UNITED STATES
                 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

       Commission File Number  33-92096 ,33-80419,333-28025


          RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.


                 State of Incorporation:  Delaware
         I.R.S. Employer Identification Number:  41-1808858

                8400 Normandale Lake Blvd, Suite 600
                    Minneapolis, Minnesota 55437
                      Telephone (612) 832-7000



   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 ______.






<PAGE>





                  RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.

                                TABLE OF CONTENTS


                                                                 Page #
   PART I

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


   PART II

   Item 5.     Market for the Registrant's Common Equity and
               Related Stockholder Matters . . . . . . . . . . . . .2
   Item 6.     Selected Financial Data . . . . . . . . . . . . . . .2
   Item 7.     Management's Discussion & Analysis of Financial
               Condition and Results of Operations . . . . . . . . .2
   Item 8.     Financial Statements & Supplementary Financial
               Data  . . . . . . . . . . . . . . . . . . . . . . . .3
   Item 9.     Changes in and Disagreements with Accountants
               on Accounting & Financial Disclosure. . . . . . . . .3

   PART III

   Item 10.    Directors and Executive Officers of the
               Registrant  . . . . . . . . . . . . . . . . . . . . .3
   Item 11.    Executive Compensation. . . . . . . . . . . . . . . .3
   Item 12.    Security Ownership of Certain Beneficial
               Owners and Management . . . . . . . . . . . . . . . .3
   Item 13.    Certain Relationships and Related Transactions. . . .3


   PART IV

   Item 14.    Exhibits, Financial Statement Schedules and
               Reports on Form 8-K . . . . . . . . . . . . . . . . .4
               SIGNATURES  . . . . . . . . . . . . . . . . . . . . .5
               EXHIBITS. . . . . . . . . . . . . . . . . . . . . . .6


<PAGE>









   PART I


   Item 1.     Business

         Information not provided pursuant to Exemptive Order.

   Item 2.     Properties

   Pursuant to the Exemptive Order the Master  Servicer's Annual Statement as to
   Compliance,  dated  March 31,  1998 are filed as  Exhibit 1 under  Item 14(a)
   hereof.

   Item 3.     Legal Proceedings

   There are no  material  pending  legal  proceedings  related to any series of
   Certificates that involve the Trustee,  Custodian, the Master Servicer or the
   Registrant with respect to any such series.


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

               Information not provided pursuant to Exemptive Order.


   PART II

   Item 5.     Market for the Registrant's Common Equity and Related
               Matters

           (a) There  is  no   established   public   trading   market  for  the
               Certificates.

           (b) At  December  31,  1997,  the number of holders of record of each
               outstanding  series of  Certificates is listed in Exhibit 3 under
               Item 14(a) hereof.


<PAGE>




           (c) Not applicable.


   Item 6.     Selected Financial Data

               Information not provided pursuant to Exemptive Order.


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

               Information not provided pursuant to Exemptive Order.

   Item 8.     Financial Statements & Supplementary Financial Data

   See the Master  Servicer's  Annual  Statement of Compliance  that is filed as
   Exhibit 1 under Item 14(a)  hereof;  see also report  dated  January 20, 1998
   prepared by the Master  Servicer's  independent  accountant,  concerning  the
   Master Servicer's  servicing activities that is filed as Exhibit 2 under Item
   14(a) hereof.

   Item 9.     Disagreements on Accounting and Financial Disclosure

               Not Applicable.


   PART III

   Item 10.    Directors and Executive Officers of the Registrant

               Information not provided pursuant to Exemptive Order.


   Item 11.    Executive Compensation

               Information not provided pursuant to Exemptive Order.


   Item 12.    Security Ownership of Certain Beneficial Owners and
               Management

           (a) Each  holder of record  of more  than  five  percent  (5%) of the
               fractional  undivided  interest in a Mortgage Pool evidenced by a
               series of Certificates, outstanding at


<PAGE>



               December 31, 1997 is listed in Exhibit 4 under Item 14(a) hereof.

           (b) Not applicable

           (c) Not applicable.

   Item 13.    Certain Relationships and Related Transactions

               Information not provided pursuant to Exemptive Order.




       PART IV

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

           (a)                                                       EXHIBIT #

               Officers' Annual Compliance Statements: . . . . . . . . .1
               Residential Funding Corporation

               Residential Funding Corporation Independent Auditors'
               Report on the Uniform Single Audit Program for
               Mortgage Bankers. . . . . . . . . . . . . . . . . . . . .2

               Part II, Item 5(b). . . . . . . . . . . . . . . . . . . .3

               Part III, Item 12(a). . . . . . . . . . . . . . . . . . .4

               Audited Financial statements for the year ended December 31,
               1997 for Ambac Financial Group, Inc. *

           (b) See Item 2.

           (c) Not applicable.

           (d) Not applicable.  No annual report or proxy material has been sent
               to security holders.





-------------------------------

     * Incorporated  by reference to the audited  financial  statements of Ambac
Financial Group, Inc. filed with the Securities and Exchange Commission on March
31, 1998 as part of its Annual Report on Form 10-K  (Commission  File  #1-10777)
for the twelve-month period ended December 31, 1997.



<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,  thereto duly authorized,  on this 31st day
   of March, 1998.

   RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.


   BY: s/Christopher J. Nordeen

   Christopher J. Nordeen
   President

   Pursuant to the  requirements  of the Securities  Exchange Act of 1934,  this
   report  has been  executed  below by the  following  persons on behalf of the
   Registrant and in the capacities and on the dates indicated.


   s/Christopher J. Nordeen

   Christopher J. Nordeen
   President
   March 31, 1998


   s/Dennis W. Sheehan

   Dennis W Sheehan
   Assistant Treasurer
   March 31, 1998



   s/Davee Olson

   Davee L. Olson
   Chief Financial Officer
   March 31, 1998



   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,  thereto duly authorized,  on this 31st day
   of March, 1998.

   RESIDENTIAL FUNDING MORTGAGE SECURITIES II, INC.


   BY:

   Christopher J. Nordeen
   President

   Pursuant to the  requirements  of the Securities  Exchange Act of 1934,  this
   report  has been  executed  below by the  following  persons on behalf of the
   Registrant and in the capacities and on the dates indicated.




