MERRILL LYNCH MORTGAGE INVESTORS INC
10-K, 1998-03-26
ASSET-BACKED SECURITIES
Previous: MERIDIAN INSURANCE GROUP INC, 4, 1998-03-26
Next: FIRST INVESTORS MULTISTATE INSURED TAX FREE FUND, 24F-2NT, 1998-03-26






                          UNITED STATES
               SECURITIES AND EXCHANGE COMMISSION
                     Washington, D.C. 20549
                           FORM 10-K

(Mark One)
[x] ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934

For the year ended                              December 26, 1997
                                               ------------------

[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
For the transition period from ______________ to ________________

Commission File Numbers:   333-7569, 333-1704


                 MERRILL LYNCH MORTGAGE INVESTORS, INC.
     ------------------------------------------------------------
     (Exact name of registrant as specified in its charter)

         Delaware                                  13-3416059
- - ---------------------------------             -------------------
(State  or other jurisdiction                   (IRS  Employer
of incorporation or organization              Identification No.)

World Financial Center
North Tower
250 Vesey Street - 23rd Flr
New York, New York                                     10281-1323
(Address of principal executive offices)               (Zip Code)


Registrant's telephone number, including area code:(212) 449-0336

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:  [x] Yes   [ ] 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  definite  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]

None of the Registrant's outstanding common stock is owned by non-
affiliates.

This  report  on Form  10-K is filed pursuant to the letters dated
July 9, 1987,  May 14, 1993,  and July 31, 1994  to the Registrant
from  the Office of Chief  Counsel, Division of Corporate Finance,
Securities and Exchange Commission.

<PAGE>

                        TABLE OF CONTENTS

PART I

   Item 1.  Business

   Item 2.  Properties

   Item 3.  Legal Proceedings

   Item 4.  Submission of Matters to a Vote of Security
            Holders

PART II

   Item 5.  Market for Registrant's Common Stock
            and Related Stockholder Matters

   Item 6.  Selected Financial Data

   Item 7.  Management's Discussion and Analysis
            of Financial Condition and Results of Operations

   Item 8.  Financial Statements and Supplementary Data

   Item 9.  Changes in and Disagreements with Accountants
            on Accounting and Financial Disclosure

PART III

   Item 10. Directors and Executive Officers of the
            Registrant

   Item 11. Executive Compensation

   Item 12. Security Ownership of Certain Beneficial
            Owners and Management

   Item 13. Certain Relationships and Related Transactions

PART IV

   Item 14  Exhibits, Financial Statement Schedules,
            and Reports on Form 8-K

Signatures

<PAGE>

PART I

ITEM 1.    BUSINESS

           Not Applicable.

ITEM 2.    PROPERTIES

           Commercial Mortgage Pass-Through Certificates:

           The series of commercial mortgage pass-through
           certificates (as hereinafter defined in Item 5(b)),
           do not own any physical property.  Title to real
           estate will only be acquired upon default of the
           mortgagors under the mortgage loans.


ITEM 3.    LEGAL PROCEEDINGS

           There are no material pending legal proceedings
           that involve any Series of Certificates, the Trustee,
           the Master Servicer or the Registrant with respect to
           any Series of Certificates nor is the Registrant
           aware of any proceedings known to be contemplated by
           governmental authorities.

ITEM 4.    SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

           There have been no matters submitted to a vote of
           certificate holders.


PART II

ITEM 5.    MARKET FOR REGISTRANTS COMMON EQUITY AND RELATED
           STOCKHOLDER MATTERS

           (a)  There is no established public trading market for
                the Certificates representing interests in
                conventional mortgage loans, commercial mortgage
                loans, or manufactured housing contract pools
                established by the Registrant.

<PAGE>

           (b)  At December 26, 1997, the number of holders of
                record for certificates issued during 1997 was
                as follows:

<TABLE>

<CAPTION>
                                                        Number of
                                                      Record Holders
                                                      --------------

              Commercial Pass-Through Certificates
              ------------------------------------
              <S>                                          <C>
              Mortgage Pass-Through Certificates,
                Series 1997-C1                              108
              Mortgage Pass-Through Certificates,
                Series 1997-C2                               48
</TABLE>

           (c) Not Applicable.

ITEM 6.    SELECTED FINANCIAL DATA

           Not Applicable.

