SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Form 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report (Date of earliest event reported)
January 15, 1998
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(Exact name of the registrant as specified in its
charter)
2-99554, 33-9518, 33-10349 33-20826, 33-26683, 33-31592 33-35340,
33-40243, 33-44591 33-49296, 33-49689, 33-52603, 33-54227,333-4846,
Delaware 333-39665 75-2006294
(State or other (Commission File Number) (I.R.S Employee
jurisdiction of Identification No.)
incorporation)
8400 Normandale Lake Boulevard 55437
Minneapolis, Minnesota (Zip Code)
(Address of Principal
Executive Offices)
Registrant's telephone number, including area code
(612) 832-7000
Item 5. Other Events
See the respective monthly reports, each reflecting the required information for
the January 1998 distribution to holders of the following series of Conduit
Mortgage Pass-Through Certificates.
<PAGE>
Master Serviced by GMACM Pennsylvania
Series 1986-1
Series 1986-4
Master Serviced by Residential Funding Corporation
1986-12 RFM1
1986-15 RFM1
1987-1 RFM1
1987-3 RFM1
1987-4 RFM1
1987-S2 RFM1
1987-6 RFM1
1987-S5 RFM1
1987-S7 RFM1
1987-SA1 RFM1
1988-3A RFM1
1988-3B RFM1
1988-3C RFM1
1988-4B RFM1
1989-2 RFM1
1989-3A RFM1
1989-3B RFM1
1989-3C RFM1
1989-SW1A RFM1
1989-SW1B RFM1
1989-S1 RFM1
1989-S2 RFM1
1989-SW2 RFM1
1989-4A RFM1
1989-4B RFM1
1989-S4 RFM1
1989-5A RFM1
1989-5B RFM1
1989-7 RFM1
1990-S1 RFM1
1990-2 RFM1
1990-3A RFM1
1990-3B RFM1
1990-3C RFM1
1990-5 RFM1
1990-6 RFM1
1990-8 RFM1
1990-S14 RFM1
1990-R16 RFM1
1991-4 RFM1
1991-R9 RFM1
1991-S11 RFM1
1991-R13 RFM1
1991-R14 RFM1
1991-20 RFM1
1991-21A RFM1
<PAGE>
1991-21B RFM1
1991-21C RFM1
1991-25A RFM1
1991-25B RFM1
1991-S30 RFM1
1992-S1 RFM1
1992-S2 RFM1
1992-S3 RFM1
1992-S4 RFM1
1992-S5 RFM1
1992-S6 RFM1
1992-S7 RFM1
1992-S8 RFM1
1992-S9 RFM1
1992-S10 RFM1
1992-S11 RFM1
1992-S12 RFM1
1992-13 RFM1
1992-S14 RFM1
1992-S15 RFM1
1992-S16 RFM1
1992-17A RFM1
1992-17B RFM1
1992-17C RFM1
1992-S18 RFM1
1992-S19 RFM1
1992-S20 RFM1
1992-S21 RFM1
1992-S23 RFM1
1992-S22 RFM1
1992-S25 RFM1
1992-S26 RFM1
1992-S27 RFM1
1992-S28 RFM1
1992-S29 RFM1
1992-S31 RFM1
1992-S32 RFM1
1992-S33 RFM1
1992-S34 RFM1
1992-S35 RFM1
1992-S36 RFM1
1992-S37 RFM1
1992-S38 RFM1
1992-S39 RFM1
1992-S40 RFM1
1992-S41 RFM1
1992-S42 RFM1
1992-S43 RFM1
1992-S44 RFM1
1993-S1 RFM1
1993-S2 RFM1
1993-S3 RFM1
1993-S4 RFM1
1993-S5 RFM1
<PAGE>
1993-S6 RFM1
1993-S7 RFM1
1993-S8 RFM1
1993-S9 RFM1
1993-S10 RFM1
1993-S11 RFM1
1993-S12 RFM1
1993-S13 RFM1
1993-MZ1 RFM1
1987-S1 RFM1
1989-4C RFM1
1989-4D RFM1
1989-4E RFM1
1993-S14 RFM1
1993-S15 RFM1
1993-19 RFM1
1993-S16 RFM1
1993-S17 RFM1
1993-S18 RFM1
1993-MZ2 RFM1
1993-S20 RFM1
1993-S21 RFM1
1993-S22 RFM1
1993-S23 RFM1
1993-S27 RFM1
1993-S24 RFM1
1993-S25 RFM1
1993-S26 RFM1
1993-S28 RFM1
1993-S29 RFM1
1993-S30 RFM1
1993-S33 RFM1
1993-MZ3 RFM1
1993-S31 RFM1
1993-S32 RFM1
1993-S34 RFM1
1993-S38 RFM1
1993-S41 RFM1
1993-S35 RFM1
1993-S36 RFM1
1993-S37 RFM1
1993-S39 RFM1
1993-S42 RFM1
1993-S40 RFM1
1993-S43 RFM1
1993-S44 RFM1
1993-S46 RFM1
1993-S45 RFM1
1993-S47 RFM1
1993-S48 RFM1
1993-S49 RFM1
1994-S1 RFM1
1994-S2 RFM1
1994-S3 RFM1
<PAGE>
1994-S5 RFM1
1994-S6 RFM1
1994-RS4 RFM1
1994-S7 RFM1
1994-S8 RFM1
1994-S9 RFM1
1994-S10 RFM1
1994-S11 RFM1
1994-S12 RFM1
1994-S13 RFM1
1994-S14 RFM1
1994-S15 RFM1
1994-S16 RFM1
1994-MZ1 RFM1
1994-S17 RFM1
1994-S18 RFM1
1994-S19 RFM1
1994-S20 RFM1
1995-S1 RFM1
1995-S2 RFM1
1995-S3 RFM1
1995-S4 RFM1
1995-S6 RFM1
1995-S7 RFM1
1995-S8 RFM1
1995-R5 RFM1
1995-S9 RFM1
1995-S10 RFM1
1995-S11 RFM1
1995-S12 RFM1
1995-S13 RFM1
1995-S14 RFM1
1995-S15 RFM1
1995-S16 RFM1
1995-S17 RFM1
1995-S18 RFM1
1995-S19 RFM1
1995-S21 RFM1
1996-S3 RFM1
1996-S1 RFM1
1996-S2 RFM1
1996-S4 RFM1
1996-S5 RFM1
1996-S6 RFM1
1996-S7 RFM1
1996-S8 RFM1
1996-S9 RFM1
1996-S11 RFM1
1996-S12 RFM1
1996-S10 RFM1
1996-S13 RFM1
1996-S14 RFM1
1996-S15 RFM1
1996-S16 RFM1
<PAGE>
1996-S17 RFM1 1996-S18 RFM1 1996-S19 RFM1 1996-S20 RFM1 1996-S21 RFM1 1996-S22
RFM1 1996-S23 RFM1 1995-R20 RFM1 1996-S24 RFM1 1996-S25 RFM1 1997-S1 RFM1
1997-S2 RFM1 1997-S3 RFM1 1997-S4 RFM1 1997-S5 RFM1 1997-S6 RFM1 1997-S7 RFM1
1997-S8 RFM1 1997-QPCR1 RFM1 1997-QPCR2 RFM1 1997-S9 RFM1 1997-S10 RFM1 1997-S11
RFM1 1993-1 RFM1 1997-S12 RFM1 1997-S13 RFM1 1997-S14 RFM1 1997-S15 RFM1
1997-S16 RFM1 1997-S17 RFM1 1997 S-18 RFM1 1997-S17 RFM1 1997-QPCR3 RFM1 -> Item
7. Financial Statements and Exhibits (a) See attached monthly reports
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed onits behalf by the
undersigned thereunto duly authorized.
<PAGE>
RESIDENTIAL FUNDING MORTGAGE
SECURITIES I, INC.
By: /s/Davee Olson
Name: Davee Olson
Title: Executive Vice President and
Chief Financial Officer
Dated: January 15, 1998
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed onits behalf by the
undersigned thereunto duly authorized.
<PAGE>
RESIDENTIAL FUNDING MORTGAGE
SECURITIES I, INC.
By:
Name: Davee Olson
Title: Executive Vice President and
Chief Financial Officer
Dated: January 15, 1998
<PAGE>
MATRIX FINANCIAL SERVICES
201 W. COOLIDGE STREET
PHOENIX, AZ 85013-2710
SERIES 1986-1 HF
PARTICIPATION CERTIFICATE REMITTANCE ADVICE
INVESTOR NAME: CEDE & CO
ADDRESS: BOWLING GREEN STATION
P O BOX 222
NEW YORK, NY 10274
CONTROL NUMBER: 3504 MORTGAGE POOL INSURANCE
INVESTOR CERTIFICATE NUMBER: 000001 NON CALIFORNIA LOANS: 3,337,946.79
CERTIFICATE NUMBER OF UNITS: 0.9999997 SPECIAL HAZARD INSURANCE: 1,000,000.00
TOTAL NUMBER OF UNITS: 1 BANKRUPTCY BOND: 344,787.59
SCHEDULED INSTALLMENTS OF: 2/1/98
GROSS INTEREST RATE: 12.31165
NET INTEREST RATE: 10.000000
TOTAL NUMBER OF LOANS: 6
REPORT DATE: 1/30/98
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 10,790.06 10,790.06 10,790.06
LESS SERVICE FEE 2,026.48 2,026.48 2,026.48
NET INTEREST 8,763.58 8,763.58 8,763.58
PAYOFF NET INTEREST 449.16 449.16 449.16
PLUS REO NET INT GAIN 0.00 0.00 0.00
LESS REO REIMBURSEMENT 0.00 0.00 0.00
PRINCIPAL INSTALLMENT (1,391.51) (1,391.51) (1,391.51)
ADDITIONAL PRINCIPAL 234,206.41 234,206.41 234,206.41
PAYOFF PRINCIPAL 0.00 0.00 0.00
REO PRINCIPAL 0.00 0.00 0.00
ADJUSTMENT + OR- 0.00 0.00 0.00
TOTAL REMITTANCE 242,027.64 242,027.64 242,027.64
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 1,051,692.98 1,051,692.98 1,051,692.98
LESS PAYOFF PRINCIPAL BALANCE 0.00 0.00 0.00
2) LESS REO BALANCE REMOVAL 0.00 0.00 0.00
LESS REO BALANCE FOR CURRENT
MONTHS P&I PAYMENTS NOT ADVANCED 0.00 0.00 0.00
ADJ BEGINNING PRINCIPAL
CURRENT MONTHS P&I CALCULATION 1,051,692.98 1,051,692.98 1,051,692.98
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS (1,391.51) (1,391.51) (1,391.51)
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 234,206.41 234,206.41 234,206.41
PAYOFF PRINCIPAL 0.00 0.00 0.00
REO PRINCIPAL 0.00 0.00 0.00
PRINCIPAL ADJUSTMENT + OR - 0.00 0.00 0.00
3) TOTAL PRINCIPAL REMITTANCE 232,814.90 232,814.90 232,814.90
ENDING PRINCIPAL BALANCE 818,878.08 818,878.08 818,878.08
***SECTION 3***DELINQUENCY DATA
#LOANS AGGREGATGE PR BAL
DELINQ ON LOANS DELINQ
30-59 DAYS 2
PRINCIPAL 358.44 0.00 0.00 0.00
INTEREST 2,708.37 2,708.37 2,708.37
60-89 DAYS 0
PRINCIPAL 0.00 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
OVER 90 DAYS 0
PRINCIPAL 0.00 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
FORECLOSURE 1
PRINCIPAL 12,225.95 0.00 0.00 0.00
INTEREST 132,472.06 132,472.06 132,472.06
REO 0
PRINICPAL 0.00 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
TOTAL 3 12,584.39 135,180.43 135,180.43 135,180.43
***SECTION 4***TOTAL DETAIL OF DELINQUENCY NOT ADVANCED
NET INTEREST 0.00 0.00 0.00
SERVICE FEE 0.00 0.00 0.00
PRINCIPAL 0.00 0.00 0.00
TOTAL NOT ADVANCED 0.00 0.00 0.00
IF ANY QUESTIONS, CONTACT CONVENTIONAL PASS
THROUGH DEPARTMENT (215-682-1909)
- --------------------------------------------------------------
<PAGE>
MATRIX FINANCIAL SERVICES
201 W. COOLIDGE STREET
PHOENIX, AZ 85013-2710
SERIES 1986-4 HL
PARTICIPATION CERTIFICATE REMITTANCE ADVICE
INVESTOR NAME: CEDE & CO
ADDRESS: BOWLING GREEN STATION
P O BOX 222
NEW YORK, NY 10274
CONTROL NUMBER: 3506 MORTGAGE POOL INSURANCE
INVESTOR CERTIFICATE NUMBER: 00001 NON CALIFORNIA LOANS: 6,711,109.51
CERTIFICATE NUMBER OF UNITS: 95.80298 SPECIAL HAZARD INSURANCE: 368,860.56
TOTAL NUMBER OF UNITS: 100 BANKRUPTCY BOND: 342,969.66
SCHEDULED INSTALLMENTS OF: 2/1/98
GROSS INTEREST RATE: 12.06912
NET INTEREST RATE: 10.25
TOTAL NUMBER OF LOANS: 5
REPORT DATE: 1/30/98
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 5,070.27 4,857.21 0.00
LESS SERVICE FEE 764.22 731.93 0.00
NET INTEREST 4,306.05 4,125.28 0.00
PAYOFF NET INTEREST 0.00 0.00 0.00
PLUS REO NET INT GAIN 0.00 0.00 0.00
LESS REO REIMBURSEMENT 0.00 0.00 0.00
PRINCIPAL INSTALLMENT 706.03 676.37 0.00
ADDITIONAL PRINCIPAL 0.00 0.00 0.00
PAYOFF PRINCIPAL 0.00 0.00 0.00
REO PRINCIPAL 0.00 0.00 0.00
ADJUSTMENT + OR- 0.00 0.00 0.00
TOTAL REMITTANCE 5,012.08 4,801.65 0.00
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 504,123.34 482,964.88 0.00
LESS PAYOFF PRINCIPAL BALANCE 0.00 0.00 0.00
2) LESS REO BALANCE REMOVAL 0.00 0.00 0.00
LESS REO BALANCE FOR CURRENT
MONTHS P&I PAYMENTS NOT ADVANCED 0.00 0.00 0.00
ADJ BEGINNING PRINCIPAL
CURRENT MONTHS P&I CALCULATION 504,123.34 482,964.88 0.00
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 706.03 676.37 0.00
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 0.00 0.00 0.00
PAYOFF PRINCIPAL 0.00 0.00 0.00
REO PRINCIPAL 0.00 0.00 0.00
PRINCIPAL ADJUSTMENT + OR - 0.00 0.00 0.00
3) TOTAL PRINCIPAL REMITTANCE 706.03 676.37 0.00
ENDING PRINCIPAL BALANCE 503,417.31 482,288.51
***SECTION 3***DELINQUENCY DATA
#LOANS AGGREGATGE PR BAL
DELINQ ON LOANS DELINQ
30-59 DAYS 0
PRINCIPAL 0.00 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
60-89 DAYS 0
PRINCIPAL 0.00 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
OVER 90 DAYS 0
PRINCIPAL 0.00 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
FORECLOSURE 0
PRINCIPAL 0.00 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
REO 0
PRINICPAL 0.00 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
TOTAL 0 0.00 0.00 0.00 0.00
***SECTION 4***TOTAL DETAIL OF DELINQUENCY NOT ADVANCED
NET INTEREST 0.00 0.00 0.00
SERVICE FEE 0.00 0.00 0.00
PRINCIPAL 0.00 0.00 0.00
TOTAL NOT ADVANCED 0.00 0.00 0.00
IF ANY QUESTIONS, CONTACT CONVENTIONAL PASS
THROUGH DEPARTMENT (215-682-1909)
- --------------------------------------------------------------------------------
<PAGE>
Run: 01/24/98 09:38:28
rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1986-12 (POOL
3010)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3010
- -----------------------------------------------------------------
- ---------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
- -----------------------------------------------------------------
- ---------------
795483AN6 51,185,471.15 354,112.97 8.0000
700.25
STRIP 0.00 0.00 1.4361
0.00
- -----------------------------------------------------------------
- ---------------
51,185,471.15 354,112.97
700.25
=================================================================
===============
- -----------------------------------------------------------------
- ---------------
REO LIQUIDATIONS/ REAL
ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/
PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS
BALANCE
- -----------------------------------------------------------------
- ---------------
2,360.75 0.00 3,061.00 0.00
353,412.72
STRIP 423.79 0.00 423.79 0.00
0.00
2,784.54 0.00 3,484.79 0.00
353,412.72
=================================================================
===============
- -----------------------------------------------------------------
- ---------------
AMOUNT PER $1,000 UNIT
- -----------------------------------------------------------------
- ---------------
BEGINNING REO LIQ./
ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS.
TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES
DISTRIBUTION FACTOR
6.918232 0.013681 0.046121 0.000000
0.059802 6.904551
STRIP 0.000000 0.000000 0.008279 0.000000
0.008279 0.000000
Determination Date 20-January-1998
Distribution Date 26-January-1998
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 01/24/98 09:38:28
rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1986-12 (POOL
3010)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- -----------------------------------------------------------------
- ---------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
73.77
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
132.79
SUBSERVICER ADVANCES THIS MONTH
0.00
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER OF PRINCIPAL
DELINQUENCIES:
LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0
0.00
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
(D) LOANS IN FORECLOSURE 0
0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
353,412.72
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31
353,757.38
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE
2
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION
100.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION
600.25
MORTGAGE POOL INSURANCE
3,273,620.71
SPECIAL HAZARD LOSS COVERAGE
973,995.52
BANKRUPTCY BOND
0.00
MORTGAGE REPURCHASE BOND
0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
10.1361%
NEXT PERIOD ADJUSTABLE PASS THRU RATE
8.0000%
POOL TRADING FACTOR
0.006904551
.................................................................
...............
Run: 01/24/98 09:38:28
rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1986-15 (POOL
3014)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3014
- -----------------------------------------------------------------
- ---------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
- -----------------------------------------------------------------
- ---------------
795483AR7 50,250,749.71 781,614.61 8.0000
1,301.62
STRIP 0.00 0.00 1.5575
0.00
- -----------------------------------------------------------------
- ---------------
50,250,749.71 781,614.61
1,301.62
=================================================================
===============
- -----------------------------------------------------------------
- ---------------
REO LIQUIDATIONS/ REAL
ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/
PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS
BALANCE
- -----------------------------------------------------------------
- ---------------
5,210.76 0.00 6,512.38 0.00
780,312.99
STRIP 1,014.46 0.00 1,014.46 0.00
0.00
6,225.22 0.00 7,526.84 0.00
780,312.99
=================================================================
===============
- -----------------------------------------------------------------
- ---------------
AMOUNT PER $1,000 UNIT
- -----------------------------------------------------------------
- ---------------
BEGINNING REO LIQ./
ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS.
TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES
DISTRIBUTION FACTOR
15.554288 0.025902 0.103695 0.000000
0.129597 15.528385
STRIP 0.000000 0.000000 0.020188 0.000000
0.020188 0.000000
Determination Date 20-January-1998
Distribution Date 26-January-1998
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 01/24/98 09:38:28
rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1986-15 (POOL
3014)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- -----------------------------------------------------------------
- ---------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
255.65
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
283.34
SUBSERVICER ADVANCES THIS MONTH
6,845.41
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER OF PRINCIPAL
DELINQUENCIES:
LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2
295,843.84
(B) TWO MONTHLY PAYMENTS: 1
127,068.06
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
(D) LOANS IN FORECLOSURE 0
0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
780,312.99
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31
782,562.41
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE
5
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION
1,301.62
MORTGAGE POOL INSURANCE
2,914,650.07
SPECIAL HAZARD LOSS COVERAGE
718,071.50
BANKRUPTCY BOND
0.00
MORTGAGE REPURCHASE BOND
0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
10.3849%
NEXT PERIOD ADJUSTABLE PASS THRU RATE
8.0000%
POOL TRADING FACTOR
0.015528385
.................................................................
...............
Run: 01/24/98 09:38:28
rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1987-1 (POOL
3029)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3029
- -----------------------------------------------------------------
- ---------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
- -----------------------------------------------------------------
- ---------------
795483BA3 96,428,600.14 3,514,790.07 8.5000
6,072.06
STRIP 0.00 0.00 0.9217
0.00
- -----------------------------------------------------------------
- ---------------
96,428,600.14 3,514,790.07
6,072.06
=================================================================
===============
- -----------------------------------------------------------------
- ---------------
REO LIQUIDATIONS/ REAL
ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/
PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS
BALANCE
- -----------------------------------------------------------------
- ---------------
24,896.43 0.00 30,968.49 0.00
3,508,718.01
STRIP 2,699.70 0.00 2,699.70 0.00
0.00
27,596.13 0.00 33,668.19 0.00
3,508,718.01
=================================================================
===============
- -----------------------------------------------------------------
- ---------------
AMOUNT PER $1,000 UNIT
- -----------------------------------------------------------------
- ---------------
BEGINNING REO LIQ./
ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS.
TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES
DISTRIBUTION FACTOR
36.449664 0.062969 0.258185 0.000000
0.321154 36.386694
STRIP 0.000000 0.000000 0.027997 0.000000
0.027997 0.000000
Determination Date 20-January-1998
Distribution Date 26-January-1998
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 01/24/98 09:38:28
rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1987-1 (POOL
3029)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- -----------------------------------------------------------------
- ---------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
1,471.85
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
1,113.10
SUBSERVICER ADVANCES THIS MONTH
4,019.44
MASTER SERVICER ADVANCES THIS MONTH
1,287.73
NUMBER OF PRINCIPAL
DELINQUENCIES:
LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3
416,435.52
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
(D) LOANS IN FORECLOSURE 0
0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
3,508,718.01
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31
3,381,214.75
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE
24
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
133,024.45
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION
456.53
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION
5,615.53
MORTGAGE POOL INSURANCE
5,237,225.62
SPECIAL HAZARD LOSS COVERAGE
975,802.16
BANKRUPTCY BOND
100,000.00
MORTGAGE REPURCHASE BOND
0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
10.3207%
NEXT PERIOD ADJUSTABLE PASS THRU RATE
8.5000%
POOL TRADING FACTOR
0.036386694
.................................................................
...............
Run: 01/24/98 09:38:28
rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1987-3 (POOL
3028)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3028
- -----------------------------------------------------------------
- ---------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
- -----------------------------------------------------------------
- ---------------
795483AY2 99,525,248.34 1,926,243.95 6.5000
251,389.02
STRIP 0.00 0.00 2.8658
0.00
- -----------------------------------------------------------------
- ---------------
99,525,248.34 1,926,243.95
251,389.02
=================================================================
===============
- -----------------------------------------------------------------
- ---------------
REO LIQUIDATIONS/ REAL
ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/
PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS
BALANCE
- -----------------------------------------------------------------
- ---------------
9,796.01 0.00 261,185.03 0.00
1,674,854.93
STRIP 4,326.55 0.00 4,326.55 0.00
0.00
14,122.56 0.00 265,511.58 0.00
1,674,854.93
=================================================================
===============
- -----------------------------------------------------------------
- ---------------
AMOUNT PER $1,000 UNIT
- -----------------------------------------------------------------
- ---------------
BEGINNING REO LIQ./
ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS.
TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES
DISTRIBUTION FACTOR
19.354324 2.525882 0.098427 0.000000
2.624309 16.828443
STRIP 0.000000 0.000000 0.043472 0.000000
0.043472 0.000000
Determination Date 20-January-1998
Distribution Date 26-January-1998
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 01/24/98 09:38:28
rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1987-3 (POOL
3028)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- -----------------------------------------------------------------
- ---------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
698.18
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
625.43
SUBSERVICER ADVANCES THIS MONTH
3,871.13
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER OF PRINCIPAL
DELINQUENCIES:
LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1
208,144.40
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
(D) LOANS IN FORECLOSURE 1
193,928.57
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
1,674,854.93
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31
1,679,956.25
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE
10
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION
248,430.76
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION
100.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION
2,858.26
MORTGAGE POOL INSURANCE
7,387,592.96
SPECIAL HAZARD LOSS COVERAGE
976,420.16
BANKRUPTCY BOND
100,000.00
MORTGAGE REPURCHASE BOND
0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
10.2393%
NEXT PERIOD ADJUSTABLE PASS THRU RATE
6.5000%
POOL TRADING FACTOR
0.016828443
.................................................................
...............
Run: 01/24/98 09:38:28
rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1987-4 (POOL
3033)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3033
- -----------------------------------------------------------------
- ---------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
- -----------------------------------------------------------------
- ---------------
795483BB1 106,883,729.60 4,791,999.31 7.0000
11,371.01
STRIP 0.00 0.00 1.9349
0.00
- -----------------------------------------------------------------
- ---------------
106,883,729.60 4,791,999.31
11,371.01
=================================================================
===============
- -----------------------------------------------------------------
- ---------------
REO LIQUIDATIONS/ REAL
ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/
PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS
BALANCE
- -----------------------------------------------------------------
- ---------------
27,953.33 0.00 39,324.34 0.00
4,780,628.30
STRIP 7,726.78 0.00 7,726.78 0.00
0.00
35,680.11 0.00 47,051.12 0.00
4,780,628.30
=================================================================
===============
- -----------------------------------------------------------------
- ---------------
AMOUNT PER $1,000 UNIT
- -----------------------------------------------------------------
- ---------------
BEGINNING REO LIQ./
ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS.
TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES
DISTRIBUTION FACTOR
44.833758 0.106387 0.261530 0.000000
0.367917 44.727372
STRIP 0.000000 0.000000 0.072291 0.000000
0.072291 0.000000
Determination Date 20-January-1998
Distribution Date 26-January-1998
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 01/24/98 09:38:28
rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1987-4 (POOL
3033)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- -----------------------------------------------------------------
- ---------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
1,952.40
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
1,657.23
SUBSERVICER ADVANCES THIS MONTH
3,141.01
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER OF PRINCIPAL
DELINQUENCIES:
LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1
159,847.40
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
(D) LOANS IN FORECLOSURE 1
184,218.56
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
4,780,628.30
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31
4,789,438.75
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE
28
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION
1,418.89
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION
9,952.12
MORTGAGE POOL INSURANCE
6,565,698.13
SPECIAL HAZARD LOSS COVERAGE
973,390.58
BANKRUPTCY BOND
100,000.00
MORTGAGE REPURCHASE BOND
0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
9.8389%
NEXT PERIOD ADJUSTABLE PASS THRU RATE
7.0000%
POOL TRADING FACTOR
0.044727372
.................................................................
...............
SEC REPORT
DISTRIBUTION DATE: 01/26/98
MONTHLY Cutoff: Dec-97
DETERMINATION DATE: 01/20/98
RUN TIME/DATE: 01/14/98 10:40 AM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4000
SERIES: 1987-S1
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A STRIP
CUSIP Number 795483BD7 NA
Tot Principal and Interest Distr 7,671.26 2,702.28
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 1,410.41
Total Principal Prepayments 33.03
Principal Payoffs-In-Full 0.00
Principal Curtailments 33.03
Principal Liquidations 0.00
Scheduled Principal Due 1,377.38
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 6,260.85 2,702.28
Prepayment Interest Shortfall 0.00 0.00
Unpaid Interest Shortfall Paid 0.00
Remaining Unpaid Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 117,952,531.57
Current Period BEGINNING Prin Bal 883,884.97
Current Period ENDING Prin Bal 882,474.56
Change in Principal Balance 1,410.41
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.011957
Interest Distributed 0.053079
Total Distribution 0.065037
Total Principal Prepayments 0.000280
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 7.493565
ENDING Principal Balance 7.481608
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.500000% 1.419402%
Subordinated Unpaid Amounts
Period Ending Class Percentages 38.689186%
Prepayment Percentages 38.689185%
Trading Factors 0.748161%
Certificate Denominations 1,000
Sub-Servicer Fees 317.12
Master Servicer Fees 110.48
Percentage Interest
Current Period Master Servicer Advance 0.00
CLASS B CLASS C
TOTALS
CUSIP Number NA NA
Tot Principal and Interest Distr 19,912.91 63.04
30,349.49
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 2,235.09
3,645.50
Total Principal Prepayments 52.35
85.38
Principal Payoffs-In-Full 0.00
0.00
Principal Curtailments 52.35
85.38
Principal Liquidations 0.00
0.00
Scheduled Principal Due 2,182.74
3,560.12
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 17,677.82 63.04
26,703.99
Prepayment Interest Shortfall 0.00 0.00
0.00
Unpaid Interest Shortfall Paid 0.00
0.00
Remaining Unpaid Interest Shortfall 0.00
0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 8,878,147.54
126,830,679.11
Current Period BEGINNING Prin Bal 1,400,693.94
2,284,578.91
Current Period ENDING Prin Bal 1,398,458.85
2,280,933.41
Change in Principal Balance 2,235.09
3,645.50
PER CERTIFICATE DATA BY CLASS
Principal Distributed 62.937961
Interest Distributed 497.790218
Total Distribution 560.728179
Total Principal Prepayments 1.474125
Current Period Interest Shortfall
BEGINNING Principal Balance 157.768716
ENDING Principal Balance 157.516964
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.380000% 0.120000%
Subordinated Unpaid Amounts 502,251.02 3,201.02
505,452.04
Period Ending Class Percentages 61.310814%
Prepayment Percentages 61.310815%
Trading Factors 15.751696%
1.798408%
Certificate Denominations 250,000
Sub-Servicer Fees 502.53
819.65
Master Servicer Fees 175.09
285.57
Percentage Interest
Current Period Master Servicer Advance
0.00
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 1,268,306.80
Current Special Hazard Amount 1,268,306.80
Unpaid Number
POOL DELINQUENCY DATA Prin Bal of Loans
Loans Delinquent ONE Payment 0.00 0
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 0.00 0
Tot Unpaid Principal on Delinq Loans 0.00 0
Loans in Foreclosure, INCL in Delinq 0.00 0
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
6 Mo Avg Delinquencies 2+ Payments 12.6638%
Loans in Pool 16
Current Period Sub-Servicer Fee 819.65
Current Period Master Servicer Fee 285.57
Aggregate REO Losses (509,401.82)
.................................................................
...............
Run: 01/24/98 09:38:28
rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1987-6 (POOL
3042)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3042
- -----------------------------------------------------------------
- ---------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
- -----------------------------------------------------------------
- ---------------
760920AD0 126,773,722.44 4,830,614.80 8.5000
174,865.21
STRIP 0.00 0.00 0.3397
0.00
- -----------------------------------------------------------------
- ---------------
126,773,722.44 4,830,614.80
174,865.21
=================================================================
===============
- -----------------------------------------------------------------
- ---------------
REO LIQUIDATIONS/ REAL
ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/
PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS
BALANCE
- -----------------------------------------------------------------
- ---------------
33,625.11 0.00 208,490.32 0.00
4,655,749.59
STRIP 1,324.87 0.00 1,324.87 0.00
0.00
34,949.98 0.00 209,815.19 0.00
4,655,749.59
=================================================================
===============
- -----------------------------------------------------------------
- ---------------
AMOUNT PER $1,000 UNIT
- -----------------------------------------------------------------
- ---------------
BEGINNING REO LIQ./
ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS.
TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES
DISTRIBUTION FACTOR
38.104228 1.379349 0.265237 0.000000
1.644586 36.724879
STRIP 0.000000 0.000000 0.010451 0.000000
0.010451 0.000000
Determination Date 20-January-1998
Distribution Date 26-January-1998
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 01/24/98 09:38:28
rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1987-6 (POOL
3042)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- -----------------------------------------------------------------
- ---------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
2,172.92
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
1,730.31
SUBSERVICER ADVANCES THIS MONTH
2,029.38
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER OF PRINCIPAL
DELINQUENCIES:
LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0
0.00
(B) TWO MONTHLY PAYMENTS: 1
102,177.56
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
(D) LOANS IN FORECLOSURE 1
133,641.87
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
4,655,749.59
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31
4,665,321.53
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE
27
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION
164,824.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION
521.58
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION
9,519.63
MORTGAGE POOL INSURANCE
7,927,816.44
SPECIAL HAZARD LOSS COVERAGE
1,165,417.74
BANKRUPTCY BOND
100,000.00
MORTGAGE REPURCHASE BOND
0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
9.8316%
NEXT PERIOD ADJUSTABLE PASS THRU RATE
8.5000%
POOL TRADING FACTOR
0.036724879
.................................................................
...............
SEC REPORT
DISTRIBUTION DATE: 01/26/98
MONTHLY Cutoff: Dec-97
DETERMINATION DATE: 01/20/98
RUN TIME/DATE: 01/14/98 11:34 AM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4004
SERIES: 1987-S5
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A STRIP
CUSIP Number 760920AH1 NA
Total Princ and Interest Distributed 107,618.25 1,046.99
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 96,214.21
Total Principal Prepayments 71,669.52
Principal Payoffs-In-Full 67,525.15
Principal Curtailments 4,144.37
Principal Liquidations 0.00
Scheduled Principal Due 24,544.69
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 11,404.04 1,046.99
Prepayment Interest Shortfall 120.05 1.83
Unpaid Interest Shortfall Distr (Paid) 0.00
Remaining Unpaid Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 72,064,664.88
Current Period BEGINNING Princ Balance 1,580,446.46
Current Period ENDING Princ Balance 1,484,232.25
Change in Principal Balance 96,214.21
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1.335109
Interest Distributed 0.158247
Total Distribution 1.493357
Total Principal Prepayments 0.994517
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 21.930949
ENDING Principal Balance 20.595839
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.750000% 0.598655%
Subordinated Unpaid Amounts
Period Ending Class Percentages 75.306471%
Prepayment Percentages 75.306471%
Trading Factors 2.059584%
Certificate Denominations 1,000
Sub-Servicer Fees 433.40
Master Servicer Fees 195.50
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C
TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 35,243.35 45.44
143,954.03
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 31,549.33
127,763.54
Total Principal Prepayments 23,500.95
95,170.47
Principal Payoffs-In-Full 22,141.98
89,667.13
Principal Curtailments 1,358.97
5,503.34
Principal Liquidations 0.00
0.00
Scheduled Principal Due 8,048.38
32,593.07
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 3,694.02 45.44
16,190.49
Prepayment Interest Shortfall 39.10 0.27
161.25
Unpaid Interest Shortfall Distr (Paid) 0.00
0.00
Remaining Unpaid Interest Shortfall 0.00
0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 3,395,717.19
75,460,382.07
Current Period BEGINNING Princ Balance 518,239.66
2,098,686.12
Current Period ENDING Princ Balance 486,690.33
1,970,922.58
Change in Principal Balance 31,549.33
127,763.54
PER CERTIFICATE DATA BY CLASS
Principal Distributed 2,322.729503
Interest Distributed 271.961694
Total Distribution 2,594.691197
Total Principal Prepayments 1,730.190464
Current Period Interest Shortfall
BEGINNING Principal Balance 152.615672
ENDING Principal Balance 143.324754
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.690000% 0.060000%
Subordinated Unpaid Amounts 105,995.85 136.68
106,132.53
Period Ending Class Percentages 24.693529%
Prepayment Percentages 24.693529%
Trading Factors 14.332475%
2.611864%
Certificate Denominations 250,000
Sub-Servicer Fees 142.11
575.51
Master Servicer Fees 64.11
259.61
Percentage Interest
Curr Period Master Servicer Adv Amt
0.00
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 1,207,366.12
Current Special Hazard Amount 486,690.33
POOL DELINQUENCY DATA Unpaid Princ Number of
Balance Loans
Loans Delinquent ONE Payment 143,863.52 1
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 0.00 0
Tot Unpaid Princ on Delinquent Loans 143,863.52 1
Loans in Foreclosure, INCL in Delinq 0.00 0
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
Six Month Average Delinq 2+ Pmts 5.7497%
Loans in Pool 31
Curr Period Sub-Servicer Fee 575.51
Curr Period Master Servicer Fee 259.61
Aggregate REO Losses (105,184.39)
.................................................................