   Christopher J. Nordeen
   President
   March 31, 1998




   Dennis W Sheehan
   Assistant Treasurer,
   March 31, 1998




   Davee L. Olson
   Executive Vice President
   March 31, 1998




<PAGE>

                                                                  EXHIBIT I


                  OFFICERS' ANNUAL COMPLIANCE CERTIFICATE



     The  undersigned,   Managing  Director  and  Director,   respectively,   of
Residential Funding Corporation (the "Master Servicer"), pursuant to the various
Pooling and  Servicing  Agreements  (the  "Agreements")  under which RFC acts as
Master  Servicer or Manager,  which  agreements  require an annual  statement of
compliance  to be made to the  Certificate  holders  by  officers  of the Master
Servicer, hereby certify that:


     (i)  a review of the activities of the Master Servicer during the preceding
          calendar year and of  performance  under the  Agreements has been made
          under the undersigned officers' supervision;

     (ii) to the  best of the  undersigned  officers'  knowledge,  based on such
          review,  the Master  Servicer has  fulfilled  its  obligations  in all
          material respects throughout such year;

    (iii) to the best of each  undersigned  officers'  knowledge,  based on such
          review,  each  Subservicer  and Servicer has fulfilled its obligations
          under its servicing agreement in all material respects; and

     (iv) the Company has fully  complied  with the  provisions of Article II of
          the Pooling and Servicing Agreement.


Dated:  March 31, 1998




    s/ Linda C. Simmons                              s/ Karen Gill
       Linda C. Simmons                                 Karen Gill
       Managing Director                                Director



                                                                 EXHIBIT 2

Residential Funding Corporation

Uniform Single Attestation
Program for Mortgage Bankers
December 31, 1997



                          Independent Auditors' Report




January 20, 1998


To the Board of Directors and Stockholder
of Residential Funding Corporation

We have examined management's  assertion about Residential Funding Corporation's
(the "Company")  compliance with their minimum servicing standards in their role
as Master  Servicer as of and for the year ended  December 31, 1997  included in
the accompanying management assertion. Such assertions were examined relating to
those  mortgage  loans  included in the listing of mortgage  loans and series of
certificates  included in the attached  Exhibit 1. Our testing  procedures  were
applied only to the series of certif icates serviced on or before  September 30,
1997.  Direct  servicing  functions  are  performed  by  various   subservicers.
Management  is  responsible  for the  Company's  compliance  with their  minimum
servicing standards. Our responsibility is to express an opinion on management's
assertion about the entity'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 their
minimum  servicing   standards  and  performing  such  other  procedures  as  we
considered  necessary  in the  circumstances.  Loans and series of  certificates
subject  to  such   procedures  were  selected  using  sampling   methods,   and
accordingly,  we make no  representation  that our examination  proc edures were
performed on a specific loan or series of certificates as listed in the attached
Exhibit 1. 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 their minimum servicing standards.

In our  opinion,  management's  assertion  that the  Company  complied  with the
aforementioned minimum servicing standards as of and for the year ended December
31, 1997 is fairly stated, in all material respects, except for the instances of
noncompliance described in the attached management assertion.




RESIDENTIAL FUNDING CORPORATION
Serviced Series with Initial Cutoff Date Prior to September 30, 1997
December 31, 1997                                         Exhibit 1
--------------------------------------------------------------------------------

1986 Series
1986 NY Series A 1986-12 1986-15 1986-PC-10R  1986-PC-7R  1986-PC-8R
1986-PC-9R(A) 1986-PC-9R(C) 1986-U2 1986-U5

1987 Series
 1987-1 1987-3 1987-4 1987-6 1987-PC-1  1987-PC-2 1987-PC-3 1987-PC-4
1987-S1  1987-S2  1987-S3  1987-S4  1987-S5  1987-S7  1987-S8  1987-S9  1987-SA1
1987-U10 1987-U11-A  1987-U12-B 1987-U13-A 1987-U13-B 1987-U15 1987-U16 1987-U17
1987-U18 1987-U19 1987-U4 1987-U5 1987-U7 1987 Series (cont.) 1987-U9 1987-WH1-A
1987-WH1-B 1987-WHI-C

1988 Series
 1988 NY Series A 1988-3A 1988-3B 1988-3C  1988-4B  1988-SW1  1988-U1
1988-U10 1988-U2 1988-U3 1988-U4 1988-U5 1988-U8 1988-U9

1989 Series
1989-2 1989-3 1989-3A 1989-3B 1989-3C 1989-4 1989-4A 1989-4B 1989-4C
1989-4D  1989-4E  1989-5A 1989-5B 1989-7 1989-S1 1989-S2 1989-S3 1989-S4 1989-S5
1989-S6 1989 Series (cont.) 1989-SW1A  1989-SW1A  1989-SW1B  1989-SW1B  1989-SW2
1989-U1 1989-WH1

1990 Series
 1990-2  1990-3A  1990-3B  1990-3C  1990-5  1990-6  1990-8  1990-MS1A
1990-MS1B  1990-MS1C  1990-MS1D  1990-MS1E  1990-NY A 1990-PC1 1990-PC2 1990-PC3
1990-PC4  1990-PC5   1990-PC6  1990-PC7  1990-R16  1990-S1  1990-S14   1990-SW1A
1990-SW1B 1990-SW1C 1990-SW2A 1990-SW2B 1990-SW3 1990-WH1 1990-WH-2


1991  Series
  1991-20  1991-21A   1991-21B  1991-21C  1991-25A  1991-25B  1991-4
1991-MS1A  1991-MS1B  1991-MS1C 1991-MS2 1991-MS3A  1991-MS3B 1991-MS3C 1991-R13
1991-R14 1991-R9 1991-S11 1991-S30 1991-SW-1A  1991-SW-1B  1991-SW-1C  1991-SW5A
1991-SW5B 1991-WH4A 1991-WH4B

1992  Series
 1992-13  1992-17A  1992-17B  1992-17C  1992-S1  1992-S10  1992-S11
1992-S12  1992-S14  1992-S15  1992-S16  1992-S18  1992-S19  1992-S2  1992 Series
(cont.) 1992-S20  1992-S21 1992-S22 1992-S23 1992-S24 1992-S25 1992-S26 1992-S27
1992-S28  1992-S29 1992-S3 1992-S30 1992-S31 1992-S32 1992-S33 1992-S34 1992-S35
1992-S36  1992-S37 1992-S38 1992-S39 1992-S4 1992-S40 1992-S41 1992-S42 1992-S43
1992-S44 1992-S5 1992-S6 1992-S7 1992-S8 1992-S9 1992-SW12  1992-SW1A  1992-SW1B
1992-SW1C  1992-SW3  1992-SW4  1992-SW5  1992-SW6  1992-SW7 1992-U10 1992 Series
(cont.) 1992-U11 1992-U2 1992-WH8

