ASSET SECURITIZATION CORP SERIES 1997-D5
10-K, 1998-03-17
Previous: PRICE T ROWE REAL ESTATE FUND INC, 485BPOS, 1998-03-17
Next: RAYTHEON CO/, 8-K, 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 33-49370-06
                                
                Asset Securitization Corporation
          Commercial Mortgage Pass-Through Certificates
                         Series 1997-D5
      (Exact Name of registrant as specified in its charter)
                                
Delaware                                            13-3672337
- --------------------------                        ---------------
(State or Other Juris-                       (I.R.S. Employer
diction of Incorporation)                    Identification Number)

Two World Financial Center, Building B, New York, New York  10281
- -----------------------------------------------------------------
             (Address of Principal Executive Office)

Registrant's telephone number, including area code:    (212) 667-9300

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-D5 issued pursuant to a Pooling and
Servicing Agreement, dated as of October 24, 1997 (the "Pooling
and Servicing Agreement"), by and among Asset Securitization
Corporation (the "Company"), as depositor, AMRESCO Services,
L.P., 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. 33-99502) (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
      11/26/97 and 12/24/97.
(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 ASSET
                         SECURITIZATION 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 13, 1998


LaSalle National Bank
135 South LaSalle Street
Suite 1740
Chicago, Illinois  60674-4107
Attention:  Asset Backed Securities Trust Services -- Nomura 1997-D5

Ladies & Gentlemen:

Reference is made to the Pooling and Servicing Agreement dated as
of  October 24, 1997, among Asset Securitization Corporation,  as
Depositor, AMRESCO Services, L.P., ("ASLP") as Servicer,  AMRESCO
Management,  Inc.  ("AMI") as Initial Special  Servicer,  LaSalle
National  Bank,  as Trustee, and ABN AMRO Bank, N.V.,  as  Fiscal
Agent,  entered  into  in  connection with  Asset  Securitization
Corporation Commercial Mortgage Pass-Through Certificates, Series
1997-D4 (the "PSA").

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

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

(1)   A  review  of  the activities of ASLP for the  period  from
  October  24,  1997 to December 31, 1997, and of its performance
  under  this  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, ASLP has fulfilled its obligations  as
  Servicer in all material respects under the PSA throughout  the
  period from October 24, 1997 to December 31, 1997;

(3)   No  sub-servicers, other than affiliates of ASLP, were used
  by  ASLP  with respect to its duties under the PSA  during  the
  period from October 24, 1997 to December 31, 1997; and
LaSalle National Bank


(4)   To  the  best of my knowledge and the Officers'  knowledge,
  ASLP has not received any notice regarding the qualification, or
  challenging the status, of the Series 1997-D5 Upper-Tier REMIC or
  Lower-Tier REMIC as a REMIC from the Internal Revenue Service or
  any other governmental agency or body.

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 PSA and which is incorporated  herein  by
reference.

Very truly yours,

/s/

Daniel B. Kirby
Senior Vice President
AMRESCO Services, L.P.

Enclosures

cc:  Asset Securitization Corporation
     2 World Financial Center
     Building B, 21st Floor
     New York, NY  10281-1198
     Attention:  Mr. Perry Gershon and
                 Ms. Sheryl McAfee
     
     Fitch Investors Service, L.P.
     One State Street Plaza
     New York, NY  10004
     Attention:  Commercial Mortgage Surveillance
     
     Moody's Investor Service, Inc.
     99 Church Street, 4th Floor
     New York, NY  10007
     Attention:  Commercial Mortgage Backed Securities Surveillance
     
LaSalle National Bank


Enclosures:

     Standard & Poor's Rating Service
     26 Broadway, 10th Floor
     New York, NY  10004
     Attention:  Commercial Mortgage Surveillance
     
     Cadwalader, Wickersham & Taft
     100 Maiden Lane
     New York, NY  10038
     Attention:  Anna H. Glick, Esq.
     


                          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