ITEM 7.    MANAGEMENT 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

<PAGE>

PART III

ITEM 10.   DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

           Not Applicable

ITEM 11.   EXECUTIVE COMPENSATION

           Not Applicable


ITEM 12    SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
           MANAGEMENT (for each Series issued during 1997)

<TABLE>

<CAPTION>
                                        Original Face
                                          Amount of       % of
                                        Certificates   Certificates
                                        -------------  ------------
           (in $ thousands)

<CAPTION>


           MORTGAGE PASS-THROUGH CERTIFICATES,
           SERIES 1997-C1 (ALL C/O DTC)
           ------------------------------------------
           <S>                                    <C>           <C>
           CitiBank                               272,510        14%
           Bank of New York                       223,198        12%
           Chase Manhatten/Chemical Bank          219,175        11%
           Merrill Lynch Pierce,Fenner&Smith      193,500        10%
           Bear Stearns                           192,790        10%
           Bankers Trust                          138,685         7%
           CS First Boston                        128,527         7%
           Deutsche Morgan Grenfell,Inc.          128,527         7%

<CAPTION>


           MORTGAGE PASS-THROUGH CERTIFICATES,
           SERIES 1997-C2 (ALL C/O DTC)
           ------------------------------------------
           <S>                                     <C>           <C>
           Merrill Lynch Pierce,Fenner&Smith      391,363        30%
           Chase Manhattan/Chemical Bank          317,277        24%
           Salomon Brothers                       178,825        14%
           Bank of New York                       126,055        10%
           SSB - Custodian                        101,765         8%
           Bankers Trust                           81,022         7%


</TABLE>

<PAGE>

ITEM 13.   CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

           (a) Not Applicable

PART IV

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

           (a) Mortgage Pass-Through Certificates C-1 and C-2
               Annual Statement of Compliance ("the Certification"):
               Auditors' Report and Management Assertion are
               presented in Exhibit 99.

           (b) Reports on Form 8-K have been filed through
               December 1997.  Form 15 for each Series of
               Certificates was filed in January 1998.

           (c) Not Applicable

           (d) Not Applicable

<PAGE>

SIGNATURES

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.

       MERRILL LYNCH MORTGAGE INVESTORS, INC.


       By:               /s/ Jeffrey W. Kronthal
       Name:             Jeffrey W. Kronthal
       Title:            Chairman of the Board
       Dated:            March 26, 1998


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:               /s/ Thomas Layton
       Name              Thomas Layton
       Title:            Treasurer
       Dated:            March 26, 1998


       By:               /s/ Michael M. McGovern
       Name:             Michael M. McGovern
       Title:            Secretary and Director
       Dated:            March 26, 1998

<PAGE>

EXHIBIT INDEX

EXHIBIT 27     FINANCIAL DATA SCHEDULE
EXHIBIT 99.1   ANNUAL COMPLIANCE STATEMENT-CERTIFICATE SERIES 1997 C-1
EXHIBIT 99.2   AUDITORS' REPORT FOR CERTIFICATE SERIES 1997 C-1
EXHIBIT 99.3   MANAGEMENT ASSERTION FOR CERTIFICATE SERIES 1997 C-1
EXHIBIT 99.4   ANNUAL COMPLIANCE STATEMENT-CERTIFICATE SERIES 1997 C-2
EXHIBIT 99.5   AUDITORS' REPORT FOR CERTIFICATE SERIES 1997 C-2
EXHIBIT 99.6   MANAGEMENT ASSERTION FOR CERTIFICATE SERIES 1997 C-2


<TABLE> <S> <C>


        <S> <C>



<ARTICLE> 5

<S>                                    <C>
<PERIOD-TYPE>                           YEAR
<FISCAL-YEAR-END>                       DEC-26-1997
<PERIOD-START>                          DEC-28-1996
<PERIOD-END>                            DEC-26-1997
<CASH>                                           10000
<SECURITIES>                                         0
<RECEIVABLES>                                        0
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                                 10000
<PP&E>                                               0
<DEPRECIATION>                                       0
<TOTAL-ASSETS>                                   10000
<CURRENT-LIABILITIES>                                0
<BONDS>                                              0
                                0
                                          0
<COMMON>                                         10000
<OTHER-SE>                                           0
<TOTAL-LIABILITY-AND-EQUITY>                     10000
<SALES>                                              0
<TOTAL-REVENUES>                                     0
<CGS>                                                0
<TOTAL-COSTS>                                        0
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                   0
<INCOME-PRETAX>                                      0
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                                  0
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                         0
<EPS-PRIMARY>                                        0
<EPS-DILUTED>                                        0



        

</TABLE>



                                  Exhibit 99.1

             Annual Compliance Letter for Certificate Series 1997-C1
<PAGE>

March  23, 1998



LaSalle National Bank, as Trustee           ABN AMRO Bank N.V., as
Fiscal Agent
135 South LaSalle Street, Suite 200         135 South LaSalle Street,
Suite 200
Chicago, Illinois 60603                     Chicago, Illinois 60603
Attention: Asset Backed Securities Trust Services