1993 Series
1993-1 1993-19 1993-PC11A 1993-PC11B 1993-PC11C 1993-PC12 1993-PC12A
1993-PC3 1993-PC6 1993-PC7 1993-PC9A  1993-PC9B  1993-PC9C  1993-PC9D  1993-PC9F
1993-PC9G  1993-PC9H  1993-PC9I  1993-PC9J  1993-S1 1993-S10  1993-S11  1993-S12
1993-S13  1993-S14 1993-S15 1993-S16 1993-S17 1993-S18 1993-S2 1993-S20 1993-S21
1993-S22  1993-S23  1993-S24  1993-S25  1993-S26  1993 Series  (cont.)  1993-S27
1993-S28  1993-S29 1993-S3 1993-S30 1993-S31 1993-S32 1993-S33 1993-S34 1993-S35
1993-S36  1993-S37 1993-S38 1993-S39 1993-S4 1993-S40 1993-S41 1993-S42 1993-S43
1993-S44  1993-S45  1993-S46  1993-S47 1993-S48 1993-S49 1993-S5 1993-S6 1993-S7
1993-S8 1993-S9 1993-WH1 1993-WH10 1993-WH13 1993-WH13A 1993-WH14  1993-WH14A-94
1993-WH15A  1993-WH15B 1993-WH15C  1993-WH15D  1993-WH15E-94  1993-WH15F-94 1993
Series   (cont.)   1993-WH15G-94   1993-WH15H-94   1993-WH15I-94   1993-WH15J-94
1993-WH15K-94 1993-WH2 1993-WH4A 1993-WH4B 1993-WH4C 1993-WH8

1994 Series
1994-S1 1994-S10 1994-S11 1994-S12 1994-S13 1994-S14 1994-S15
1994-S16 group I 1994-S16 group II 1994-S16 group III 1994-S17 1994-S18 1994-S19
1994-S2  1994-S20  1994-S3 1994-S5  1994-S6  1994-S7  1994-S8  1994-S9  1994-WH1
1994-WH10   1994-WH11A   1994-WH11B  1994-WH12  1994-WH14  1994-WH15  1994-WH16A
1994-WH16B  1994  Series  (cont.)  1994-WH16C   1994-WH16D  1994-WH17  1994-WH18
1994-WH2 1994-WH20 1994-WH21A  1994-WH21B 1994-WH22 1994-WH23 1994-WH3 1994-WH4A
1994-WH4B 1994-WH4C 1994-WH4D 1994-WH4E 1994-WH4F 1994-WH5 1994-WH8 1994-WH9

1995 Series
 1995-1 1995-HWH1  1995-HWH2  1995-HWH3  1995-HWH4  1995-HWH5 1995-K1
1995-KS1  1995-KS2  1995-KS3 group I 1995-KS3 group II 1995-KS4 1995-Q1 1995-QS1
1995-S1  1995-S10  1995-S11  1995-S12  1995-S13  1995-S14  1995  Series  (cont.)
1995-S15  1995-S16  1995-S17  1995-S18 1995-S19 1995-S2 1995-S21 1995-S3 1995-S4
1995-S6 1995-S7 1995-S8 1995-S9 1995-WH1 1995-WH10 1995-WH11 1995-WH12 1995-WH13
1995-WH14  1995-WH15  1995-WH16 1995-WH17 1995-WH18 1995-WH19 1995-WH2 1995-WH20
1995-WH21  1995-WH22A  1995-WH22B  1995-WH23 1995-WH3 1995-WH4 1995-WH5 1995-WH7
1995-WH8 1995-WH9

1996 Series
 1996-HS1  1996-HS2  1996-HS3  1996-KS1 1996 Series (cont.)  1996-KS2
1996-KS3  1996-KS4group  I 1996-KS4group  II 1996-KS5  1996-QS1 group I 1996-QS1
group II 1996-QS2  1996-QS3  group I 1996-QS3 group II 1996-QS4 group I 1996-QS4
group  II   1996-QS5group   I  1996-QS5group   II  1996-QS6   1996-QS7  group  I
1996-QS7-group II 1996-QS8 1996-RHS4 1996-S1 1996-S10 1996-S11 1996-S12 1996-S13
1996-S14  1996-S15 1996-S16 1996-S17 1996-S18 1996-S19 1996-S2 1996-S20 1996-S21
1996-S22 1996-S23 1996-S24 1996-S25 1996-S3 1996-S4 1996-S5 1996-S6 1996-S7 1996
Series (cont.) 1996-S8 1996-S9 1996-SW1 1996-SWC-E 1996-WH10 1996-WH11 1996-WH12
1996-WH14  1996-WH15A   1996-WH15B   1996-WH15C  1996-WH16  1996-WH17  1996-WH18
1996-WH18  1996-WH19  1996-WH1A  1996-WH1B  1996-WH2 1996-WH3 1996-WH4 1996-WH4B
1996-WH4C  1996-WH4D  1996-WH4E  1996-WH4F  1996-WH4G group I 1996-WH4G group II
1996-WH4H  group I  1996-WH4H  group II  1996-WH4I  group I  1996-WH4I  group II
1996-WH4J group I 1996-WH4J group II 1996-WH5 1996-WH6 1996-WH7 1996-WH9

1997 Series
1997-GMACM4 1997-HI1 1997 Series (cont.) 1997-HI3 1997-HS2 1997-HS5 1997-HWH1
1997-KS1  group I 1997-KS1  group II 1997-KS2 group I 1997-KS2 group II 1997-KS3
group I 1997-KS3 group IIa 1997-KS3 group IIb 1997-KS4 group I 1997-KS4 group II
1997-NPC1  1997-NWH1 1997-NWH2 1997-NWH3 1997-NWH4 1997-NWH5 1997-NWH6 1997-NWH7
1997-NWH8  1997-QPCR1  group I 1997-QPCR1 group II 1997-QPCR2 group I 1997-QPCR2
group II 1997-QPCR2 group III 1997-QPCR3  1997-QS1 1997-QS10 1997-QS11 1997-QS12
1997-QS2   1997-QS3   1997-QS4  1997-QS5  1997-QS6  1997-QS7  1997-QS8  1997-QS9
1997-QWH1  1997-S1  1997 Series  (cont.)  1997-S10  1997-S11  1997-S12  1997-S13
1997-S14  1997-S15  1997-S16  1997-S17  1997-S18 1997-S2 1997-S3 1997-S4 1997-S5
1997-S6 1997-S7 1997-S8 1997-S9 1997-WH10  1997-WH11  1997-WH12gr1  1997-WH12gr2
1997-WH13  1997-WH15  1997-WH1A  1997-WH1B  group I 1997-WH1B group II 1997-WH1C
group I 1997-WH1D  group I 1997-WH1D  group II 1997-WH1E group I 1997-WH1E group
II 1997-WH1F  group I 1997-WH1F  group III 1997-WH1G group I 1997-WH1G group III
1997-WH1I  group I 1997-WH1I  group II  1997-WH1I  group III  1997-WH1J  group I
1997-WH1J  group II 1997-WH1J  group III 1997-WH1K  group I 1997 Series  (cont.)
1997-WH1K group II 1997-WH3 1997-WH4 1997-WH5 1997-WH6 1997-WH7 1997-WH8 group I
1997-WH8 group II 1997-WH9 1997-WH1F group II 1997-WH1G group II 1997-WH1H group
I 1997-WH1H group II 1997-WH1H group III