...............
CONDUIT SENIOR MORTGAGE PASS-THROUGH CERTIFICATES
18-Nov-97
1987-SA1, CLASS A, 7.81054470% PASS-THROUGH RATE (POOL 4009)
05:11 PM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: NOVEMBER 20, 1997
DISTRIBUTION DATE: NOVEMBER 25, 1997
ORIGINAL POOL BALANCE: $43,895,323.25
BEGINNING POOL BALANCE
$2,759,907.93
ENDING POOL BALANCE
$2,752,921.08
PRINCIPAL DISTRIBUTIONS
$6,986.85
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $2,405.63
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 11/01 $4,581.22
$6,986.85
INTEREST DUE ON BEG POOL BALANCE $17,963.65
PREPAYMENT INTEREST SHORTFALL $0.00
$17,963.65
TOTAL DISTRIBUTION DUE THIS PERIOD
$24,950.50
UNPAID INTEREST SHORTFALL
$0.00
ADVANCE BY MASTER SERVICER
$0.00
RFC MANAGEMENT FEE
$287.49
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE
52.134743%
TOTAL PRINCIPAL PASS-THROUGH PER SINGLE CERTIFICATE
$0.159170715
TOTAL INTEREST PASS-THROUGH PER SINGLE CERTIFICATE
$0.409238358
TOTAL PRINCIPAL PREPAYMENT PASS-THROUGH PER SINGLE CERTIFICATE
$0.054803788
REMAINING SPECIAL HAZARD LOSS AMOUNT
$1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION
$5,280,396.38
TRADING FACTOR
0.062715590
NUMBER OF LOANS DELINQUENT ONE MONTH
2
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS
0
NUMBER OF LOANS IN FORECLOSURE
0
NUMBER OF REO PROPERTIES
0
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH
$411,232.64
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS
$0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE
$0.00
ACTUAL PRINCIPAL BALANCE REO PROPERTIES
$0.00
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES
18-Nov-97
1987-SA1, CLASS B, 7.78054470% PASS-THROUGH RATE (POOL 4009)
05:11 PM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: NOVEMBER 20, 1997
DISTRIBUTION DATE: NOVEMBER 25, 1997
ORIGINAL POOL BALANCE: $3,177,409.46
BEGINNING POOL BALANCE
$2,531,677.67
ENDING POOL BALANCE
$2,527,475.30
NET CHANGE TO PRINCIPAL BALANCE
$4,202.37
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $0.00
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 11/01 $4,202.37
$4,202.37
INTEREST DUE ON BEGINNING POOL BALANCE $16,414.86
PREPAYMENT INTEREST SHORTFALL $0.00
LOSS ON LIQUIDATED MORTGAGE $0.00
$16,414.86
TOTAL DISTRIBUTION DUE THIS PERIOD
$20,617.23
PRINCIPAL DISTRIBUTION PER SINGLE CERTIFICATE
$330.64
INTEREST DISTRIBUTION PER SINGLE CERTIFICATE
$1,291.53
ESTIMATED UNPAID AMOUNT (AFTER TAKING INTO ACCOUNT
CURRENT DISTRIBUTION)
$0.00
ADVANCE BY MASTER SERVICER
$0.00
RFC MANAGEMENT FEE
$263.72
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE
47.865257%
REMAINING SPECIAL HAZARD LOSS AMOUNT
$1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION
$5,280,396.38
NUMBER OF LOANS DELINQUENT ONE MONTH
2
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS
0
NUMBER OF LOANS IN FORECLOSURE
0
NUMBER OF REO PROPERTIES
0
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH
$411,232.64
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS
$0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE
$0.00
ACTUAL PRINCIPAL BALANCE REO PROPERTIES
$0.00
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES
18-Nov-97
1987-SA1, CLASS C, 0.03% PASS-THROUGH RATE (POOL 4009)
05:11 PM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: NOVEMBER 20, 1997
DISTRIBUTION DATE: NOVEMBER 25, 1997
ORIGINAL POOL BALANCE: $0.00
BEGINNING POOL BALANCE
$0.00
ENDING POOL BALANCE
$0.00
PRINCIPAL DISTRIBUTIONS
$0.00
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $0.00
SCHEDULED PAYMENTS DUE 11/01 $0.00
$0.00
INTEREST DUE ON BEGINNING POOL BALANCE AFTER DEDUCTING
CURRENT MONTH CLASS C UNPAID INTEREST AMOUNT $63.29
PREPAYMENT INTEREST SHORTFALL $0.00
LOSS ON LIQUIDATED MORTGAGE $0.00
TOTAL DISTRIBUTION DUE THIS PERIOD
$63.29
CLASS C UNPAID AMOUNT
$0.00
ADVANCE BY MASTER SERVICER
$0.00
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE
0.000000%
REMAINING SPECIAL HAZARD LOSS AMOUNT
$1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION
$5,280,396.38
NUMBER OF LOANS DELINQUENT ONE MONTH
2
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS
0
NUMBER OF LOANS IN FORECLOSURE
0
NUMBER OF REO PROPERTIES
0
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH
$411,232.64
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS
$0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE
$0.00
ACTUAL PRINCIPAL BALANCE REO PROPERTIES
$0.00
CONDUIT SENIOR MORTGAGE PASS-THROUGH CERTIFICATES
17-Dec-97
1987-SA1, CLASS A, 7.81057161% PASS-THROUGH RATE (POOL 4009)
11:18 AM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: DECEMBER 22, 1997
DISTRIBUTION DATE: DECEMBER 26, 1997
ORIGINAL POOL BALANCE: $43,895,323.25
BEGINNING POOL BALANCE
$2,752,921.08
ENDING POOL BALANCE
$2,481,476.15
PRINCIPAL DISTRIBUTIONS
$271,444.93
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $263,910.65
PARTIAL PRINCIPAL PREPAYMENTS $3,138.34
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 12/01 $4,395.94
$271,444.93
INTEREST DUE ON BEG POOL BALANCE $17,918.24
PREPAYMENT INTEREST SHORTFALL ($826.79)
$17,091.45
TOTAL DISTRIBUTION DUE THIS PERIOD
$288,536.38
UNPAID INTEREST SHORTFALL
$0.00
ADVANCE BY MASTER SERVICER
$0.00
RFC MANAGEMENT FEE
$273.84
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE
49.580780%
TOTAL PRINCIPAL PASS-THROUGH PER SINGLE CERTIFICATE
$6.183914593
TOTAL INTEREST PASS-THROUGH PER SINGLE CERTIFICATE
$0.389368359
TOTAL PRINCIPAL PREPAYMENT PASS-THROUGH PER SINGLE CERTIFICATE
$6.083768617
REMAINING SPECIAL HAZARD LOSS AMOUNT
$1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION
$5,004,915.50
TRADING FACTOR
0.056531675
NUMBER OF LOANS DELINQUENT ONE MONTH
2
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS
0
NUMBER OF LOANS IN FORECLOSURE
0
NUMBER OF REO PROPERTIES
0
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH
$410,563.21
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS
$0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE
$0.00
ACTUAL PRINCIPAL BALANCE REO PROPERTIES
$0.00
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES
17-Dec-97
1987-SA1, CLASS B, 7.78057161% PASS-THROUGH RATE (POOL 4009)
11:18 AM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: DECEMBER 22, 1997
DISTRIBUTION DATE: DECEMBER 26, 1997
ORIGINAL POOL BALANCE: $3,177,409.46
BEGINNING POOL BALANCE
$2,527,475.30
ENDING POOL BALANCE
$2,523,439.35
NET CHANGE TO PRINCIPAL BALANCE
$4,035.95
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $0.00
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 12/01 $4,035.95
$4,035.95
INTEREST DUE ON BEGINNING POOL BALANCE $16,387.67
PREPAYMENT INTEREST SHORTFALL ($756.16)
LOSS ON LIQUIDATED MORTGAGE $0.00
$15,631.51
TOTAL DISTRIBUTION DUE THIS PERIOD
$19,667.46
PRINCIPAL DISTRIBUTION PER SINGLE CERTIFICATE
$317.55
INTEREST DISTRIBUTION PER SINGLE CERTIFICATE
$1,229.89
ESTIMATED UNPAID AMOUNT (AFTER TAKING INTO ACCOUNT
CURRENT DISTRIBUTION)
$0.00
ADVANCE BY MASTER SERVICER
$0.00
RFC MANAGEMENT FEE
$251.42
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE
50.419220%
REMAINING SPECIAL HAZARD LOSS AMOUNT
$1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION
$5,004,915.50
NUMBER OF LOANS DELINQUENT ONE MONTH
2
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS
0
NUMBER OF LOANS IN FORECLOSURE
0
NUMBER OF REO PROPERTIES
0
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH
$410,563.21
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS
$0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE
$0.00
ACTUAL PRINCIPAL BALANCE REO PROPERTIES
$0.00
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES
17-Dec-97
1987-SA1, CLASS C, 0.03% PASS-THROUGH RATE (POOL 4009)
11:18 AM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: DECEMBER 22, 1997
DISTRIBUTION DATE: DECEMBER 26, 1997
ORIGINAL POOL BALANCE: $0.00
BEGINNING POOL BALANCE
$0.00
ENDING POOL BALANCE
$0.00
PRINCIPAL DISTRIBUTIONS
$0.00
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $0.00
SCHEDULED PAYMENTS DUE 12/01 $0.00
$0.00
INTEREST DUE ON BEGINNING POOL BALANCE AFTER DEDUCTING
CURRENT MONTH CLASS C UNPAID INTEREST AMOUNT $63.19
PREPAYMENT INTEREST SHORTFALL ($2.92)
LOSS ON LIQUIDATED MORTGAGE $0.00
TOTAL DISTRIBUTION DUE THIS PERIOD
$60.27
CLASS C UNPAID AMOUNT
$0.00
ADVANCE BY MASTER SERVICER
$0.00
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE
0.000000%
REMAINING SPECIAL HAZARD LOSS AMOUNT
$1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION
$5,004,915.50
NUMBER OF LOANS DELINQUENT ONE MONTH
2
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS
0
NUMBER OF LOANS IN FORECLOSURE
0
NUMBER OF REO PROPERTIES
0
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH
$410,563.21
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS
$0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE
$0.00
ACTUAL PRINCIPAL BALANCE REO PROPERTIES
$0.00
.................................................................
...............
Run: 01/24/98 09:38:28
rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1988-3A (POOL
3085)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3085
- -----------------------------------------------------------------
- ---------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
- -----------------------------------------------------------------
- ---------------
760920AW8 25,441,326.74 3,472,216.12 7.6927
59,140.54
- -----------------------------------------------------------------
- ---------------
25,441,326.74 3,472,216.12
59,140.54
=================================================================
===============
- -----------------------------------------------------------------
- ---------------
REO LIQUIDATIONS/ REAL
ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/
PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS
BALANCE
- -----------------------------------------------------------------
- ---------------
22,258.93 0.00 81,399.47 0.00
3,413,075.58
22,258.93 0.00 81,399.47 0.00
3,413,075.58
=================================================================
===============
- -----------------------------------------------------------------
- ---------------
AMOUNT PER $1,000 UNIT
- -----------------------------------------------------------------
- ---------------
BEGINNING REO LIQ./
ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS.
TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES
DISTRIBUTION FACTOR
136.479365 2.324586 0.874912 0.000000
3.199498 134.154780
Determination Date 20-January-1998
Distribution Date 26-January-1998
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 01/24/98 09:38:28
rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1988-3A (POOL
3085)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- -----------------------------------------------------------------
- ---------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
1,066.61
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
1,062.21
SUBSERVICER ADVANCES THIS MONTH
1,974.55
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER OF PRINCIPAL
DELINQUENCIES:
LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2
239,148.57
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
(D) LOANS IN FORECLOSURE 0
0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
3,413,075.58
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31
3,418,565.36
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE
26
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION
53,200.59
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION
5,939.95
LOC AMOUNT AVAILABLE
1,664,251.41
BANKRUPTCY AMOUNT AVAILABLE
388,117.00
FRAUD AMOUNT AVAILABLE
0.00
SPECIAL HAZARD AMOUNT AVAILABLE
497,153.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.4351%
NEXT PERIOD ADJUSTABLE PASS THRU RATE
7.6953%
POOL TRADING FACTOR
0.134154780
.................................................................
...............
Run: 01/24/98 09:38:28
rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1988-3B (POOL
3086)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3086
- -----------------------------------------------------------------
- ---------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
- -----------------------------------------------------------------
- ---------------
760920AX6 38,297,875.16 3,835,324.63 7.6941
6,343.09
- -----------------------------------------------------------------
- ---------------
38,297,875.16 3,835,324.63
6,343.09
=================================================================
===============
- -----------------------------------------------------------------
- ---------------
REO LIQUIDATIONS/ REAL
ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/
PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS
BALANCE
- -----------------------------------------------------------------
- ---------------
24,591.14 0.00 30,934.23 0.00
3,828,981.54
24,591.14 0.00 30,934.23 0.00
3,828,981.54
=================================================================
===============
- -----------------------------------------------------------------
- ---------------
AMOUNT PER $1,000 UNIT
- -----------------------------------------------------------------
- ---------------
BEGINNING REO LIQ./
ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS.
TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES
DISTRIBUTION FACTOR
100.144580 0.165625 0.642102 0.000000
0.807727 99.978955
Determination Date 20-January-1998
Distribution Date 26-January-1998
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 01/24/98 09:38:28
rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1988-3B (POOL
3086)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- -----------------------------------------------------------------
- ---------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
1,229.63
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
785.67
SUBSERVICER ADVANCES THIS MONTH
488.91
MASTER SERVICER ADVANCES THIS MONTH
519.86
NUMBER OF PRINCIPAL
DELINQUENCIES:
LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1
60,909.06
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
(D) LOANS IN FORECLOSURE 0
0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
3,828,981.54
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31
3,769,767.45
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE
35
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
64,037.40
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION
487.47
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION
5,855.62
LOC AMOUNT AVAILABLE
1,664,251.41
BANKRUPTCY AMOUNT AVAILABLE
388,117.00
FRAUD AMOUNT AVAILABLE
0.00
SPECIAL HAZARD AMOUNT AVAILABLE
497,153.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.3303%
NEXT PERIOD ADJUSTABLE PASS THRU RATE
7.6890%
POOL TRADING FACTOR
0.099978955
.................................................................
...............
Run: 01/24/98 09:38:28
rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1988-3C (POOL
3087)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3087
- -----------------------------------------------------------------
- ---------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
- -----------------------------------------------------------------
- ---------------
760920AY4 69,360,201.61 7,298,019.36 6.7480
261,659.16
- -----------------------------------------------------------------
- ---------------
69,360,201.61 7,298,019.36
261,659.16
=================================================================
===============
- -----------------------------------------------------------------
- ---------------
REO LIQUIDATIONS/ REAL
ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/
PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS
BALANCE
- -----------------------------------------------------------------
- ---------------
39,995.08 0.00 301,654.24 0.00
7,036,360.20
39,995.08 0.00 301,654.24 0.00
7,036,360.20
=================================================================
===============
- -----------------------------------------------------------------
- ---------------
AMOUNT PER $1,000 UNIT
- -----------------------------------------------------------------
- ---------------
BEGINNING REO LIQ./
ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS.
TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES
DISTRIBUTION FACTOR
105.219120 3.772468 0.576629 0.000000
4.349097 101.446651
Determination Date 20-January-1998
Distribution Date 26-January-1998
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 01/24/98 09:38:28
rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1988-3C (POOL
3087)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- -----------------------------------------------------------------
- ---------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
2,522.69
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
1,481.74
SUBSERVICER ADVANCES THIS MONTH
3,278.22
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER OF PRINCIPAL
DELINQUENCIES:
LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2
315,488.39
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
(D) LOANS IN FORECLOSURE 1
114,132.69
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
7,036,360.20
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31
7,048,473.55
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE
53
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION
248,472.43
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION
1,160.18
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION
12,026.55
LOC AMOUNT AVAILABLE
1,664,251.41
BANKRUPTCY AMOUNT AVAILABLE
388,117.00
FRAUD AMOUNT AVAILABLE
0.00
SPECIAL HAZARD AMOUNT AVAILABLE
497,153.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.4281%
NEXT PERIOD ADJUSTABLE PASS THRU RATE
6.7520%
POOL TRADING FACTOR
0.101446651
.................................................................
...............
Run: 01/24/98 09:38:28
rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1988-4B (POOL
3088)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3088
- -----------------------------------------------------------------
- ---------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
- -----------------------------------------------------------------
- ---------------
760920BA5 9,209,655.99 843,150.05 8.5000
12,526.02
STRIP 0.00 0.00 0.2368
0.00
- -----------------------------------------------------------------
- ---------------
9,209,655.99 843,150.05
12,526.02
=================================================================
===============
- -----------------------------------------------------------------
- ---------------
REO LIQUIDATIONS/ REAL
ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/
PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS
BALANCE
- -----------------------------------------------------------------
- ---------------
5,972.31 0.00 18,498.33 0.00
830,624.03
STRIP 166.35 0.00 166.35 0.00
0.00
6,138.66 0.00 18,664.68 0.00
830,624.03
=================================================================
===============
- -----------------------------------------------------------------
- ---------------
AMOUNT PER $1,000 UNIT
- -----------------------------------------------------------------
- ---------------
BEGINNING REO LIQ./
ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS.
TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES
DISTRIBUTION FACTOR
91.550656 1.360096 0.648484 0.000000
2.008580 90.190560
STRIP 0.000000 0.000000 0.018063 0.000000
0.018063 0.000000
Determination Date 20-January-1998
Distribution Date 26-January-1998
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 01/24/98 09:38:28
rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1988-4B (POOL
3088)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- -----------------------------------------------------------------
- ---------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
175.66
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
154.58
SUBSERVICER ADVANCES THIS MONTH
0.00
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER OF PRINCIPAL
DELINQUENCIES:
LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0
0.00
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
(D) LOANS IN FORECLOSURE 0
0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
830,624.03
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31
843,150.03
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE
7
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION
0.02
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION
12,526.00
LOC AMOUNT AVAILABLE
1,606,222.01
BANKRUPTCY AMOUNT AVAILABLE
696,851.00
FRAUD AMOUNT AVAILABLE
0.00
SPECIAL HAZARD AMOUNT AVAILABLE
344,782.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
9.2068%
NEXT PERIOD ADJUSTABLE PASS THRU RATE
8.5000%
POOL TRADING FACTOR
0.090190560
.................................................................
...............
Run: 01/24/98 09:38:28
rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-2 (POOL
3094)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3094
- -----------------------------------------------------------------
- ---------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
- -----------------------------------------------------------------
- ---------------
760920BF4 199,725,759.94 22,108,071.65 6.7455
181,817.92
- -----------------------------------------------------------------
- ---------------
199,725,759.94 22,108,071.65
181,817.92
=================================================================
===============
- -----------------------------------------------------------------
- ---------------
REO LIQUIDATIONS/ REAL
ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/
PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS
BALANCE
- -----------------------------------------------------------------
- ---------------
123,563.49 0.00 305,381.41 0.00
21,926,253.73
123,563.49 0.00 305,381.41 0.00
21,926,253.73
=================================================================
===============
- -----------------------------------------------------------------
- ---------------
AMOUNT PER $1,000 UNIT
- -----------------------------------------------------------------
- ---------------
BEGINNING REO LIQ./
ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS.
TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES
DISTRIBUTION FACTOR
110.692139 0.910338 0.618666 0.000000
1.529004 109.781801
Determination Date 20-January-1998
Distribution Date 26-January-1998
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 01/24/98 09:38:28
rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-2 (POOL
3094)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- -----------------------------------------------------------------
- ---------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
7,840.22
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
4,467.64
SUBSERVICER ADVANCES THIS MONTH
7,860.48
MASTER SERVICER ADVANCES THIS MONTH
4,378.47
NUMBER OF PRINCIPAL
DELINQUENCIES:
LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2
230,607.61
(B) TWO MONTHLY PAYMENTS: 1
100,302.84
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
(D) LOANS IN FORECLOSURE 5
725,233.72
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
21,926,253.73
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31
21,370,981.74
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE
158
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
4
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
598,043.81
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION
139,123.07
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION
5,758.53
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION
36,936.32
FSA GUARANTY INSURANCE POLICY
5,716,006.18
BANKRUPTCY AMOUNT AVAILABLE
373,426.00
FRAUD AMOUNT AVAILABLE
0.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,174,005.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.4444%
NEXT PERIOD ADJUSTABLE PASS THRU RATE
6.7546%
POOL TRADING FACTOR
0.109781801
.................................................................
...............
Run: 01/24/98 09:38:28
rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-3A (POOL
3095)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3095
- -----------------------------------------------------------------
- ---------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
- -----------------------------------------------------------------
- ---------------
760920BH0 60,404,491.94 6,685,349.40 7.6677
123,097.76
- -----------------------------------------------------------------
- ---------------
60,404,491.94 6,685,349.40
123,097.76
=================================================================
===============
- -----------------------------------------------------------------
- ---------------
REO LIQUIDATIONS/ REAL
ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/
PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS
BALANCE
- -----------------------------------------------------------------
- ---------------
42,525.82 0.00 165,623.58 0.00
6,562,251.64
42,525.82 0.00 165,623.58 0.00
6,562,251.64
=================================================================
===============
- -----------------------------------------------------------------
- ---------------
AMOUNT PER $1,000 UNIT
- -----------------------------------------------------------------
- ---------------
BEGINNING REO LIQ./
ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS.
TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES
DISTRIBUTION FACTOR
110.676362 2.037891 0.704018 0.000000
2.741909 108.638471
Determination Date 20-January-1998
Distribution Date 26-January-1998
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 01/24/98 09:38:28
rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-3A (POOL
3095)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- -----------------------------------------------------------------
- ---------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
2,350.92
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
1,414.88
SUBSERVICER ADVANCES THIS MONTH
1,425.83
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER OF PRINCIPAL
DELINQUENCIES:
LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1
79,970.09
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
(D) LOANS IN FORECLOSURE 1
100,293.39
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
6,562,251.64
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31
6,576,408.35
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE
56
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION
108,739.13
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION
4,398.75
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION
9,959.88
LOC AMOUNT AVAILABLE
11,729,008.12
BANKRUPTCY AMOUNT AVAILABLE
136,507.00
FRAUD AMOUNT AVAILABLE
0.00
SPECIAL HAZARD AMOUNT AVAILABLE
909,743.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.3419%
NEXT PERIOD ADJUSTABLE PASS THRU RATE
7.6677%
POOL TRADING FACTOR
0.108638471
.................................................................
...............
Run: 01/24/98 09:38:28
rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-3C (POOL
3097)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3097
- -----------------------------------------------------------------
- ---------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
- -----------------------------------------------------------------
- ---------------
760920BJ6 80,948,485.59 10,061,124.26 6.7500
18,434.95
- -----------------------------------------------------------------
- ---------------
80,948,485.59 10,061,124.26
18,434.95
=================================================================
===============
- -----------------------------------------------------------------
- ---------------
REO LIQUIDATIONS/ REAL
ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/
PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS
BALANCE
- -----------------------------------------------------------------
- ---------------
56,585.17 0.00 75,020.12 0.00
10,042,689.31
56,585.17 0.00 75,020.12 0.00
10,042,689.31
=================================================================
===============
- -----------------------------------------------------------------
- ---------------
AMOUNT PER $1,000 UNIT
- -----------------------------------------------------------------
- ---------------
BEGINNING REO LIQ./
ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS.
TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES
DISTRIBUTION FACTOR
124.290457 0.227737 0.699027 0.000000
0.926764 124.062720
Determination Date 20-January-1998
Distribution Date 26-January-1998
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 01/24/98 09:38:28
rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-3C (POOL
3097)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- -----------------------------------------------------------------
- ---------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
3,209.35
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
2,104.44
SUBSERVICER ADVANCES THIS MONTH
6,212.38
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER OF PRINCIPAL
DELINQUENCIES:
LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3
489,356.86
(B) TWO MONTHLY PAYMENTS: 1
46,181.77
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
(D) LOANS IN FORECLOSURE 2
296,473.88
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
10,042,689.31
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31
10,062,127.10
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE
79
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION
1,537.95
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION
16,897.00
LOC AMOUNT AVAILABLE
11,729,008.12
BANKRUPTCY AMOUNT AVAILABLE
136,507.00
FRAUD AMOUNT AVAILABLE
0.00
SPECIAL HAZARD AMOUNT AVAILABLE
909,743.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.4147%
NEXT PERIOD ADJUSTABLE PASS THRU RATE
6.7660%
POOL TRADING FACTOR
0.124062720
.................................................................
...............
Run: 01/24/98 09:38:28
rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-SW1A
(POOL 2000)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 2000
- -----------------------------------------------------------------
- ---------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
- -----------------------------------------------------------------
- ---------------
760920BK3 42,805,537.40 8,211,111.48 6.7585
201,890.93
- -----------------------------------------------------------------
- ---------------
42,805,537.40 8,211,111.48
201,890.93
=================================================================
===============
- -----------------------------------------------------------------
- ---------------
REO LIQUIDATIONS/ REAL
ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/
PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS
BALANCE
- -----------------------------------------------------------------
- ---------------
45,520.37 0.00 247,411.30 0.00
8,009,220.55
45,520.37 0.00 247,411.30 0.00
8,009,220.55
=================================================================
===============
- -----------------------------------------------------------------
- ---------------
AMOUNT PER $1,000 UNIT
- -----------------------------------------------------------------
- ---------------
BEGINNING REO LIQ./
ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS.
TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES
DISTRIBUTION FACTOR
191.823581 4.716468 1.063422 0.000000
5.779890 187.107114
Determination Date 20-January-1998
Distribution Date 26-January-1998
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 01/24/98 09:38:28
rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-SW1A
(POOL 2000)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- -----------------------------------------------------------------
- ---------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
24.96
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
12.48
SUBSERVICER ADVANCES THIS MONTH
8,557.43
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER OF PRINCIPAL
DELINQUENCIES:
LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3
303,325.99
(B) TWO MONTHLY PAYMENTS: 6
843,377.97
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
(D) LOANS IN FORECLOSURE 2
350,936.77
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
8,009,220.55
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31
8,030,166.91
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE
69
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION
182,207.50
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION
6,400.10
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION
13,283.33
FSA GUARANTY INSURANCE POLICY
7,872,143.96
BANKRUPTCY AMOUNT AVAILABLE
497,233.28
FRAUD AMOUNT AVAILABLE
0.00
SPECIAL HAZARD AMOUNT AVAILABLE
972,601.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.6959%
NEXT PERIOD ADJUSTABLE PASS THRU RATE
6.9459%
POOL TRADING FACTOR
0.187107114
.................................................................
...............
Run: 01/24/98 09:38:28
rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-SW1B
(POOL 2001)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 2001
- -----------------------------------------------------------------
- ---------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
- -----------------------------------------------------------------
- ---------------
760920BL1 55,464,913.85 8,932,229.00 6.8161
197,525.68
- -----------------------------------------------------------------
- ---------------
55,464,913.85 8,932,229.00
197,525.68
=================================================================
===============
- -----------------------------------------------------------------
- ---------------
REO LIQUIDATIONS/ REAL
ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/
PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS
BALANCE
- -----------------------------------------------------------------
- ---------------
50,742.58 0.00 248,268.26 0.00
8,734,703.32
50,742.58 0.00 248,268.26 0.00
8,734,703.32
=================================================================
===============
- -----------------------------------------------------------------
- ---------------
AMOUNT PER $1,000 UNIT
- -----------------------------------------------------------------
- ---------------
BEGINNING REO LIQ./
ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS.
TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES
DISTRIBUTION FACTOR
161.042872 3.561273 0.914859 0.000000
4.476132 157.481599
Determination Date 20-January-1998
Distribution Date 26-January-1998
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 01/24/98 09:38:28
rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-SW1B
(POOL 2001)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- -----------------------------------------------------------------
- ---------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
3,517.42
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
1,798.50
SUBSERVICER ADVANCES THIS MONTH
12,015.44
MASTER SERVICER ADVANCES THIS MONTH
901.72
NUMBER OF PRINCIPAL
DELINQUENCIES:
LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7
1,004,883.18
(B) TWO MONTHLY PAYMENTS: 1
208,816.51
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
(D) LOANS IN FORECLOSURE 3
412,186.92
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
8,734,703.32
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31
8,629,683.10
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE
62
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
122,909.82
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION
393.53
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION
183,604.45
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION
13,527.70
FSA GUARANTY INSURANCE POLICY
7,872,143.96
BANKRUPTCY AMOUNT AVAILABLE
497,233.28
FRAUD AMOUNT AVAILABLE
0.00
SPECIAL HAZARD AMOUNT AVAILABLE
972,601.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.5670%
NEXT PERIOD ADJUSTABLE PASS THRU RATE
6.8170%
POOL TRADING FACTOR
0.157481599
.................................................................
...............
DISTRIBUTION DATE: 01/26/98
MONTHLY Cutoff: Dec-97
DETERMINATION DATE: 01/20/98
RUN TIME/DATE: 01/14/98 11:45 AM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4012
SERIES: 1989-S1
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A
CUSIP Number 760920BN7
Total Princ and Interest Distributed 812,774.98
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 767,908.89
Total Principal Prepayments 754,688.71
Principal Payoffs-In-Full 751,660.24
Principal Curtailments 3,028.47
Principal Liquidations 0.00
Scheduled Principal Due 13,220.18
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 44,866.09
Prepayment Interest Shortfall 1,883.70
Unpaid Interest Shortfall Distr (Paid) 0.00
Remaining Unpaid Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 151,041,172.86
Curr Period BEGINNING Princ Balance 8,214,423.63
Curr Period ENDING Princ Balance 7,446,514.74
Change in Principal Balance 767,908.89
PER CERTIFICATE DATA BY CLASS
Principal Distributed 5.084103
Interest Distributed 0.297045
Total Distribution 5.381149
Total Principal Prepayments 4.996576
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 54.385327
ENDING Principal Balance 49.301224
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 6.829420%
Subordinated Unpaid Amounts
Period Ending Class Percentages 44.549881%
Prepayment Percentages 100.000000%
Trading Factors 4.930122%
Certificate Denominations 1,000
Sub-Servicer Fees 2,756.23
Master Servicer Fees 769.80
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C
TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 65,046.27 58.15
877,879.40
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 14,826.35
782,735.24
Total Principal Prepayments 0.00
754,688.71
Principal Payoffs-In-Full 0.00
751,660.24
Principal Curtailments 0.00
3,028.47
Principal Liquidations 0.00
0.00
Scheduled Principal Due 14,592.16
27,812.34
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 50,219.92 58.15
95,144.16
Prepayment Interest Shortfall 2,125.72 3.12
4,012.54
Unpaid Interest Shortfall Distr (Paid) 0.00
0.00
Remaining Unpaid Interest Shortfall 0.00
0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 12,070,244.91
163,111,417.77
Curr Period BEGINNING Princ Balance 9,283,430.54
17,497,854.17
Curr Period ENDING Princ Balance 9,268,489.92
16,715,004.66
Change in Principal Balance 14,940.62
782,849.51
PER CERTIFICATE DATA BY CLASS
Principal Distributed 307.084697
Interest Distributed 1,040.159507
Total Distribution 1,347.244204
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 769.116999
ENDING Principal Balance 767.879193
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 6.819420% 0.010000%
Subordinated Unpaid Amounts 1,191,347.62 970.56
993,814.90
Period Ending Class Percentages 55.450119%
Prepayment Percentages 0.000000%
Trading Factors 76.787919%
10.247599%
Certificate Denominations 250,000
Sub-Servicer Fees 3,430.61
6,186.84
Master Servicer Fees 958.14
1,727.94
Percentage Interest
Curr Period Master Servicer Adv Amt
0.00
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 3,262,228.36
Current Special Hazard Amount 1,035,235.00
POOL DELINQUENCY DATA
Unpaid Princ Number of
Blance Loans
Loans Delinquent ONE Payment 964,936.33 8
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 751,706.41 3
Total Unpaid Princ on Delinquent Loans 1,716,642.74 11
Loans in Foreclosure, INCL in Delinq 539,811.67 2
REO/Pending Cash Liquidations 211,894.74 1
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 7.0716%
Loans in Pool 115
Current Period Sub-Servicer Fee 6,186.84
Current Period Master Servicer Fee 1,727.94
Aggregate REO Losses (923,595.07)
.................................................................
...............