Fitch Investors Service, Inc.,               Moody's Investors Service
Inc.,
as Rating Agency.,                           as Rating Agency
One State Street Plaza
31st Floor                                   99 Church Street, 10th
Floor
New York, NY 10004                           New York, NY 10007
Attention: Deborah Sief                      Attention: Tad Phillips

Standard & Poor's Ratings Services, as Rating Agency
Financial Institutions/Mortgages Group
25 Broadway
New York, NY 10004
Attention: Karen Bailey

        Re:   Annual Statement as to Compliance
             Mortgage Pass  Through Certificates, Series 1997-C1

In  accordance with Section 3.13 of the Pooling and Servicing  Agreement
(the  "Agreement") dated June 1, 1997, entered into in  connection  with
the above-referenced Certificates, the undersigned officer of GE Capital
Asset  Management Corporation, now named GE Capital Loan Services,  Inc.
(the  "Master  Servicer") hereby certifies that  (i)  a  review  of  the
activities  of the Master Servicer during the period of time  commencing
June  1,  1997  and  continuing through December 31, 1997,  and  of  its
performance  under  the  Agreement has been made  under  such  officer's
supervision, (ii) to the best of such officer's knowledge, based on such
review, the Master Servicer has fulfilled all its obligations under  the
Agreement in all material respects throughout such period, and (iii) the
Master   Servicer  has  received  notice  regarding  qualification,   or
challenge to the status, of the Trust Fund as a REMIC from the  Internal
Revenue Service or any other governmental agency or body .


/S/Robert W. Bailey
- ---------------------------------------------------------------
Robert W. Bailey, Vice President and Treasurer,
on behalf of GE Capital Loan Services, Inc., in its
capacity as Master Servicer



                                  EXHIBIT 99.2
                Auditors' report for Certificate Series 1997 C-1
<PAGE>

                         INDEPENDENT ACCOUNTANT'S REPORT

To the Partners of CRIIMI MAE Services Limited Partnership:

We have examined management 'e assertion about CRIIMI MAE Services
Limited Partnership's compliance with the minimum servicing standards
identified in the Mortgage Bankers Association of America's Uniform
Single Attestation Program for Mortgage Bankers  (USAP) and that CRIIMI
MAE Services Limited Partnership had in effect a fidelity bond and
errors and omissions policy in the amount of $20 million as of and for
the year ended December 31, 1997 included in the accompanying
Management's Assertion. Management is responsible for CRIIMI MEB
Services Limited Partnership's compliance with those minimum servicing
standards and for maintaining a fidelity bond and errors and omissions
policy. Our responsibility is to express an opinion on management's
assertion 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 CRIIMI MAE Services
Limited Partnership's compliance with the minimum 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 CRIIMI MAE Services Limited Partnership's compliance
with the minimum servicing standards.

In our opinion, management's assertion that CRIIMI MAE Services Limited
Partnership complied with the aforementioned minimum servicing standards
and that CRIIMI MAE Services Limited Partnership had in effect a
fidelity bond and errors and omissions policy in the amount of $20
million as of and for the year ended December 31, 1997 is fairly stated,
in all material respects.

Washington, D.C                           /S/Arther Andersen LLP.
February 27, 1998
 



                                  EXHIBIT 99.3
                 Management Assertion for Certificste Series C-1

<PAGE>
                              MANAGEMENT ASSERTION

As of and for the year ended December 31, 1997, CRIIMI MAE Services
Limited
Partnership has complied with the minimum servicing standards set forth
in the Mortgage Bankers Association of America's Uniform Single
Attestation Program for Mortgage Bankers.  As of and for this same
period, CRIIMI MAE Services Limited Partnership had in effect a fidelity
bond and errors and omissions policy in the amount of $20 million.


/S/Vicki Speights
Vicki Speights
Vice President, Mortgage Servicing
February' 27, 1998

/s/Brian Hanson
Brian Hanson
Group Vice President
February 27, 1998

/s/Cynthia O. Azzara
Cynthia O. Azzara
Senior Vice President and Chief
 Financial Officer

/s/Dawn K. Bowman
Dawn E. Bowman
Vice President/Controller
February 27, 1998




                                  EXHIBIT 99.4
            Annual Compliance Letter for Certificate Series 1997 C-2
<PAGE>

March 23,1998

State Street Bank and Trust Company,        Criimi Mae Services Limited
 as Trustee                                 Partnership, as Special
Servicer
Corporate Trust Department                  11200 Rockville Pike
Two International Plaza                     Rockville,Maryland 20852
Boston, MA 02110                            Attention: Steven
Hershorn,Legal
Attention: Julie Kirby                      Dept.