RESIDENTIAL FUNDING CORPORATION
Serviced Series with Initial Cutoff Date Prior to September 30, 1997
December 31, 1997                                                  Exhibit II
------------------------------------------------------------------------------

Loans Serviced for Others:


        Citizens Thrift & Loan Association
                Pool 5001

        Liberty Lending Services, Inc.
                Pool 5900

        Metropolitan Bank
                Pool 5901

        Owensboro National Bank
                Pool 5002

        Salomon Brothers Realty
                Pool 5005

        Argo Federal Savings Bank
                Pools 5000 and 5004




January 20, 1998


Price Waterhouse LLP
3100 Multifoods Tower
33 South Sixth Street
Minneapolis, MN  55402

As of and for the year ended December 31, 1997,  Residential Funding Corporation
(RFC) has complied in all material respects with our minimum servicing standards
set forth below for those  loans  serviced  for others  under  master  servicing
arrangements,  except for where  indicated  in Section  I.A.  -  Custodial  Bank
Accounts  and  Section  V.A.  -  Mortgagor  Loan  Accounting.  Direct  servicing
functions are performed by various subservicers.

Our minimum standards are:

I.      CUSTODIAL BANK ACCOUNTS

        A.  Reconciliations  shall  be  prepared  on a  monthly  basis  for  all
custodial   bank   accounts   and  related   bank   clearing   accounts.   These
reconciliations shall:

     1)   Be mathematically accurate.

     2)   Be prepared within thirty (30) calendar days after the cutoff date.

     3)   Be reviewed and approved by someone other than the person who prepared
          the reconciliation, and document explanation for reconciling items.

     4)   These  reconciling items shall be resolved within ninety (90) calendar
          days of their original identification.

During 1997, certain custodial bank account  reconciliations were not accurately
completed  within the 30 day  standard and  reconciling  items were not resolved
within 90 days of their  identification.  Procedures  have been  strengthened to
ensure compliance with the minimum standards. As of the date of this letter, RFC
was back in compliance with these standards.

     B. Each custodial and escrow  account as maintained by the master  servicer
and  subservicer  shall be  maintained  in an eligible  account in trust for the
applicable  certificateholders as prescribed by applicable pooling and servicing
agreements.

     C. Funds shall be advanced by the master  servicer or the  subservicer,  as
required by applicable  pooling and servicing  agreements in accordance with the
amortization  schedules  of  each  mortgage  loan,  or  for  overdrafts  in  the
mortgagers escrow accounts.


II.     SUBSERVICER REMITTANCES

     A. Remittances for mortgage payments and payoffs received from subservicers
shall be deposited  into the applicable  investor  custodial bank account within
one business day of receipt.

     B.  Remittances  from  subservicers   shall  be  reconciled  to  applicable
mortgagor records during the appropriate accounting cycle.

     C.  Reconciliations   shall  be  performed  monthly  for  each  subservicer
remittance. These reconciliations shall:

     1)   Be mathematically accurate.

     2)   Be prepared within thirty (30) days after the cutoff date.


III.    DISBURSEMENTS

     A.  Disbursements  to  investors  shall  be made  in  accordance  with  the
applicable pooling and servicing agreements and/or the prospectus indicating how
cash flows are to be allocated.

     B. Amounts  remitted to investors per our investor reports shall agree with
the custodial bank statements.

     C. Only  permitted  withdrawals  per the  applicable  pooling and servicing
agreements shall be made from the custodial accounts for certificateholders.

     D.  Disbursements  of  investor  funds  from  custodial  accounts  via wire
transfer shall be made only by authorized personnel.


IV.     INVESTOR ACCOUNTING AND REPORTING

        Statements  to the  certificateholders  shall be made with each  monthly
distribution  in accordance  with  applicable  pooling and servicing  agreements
detailing  the  applicable  distribution  activity  and  effect  on  the  unpaid
principal balance of the mortgage loans.





V.      MORTGAGOR LOAN ACCOUNTTNG

     A. Uniform Single  Attestation  Program reports from  subservicers  will be
obtained  and  reviewed  to provide a basis in  meeting  our  minimum  servicing
standards.

During  1997,  the  Uniform  Single  Attestation   Program  reports  from  RFC's
subservicers were not consistently  received or reviewed by the servicing group.
However,  reports  from the larger  subservicers  were  requested,  received and
reviewed  separately by RFC's Quality and Audit group in conjunction  with their
review of the  servicing  group.  Procedures  have been  strengthened  to ensure
compliance with the minimum standards on a prospective basis.

     B.  Mortgage  loan records  shall agree with, or reconcile to, the mortgage
loan records  maintained  by the  subservicer  with respect to unpaid  principal
balance on a monthly basis.


VI.     DELINQUENCIES

Reports from  subservicers  identifying  delinquent  loans shall be received and
reviewed   monthly.   Reports   shall  be  made   with  each   distribution   to
certificateholders  as  to  the  number  and  aggregate  principal  balances  of
delinquent  mortgage  loans,  based on the most recent reports  furnished by the
subservicers.


VII.    INSURANCE POLICIES

        As of and for this same  period,  RFC had in effect a fidelity  bond and
errors and  omissions  policy in the  amount of  $150,000,000  and  $60,000,000,
respectively.