SEC REPORT
DISTRIBUTION DATE: 01/26/98
MONTHLY Cutoff: Dec-97
DETERMINATION DATE: 01/20/98
RUN TIME/DATE: 01/14/98 10:17 AM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 2002
SERIES: 1989-SW2
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A
CUSIP Number 760920BM9
Tot Prin & Int Distributed 146,098.76
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 46,116.08
Total Principal Prepayments 18,192.56
Principal Payoffs-In-Full 0.00
Principal Curtailments 18,192.56
Principal Liquidations 0.00
Scheduled Principal Due 27,923.52
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 99,982.68
Prepayment Interest Shortfall 67.95
Unpaid Interest Shortfall Paid 0.00
Remaining Unpaid Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 133,916,671.59
Current Period BEGINNING Prin Bal 15,186,498.87
Current Period ENDING Prin Bal 15,140,382.79
Change in Principal Balance 46,116.08
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.344364
Interest Distributed 0.746604
Total Distribution 1.090968
Total Principal Prepayments 0.135850
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 113.402601
ENDING Principal Balance 113.058237
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 7.905756%
Subordinated Unpaid Amounts
Period Ending Class Percentages 56.669488%
Prepayment Percentages 100.000000%
Trading Factors 11.305824%
Certificate Denominations 1,000
Sub-Servicer Fees 4,743.34
Master Servicer Fees 1,581.11
Percentage Interest
Current Period Master Servicer Advance 0.00
CLASS B CLASS C
TOTALS
CUSIP Number NA NA
Tot Prin & Int Distributed 98,937.44 95.42
245,131.62
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 21,325.21
67,441.29
Total Principal Prepayments 0.00
18,192.56
Principal Payoffs-In-Full 0.00
0.00
Principal Curtailments 0.00
18,192.56
Principal Liquidations 0.00
0.00
Scheduled Principal Due 21,325.21
49,248.73
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 77,612.23 95.42
177,690.33
Prepayment Interest Shortfall 51.83 0.07
119.85
Unpaid Interest Shortfall Paid
0.00
Remaining Unpaid Interest Shortfall 0.00
0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 14,221,239.46
148,137,911.05
Current Period BEGINNING Prin Bal 11,597,934.59
26,784,433.46
Current Period ENDING Prin Bal 11,576,609.38
26,716,992.17
Change in Principal Balance 21,325.21
67,441.29
PER CERTIFICATE DATA BY CLASS
Principal Distributed 374.883112
Interest Distributed 1,364.371759
Total Distribution 1,739.254871
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 815.536130
ENDING Principal Balance 814.036597
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 7.895756% 0.010000%
Subordinated Unpaid Amounts 1,906,220.52 1,572.84
1,907,793.36
Period Ending Class Percentages 43.330512%
Prepayment Percentages 0.000000%
Trading Factors 81.403660%
18.035216%
Certificate Denominations 250,000
Sub-Servicer Fees 3,626.85
8,370.19
Master Servicer Fees 1,208.94
2,790.05
Percentage Interest
Current Period Master Servicer Advance
0.00
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 1,483,753.94
Current Special Hazard Amount 1,075,579.00
Loans in Pool 134
Current Period Sub-Servicer Fee 8,370.19
Current Period Master Servicer Fee 2,790.05
POOL DELINQUENCY DATA Unpaid Number
Prin Bal of Loans
Loans Delinquent ONE Payment 811,364.16 4
Loans Delinquent TWO Payments 207,416.84 1
Loans Delinquent THREE + Payments 354,058.73 2
Tot Unpaid Prin on Delinquent Loans 1,372,839.73 7
Loans in Foreclosure, INCL in Delinq 354,058.73 2
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
6 Mo Avg Delinquencies 2+ Payments 2.4279%
Aggregate REO Losses (1,861,130.82)
.................................................................
...............
Run: 01/24/98 09:38:28
rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-4A (POOL
3098)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3098
- -----------------------------------------------------------------
- ---------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
- -----------------------------------------------------------------
- ---------------
760920BS6 69,922,443.97 8,324,518.60 6.7258
111,291.70
- -----------------------------------------------------------------
- ---------------
69,922,443.97 8,324,518.60
111,291.70
=================================================================
===============
- -----------------------------------------------------------------
- ---------------
REO LIQUIDATIONS/ REAL
ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/
PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS
BALANCE
- -----------------------------------------------------------------
- ---------------
46,403.39 0.00 157,695.09 0.00
8,213,226.90
46,403.39 0.00 157,695.09 0.00
8,213,226.90
=================================================================
===============
- -----------------------------------------------------------------
- ---------------
AMOUNT PER $1,000 UNIT
- -----------------------------------------------------------------
- ---------------
BEGINNING REO LIQ./
ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS.
TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES
DISTRIBUTION FACTOR
119.053599 1.591645 0.663641 0.000000
2.255286 117.461954
Determination Date 20-January-1998
Distribution Date 26-January-1998
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 01/24/98 09:38:28
rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-4A (POOL
3098)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- -----------------------------------------------------------------
- ---------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
3,095.50
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
1,739.81
SUBSERVICER ADVANCES THIS MONTH
4,232.60
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER OF PRINCIPAL
DELINQUENCIES:
LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2
331,525.64
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
(D) LOANS IN FORECLOSURE 1
241,642.45
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
8,213,226.90
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31
8,228,192.59
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE
42
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION
95,211.14
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION
2,548.61
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION
13,531.95
LOC AMOUNT AVAILABLE
10,030,284.55
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
0.00
SPECIAL HAZARD AMOUNT AVAILABLE
707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.4732%
NEXT PERIOD ADJUSTABLE PASS THRU RATE
6.7742%
POOL TRADING FACTOR
0.117461954
.................................................................
...............
Run: 01/24/98 09:38:28
rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-4B (POOL
3099)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3099
- -----------------------------------------------------------------
- ---------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
- -----------------------------------------------------------------
- ---------------
760920BV9 74,994,327.48 7,330,654.44 6.7500
13,462.11
- -----------------------------------------------------------------
- ---------------
74,994,327.48 7,330,654.44
13,462.11
=================================================================
===============
- -----------------------------------------------------------------
- ---------------
REO LIQUIDATIONS/ REAL
ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/
PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS
BALANCE
- -----------------------------------------------------------------
- ---------------
41,227.77 0.00 54,689.88 0.00
7,317,192.33
41,227.77 0.00 54,689.88 0.00
7,317,192.33
=================================================================
===============
- -----------------------------------------------------------------
- ---------------
AMOUNT PER $1,000 UNIT
- -----------------------------------------------------------------
- ---------------
BEGINNING REO LIQ./
ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS.
TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES
DISTRIBUTION FACTOR
97.749452 0.179508 0.549745 0.000000
0.729253 97.569944
Determination Date 20-January-1998
Distribution Date 26-January-1998
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 01/24/98 09:38:28
rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-4B (POOL
3099)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- -----------------------------------------------------------------
- ---------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
2,573.02
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
1,533.77
SUBSERVICER ADVANCES THIS MONTH
5,055.87
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER OF PRINCIPAL
DELINQUENCIES:
LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4
435,686.59
(B) TWO MONTHLY PAYMENTS: 1
52,608.44
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
(D) LOANS IN FORECLOSURE 2
190,745.09
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
7,317,192.33
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31
7,329,111.64
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE
51
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION
1,273.93
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION
12,188.18
LOC AMOUNT AVAILABLE
10,030,284.55
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
0.00
SPECIAL HAZARD AMOUNT AVAILABLE
707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.4877%
NEXT PERIOD ADJUSTABLE PASS THRU RATE
6.7832%
POOL TRADING FACTOR
0.097569944
.................................................................
...............
Run: 01/24/98 09:38:28
rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-4C (POOL
3100)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3100
- -----------------------------------------------------------------
- ---------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
- -----------------------------------------------------------------
- ---------------
760920BT4 37,402,303.81 5,497,230.77 7.6743
13,772.33
- -----------------------------------------------------------------
- ---------------
37,402,303.81 5,497,230.77
13,772.33
=================================================================
===============
- -----------------------------------------------------------------
- ---------------
REO LIQUIDATIONS/ REAL
ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/
PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS
BALANCE
- -----------------------------------------------------------------
- ---------------
35,121.59 0.00 48,893.92 0.00
5,483,458.44
35,121.59 0.00 48,893.92 0.00
5,483,458.44
=================================================================
===============
- -----------------------------------------------------------------
- ---------------
AMOUNT PER $1,000 UNIT
- -----------------------------------------------------------------
- ---------------
BEGINNING REO LIQ./
ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS.
TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES
DISTRIBUTION FACTOR
146.975726 0.368221 0.939022 0.000000
1.307243 146.607505
Determination Date 20-January-1998
Distribution Date 26-January-1998
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 01/24/98 09:38:28
rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-4C (POOL
3100)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- -----------------------------------------------------------------
- ---------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
1,995.48
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
1,164.81
SUBSERVICER ADVANCES THIS MONTH
3,215.99
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER OF PRINCIPAL
DELINQUENCIES:
LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3
401,999.82
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
(D) LOANS IN FORECLOSURE 1
442,629.18
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
5,483,458.44
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31
5,497,247.13
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE
31
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION
5,406.12
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION
8,366.21
LOC AMOUNT AVAILABLE
10,030,284.55
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
0.00
SPECIAL HAZARD AMOUNT AVAILABLE
707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.3595%
NEXT PERIOD ADJUSTABLE PASS THRU RATE
7.6741%
POOL TRADING FACTOR
0.146607505
.................................................................
...............
Run: 01/24/98 09:38:28
rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-4D (POOL
3101)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3101
- -----------------------------------------------------------------
- ---------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
- -----------------------------------------------------------------
- ---------------
760920BQ0 22,040,775.69 2,771,871.75 7.6505
4,185.37
- -----------------------------------------------------------------
- ---------------
22,040,775.69 2,771,871.75
4,185.37
=================================================================
===============
- -----------------------------------------------------------------
- ---------------
REO LIQUIDATIONS/ REAL
ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/
PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS
BALANCE
- -----------------------------------------------------------------
- ---------------
17,671.84 0.00 21,857.21 0.00
2,767,686.38
17,671.84 0.00 21,857.21 0.00
2,767,686.38
=================================================================
===============
- -----------------------------------------------------------------
- ---------------
AMOUNT PER $1,000 UNIT
- -----------------------------------------------------------------
- ---------------
BEGINNING REO LIQ./
ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS.
TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES
DISTRIBUTION FACTOR
125.761080 0.189892 0.801779 0.000000
0.991671 125.571188
Determination Date 20-January-1998
Distribution Date 26-January-1998
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 01/24/98 09:38:28
rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-4D (POOL
3101)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- -----------------------------------------------------------------
- ---------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
1,000.25
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
577.47
SUBSERVICER ADVANCES THIS MONTH
645.48
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER OF PRINCIPAL
DELINQUENCIES:
LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1
78,631.98
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
(D) LOANS IN FORECLOSURE 0
0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
2,767,686.38
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31
2,771,480.42
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE
17
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION
4,185.37
LOC AMOUNT AVAILABLE
10,030,284.55
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
0.00
SPECIAL HAZARD AMOUNT AVAILABLE
707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.3336%
NEXT PERIOD ADJUSTABLE PASS THRU RATE
7.6505%
POOL TRADING FACTOR
0.125571188
.................................................................
...............
Run: 01/24/98 09:38:28
rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-4E (POOL
3102)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3102
- -----------------------------------------------------------------
- ---------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
- -----------------------------------------------------------------
- ---------------
760920BR8 20,728,527.60 1,797,949.61 7.6396
2,628.02
- -----------------------------------------------------------------
- ---------------
20,728,527.60 1,797,949.61
2,628.02
=================================================================
===============
- -----------------------------------------------------------------
- ---------------
REO LIQUIDATIONS/ REAL
ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/
PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS
BALANCE
- -----------------------------------------------------------------
- ---------------
11,446.35 0.00 14,074.37 0.00
1,795,321.59
11,446.35 0.00 14,074.37 0.00
1,795,321.59
=================================================================
===============
- -----------------------------------------------------------------
- ---------------
AMOUNT PER $1,000 UNIT
- -----------------------------------------------------------------
- ---------------
BEGINNING REO LIQ./
ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS.
TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES
DISTRIBUTION FACTOR
86.737932 0.126783 0.552203 0.000000
0.678986 86.611149
Determination Date 20-January-1998
Distribution Date 26-January-1998
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 01/24/98 09:38:28
rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-4E (POOL
3102)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- -----------------------------------------------------------------
- ---------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
670.37
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
374.57
SUBSERVICER ADVANCES THIS MONTH
567.27
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER OF PRINCIPAL
DELINQUENCIES:
LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1
70,966.02
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
(D) LOANS IN FORECLOSURE 0
0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
1,795,321.59
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31
1,798,051.13
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE
5
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION
2,628.02
LOC AMOUNT AVAILABLE
10,030,284.55
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
0.00
SPECIAL HAZARD AMOUNT AVAILABLE
707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.3371%
NEXT PERIOD ADJUSTABLE PASS THRU RATE
7.6396%
POOL TRADING FACTOR
0.086611149
.................................................................
...............
SEC REPORT
DISTRIBUTION DATE: 01/26/98
MONTHLY Cutoff: Dec-97
DETERMINATION DATE: 01/20/98
RUN TIME/DATE: 01/14/98 03:47 PM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4015
SERIES: 1989-S4
SELLER: Residential Funding Mortgage Securities I, Inc
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A-1 CLASS A-2
CUSIP Number 760920BZ0 760920CA4
Tot Principal and Interest Distr 577,099.05 2,767.16
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 525,810.07 72.58
Total Principal Prepayments 517,257.34 71.40
Principal Payoffs-In-Full 448,165.21 61.86
Principal Curtailments 1,840.10 0.25
Principal Liquidations 67,252.03 9.29
Scheduled Principal Due 8,552.73 1.18
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 51,288.98 2,694.58
Prepayment Interest Shortfall 1,502.64 78.85
Unpaid Interest Shortfall Paid 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
Current Period Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 77,408,317.05 10,000.00
Current Period BEGINNING Prin Bal 7,803,927.84 1,078.71
Current Period ENDING Prin Bal 7,278,117.77 1,006.13
Change in Principal Balance 525,810.07 72.58
PER CERTIFICATE DATA BY CLASS
Principal Distributed 6.792682 7.258000
Interest Distributed 0.662577 269.458000
Total Distribution 6.682193 7.140000
Total Principal Prepayments 0.000000 0.000000
Current Period Interest Shortfall 0.000000 0.000000
BEGINNING Principal Balance 0.000000 0.000000
ENDING Principal Balance 94.022426 100.613000
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.1177% 0.2500%
Subordinated Unpaid Amounts
Period Ending Class Percentages 57.1593% 0.0079%
Prepayment Percentages 100.0000% 100.0000%
Trading Factors 9.4022% 10.0613%
Certificate Denominations 1,000 1,000
Sub-Servicer fees 3,509.60 0.49
Master Servicer Fees 766.04 0.11
Current Period Master Servicer Advanc 0.00 0.00
Deferred Interest Added to Principal 0.00
CLASS B CLASS C
TOTALS
CUSIP Number NA NA
Tot Principal and Interest Distr 50,068.51 11.35
629,946.07
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 13,873.65 3.33
539,759.63
Total Principal Prepayments
Principal Payoffs-In-Full
Principal Curtailments
Principal Liquidations
Scheduled Principal Due
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 36,194.86 8.02
90,186.44
Prepayment Interest Shortfall
Unpaid Interest Shortfall Paid
Remaining Unpaid Interest Shortfall
Current Period Interest Shortfall
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 7,423,674.24 0.00
84,841,991.29
Current Period BEGINNING Prin Bal 5,507,265.62 140.31
13,312,412.48
Current Period ENDING Prin Bal 5,453,769.75 138.97
12,733,032.62
Change in Principal Balance 53,495.87 1.34
579,379.86
PER CERTIFICATE DATA BY CLASS
Principal Distributed 467.209685
Interest Distributed 1,218.899794
Total Principal Prepayments
Unpaid Interest Shortfall Paid
Current Period Interest Shortfall
Unpaid Interest Shortfall Remaining
ENDING Principal Balance 734.645618
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
0.00
Passthru Rate 8.1177% 8.1177%
Subordinated Unpaid Amounts 2,444,252.68 554.00
Period Ending Class Percentages 42.8317% 0.0011%
100.0000%
Prepayment Percentages 0.0000% 0.0000%
Trading Factors 73.4646%
Certificate Denominations 250,000
Sub-Servicer fees 2,476.74
5,986.83
Master Servicer Fees 540.60
1,306.75
Cur Period Master Servicer Advance
0.00
Deferred Interest Added to Principal 0.00 0.00
0.00
OTHER OTHER
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 1,935,824.00
Current Special Hazard Amount 905,342.00
Suspense Net (charges)/Recoveries (3,107.95)
Unpaid Number
POOL DELINQUENCY DATA Prin Bal of Loans
Loans Delinquent ONE Payment 841,955.53 5
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 681,338.69 3
Tot Unpaid Principal on Delinq Loans 1,523,294.22 8
Loans in Foreclosure (incl in delinq) 397,486.61 2
REO/Pending Cash Liquidations 283,852.08 1
6 Mo Avg Delinquencies 2+ Payments 8.8096%
Loans in Pool 68
Current Period Sub-Servicer Fee 5,986.89
Current Period Master Servicer Fee 1,306.76
Aggregate REO Losses (2,303,894.09)
.................................................................
...............
