust Corporation

Jan. 1, 1993    RTC 1993 C-1              Resolution Trust Corporation
Mar. 15, 1993   Investors  Savings 1988-A NationsBank of Virginia, N.A.
Aug. 12, 1993   Ross Park Mall 1993-A     Penn Ross Joint Venture
Sept. 10, 1993  Salomon 1993  C-1         Salomon Brothers Mortgage
                                           Securities VII, Inc.
Oct. 26, 1993   Kidder 1993 C1 (Crown)    Kidder Peabody Acceptance
                                           Corporation I
Nov. 12, 1993   DLJ  1993  MF17           DLJ Mortgage Acceptance Corp.
Dec. 1, 1993    New England 1993-1        New England Mutual Life
                                           Insurance Co.

Feb. 1, 1994    Forest City 1994-1        Nomura Asset Securities Corporation
Apr. 5, 1994    Freehold Raceway Mall     Freemall Finance, Inc.

June 1, 1995   NationsBanc 1995 M2        NationsBanc Mortgage Capital
                                           Corporation
Aug. 1, 1995   SASCO 1995 C-3             Structured Asset Securities
                                           Corporation
Aug. 15, 1995  Lakewood 1994 C-1          Lakewood Mall Finance Company
Sept. 1, 1995  Oregon 1995-1              Oregon Commercial Mortgage,
                                           Inc. 1995-1
Oct. 1, 1995   Nomura 1995 MD IV          Asset Securitization Corporation
July 1, 1995   JP Morgan 1995 C-1         J.P.Morgan Commercial Mortgage
                                           Finance Corp.

Jan. 1, 1996   JP Morgan 1996 C-2         J.P. Morgan Commercial Mortgage
                                           Finance Corp.
June 1, 1996   JP Morgan 1996 C-3         J.P. Morgan Commercial Mortgage
                                           Finance Corp.
Apr. 2, 1996   Nomura 1996 MD V           Nomura Asset Securities Corporation
May  1, 1996   NationsLink 1996-1         NationsLink Funding Corporation
May 29, 1996   Equitable S/A 174          The Equitable Life Assurance
                                           Society of the U.S.
June 28, 1996  Colonial Realty LP         Colonial Realty Limited Partnership
July 1, 1996   Security Capital Atlantic  Security Capital Atlantic
                                           Multifamily, Inc.
Aug. 1, 1996   Crystal Mortgage 1996-1    Crystal Run Property, Inc.
Oct. 1, 1996   SASCO 1996 C-1             Structured Asset Securities
                                           Corporation

Oct. 23, 1996  Nomura 1996 D-3            Asset Securitization Corporation
Nov. 25, 1996  Hospitality 1996 C-1       Hospitality Properties Mortgage
                                           Acceptance Corp.
Dec. 17, 1996  Nomura 1996 MD VI          Asset Securitization Corporation
Dec. 17, 1996  Potomac Gurnee Finance     Potomac Gurnee Finance Corp.


                                           Appendix A, Page 2

Contract  Date     Reference  Name        Seller, Depositor or other
                                          Primary Party

Feb. 1, 1997   IDB 1993-A                 Nomura Securities International,Inc
Feb. 6, 1997   JP Morgan 1997 C-4         J.P. Morgan Commercial Mortgage
                                           Finance Corp.
Mar. 27, 1997  Nomura 1997 D-4            Asset Securitization Corporation
Apr. 30, 1997  Franklin Park Finance      Franklin Park Finance, Inc.
Apr. 30, 1997  Willowbrook Finance        Willowbrook Finance Corporation
June 30, 1997  MSCI 1997 HF1              Morgan Stanley Capital I, Inc.
June 30, 1997  MSCI 1997 WF1              Morgan Stanley Capital I, Inc.
July 8, 1997   ACMF 1997 C-1              AMRESCO Commercial Mortgage
                                           Funding I Corporation
Aug. 14, 1997  GSM 1997-GL I              GS Mortgage Securities Corporation
                                            II
Sep. 29, 1997  SASCO 1997 C-1             Structured Asset Securities
                                           Corporation
Oct. 24, 1997  Nomura 1997 D-5            Asset Securitization Corporation
Nov. 3, 1997   USC Oakbrook 1997-1        USC Oakbrook, Inc.
Nov. 25, 1997  CSFB  1997-PS1             Credit Suisse First Boston 
                                           Mortgage Securities Corp.



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