-----------------------------------
Bruce Paradis
Managing Director/President


-----------------------------------
Davee Olson
Managing Director/Chief Financial Officer


-----------------------------------
Linda Simmons
Managing Director





RESIDENTIAL FUNDING CORPORATION
Serviced Series with Initial Cutoff Date Prior to September 30, 1997
December 31, 1997                                         Exhibit 1
--------------------------------------------------------------------------------

1986 Series
1986 NY Series A 1986-12 1986-15 1986-PC-10R  1986-PC-7R  1986-PC-8R
1986-PC-9R(A) 1986-PC-9R(C) 1986-U2 1986-U5

1987 Series
 1987-1 1987-3 1987-4 1987-6 1987-PC-1  1987-PC-2 1987-PC-3 1987-PC-4
1987-S1  1987-S2  1987-S3  1987-S4  1987-S5  1987-S7  1987-S8  1987-S9  1987-SA1
1987-U10 1987-U11-A  1987-U12-B 1987-U13-A 1987-U13-B 1987-U15 1987-U16 1987-U17
1987-U18 1987-U19 1987-U4 1987-U5 1987-U7 1987 Series (cont.) 1987-U9 1987-WH1-A
1987-WH1-B 1987-WHI-C

1988 Series
 1988 NY Series A 1988-3A 1988-3B 1988-3C  1988-4B  1988-SW1  1988-U1
1988-U10 1988-U2 1988-U3 1988-U4 1988-U5 1988-U8 1988-U9

1989 Series
1989-2 1989-3 1989-3A 1989-3B 1989-3C 1989-4 1989-4A 1989-4B 1989-4C
1989-4D  1989-4E  1989-5A 1989-5B 1989-7 1989-S1 1989-S2 1989-S3 1989-S4 1989-S5
1989-S6 1989 Series (cont.) 1989-SW1A  1989-SW1A  1989-SW1B  1989-SW1B  1989-SW2
1989-U1 1989-WH1

1990 Series
 1990-2  1990-3A  1990-3B  1990-3C  1990-5  1990-6  1990-8  1990-MS1A
1990-MS1B  1990-MS1C  1990-MS1D  1990-MS1E  1990-NY A 1990-PC1 1990-PC2 1990-PC3
1990-PC4  1990-PC5   1990-PC6  1990-PC7  1990-R16  1990-S1  1990-S14   1990-SW1A
1990-SW1B 1990-SW1C 1990-SW2A 1990-SW2B 1990-SW3 1990-WH1 1990-WH-2


1991  Series
  1991-20  1991-21A   1991-21B  1991-21C  1991-25A  1991-25B  1991-4
1991-MS1A  1991-MS1B  1991-MS1C 1991-MS2 1991-MS3A  1991-MS3B 1991-MS3C 1991-R13
1991-R14 1991-R9 1991-S11 1991-S30 1991-SW-1A  1991-SW-1B  1991-SW-1C  1991-SW5A
1991-SW5B 1991-WH4A 1991-WH4B

1992  Series
 1992-13  1992-17A  1992-17B  1992-17C  1992-S1  1992-S10  1992-S11
1992-S12  1992-S14  1992-S15  1992-S16  1992-S18  1992-S19  1992-S2  1992 Series
(cont.) 1992-S20  1992-S21 1992-S22 1992-S23 1992-S24 1992-S25 1992-S26 1992-S27
1992-S28  1992-S29 1992-S3 1992-S30 1992-S31 1992-S32 1992-S33 1992-S34 1992-S35
1992-S36  1992-S37 1992-S38 1992-S39 1992-S4 1992-S40 1992-S41 1992-S42 1992-S43
1992-S44 1992-S5 1992-S6 1992-S7 1992-S8 1992-S9 1992-SW12  1992-SW1A  1992-SW1B
1992-SW1C  1992-SW3  1992-SW4  1992-SW5  1992-SW6  1992-SW7 1992-U10 1992 Series
(cont.) 1992-U11 1992-U2 1992-WH8

1993 Series
1993-1 1993-19 1993-PC11A 1993-PC11B 1993-PC11C 1993-PC12 1993-PC12A
1993-PC3 1993-PC6 1993-PC7 1993-PC9A  1993-PC9B  1993-PC9C  1993-PC9D  1993-PC9F
1993-PC9G  1993-PC9H  1993-PC9I  1993-PC9J  1993-S1 1993-S10  1993-S11  1993-S12
1993-S13  1993-S14 1993-S15 1993-S16 1993-S17 1993-S18 1993-S2 1993-S20 1993-S21
1993-S22  1993-S23  1993-S24  1993-S25  1993-S26  1993 Series  (cont.)  1993-S27
1993-S28  1993-S29 1993-S3 1993-S30 1993-S31 1993-S32 1993-S33 1993-S34 1993-S35
1993-S36  1993-S37 1993-S38 1993-S39 1993-S4 1993-S40 1993-S41 1993-S42 1993-S43
1993-S44  1993-S45  1993-S46  1993-S47 1993-S48 1993-S49 1993-S5 1993-S6 1993-S7
1993-S8 1993-S9 1993-WH1 1993-WH10 1993-WH13 1993-WH13A 1993-WH14  1993-WH14A-94
1993-WH15A  1993-WH15B 1993-WH15C  1993-WH15D  1993-WH15E-94  1993-WH15F-94 1993
Series   (cont.)   1993-WH15G-94   1993-WH15H-94   1993-WH15I-94   1993-WH15J-94
1993-WH15K-94 1993-WH2 1993-WH4A 1993-WH4B 1993-WH4C 1993-WH8

1994 Series
1994-S1 1994-S10 1994-S11 1994-S12 1994-S13 1994-S14 1994-S15
1994-S16 group I 1994-S16 group II 1994-S16 group III 1994-S17 1994-S18 1994-S19
1994-S2  1994-S20  1994-S3 1994-S5  1994-S6  1994-S7  1994-S8  1994-S9  1994-WH1
1994-WH10   1994-WH11A   1994-WH11B  1994-WH12  1994-WH14  1994-WH15  1994-WH16A
1994-WH16B  1994  Series  (cont.)  1994-WH16C   1994-WH16D  1994-WH17  1994-WH18
1994-WH2 1994-WH20 1994-WH21A  1994-WH21B 1994-WH22 1994-WH23 1994-WH3 1994-WH4A
1994-WH4B 1994-WH4C 1994-WH4D 1994-WH4E 1994-WH4F 1994-WH5 1994-WH8 1994-WH9

1995 Series
 1995-1 1995-HWH1  1995-HWH2  1995-HWH3  1995-HWH4  1995-HWH5 1995-K1
1995-KS1  1995-KS2  1995-KS3 group I 1995-KS3 group II 1995-KS4 1995-Q1 1995-QS1
1995-S1  1995-S10  1995-S11  1995-S12  1995-S13  1995-S14  1995  Series  (cont.)
1995-S15  1995-S16  1995-S17  1995-S18 1995-S19 1995-S2 1995-S21 1995-S3 1995-S4
1995-S6 1995-S7 1995-S8 1995-S9 1995-WH1 1995-WH10 1995-WH11 1995-WH12 1995-WH13
1995-WH14  1995-WH15  1995-WH16 1995-WH17 1995-WH18 1995-WH19 1995-WH2 1995-WH20
1995-WH21  1995-WH22A  1995-WH22B  1995-WH23 1995-WH3 1995-WH4 1995-WH5 1995-WH7
1995-WH8 1995-WH9