Run: 01/24/98 09:38:28
rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-5A (POOL
3105)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3105
- -----------------------------------------------------------------
- ---------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
- -----------------------------------------------------------------
- ---------------
760920CC0 87,338,199.16 14,189,185.64 7.6737
167,672.67
- -----------------------------------------------------------------
- ---------------
87,338,199.16 14,189,185.64
167,672.67
=================================================================
===============
- -----------------------------------------------------------------
- ---------------
REO LIQUIDATIONS/ REAL
ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/
PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS
BALANCE
- -----------------------------------------------------------------
- ---------------
90,666.05 0.00 258,338.72 0.00
14,021,512.97
90,666.05 0.00 258,338.72 0.00
14,021,512.97
=================================================================
===============
- -----------------------------------------------------------------
- ---------------
AMOUNT PER $1,000 UNIT
- -----------------------------------------------------------------
- ---------------
BEGINNING REO LIQ./
ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS.
TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES
DISTRIBUTION FACTOR
162.462540 1.919809 1.038103 0.000000
2.957912 160.542730
Determination Date 20-January-1998
Distribution Date 26-January-1998
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 01/24/98 09:38:28
rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-5A (POOL
3105)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- -----------------------------------------------------------------
- ---------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
4,769.06
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
4,377.68
SUBSERVICER ADVANCES THIS MONTH
3,111.45
MASTER SERVICER ADVANCES THIS MONTH
3,564.80
NUMBER OF PRINCIPAL
DELINQUENCIES:
LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1
127,247.72
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
(D) LOANS IN FORECLOSURE 3
514,220.54
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
14,021,512.97
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31
13,589,899.56
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE
74
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
453,491.50
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION
141,632.27
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION
5,730.25
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION
20,310.15
MORTGAGE POOL INSURANCE
8,461,544.04
SPECIAL HAZARD LOSS COVERAGE
1,996,946.00
BANKRUPTCY BOND
104,405.00
MORTGAGE REPURCHASE BOND
0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.4648%
NEXT PERIOD ADJUSTABLE PASS THRU RATE
7.6670%
POOL TRADING FACTOR
0.160542730
.................................................................
...............
Run: 01/24/98 09:38:28
rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-5B (POOL
3106)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3106
- -----------------------------------------------------------------
- ---------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
- -----------------------------------------------------------------
- ---------------
760920CE6 62,922,765.27 8,520,410.51 8.5000
310,036.14
- -----------------------------------------------------------------
- ---------------
62,922,765.27 8,520,410.51
310,036.14
=================================================================
===============
- -----------------------------------------------------------------
- ---------------
REO LIQUIDATIONS/ REAL
ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/
PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS
BALANCE
- -----------------------------------------------------------------
- ---------------
58,297.78 0.00 368,333.92 0.00
8,210,374.37
58,297.78 0.00 368,333.92 0.00
8,210,374.37
=================================================================
===============
- -----------------------------------------------------------------
- ---------------
AMOUNT PER $1,000 UNIT
- -----------------------------------------------------------------
- ---------------
BEGINNING REO LIQ./
ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS.
TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES
DISTRIBUTION FACTOR
135.410618 4.927249 0.926497 0.000000
5.853746 130.483369
Determination Date 20-January-1998
Distribution Date 26-January-1998
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 01/24/98 09:38:28
rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-5B (POOL
3106)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- -----------------------------------------------------------------
- ---------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
3,290.14
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
2,498.83
SUBSERVICER ADVANCES THIS MONTH
6,960.41
MASTER SERVICER ADVANCES THIS MONTH
2,784.10
NUMBER OF PRINCIPAL
DELINQUENCIES:
LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2
388,225.05
(B) TWO MONTHLY PAYMENTS: 3
293,390.18
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
(D) LOANS IN FORECLOSURE 2
301,778.44
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
8,210,374.37
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31
7,889,011.30
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE
57
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
333,401.96
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION
299,590.08
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION
395.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION
10,051.06
MORTGAGE POOL INSURANCE
8,461,544.04
SPECIAL HAZARD LOSS COVERAGE
1,996,946.00
BANKRUPTCY BOND
104,405.00
MORTGAGE REPURCHASE BOND
0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
9.3791%
NEXT PERIOD ADJUSTABLE PASS THRU RATE
8.5000%
POOL TRADING FACTOR
0.130483369
.................................................................
...............
Run: 01/24/98 09:38:28
rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-7 (POOL
3108)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3108
- -----------------------------------------------------------------
- ---------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
- -----------------------------------------------------------------
- ---------------
760920CG1 120,931,254.07 2,116,998.09 10.0000
2,129.25
- -----------------------------------------------------------------
- ---------------
120,931,254.07 2,116,998.09
2,129.25
=================================================================
===============
- -----------------------------------------------------------------
- ---------------
REO LIQUIDATIONS/ REAL
ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/
PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS
BALANCE
- -----------------------------------------------------------------
- ---------------
17,640.11 0.00 19,769.36 0.00
2,114,868.84
17,640.11 0.00 19,769.36 0.00
2,114,868.84
=================================================================
===============
- -----------------------------------------------------------------
- ---------------
AMOUNT PER $1,000 UNIT
- -----------------------------------------------------------------
- ---------------
BEGINNING REO LIQ./
ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS.
TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES
DISTRIBUTION FACTOR
17.505798 0.017607 0.145869 0.000000
0.163476 17.488191
Determination Date 20-January-1998
Distribution Date 26-January-1998
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 01/24/98 09:38:28
rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-7 (POOL
3108)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- -----------------------------------------------------------------
- ---------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
750.35
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
2,212.22
SUBSERVICER ADVANCES THIS MONTH
3,441.98
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER OF PRINCIPAL
DELINQUENCIES:
LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0
0.00
(B) TWO MONTHLY PAYMENTS: 1
114,851.76
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
(D) LOANS IN FORECLOSURE 1
227,064.03
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
2,114,868.84
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31
2,118,807.61
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE
12
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION
184.46
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION
1,944.79
MORTGAGE POOL INSURANCE
2,575,831.45
SPECIAL HAZARD LOSS COVERAGE
1,516,886.00
BANKRUPTCY BOND
100,000.00
MORTGAGE REPURCHASE BOND
0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
11.6785%
NEXT PERIOD ADJUSTABLE PASS THRU RATE
10.0000%
POOL TRADING FACTOR
0.017488191
.................................................................
...............
Run: 01/24/98 09:38:28
rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-2 (POOL
3117)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3117
- -----------------------------------------------------------------
- ---------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
- -----------------------------------------------------------------
- ---------------
760920DA3 193,971,603.35 1,878,977.23 10.5000
1,600.40
- -----------------------------------------------------------------
- ---------------
193,971,603.35 1,878,977.23
1,600.40
=================================================================
===============
- -----------------------------------------------------------------
- ---------------
REO LIQUIDATIONS/ REAL
ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/
PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS
BALANCE
- -----------------------------------------------------------------
- ---------------
16,441.05 0.00 18,041.45 0.00
1,877,376.83
16,441.05 0.00 18,041.45 0.00
1,877,376.83
=================================================================
===============
- -----------------------------------------------------------------
- ---------------
AMOUNT PER $1,000 UNIT
- -----------------------------------------------------------------
- ---------------
BEGINNING REO LIQ./
ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS.
TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES
DISTRIBUTION FACTOR
9.686868 0.008251 0.084760 0.000000
0.093011 9.678617
Determination Date 20-January-1998
Distribution Date 26-January-1998
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 01/24/98 09:38:28
rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-2 (POOL
3117)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- -----------------------------------------------------------------
- ---------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
653.83
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
933.38
SUBSERVICER ADVANCES THIS MONTH
8,946.23
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER OF PRINCIPAL
DELINQUENCIES:
LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1
201,432.05
(B) TWO MONTHLY PAYMENTS: 1
424,633.36
(C) THREE OR MORE MONTHLY PAYMENTS: 1
250,084.60
(D) LOANS IN FORECLOSURE 0
0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
1,877,376.83
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31
1,880,526.92
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE
7
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION
1,600.40
MORTGAGE POOL INSURANCE
986,101.35
SPECIAL HAZARD LOSS COVERAGE
856,064.00
BANKRUPTCY BOND
100,000.00
MORTGAGE REPURCHASE BOND
0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
11.5137%
NEXT PERIOD ADJUSTABLE PASS THRU RATE
10.5000%
POOL TRADING FACTOR
0.009678617
.................................................................
...............
Run: 01/24/98 09:38:28
rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-3A (POOL
3118)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3118
- -----------------------------------------------------------------
- ---------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
- -----------------------------------------------------------------
- ---------------
760920DB1 46,306,707.62 7,794,880.34 7.4243
520,429.81
- -----------------------------------------------------------------
- ---------------
46,306,707.62 7,794,880.34
520,429.81
=================================================================
===============
- -----------------------------------------------------------------
- ---------------
REO LIQUIDATIONS/ REAL
ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/
PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS
BALANCE
- -----------------------------------------------------------------
- ---------------
47,995.86 0.00 568,425.67 0.00
7,274,450.53
47,995.86 0.00 568,425.67 0.00
7,274,450.53
=================================================================
===============
- -----------------------------------------------------------------
- ---------------
AMOUNT PER $1,000 UNIT
- -----------------------------------------------------------------
- ---------------
BEGINNING REO LIQ./
ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS.
TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES
DISTRIBUTION FACTOR
168.331560 11.238756 1.036477 0.000000
12.275233 157.092804
Determination Date 20-January-1998
Distribution Date 26-January-1998
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 01/24/98 09:38:28
rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-3A (POOL
3118)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- -----------------------------------------------------------------
- ---------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
3,115.79
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
2,486.07
SUBSERVICER ADVANCES THIS MONTH
6,090.94
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER OF PRINCIPAL
DELINQUENCIES:
LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3
769,439.56
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
(D) LOANS IN FORECLOSURE 0
0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
7,274,450.53
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31
7,284,955.60
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE
36
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION
287,182.63
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION
482.55
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
221,925.99
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION
10,838.64
FSA GUARANTY INSURANCE POLICY
5,564,361.10
BANKRUPTCY AMOUNT AVAILABLE
102,899.00
FRAUD AMOUNT AVAILABLE
0.00
SPECIAL HAZARD AMOUNT AVAILABLE
862,471.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.2123%
NEXT PERIOD ADJUSTABLE PASS THRU RATE
7.3582%
POOL TRADING FACTOR
0.157092804
.................................................................
...............
Run: 01/24/98 09:38:28
rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-3B (POOL
3119)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3119
- -----------------------------------------------------------------
- ---------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
- -----------------------------------------------------------------
- ---------------
760920DC9 19,212,019.52 2,740,998.36 7.6646
4,947.47
- -----------------------------------------------------------------
- ---------------
19,212,019.52 2,740,998.36
4,947.47
=================================================================
===============
- -----------------------------------------------------------------
- ---------------
REO LIQUIDATIONS/ REAL
ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/
PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS
BALANCE
- -----------------------------------------------------------------
- ---------------
17,499.89 0.00 22,447.36 0.00
2,736,050.89
17,499.89 0.00 22,447.36 0.00
2,736,050.89
=================================================================
===============
- -----------------------------------------------------------------
- ---------------
AMOUNT PER $1,000 UNIT
- -----------------------------------------------------------------
- ---------------
BEGINNING REO LIQ./
ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS.
TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES
DISTRIBUTION FACTOR
142.671017 0.257520 0.910882 0.000000
1.168402 142.413497
Determination Date 20-January-1998
Distribution Date 26-January-1998
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 01/24/98 09:38:28
rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-3B (POOL
3119)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- -----------------------------------------------------------------
- ---------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
917.10
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
863.89
SUBSERVICER ADVANCES THIS MONTH
0.00
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER OF PRINCIPAL
DELINQUENCIES:
LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0
0.00
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
(D) LOANS IN FORECLOSURE 0
0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
2,736,050.89
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31
2,739,648.47
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE
16
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION
1,147.27
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION
3,800.20
FSA GUARANTY INSURANCE POLICY
5,564,361.10
BANKRUPTCY AMOUNT AVAILABLE
102,899.00
FRAUD AMOUNT AVAILABLE
0.00
SPECIAL HAZARD AMOUNT AVAILABLE
862,471.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.4411%
NEXT PERIOD ADJUSTABLE PASS THRU RATE
7.6646%
POOL TRADING FACTOR
0.142413497
.................................................................
...............
Run: 01/24/98 09:38:28
rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-3C (POOL
3120)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3120
- -----------------------------------------------------------------
- ---------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
- -----------------------------------------------------------------
- ---------------
760920DD7 15,507,832.37 1,571,520.07 8.5000
2,296.85
- -----------------------------------------------------------------
- ---------------
15,507,832.37 1,571,520.07
2,296.85
=================================================================
===============
- -----------------------------------------------------------------
- ---------------
REO LIQUIDATIONS/ REAL
ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/
PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS
BALANCE
- -----------------------------------------------------------------
- ---------------
11,128.76 0.00 13,425.61 0.00
1,569,223.22
11,128.76 0.00 13,425.61 0.00
1,569,223.22
=================================================================
===============
- -----------------------------------------------------------------
- ---------------
AMOUNT PER $1,000 UNIT
- -----------------------------------------------------------------
- ---------------
BEGINNING REO LIQ./
ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS.
TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES
DISTRIBUTION FACTOR
101.337185 0.148109 0.717622 0.000000
0.865731 101.189075
Determination Date 20-January-1998
Distribution Date 26-January-1998
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 01/24/98 09:38:28
rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-3C (POOL
3120)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- -----------------------------------------------------------------
- ---------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
620.13
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
493.95
SUBSERVICER ADVANCES THIS MONTH
0.00
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER OF PRINCIPAL
DELINQUENCIES:
LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0
0.00
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
(D) LOANS IN FORECLOSURE 0
0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
1,569,223.22
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31
1,571,118.37
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE
8
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION
401.70
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION
1,895.15
FSA GUARANTY INSURANCE POLICY
5,564,361.10
BANKRUPTCY AMOUNT AVAILABLE
102,899.00
FRAUD AMOUNT AVAILABLE
0.00
SPECIAL HAZARD AMOUNT AVAILABLE
862,471.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
9.3485%
NEXT PERIOD ADJUSTABLE PASS THRU RATE
8.5000%
POOL TRADING FACTOR
0.101189075
.................................................................
...............
Run: 01/24/98 09:38:28
rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-8 (POOL
3129)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3129
- -----------------------------------------------------------------
- ---------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
- -----------------------------------------------------------------
- ---------------
A 760920ED6 95,187,660.42 2,206,880.82 10.5000
1,825.66
S 760920ED6 0.00 0.00 0.7162
0.00
- -----------------------------------------------------------------
- ---------------
95,187,660.42 2,206,880.82
1,825.66
=================================================================
===============
- -----------------------------------------------------------------
- ---------------
REO LIQUIDATIONS/ REAL
ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/
PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS
BALANCE
- -----------------------------------------------------------------
- ---------------
A 19,309.54 0.00 21,135.20 0.00
2,205,055.16
S 1,317.09 0.00 1,317.09 0.00
0.00
20,626.63 0.00 22,452.29 0.00
2,205,055.16
=================================================================
===============
- -----------------------------------------------------------------
- ---------------
AMOUNT PER $1,000 UNIT
- -----------------------------------------------------------------
- ---------------
BEGINNING REO LIQ./
ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS.
TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES
DISTRIBUTION FACTOR
A 23.184526 0.019180 0.202858 0.000000
0.222038 23.165347
S 0.000000 0.000000 0.013837 0.000000
0.013837 0.000000
Determination Date 20-January-1998
Distribution Date 26-January-1998
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 01/24/98 09:38:28
rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-8 (POOL
3129)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- -----------------------------------------------------------------
- ---------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
836.49
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
230.60
SUBSERVICER ADVANCES THIS MONTH
0.00
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER OF PRINCIPAL
DELINQUENCIES:
LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0
0.00
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
(D) LOANS IN FORECLOSURE 0
0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
2,205,055.16
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31
2,206,804.15
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE
9
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION
76.64
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION
1,749.02
FSA GUARANTY INSURANCE POLICY
1,549,931.49
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
0.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,375,622.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
11.7960%
NEXT PERIOD ADJUSTABLE PASS THRU RATE
10.5000%
POOL TRADING FACTOR
0.023165347
.................................................................
...............
Run: 01/26/98 10:40:43
REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1990-S14
(POOL # 4027)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4027
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A 760920FU7 98,165,276.00 945,205.93 9.883179 %
247,009.19
I 760920FV5 10,000.00 514.56 0.000000 %
514.56
B 11,825,033.00 4,714,289.77 9.883179 %
5,187.12
S 760920FW3 0.00 0.00 0.250000 %
0.00
- -----------------------------------------------------------------
- --------------
110,000,309.00 5,660,010.26
252,710.87
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A 7,770.78 254,779.97 0.00 0.00
698,196.74
I 0.00 514.56 0.00 0.00
0.00
B 38,757.37 43,944.49 0.00 0.00
4,709,106.88
S 1,177.06 1,177.06 0.00 0.00
0.00
- -----------------------------------------------------------------
- --------------
47,705.21 300,416.08 0.00 0.00
5,407,303.62
=================================================================
==============
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A 9.628720 2.516258 0.079160 2.595418 0.000000
7.112461
I 51.456000 51.456000 0.000000 51.456000 0.000000
0.000000
B 398.670327 0.438656 3.277570 3.716226 0.000000
398.232029
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:40:44
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-S14 (POOL
# 4027)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4027
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
1,176.65
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
592.73
SUBSERVICER ADVANCES THIS MONTH
2,583.56
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 0
0.00
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
1
AGGREGATE PRINCIPAL BALANCE
315,130.53
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
5,407,303.62
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
19
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
246,484.03
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR
SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 16.70881230 %
83.29118770 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 %
0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 12.91210530 %
87.08789470 %
CLASS S - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.0000 %
LETTER OF CREDIT - TOTAL AVAILABLE AMOUNT
7,793,146.50
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
0.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,027,272.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.87500000
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
0.00
POOL TRADING FACTOR:
4.91571675
.................................................................