                                            Merrill Lynch Mortage
Investors,Inc
Merrill Lynch Series C-2                    Mortage Pass-Through
Certificates,
facsimile number 617 664-5367                Series 1997 C-2

Fitch IBCA, Inc.,                           Moody's Investor
Services,Inc.,
 as Rating Agency                           as Agency Rating Agency
One State Street Plaza                      99 Church Street, 10th Floor
31th Floor                                  New York,NY 10007
New York, NY 10004
Attention :Deborah Sief                     Attention: Tad Phillips

Standard & Poor's Ratings Services, as Rating
Agency
Financial Institutions/Mortgages Group
25 Broadway
New York, NY 10004
Attention: Karen Bailey

                  Re: Annual Statement as to Compliance
            Mortgagee Pass-Through Certificates, Series 1997-C2
     
In accordance with Sections 3.13 of the Pooling and Servicing Agreement
(the "Agreement") dated December 1, 1997, entered into in connection
with the above-referenced Certificates, the undersigned officer of GE
Capital Asset Management Corporation, now named GE Capital Loan
Services, Inc. (the "Master Servicer.') hereby certifies that (i) a
review of the activities of the Master Servicer during the period of
time beginning December 1, 1997 and continuing through December 31, 1997
and of its performance under the Agreement has been made under such
officer's supervision, (ii) to the best of such officer's knowledge,
based on such review, the Master Servicer has fulfilled all its
obligations under the Agreement in all material respects throughout such
period, and (iii) the Master Servicer has received notice regarding
qualification, or challenge to the status, of the Trust Fund as a REMIC
from the Internal Revenue Service or any over governmental agency or
body .


/s/Robert W. Bailey
Robert W. Bailey, Vice President and
Treasurer, on behalf of GE Capital Loan
Services, Inc., in its capacity as Master Servicer



                                  EXHIBIT 99.5
                Auditors' Report for Certificate Series 1997 C-2

<PAGE>

                         INDEPENDENT ACCOUNTANT'S REPORT

To the Partners of CRIIMI MAE Services Limited Partnership:

We have examined management's assertion about CRIIMI MAE Services
Limited Partnership's compliance with the minimum servicing standards
identified in the Mortgage Bankers Association of America's Uniform
Single Attestation Program for Mortgage Bankers  (USAP) and that CRIIMI
MAE Services Limited Partnership had in effect a fidelity bond and
errors and omissions policy in the amount of $20 million as of and for
the year ended December 31, 1997 included in the accompanying
Management's Assertion.  Management is responsible for CRIIMI MAE
Services Limited Partnership's compliance with those minimum servicing
standards and for maintaining a fidelity bond and errors and omissions
policy. Our responsibility is to express an opinion on management's
assertion 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 CRIIMI MAE Services
Limited Partnership's compliance with the minimum 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 CRIIMI MAE Services Limited Partnership's compliance
with the minimum servicing standards.

In our opinion, management's assertion that CRIIMI MAE Services Limited
Partnership complied with the aforementioned minimum servicing standards
and that CRIIMI MAE Services Limited Partnership had in effect a
fidelity bond and errors and omissions policy in the amount of $20
million as of and for the year ended December 31, 1997 is fairly stated,
in all material respects.

Washington, D.C.                                  /s/Arthur Andersen LLP
February 27, 1998
 


                            EXHIBIT 99.6
           Management Assertion for Certificate Series 1997 C-2

<PAGE>

                              MANAGEMENT ASSERTION

As of and for the year ended December 31, 1997, CRIIMI MAE Services
Limited Partnership has complied with the minimum servicing standards
set forth in the Mortgage Bankers Association of America's Uniform
Single Attestation Program for Mortgage Bankers. As of and for this same
period, CRIIMI MAE Services Limited Partnership had in effect a fidelity
bond and errors and omissions policy in the amount of $20 million.


/s/Vicki Speights
Vicki Speights
Vice President, Mortgage Servicing
February 27, 1998

/s/Brian Hanson
Brian Hanson
Group Vice President
February 27, 1998

/s/Cynthia O. Azzara
Cynthia O. Azzara
Senior Vice President and Chief
Financial Officer
February 27, 1998

/s/Dawn E. Bowman
Dawn E. Bowman
Vice President/Controller
February 27, 1998

<PAGE>



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