1996 Series
 1996-HS1  1996-HS2  1996-HS3  1996-KS1 1996 Series (cont.)  1996-KS2
1996-KS3  1996-KS4group  I 1996-KS4group  II 1996-KS5  1996-QS1 group I 1996-QS1
group II 1996-QS2  1996-QS3  group I 1996-QS3 group II 1996-QS4 group I 1996-QS4
group  II   1996-QS5group   I  1996-QS5group   II  1996-QS6   1996-QS7  group  I
1996-QS7-group II 1996-QS8 1996-RHS4 1996-S1 1996-S10 1996-S11 1996-S12 1996-S13
1996-S14  1996-S15 1996-S16 1996-S17 1996-S18 1996-S19 1996-S2 1996-S20 1996-S21
1996-S22 1996-S23 1996-S24 1996-S25 1996-S3 1996-S4 1996-S5 1996-S6 1996-S7 1996
Series (cont.) 1996-S8 1996-S9 1996-SW1 1996-SWC-E 1996-WH10 1996-WH11 1996-WH12
1996-WH14  1996-WH15A   1996-WH15B   1996-WH15C  1996-WH16  1996-WH17  1996-WH18
1996-WH18  1996-WH19  1996-WH1A  1996-WH1B  1996-WH2 1996-WH3 1996-WH4 1996-WH4B
1996-WH4C  1996-WH4D  1996-WH4E  1996-WH4F  1996-WH4G group I 1996-WH4G group II
1996-WH4H  group I  1996-WH4H  group II  1996-WH4I  group I  1996-WH4I  group II
1996-WH4J group I 1996-WH4J group II 1996-WH5 1996-WH6 1996-WH7 1996-WH9

1997 Series
1997-GMACM4 1997-HI1 1997 Series (cont.) 1997-HI3 1997-HS2 1997-HS5 1997-HWH1
1997-KS1  group I 1997-KS1  group II 1997-KS2 group I 1997-KS2 group II 1997-KS3
group I 1997-KS3 group IIa 1997-KS3 group IIb 1997-KS4 group I 1997-KS4 group II
1997-NPC1  1997-NWH1 1997-NWH2 1997-NWH3 1997-NWH4 1997-NWH5 1997-NWH6 1997-NWH7
1997-NWH8  1997-QPCR1  group I 1997-QPCR1 group II 1997-QPCR2 group I 1997-QPCR2
group II 1997-QPCR2 group III 1997-QPCR3  1997-QS1 1997-QS10 1997-QS11 1997-QS12
1997-QS2   1997-QS3   1997-QS4  1997-QS5  1997-QS6  1997-QS7  1997-QS8  1997-QS9
1997-QWH1  1997-S1  1997 Series  (cont.)  1997-S10  1997-S11  1997-S12  1997-S13
1997-S14  1997-S15  1997-S16  1997-S17  1997-S18 1997-S2 1997-S3 1997-S4 1997-S5
1997-S6 1997-S7 1997-S8 1997-S9 1997-WH10  1997-WH11  1997-WH12gr1  1997-WH12gr2
1997-WH13  1997-WH15  1997-WH1A  1997-WH1B  group I 1997-WH1B group II 1997-WH1C
group I 1997-WH1D  group I 1997-WH1D  group II 1997-WH1E group I 1997-WH1E group
II 1997-WH1F  group I 1997-WH1F  group III 1997-WH1G group I 1997-WH1G group III
1997-WH1I  group I 1997-WH1I  group II  1997-WH1I  group III  1997-WH1J  group I
1997-WH1J  group II 1997-WH1J  group III 1997-WH1K  group I 1997 Series  (cont.)
1997-WH1K group II 1997-WH3 1997-WH4 1997-WH5 1997-WH6 1997-WH7 1997-WH8 group I
1997-WH8 group II 1997-WH9 1997-WH1F group II 1997-WH1G group II 1997-WH1H group
I 1997-WH1H group II 1997-WH1H group III


RESIDENTIAL FUNDING CORPORATION
Serviced Series with Initial Cutoff Date Prior to September 30, 1997
December 31, 1997                                                  Exhibit II
------------------------------------------------------------------------------

Loans Serviced for Others:


        Citizens Thrift & Loan Association
                Pool 5001

        Liberty Lending Services, Inc.
                Pool 5900

        Metropolitan Bank
                Pool 5901

        Owensboro National Bank
                Pool 5002

        Salomon Brothers Realty
                Pool 5005

        Argo Federal Savings Bank
                Pools 5000 and 5004




                                                                  Exhibit 3

                  # OF HOLDERS OF RECORD OF OUTSTANDING SERIES

MORTGAGE POOL            # OF HOLDERS OF RECORD

1996-HS1 TERM NOTES                1

1996-HS3 CERTIFICATES              2
1996-HS3 TERM NOTES                1
1996-HS3 VARIABLE FUNDING NOTES    1

1996-HS1 CERTIFICATES              3
1996-HS1 VARIABLE FUNDING CERT.    1

1996-RHS4  CERTIFICATES            2
1996-RHS4 TERM                     1
1996-RHS4  VARIABLE  FUNDING CERT  2
1996-RHS4 VARIABLE FUNDING NOTES   1

1997-HI3 NOTES                     1
1997-HI1 NOTES A-1 THRU A-7        2
1997-HI1 CERTIFICATES              2

1997-HI3 NOTES                     2

1997-HS2 CERTIFICATES              1
1997-HS2 TERM                      1

1997-HS2 VARIABLE FUNDING NOTES    1

1997-GMACM4 CERTIFICATES           1
1997-GMACM4 TERM NOTES             1
1997-GMACM4 VARIABLE FUNDING NOTES 1

1997-HI3 CERTIFICATES              2

1996-HS2 A-1 THRU A-6              1 EACH

1996-HS2 L AND IO                  1  EACH

1996-HS2 RI AND RII                2 EACH

1997-HS5 A1 THRU A-7               1 EACH

1997-HS5 L1, L2 AND IO             1 EACH

1997-HS5 M1                        5

1997-HS5 M2                        1

1997-HS5 B1                        1

1997-HS5 R1 AND RII                2 EACH





                                                                 EXHIBIT 4


                 HOLDERS OF RECORD GREATER THAN 5% OF MORTGAGE

SERIES CLASS             HOLDER NAME & ADDRESS       FACE AMOUNT    PERCENTAGE

1996-HS1            CEDE & CO.                       110,603,172.00     100.00
TERM NOTES          C/O THE DEPOSITORY TRUST CO.
                        PO BOX 20
                        BOWLING GREEN STATION
                        NEW YORK, NEW YORK 10004