...............
Run: 01/24/98 09:38:28
rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-R16 (POOL
2009)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 2009
- -----------------------------------------------------------------
- ---------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
- -----------------------------------------------------------------
- ---------------
760920FT0 190,576,742.37 19,792,280.49 7.3130
37,070.60
- -----------------------------------------------------------------
- ---------------
190,576,742.37 19,792,280.49
37,070.60
=================================================================
===============
- -----------------------------------------------------------------
- ---------------
REO LIQUIDATIONS/ REAL
ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/
PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS
BALANCE
- -----------------------------------------------------------------
- ---------------
120,578.71 0.00 157,649.31 0.00
19,755,209.89
120,578.71 0.00 157,649.31 0.00
19,755,209.89
=================================================================
===============
- -----------------------------------------------------------------
- ---------------
AMOUNT PER $1,000 UNIT
- -----------------------------------------------------------------
- ---------------
BEGINNING REO LIQ./
ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS.
TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES
DISTRIBUTION FACTOR
103.854648 0.194518 0.632704 0.000000
0.827222 103.660130
Determination Date 20-January-1998
Distribution Date 26-January-1998
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 01/24/98 09:38:28
rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-R16
(POOL 2009)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- -----------------------------------------------------------------
- ---------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
6,926.03
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
5,308.51
SUBSERVICER ADVANCES THIS MONTH
10,505.31
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER OF PRINCIPAL
DELINQUENCIES:
LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4
923,687.66
(B) TWO MONTHLY PAYMENTS: 2
383,778.65
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
(D) LOANS IN FORECLOSURE 0
0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
19,755,209.89
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31
19,780,162.91
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE
81
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION
6,527.40
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION
30,543.20
LOC AMOUNT AVAILABLE
1,432,190.00
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
0.00
SPECIAL HAZARD AMOUNT AVAILABLE
0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.0531%
NEXT PERIOD ADJUSTABLE PASS THRU RATE
7.3131%
POOL TRADING FACTOR
0.103660130
.................................................................
...............
Run: 01/24/98 09:38:28
rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-4 (POOL
3151)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3151
- -----------------------------------------------------------------
- ---------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
- -----------------------------------------------------------------
- ---------------
760920HN1 139,233,192.04 25,015,670.99 6.6100
1,170,683.49
- -----------------------------------------------------------------
- ---------------
139,233,192.04 25,015,670.99
1,170,683.49
=================================================================
===============
- -----------------------------------------------------------------
- ---------------
REO LIQUIDATIONS/ REAL
ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/
PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS
BALANCE
- -----------------------------------------------------------------
- ---------------
133,176.46 0.00 1,303,859.95 0.00
23,844,987.50
133,176.46 0.00 1,303,859.95 0.00
23,844,987.50
=================================================================
===============
- -----------------------------------------------------------------
- ---------------
AMOUNT PER $1,000 UNIT
- -----------------------------------------------------------------
- ---------------
BEGINNING REO LIQ./
ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS.
TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES
DISTRIBUTION FACTOR
179.667439 8.408078 0.956499 0.000000
9.364577 171.259361
Determination Date 20-January-1998
Distribution Date 26-January-1998
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 01/24/98 09:38:28
rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-4 (POOL
3151)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- -----------------------------------------------------------------
- ---------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
8,316.53
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
7,552.77
SUBSERVICER ADVANCES THIS MONTH
28,553.68
MASTER SERVICER ADVANCES THIS MONTH
1,535.33
NUMBER OF PRINCIPAL
DELINQUENCIES:
LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6
1,504,053.10
(B) TWO MONTHLY PAYMENTS: 3
749,830.93
(C) THREE OR MORE MONTHLY PAYMENTS: 1
218,029.22
(D) LOANS IN FORECLOSURE 7
1,772,539.19
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
23,844,987.50
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31
23,674,148.63
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE
96
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
224,449.20
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION
1,125,368.50
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION
11,841.69
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION
33,473.30
LOC AMOUNT AVAILABLE
2,136,944.03
BANKRUPTCY AMOUNT AVAILABLE
787,159.00
FRAUD AMOUNT AVAILABLE
0.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,865,146.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.4301%
NEXT PERIOD ADJUSTABLE PASS THRU RATE
6.6381%
POOL TRADING FACTOR
0.171259361
.................................................................
...............
Run: 01/24/98 09:38:28
rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-R9 (POOL
2014)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 2014
- -----------------------------------------------------------------
- ---------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
- -----------------------------------------------------------------
- ---------------
A 760920HW1 180,816,953.83 33,292,215.02 5.9060
242,114.23
S 760920JG4 0.00 0.00 0.5500
0.00
- -----------------------------------------------------------------
- ---------------
180,816,953.83 33,292,215.02
242,114.23
=================================================================
===============
- -----------------------------------------------------------------
- ---------------
REO LIQUIDATIONS/ REAL
ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/
PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS
BALANCE
- -----------------------------------------------------------------
- ---------------
A 163,053.18 0.00 405,167.41 0.00
33,050,100.79
S 15,184.43 0.00 15,184.43 0.00
0.00
178,237.61 0.00 420,351.84 0.00
33,050,100.79
=================================================================
===============
- -----------------------------------------------------------------
- ---------------
AMOUNT PER $1,000 UNIT
- -----------------------------------------------------------------
- ---------------
BEGINNING REO LIQ./
ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS.
TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES
DISTRIBUTION FACTOR
A 184.121092 1.339002 0.901758 0.000000
2.240760 182.782090
S 0.000000 0.000000 0.083977 0.000000
0.083977 0.000000
Determination Date 20-January-1998
Distribution Date 26-January-1998
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 01/24/98 09:38:28
rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-R9 (POOL
2014)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- -----------------------------------------------------------------
- ---------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
11,047.22
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
8,892.95
SUBSERVICER ADVANCES THIS MONTH
5,424.77
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER OF PRINCIPAL
DELINQUENCIES:
LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2
720,393.02
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
(D) LOANS IN FORECLOSURE 0
0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
33,050,100.79
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31
33,094,030.86
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE
136
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION
173,361.90
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION
10,253.63
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION
58,498.70
LOC AMOUNT AVAILABLE
2,502,726.14
BANKRUPTCY AMOUNT AVAILABLE
1,022,179.00
FRAUD AMOUNT AVAILABLE
0.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,686,952.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.1779%
NEXT PERIOD ADJUSTABLE PASS THRU RATE
5.9073%
POOL TRADING FACTOR
0.182782090
.................................................................
...............
Run: 01/26/98 10:40:45
REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-S11
(POOL # 4037)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4037
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760920JY5 41,630,000.00 0.00 10.000000 %
0.00
A-2 760920JZ2 8,734,000.00 868,155.91 10.000000 %
713.79
A-3 760920KA5 62,000,000.00 1,068,732.90 10.000000 %
878.70
A-4 760920KB3 10,000.00 163.09 0.712900 %
0.13
B 10,439,807.67 1,647,493.06 10.000000 %
1,354.55
R 0.00 9.25 10.000000 %
0.01
- -----------------------------------------------------------------
- --------------
122,813,807.67 3,584,554.21
2,947.18
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 0.00 0.00 0.00 0.00
0.00
A-2 7,234.63 7,948.42 0.00 0.00
867,442.12
A-3 8,906.11 9,784.81 0.00 0.00
1,067,854.20
A-4 2,129.52 2,129.65 0.00 0.00
162.96
B 13,729.05 15,083.60 0.00 0.00
1,646,138.51
R 1.44 1.45 0.00 0.00
9.24
- -----------------------------------------------------------------
- --------------
32,000.75 34,947.93 0.00 0.00
3,581,607.03
=================================================================
==============
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-2 99.399578 0.081725 0.828330 0.910055 0.000000
99.317852
A-3 17.237627 0.014173 0.143647 0.157820 0.000000
17.223455
A-4 16.309000 0.013000 212.952000 212.965000 0.000000
16.296000
B 157.808756 0.129748 1.315068 1.444816 0.000000
157.679007
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:40:46
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-S11 (POOL
# 4037)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4037
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
1,419.81
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
373.38
SUBSERVICER ADVANCES THIS MONTH
4,861.97
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 0
0.00
(B) TWO MONTHLY PAYMENTS: 1
242,205.58
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
1
AGGREGATE PRINCIPAL BALANCE
251,697.85
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
3,581,607.03
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
14
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR
SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 54.03910880 %
45.96089120 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 %
0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 54.03910880 %
45.96089120 %
CLASS A-4 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.7129 %
BANKRUPTCY AMOUNT AVAILABLE
489,203.00
FRAUD AMOUNT AVAILABLE
0.00
SPECIAL HAZARD AMOUNT AVAILABLE
949,988.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
11.31320837
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
0.00
POOL TRADING FACTOR:
2.91629019
.................................................................
...............
Run: 01/26/98 10:40:33
REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-R13
(POOL # 2015)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 2015
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A 145,575,900.00 8,156,060.50 7.041644 %
26,278.25
R 760920KT4 100.00 0.00 7.041644 %
0.00
B 10,120,256.77 6,628,454.32 7.041644 %
10,287.09
- -----------------------------------------------------------------
- --------------
155,696,256.77 14,784,514.82
36,565.34
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A 47,817.91 74,096.16 0.00 0.00
8,129,782.25
R 0.00 0.00 0.00 0.00
0.00
B 38,861.76 49,148.85 0.00 401.13
6,617,766.11
- -----------------------------------------------------------------
- --------------
86,679.67 123,245.01 0.00 401.13
14,747,548.36
=================================================================
==============
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A 56.026173 0.180512 0.328474 0.508986 0.000000
55.845660
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
B 654.968987 1.016485 3.839996 4.856481 0.000000
653.912866
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:40:34
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-R13 (POOL
# 2015)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 2015
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
4,985.33
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
1,618.88
SPREAD
2,769.60
SUBSERVICER ADVANCES THIS MONTH
0.00
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 0
0.00
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
0
AGGREGATE PRINCIPAL BALANCE
0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
14,747,548.36
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
60
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
13,126.81
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR
SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 55.16623710 %
44.83376290 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 %
0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 55.12633050 %
44.87366950 %
BANKRUPTCY AMOUNT AVAILABLE
1,036,610.00
FRAUD AMOUNT AVAILABLE
0.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,347,079.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.79676945
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
253.09
POOL TRADING FACTOR:
9.47199931
.................................................................
...............
Run: 01/26/98 10:40:36
REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-R14
(POOL # 2016)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 2016
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A 760920KQ0 111,396,540.00 16,924,654.55 6.173033 %
299,897.53
R 760920KR8 100.00 0.00 6.173033 %
0.00
B 9,358,525.99 7,936,622.71 6.173033 %
1,911.58
- -----------------------------------------------------------------
- --------------
120,755,165.99 24,861,277.26
301,809.11
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A 86,436.32 386,333.85 0.00 0.00
16,624,757.02
R 0.00 0.00 0.00 0.00
0.00
B 40,533.32 42,444.90 0.00 14,671.79
7,920,039.34
- -----------------------------------------------------------------
- --------------
126,969.64 428,778.75 0.00 14,671.79
24,544,796.36
=================================================================
==============
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A 151.931600 2.692162 0.775934 3.468096 0.000000
149.239438
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
B 848.063329 0.204261 4.331165 4.535426 0.000000
846.291323
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:40:37
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-R14 (POOL
# 2016)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 2016
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
8,145.69
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
2,564.89
SPREAD
4,627.59
SUBSERVICER ADVANCES THIS MONTH
1,822.89
MASTER SERVICER ADVANCES THIS MONTH
4,002.62
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 1
249,296.02
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
0
AGGREGATE PRINCIPAL BALANCE
0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
24,544,796.36
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
105
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
544,172.32
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
264,533.89
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR
SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 68.07636780 %
31.92363220 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 %
0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 67.73230780 %
32.26769220 %
BANKRUPTCY AMOUNT AVAILABLE
931,279.00
FRAUD AMOUNT AVAILABLE
0.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,841,204.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
6.92859638
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
234.33
POOL TRADING FACTOR:
20.32608391
.................................................................
...............
Run: 01/24/98 09:38:28
rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-21A (POOL
3152)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3152
- -----------------------------------------------------------------
- ---------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
- -----------------------------------------------------------------
- ---------------
A 760920MK1 114,708,718.07 25,359,244.70 6.5965
774,685.38
S 760920ML9 0.00 0.00 0.2500
0.00
- -----------------------------------------------------------------
- ---------------
114,708,718.07 25,359,244.70
774,685.38
=================================================================
===============
- -----------------------------------------------------------------
- ---------------
REO LIQUIDATIONS/ REAL
ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/
PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS
BALANCE
- -----------------------------------------------------------------
- ---------------
A 136,973.34 0.00 911,658.72 0.00
24,584,559.32
S 5,191.14 0.00 5,191.14 0.00
0.00
142,164.48 0.00 916,849.86 0.00
24,584,559.32
=================================================================
===============
- -----------------------------------------------------------------
- ---------------
AMOUNT PER $1,000 UNIT
- -----------------------------------------------------------------
- ---------------
BEGINNING REO LIQ./
ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS.
TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES
DISTRIBUTION FACTOR
A 221.075130 6.753500 1.194097 0.000000
7.947597 214.321629
S 0.000000 0.000000 0.045255 0.000000
0.045255 0.000000
Determination Date 20-January-1998
Distribution Date 26-January-1998
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 01/24/98 09:38:28
rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-21A
(POOL 3152)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- -----------------------------------------------------------------
- ---------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
8,007.83
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
2,595.03
SUBSERVICER ADVANCES THIS MONTH
7,497.57
MASTER SERVICER ADVANCES THIS MONTH
1,384.83
NUMBER OF PRINCIPAL
DELINQUENCIES:
LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4
1,045,559.56
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1
298,801.14
(D) LOANS IN FORECLOSURE 0
0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
24,584,559.32
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31
24,420,098.66
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE
85
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
194,563.86
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION
737,892.30
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION
3,457.66
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION
33,335.42
LOC AMOUNT AVAILABLE
14,114,905.86
BANKRUPTCY AMOUNT AVAILABLE
1,306,278.00
FRAUD AMOUNT AVAILABLE
0.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,860,840.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.4174%
NEXT PERIOD ADJUSTABLE PASS THRU RATE
6.6536%
POOL TRADING FACTOR
0.214321629
.................................................................
...............
Run: 01/24/98 09:38:28
rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-21B (POOL
3153)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3153
- -----------------------------------------------------------------
- ---------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
- -----------------------------------------------------------------
- ---------------
A 760920MM7 56,810,233.31 11,697,903.23 7.5774
162,167.88
S 760920MN5 0.00 0.00 0.2500
0.00
- -----------------------------------------------------------------
- ---------------
56,810,233.31 11,697,903.23
162,167.88
=================================================================
===============
- -----------------------------------------------------------------
- ---------------
REO LIQUIDATIONS/ REAL
ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/
PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS
BALANCE
- -----------------------------------------------------------------
- ---------------
A 73,530.82 0.00 235,698.70 0.00
11,535,735.35
S 2,425.99 0.00 2,425.99 0.00
0.00
75,956.81 0.00 238,124.69 0.00
11,535,735.35
=================================================================
===============
- -----------------------------------------------------------------
- ---------------
AMOUNT PER $1,000 UNIT
- -----------------------------------------------------------------
- ---------------
BEGINNING REO LIQ./
ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS.
TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES
DISTRIBUTION FACTOR
A 205.911903 2.854554 1.294324 0.000000
4.148878 203.057349
S 0.000000 0.000000 0.042703 0.000000
0.042703 0.000000
Determination Date 20-January-1998
Distribution Date 26-January-1998
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 01/24/98 09:38:28
rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-21B
(POOL 3153)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- -----------------------------------------------------------------
- ---------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
3,303.14
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
1,785.21
SUBSERVICER ADVANCES THIS MONTH
2,298.92
MASTER SERVICER ADVANCES THIS MONTH
1,268.19
NUMBER OF PRINCIPAL
DELINQUENCIES:
LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0
0.00
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
(D) LOANS IN FORECLOSURE 1
295,581.90
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
11,535,735.35
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31
11,384,048.64
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE
49
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
165,059.97
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION
94,792.15
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION
52,323.99
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION
15,051.74
LOC AMOUNT AVAILABLE
14,114,905.86
BANKRUPTCY AMOUNT AVAILABLE
1,306,278.00
FRAUD AMOUNT AVAILABLE
0.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,860,840.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.3313%
NEXT PERIOD ADJUSTABLE PASS THRU RATE
7.5829%
POOL TRADING FACTOR
0.203057349
.................................................................
...............