1996-HS3            OLEN & CO.                        15,240,332.17      99.00
CERTIFICATES        C/O THE FIRST NAT'L BK OF CHIC.
                    ONE FIRST NAT'L PLAZA
                    CHICAGO, ILL  60670

1996-HS3            CEDE & CO.                        91,923,133.85     100.00
TERM NOTES          C/O THE DEPOSITORY TRUST CO.
                        PO BOX 20
                        BOWLING GREEN STATION
                        NEW YORK, NEW YORK 10004

1996-HS3            PELK & CO.                                00.00      99.00
VAR. FUNDING CERT.  C/O BANKERS TRUST CO
                    PO BOX 704
                    CHURCH STREET STATION
                    NEW YORK, NEW YORK  10008

1996-HS1            CEDE & CO.                         9,599,769.37      98.00
CERTIFICATES        C/O THE DEPOSITORY TRUST CO.
                        PO BOX 20
                        BOWLING GREEN STATION
                        NEW YORK, NEW YORK 10004

1996-HS1            PELK & CO.                         2,509,833.00      100.00
VAR. FUND. CERT.    C/O BANKERS TRUST CO
                    PO BOX 704
                    CHURCH STREET STATION
                    NEW YORK, NEW YORK  10008

1996-RHS4           HARE & CO.                         7,993,361.77       99.00
CERTIFICATES        C/O THE BANK OF NEW YORK
                    PO BOX 11203
                    NEW YORK, NEW YORK  10249

1996-RHS4           CEDE & CO.                         91,923,133.85     100.00
TERM NOTES          C/O THE DEPOSITORY TRUST CO.
                        PO BOX 20
                        BOWLING GREEN STATION
                        NEW YORK, NEW YORK 10004

1996-RHS4           SIGLER & CO.                               00.00     100.00
VAR.FUND. NOTES     C/O CHEMICAL BANK
                    PO BOX 50000
                    NEWARK, NJ 07101-8006

1996-RHS4           SIGLER & CO.                               00.00     99.00
VAR.FUNDING CERT.   C/O CHEMICAL BANK
                    PO BOX 50000
                    NEWARK, NJ 07101-8006

1997-HI3            CEDE & CO.                         115,324,041.77   100.00
NOTES               C/O THE DEPOSITORY TRUST CO.
                        PO BOX 20
                        BOWLING GREEN STATION
                        NEW YORK, NEW YORK 10004

1997-HI1 A-1        CEDE & CO.                         42,750,000.00    100.00
                    C/O THE DEPOSITORY TRUST CO.
                        PO BOX 20
                        BOWLING GREEN STATION
                        NEW YORK, NEW YORK 10004

1997-HI1 A-2        CEDE & CO.                         7,250,000.00     100.00
                    C/O THE DEPOSITORY TRUST CO.
                        PO BOX 20
                        BOWLING GREEN STATION
                        NEW YORK, NEW YORK 10004

1997-HI1 A-3        CEDE & CO.                         26,500,000.00    100.00
                    C/O THE DEPOSITORY TRUST CO.
                        PO BOX 20
                        BOWLING GREEN STATION
                        NEW YORK, NEW YORK 10004

1997-HI1 A-4        CEDE & CO.                         26,100,000.00   100.00
                    C/O THE DEPOSITORY TRUST CO.
                        PO BOX 20
                        BOWLING GREEN STATION
                        NEW YORK, NEW YORK 10004

1997-HI1 A-5        CEDE & CO.                         9,450,000.00    100.00
                    C/O THE DEPOSITORY TRUST CO.
                        PO BOX 20
                        BOWLING GREEN STATION
                        NEW YORK, NEW YORK 10004

1997-HI1 A-6        CEDE & CO.                         25,000,000      100.00
                    C/O THE DEPOSITORY TRUST CO.
                        PO BOX 20
                        BOWLING GREEN STATION
                        NEW YORK, NEW YORK 10004

1997-HI1 A-7        CEDE & CO.                         12,268,000      100.00
                    C/O THE DEPOSITORY TRUST CO.
                        PO BOX 20
                        BOWLING GREEN STATION
                        NEW YORK, NEW YORK 10004

1997-HI1            MASTER FINANCIAL INC               11,884,078.12   50.00
CERTIFICATES        333 SOUTH ANITA DRIVE #150
                    ORANGE, CA  92668

                    PELK & CO                          11,884,078.12   50.00
                    C/O BANKERS TRUST CO
                    PO BOX 704
                    CHURCH STREET STATION
                    NEW YORK, NY  10008

1997-HI3 NOTES      PRUDENTIAL INS CO AM               93,938,752.03   83.00
                    C/O PRUDENTIAL SF GROUP
                    4 GATEWAY CTR 7TH FL
                    100 MULBERRY ST
                    NEWARK, NJ  01102-4077

                    PRUCO LIFE INS CO                  93,938,752.03   17.00
                    C/O INVESTMENTS OP GROUP
                    3 GATEWAY CTR
                    100 MULBERRY ST
                    NEWARK, NJ  07102-4077

1997-HS2            AUER & CO                                  00.00   100.00
CERTIFICATES        C/O BANKERS TRUST CO
                    CHURCH STREET STATION
                    NEW YORK, NY  10008

1997-HS2            CEDE & CO.                         240,936,350.30  100.00
TERM NOTES          C/O THE DEPOSITORY TRUST CO.
                        PO BOX 20
                        BOWLING GREEN STATION
                        NEW YORK, NEW YORK 10004

1997-HS2            AUER & CO                                   00.00   100.00
VAR.FUNDING NOTES   C/O BANKERS TRUST CO
                    CHURCH STREET STATION
                    NEW YORK, NY  10008


1997-GMACM4         SIGLER & COMPANY                   2,257,245.26     100.00
CERTIFICATES        C/O CHEMICAL BANK
                    PO BOX 50000
                    NEWARK, NJ  07101-8006

1997-GMACM4         CEDE & CO.                         178,361,024.72   100.00
TERM NOTES          C/O THE DEPOSITORY TRUST CO.
                        PO BOX 20
                        BOWLING GREEN STATION
                        NEW YORK, NEW YORK 10004

1997-GMACM4         SIGLER & COMPANY                            00.00   100.00
VAR.FUND.NTOES      C/O CHEMICAL BANK
                    PO BOX 50000
                    NEWARK, NJ  07101-8006


1997-HI3            MASTER FINANCIAL INC               12,900,455.33      50.00
CERTIFICATES        333 SOUTH ANITA DRIVE #150
                    ORANGE, CA  92668

                    AUER & CO
                    C/O BANKERS TRUST CO               12,900,455.33     50.00
                    CHURCH STREET STATION
                    NEW YORK, NY  10008

1996-HS2 A-1        CEDE & CO.                         11,555,527.53    100.00
                    C/O THE DEPOSITORY TRUST CO.
                        PO BOX 20
                        BOWLING GREEN STATION
                        NEW YORK, NEW YORK 10004

1997-HS2 A-2        CEDE & CO.                         15,000,000.00    100.00
                    C/O THE DEPOSITORY TRUST CO.
                        PO BOX 20
                        BOWLING GREEN STATION
                        NEW YORK, NEW YORK 10004

1997-HS2 A-3        CEDE & CO.                         41,000,000.00    100.00
                    C/O THE DEPOSITORY TRUST CO.
                        PO BOX 20
                        BOWLING GREEN STATION
                        NEW YORK, NEW YORK 10004

1997-HS2 A-4        CEDE & CO.                         26,500,000.00   100.00
                    C/O THE DEPOSITORY TRUST CO.
                        PO BOX 20
                        BOWLING GREEN STATION
                        NEW YORK, NEW YORK 10004

1997-HS2 A-5        CEDE & CO.                         9,374,000.00     100.00
                    C/O THE DEPOSITORY TRUST CO.
                        PO BOX 20
                        BOWLING GREEN STATION
                        NEW YORK, NEW YORK 10004

1997-HS2 A-6        CEDE & CO.                         12,341,000.00    100.00
                    C/O THE DEPOSITORY TRUST CO.
                        PO BOX 20
                        BOWLING GREEN STATION
                        NEW YORK, NEW YORK 10004

1997-HS2 A-L        CEDE & CO.                         20,152,179.00    100.00
                    C/O THE DEPOSITORY TRUST CO.
                        PO BOX 20
                        BOWLING GREEN STATION
                        NEW YORK, NEW YORK 10004

1997-HS2 IO         AUER & CO                                 00.00     100.00
                    C/O BANKERS TRUST
                    PO BOX 704
                    CHURCH STREET STATION
                    NEW YORK, NY  10015

1997-HS2 R-I        AUER & CO                                 00.00     100.00
                    C/O BANKERS TRUST
                    PO BOX 704
                    CHURCH STREET STATION
                    NEW YORK, NY  10015

1997-HS2 R-II       AUER & CO                          5,653,464.00     99.00
                    C/O BANKERS TRUST
                    PO BOX 704
                    CHURCH STREET STATION
                    NEW YORK, NY  10015

1997-HS5 A-1        CEDE & CO.                         34,030,791.93    100.00
                    C/O THE DEPOSITORY TRUST CO.
                        PO BOX 20
                        BOWLING GREEN STATION
                        NEW YORK, NEW YORK 10004

1997-HS5 A-2        CEDE & CO.                         16,800,000.00    100.00
                    C/O THE DEPOSITORY TRUST CO.
                        PO BOX 20
                        BOWLING GREEN STATION
                        NEW YORK, NEW YORK 10004

1997-HS5 A-3        CEDE & CO.                         55,800,000.00    100.00
                    C/O THE DEPOSITORY TRUST CO.
                        PO BOX 20
                        BOWLING GREEN STATION
                        NEW YORK, NEW YORK 10004

1997-HS5 A-4        CEDE & CO.                         10,600,000.00    100.00
                    C/O THE DEPOSITORY TRUST CO.
                        PO BOX 20
                        BOWLING GREEN STATION
                        NEW YORK, NEW YORK 10004

1997-HS5 A-5        CEDE & CO.                         18,100,000.00    100.00
                    C/O THE DEPOSITORY TRUST CO.
                        PO BOX 20
                        BOWLING GREEN STATION
                        NEW YORK, NEW YORK 10004

1997-HS5 A-6        CEDE & CO.                         8,300,000.00     100.00
                    C/O THE DEPOSITORY TRUST CO.
                        PO BOX 20
                        BOWLING GREEN STATION
                        NEW YORK, NEW YORK 10004

1997-HS5 A-7        CEDE & CO.                         18,778,000.00    100.00
                    C/O THE DEPOSITORY TRUST CO.
                        PO BOX 20
                        BOWLING GREEN STATION
                        NEW YORK, NEW YORK 10004

1997-HS5 L-1        CEDE & CO.                         20,288,000.00    100.00
                    C/O THE DEPOSITORY TRUST CO.
                        PO BOX 20
                        BOWLING GREEN STATION
                        NEW YORK, NEW YORK 10004

1997-HS5 L-2        CEDE & CO.                         1,220,000.00     100.00
                    C/O THE DEPOSITORY TRUST CO.
                        PO BOX 20
                        BOWLING GREEN STATION
                        NEW YORK, NEW YORK 10004

1997-HS5 IO         CEDE & CO.                                00.00     100.00
                    C/O THE DEPOSITORY TRUST CO.
                        PO BOX 20
                        BOWLING GREEN STATION
                        NEW YORK, NEW YORK 10004

1997-HS5 M1         FIRST UNION NATIONAL               19,518,000.00    79.00
                    C/0 FIRST UNION NAT'L BK
                    1525 WEST MT HARRIS BLVD
                    CHARLOTTE, NC  28288-1030

                    MORGAN STANLEY & CO                19,518,000.00    21.00
                    ONE PIERREPONT PLAZA
                    BROOKLYN, NY  11201

1997-HS5 M2         MORGAN STANLEY & CO                9,185,000.00     100.00
                    ONE PIERREPONT PLAZA
                    BROOKLYN, NY  11201

1997-HS5 B1         MORGAN STANLEY & CO                8,037,000.00     100.00
                    ONE PIERREPONT PLAZA
                    BROOKLYN, NY  11201

1997-HS5 R-I        MORGAN STANLEY & CO                       00.00     100.00
                    ONE PIERREPONT PLAZA
                    BROOKLYN, NY  11201


1997-HS5 R-II       AUER & CO                          1,285,791.37     99.00
                    C/O BANKERS TRUST
                    PO BOX 998
                    BOWLING GREEN STATION
                    NEW YORK, NY  10274