Run: 01/24/98 09:38:28
rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-21C (POOL
3154)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3154
- -----------------------------------------------------------------
- ---------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
- -----------------------------------------------------------------
- ---------------
A 760920MB1 23,305,328.64 4,607,600.09 8.5000
5,227.31
S 760920MC9 0.00 0.00 0.2500
0.00
- -----------------------------------------------------------------
- ---------------
23,305,328.64 4,607,600.09
5,227.31
=================================================================
===============
- -----------------------------------------------------------------
- ---------------
REO LIQUIDATIONS/ REAL
ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/
PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS
BALANCE
- -----------------------------------------------------------------
- ---------------
A 32,634.90 0.00 37,862.21 0.00
4,602,372.78
S 959.85 0.00 959.85 0.00
0.00
33,594.75 0.00 38,822.06 0.00
4,602,372.78
=================================================================
===============
- -----------------------------------------------------------------
- ---------------
AMOUNT PER $1,000 UNIT
- -----------------------------------------------------------------
- ---------------
BEGINNING REO LIQ./
ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS.
TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES
DISTRIBUTION FACTOR
A 197.705862 0.224297 1.400319 0.000000
1.624616 197.481565
S 0.000000 0.000000 0.041186 0.000000
0.041186 0.000000
Determination Date 20-January-1998
Distribution Date 26-January-1998
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 01/24/98 09:38:28
rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-21C
(POOL 3154)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- -----------------------------------------------------------------
- ---------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
1,715.03
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
482.30
SUBSERVICER ADVANCES THIS MONTH
3,086.86
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER OF PRINCIPAL
DELINQUENCIES:
LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1
141,686.89
(B) TWO MONTHLY PAYMENTS: 1
87,700.92
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
(D) LOANS IN FORECLOSURE 1
133,748.58
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
4,602,372.78
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31
4,607,987.02
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE
27
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION
321.99
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION
4,905.32
LOC AMOUNT AVAILABLE
14,114,905.86
BANKRUPTCY AMOUNT AVAILABLE
1,306,278.00
FRAUD AMOUNT AVAILABLE
0.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,860,840.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
9.3217%
NEXT PERIOD ADJUSTABLE PASS THRU RATE
8.5000%
POOL TRADING FACTOR
0.197481565
.................................................................
...............
Run: 01/24/98 09:38:28
rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-25A (POOL
3159)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3159
- -----------------------------------------------------------------
- ---------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
- -----------------------------------------------------------------
- ---------------
A 760920NV6 56,799,660.28 12,363,270.73 6.5929
506,134.90
S 760920NX2 0.00 0.00 0.2750
0.00
- -----------------------------------------------------------------
- ---------------
56,799,660.28 12,363,270.73
506,134.90
=================================================================
===============
- -----------------------------------------------------------------
- ---------------
REO LIQUIDATIONS/ REAL
ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/
PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS
BALANCE
- -----------------------------------------------------------------
- ---------------
A 66,828.87 0.00 572,963.77 0.00
11,857,135.83
S 2,787.54 0.00 2,787.54 0.00
0.00
69,616.41 0.00 575,751.31 0.00
11,857,135.83
=================================================================
===============
- -----------------------------------------------------------------
- ---------------
AMOUNT PER $1,000 UNIT
- -----------------------------------------------------------------
- ---------------
BEGINNING REO LIQ./
ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS.
TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES
DISTRIBUTION FACTOR
A 217.664519 8.910879 1.176572 0.000000
10.087451 208.753640
S 0.000000 0.000000 0.049077 0.000000
0.049077 0.000000
Determination Date 20-January-1998
Distribution Date 26-January-1998
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 01/24/98 09:38:28
rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-25A
(POOL 3159)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- -----------------------------------------------------------------
- ---------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
3,800.96
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
1,014.08
SUBSERVICER ADVANCES THIS MONTH
546.21
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER OF PRINCIPAL
DELINQUENCIES:
LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1
75,959.88
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
(D) LOANS IN FORECLOSURE 0
0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
11,857,135.83
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31
11,870,526.29
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE
47
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION
490,383.90
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION
85.16
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION
15,665.84
LOC AMOUNT AVAILABLE
13,882,257.19
BANKRUPTCY AMOUNT AVAILABLE
951,412.00
FRAUD AMOUNT AVAILABLE
0.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,857,533.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.4060%
NEXT PERIOD ADJUSTABLE PASS THRU RATE
6.6560%
POOL TRADING FACTOR
0.208753640
.................................................................
...............
Run: 01/24/98 09:38:28
rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-25B (POOL
3160)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3160
- -----------------------------------------------------------------
- ---------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
- -----------------------------------------------------------------
- ---------------
A 760920NW4 79,584,135.22 16,474,363.07 7.6064
416,879.49
S 760920NY0 0.00 0.00 0.2750
0.00
- -----------------------------------------------------------------
- ---------------
79,584,135.22 16,474,363.07
416,879.49
=================================================================
===============
- -----------------------------------------------------------------
- ---------------
REO LIQUIDATIONS/ REAL
ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/
PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS
BALANCE
- -----------------------------------------------------------------
- ---------------
A 104,013.78 0.00 520,893.27 0.00
16,057,483.58
S 3,760.49 0.00 3,760.49 0.00
0.00
107,774.27 0.00 524,653.76 0.00
16,057,483.58
=================================================================
===============
- -----------------------------------------------------------------
- ---------------
AMOUNT PER $1,000 UNIT
- -----------------------------------------------------------------
- ---------------
BEGINNING REO LIQ./
ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS.
TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES
DISTRIBUTION FACTOR
A 207.005618 5.238224 1.306966 0.000000
6.545190 201.767394
S 0.000000 0.000000 0.047252 0.000000
0.047252 0.000000
Determination Date 20-January-1998
Distribution Date 26-January-1998
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 01/24/98 09:38:28
rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-25B
(POOL 3160)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- -----------------------------------------------------------------
- ---------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
4,315.43
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
2,327.29
SUBSERVICER ADVANCES THIS MONTH
7,555.82
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER OF PRINCIPAL
DELINQUENCIES:
LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4
959,920.13
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
(D) LOANS IN FORECLOSURE 0
0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
16,057,483.58
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31
16,074,136.05
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE
67
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION
395,397.62
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION
2,348.76
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION
19,133.11
LOC AMOUNT AVAILABLE
13,882,257.19
BANKRUPTCY AMOUNT AVAILABLE
951,412.00
FRAUD AMOUNT AVAILABLE
0.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,857,533.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.3703%
NEXT PERIOD ADJUSTABLE PASS THRU RATE
7.6090%
POOL TRADING FACTOR
0.201767394
.................................................................
...............
Run: 01/26/98 10:40:48
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S2
(POOL # 4052)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4052
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760920TA6 67,550,000.00 0.00 5.700000 %
0.00
A-2 760920TB4 59,269,000.00 0.00 6.250000 %
0.00
A-3 760920TC2 34,651,000.00 0.00 6.500000 %
0.00
A-4 760920TF5 53,858,000.00 0.00 6.900000 %
0.00
A-5 760920TG3 51,354,000.00 0.00 7.350000 %
0.00
A-6 760920TH1 53,342,000.00 0.00 7.800000 %
0.00
A-7 760920TM0 22,300,000.00 0.00 8.000000 %
0.00
A-8 760920TN8 18,168,000.00 0.00 8.000000 %
0.00
A-9 760920TP3 6,191,000.00 0.00 8.000000 %
0.00
A-10 760920TJ7 19,111,442.00 17,472,275.65 8.000000 %
2,699,360.21
A-11 760920TD0 30,157,000.00 0.00 6.800000 %
0.00
A-12 760920TK4 24,904,800.00 0.00 0.000000 %
0.00
A-13 760920TE8 6,226,200.00 0.00 0.000000 %
0.00
A-14 760920TL2 36,520,000.00 0.00 6.850000 %
0.00
A-15 760920SX7 17,599,000.00 2,240,994.61 8.000000 %
325,352.40
A-16 760920SY5 0.00 0.00 0.500000 %
0.00
A-17 760920SZ2 10,000.00 414.11 8.000000 %
60.12
A-18 760920UR7 0.00 0.00 0.169750 %
0.00
R-I 760920TR9 38,000.00 5,179.97 8.000000 %
0.00
R-II 760920TS7 702,000.00 1,066,265.91 8.000000 %
0.00
M 760920TQ1 12,177,000.00 10,566,627.58 8.000000 %
10,695.85
B 27,060,001.70 21,235,043.41 8.000000 %
683,869.91
- -----------------------------------------------------------------
- --------------
541,188,443.70 52,586,801.24
3,719,338.49
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 0.00 0.00 0.00 0.00
0.00
A-2 0.00 0.00 0.00 0.00
0.00
A-3 0.00 0.00 0.00 0.00
0.00
A-4 0.00 0.00 0.00 0.00
0.00
A-5 0.00 0.00 0.00 0.00
0.00
A-6 0.00 0.00 0.00 0.00
0.00
A-7 0.00 0.00 0.00 0.00
0.00
A-8 0.00 0.00 0.00 0.00
0.00
A-9 0.00 0.00 0.00 0.00
0.00
A-10 113,395.37 2,812,755.58 0.00 0.00
14,772,915.44
A-11 0.00 0.00 0.00 0.00
0.00
A-12 0.00 0.00 0.00 0.00
0.00
A-13 0.00 0.00 0.00 0.00
0.00
A-14 0.00 0.00 0.00 0.00
0.00
A-15 14,544.09 339,896.49 0.00 0.00
1,915,642.21
A-16 21,360.51 21,360.51 0.00 0.00
0.00
A-17 2.69 62.81 0.00 0.00
353.99
A-18 7,251.89 7,251.89 0.00 0.00
0.00
R-I 0.00 0.00 34.53 0.00
5,214.50
R-II 0.00 0.00 7,108.44 0.00
1,073,374.35
M 68,673.81 79,369.66 0.00 0.00
10,555,931.73
B 138,009.18 821,879.09 0.00 0.00
20,549,403.92
- -----------------------------------------------------------------
- --------------
363,237.54 4,082,576.03 7,142.97 0.00
48,872,836.14
=================================================================
==============
Run: 01/26/98 10:40:48
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S2
(POOL # 4052)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4052
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-5 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-6 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-8 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-9 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-10 914.231153 141.243147 5.933376 147.176523 0.000000
772.988006
A-11 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-12 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-13 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-14 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-15 127.336474 18.486982 0.826416 19.313398 0.000000
108.849492
A-17 41.411000 6.012000 0.269000 6.281000 0.000000
35.399000
R-I 136.315000 0.000000 0.000000 0.000000 0.908684
137.223684
R-II 1518.897308 0.000000 0.000000 0.000000 10.125983
1529.023291
M 867.752942 0.878365 5.639633 6.517998 0.000000
866.874578
B 784.739175 25.272353 5.100117 30.372470 0.000000
759.401428
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:40:49
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S2 (POOL
# 4052)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4052
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
14,447.45
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
5,368.79
SUBSERVICER ADVANCES THIS MONTH
21,073.63
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 7
1,764,630.53
(B) TWO MONTHLY PAYMENTS: 1
305,624.46
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
2
AGGREGATE PRINCIPAL BALANCE
503,852.53
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
48,872,836.14
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
192
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
3,660,735.21
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 39.52537470 % 20.09368800 %
40.38093760 %
PREPAYMENT PERCENT 81.85761240 % 0.00000000 %
18.14238760 %
NEXT DISTRIBUTION 36.35455170 % 21.59877053 %
42.04667780 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.1750 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
8.0000 %
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
0.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,916,094.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
9.13935797
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
278.85
POOL TRADING FACTOR:
9.03065036
.................................................................
...............
Run: 01/26/98 10:40:50
REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S5
(POOL # 4055)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4055
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760920UU0 13,762,000.00 0.00 5.300000 %
0.00
A-2 760920UV8 27,927,000.00 0.00 6.050000 %
0.00
A-3 760920UW6 16,879,000.00 0.00 7.000000 %
0.00
A-4 760920UZ9 11,286,000.00 0.00 7.500000 %
0.00
A-5 760920VE5 6,968,000.00 4,807,452.07 7.500000 %
35,654.66
A-6 760920UX4 100,000.00 0.00 799.600500 %
0.00
A-7 760920UY2 15,340,000.00 0.00 7.500000 %
0.00
A-8 760920VA3 11,176,000.00 0.00 7.500000 %
0.00
A-9 760920VF2 5,427,000.00 0.00 0.000000 %
0.00
A-10 760920VB1 1,809,000.00 0.00 0.000000 %
0.00
A-11 760920VC9 0.00 0.00 0.500000 %
0.00
A-12 760920VD7 0.00 0.00 0.428628 %
0.00
R-I 760920VG0 500.00 0.00 7.500000 %
0.00
R-II 760920VH8 500.00 0.00 7.500000 %
0.00
B 5,825,312.92 3,873,082.62 7.500000 %
25,155.47
- -----------------------------------------------------------------
- --------------
116,500,312.92 8,680,534.69
60,810.13
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 0.00 0.00 0.00 0.00
0.00
A-2 0.00 0.00 0.00 0.00
0.00
A-3 0.00 0.00 0.00 0.00
0.00
A-4 0.00 0.00 0.00 0.00
0.00
A-5 30,038.92 65,693.58 0.00 0.00
4,771,797.41
A-6 0.00 0.00 0.00 0.00
0.00
A-7 0.00 0.00 0.00 0.00
0.00
A-8 0.00 0.00 0.00 0.00
0.00
A-9 0.00 0.00 0.00 0.00
0.00
A-10 0.00 0.00 0.00 0.00
0.00
A-11 3,615.97 3,615.97 0.00 0.00
0.00
A-12 3,099.81 3,099.81 0.00 0.00
0.00
R-I 0.00 0.00 0.00 0.00
0.00
R-II 0.00 0.00 0.00 0.00
0.00
B 24,200.59 49,356.06 0.00 0.00
3,847,927.15
- -----------------------------------------------------------------
- --------------
60,955.29 121,765.42 0.00 0.00
8,619,724.56
=================================================================
==============
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-5 689.932846 5.116914 4.310982 9.427896 0.000000
684.815931
A-6 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-8 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-9 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-10 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
B 664.871171 4.318302 4.154386 8.472688 0.000000
660.552867
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:40:52
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S5 (POOL
# 4055)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4055
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
2,412.80
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
908.66
SUBSERVICER ADVANCES THIS MONTH
0.00
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 0
0.00
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
0
AGGREGATE PRINCIPAL BALANCE
0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
8,619,724.56
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
49
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
6,329.29
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR
SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 55.38198100 %
44.61801900 %
CURRENT PREPAYMENT PERCENTAGE 86.61459430 %
13.38540570 %
PERCENTAGE FOR NEXT DISTRIBUTION 55.35904750 %
44.64095250 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.4287 %
BANKRUPTCY AMOUNT AVAILABLE
167,685.00
FRAUD AMOUNT AVAILABLE
107,457.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,027,147.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.88736510
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
105.42
POOL TRADING FACTOR:
7.39888533
.................................................................
...............
Run: 01/26/98 10:40:54
REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S6
(POOL # 4056)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4056
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760920VJ4 67,533,900.00 0.00 7.500000 %
0.00
A-2 760920VK1 55,635,000.00 0.00 7.500000 %
0.00
A-3 760920VL9 94,808,000.00 0.00 7.500000 %
0.00
A-4 760920VM7 4,966,000.00 0.00 7.500000 %
0.00
A-5 760920VN5 94,152,000.00 0.00 7.500000 %
0.00
A-6 760920VP0 30,584,000.00 0.00 7.500000 %
0.00
A-7 760920VQ8 5,327,000.00 0.00 7.500000 %
0.00
A-8 760920VR6 32,684,000.00 0.00 7.500000 %
0.00
A-9 760920VV7 30,371,000.00 24,413,524.10 5.807000 %
749,311.54
A-10 760920VS4 10,124,000.00 8,138,109.31 12.578833 %
249,778.74
A-11 760920VT2 0.00 0.00 1.000000 %
0.00
A-12 760920VU9 0.00 0.00 0.142953 %
0.00
R 760920VX3 100.00 0.00 7.500000 %
0.00
M 760920VW5 10,339,213.00 8,590,105.15 7.500000 %
89,133.42
B 22,976,027.86 18,939,277.63 7.500000 %
94,585.02
- -----------------------------------------------------------------
- --------------
459,500,240.86 60,081,016.19
1,182,808.72
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 0.00 0.00 0.00 0.00
0.00
A-2 0.00 0.00 0.00 0.00
0.00
A-3 0.00 0.00 0.00 0.00
0.00
A-4 0.00 0.00 0.00 0.00
0.00
A-5 0.00 0.00 0.00 0.00
0.00
A-6 0.00 0.00 0.00 0.00
0.00
A-7 0.00 0.00 0.00 0.00
0.00
A-8 0.00 0.00 0.00 0.00
0.00
A-9 117,847.19 867,158.73 0.00 0.00
23,664,212.56
A-10 85,094.37 334,873.11 0.00 0.00
7,888,330.57
A-11 49,942.95 49,942.95 0.00 0.00
0.00
A-12 7,139.48 7,139.48 0.00 0.00
0.00
R 0.00 0.00 0.00 0.00
0.00
M 53,554.59 142,688.01 0.00 0.00
8,500,971.73
B 118,075.99 212,661.01 0.00 0.00
18,742,758.18
- -----------------------------------------------------------------
- --------------
431,654.57 1,614,463.29 0.00 0.00
58,796,273.04
=================================================================
==============
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-5 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-6 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-8 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-9 803.843275 24.671942 3.880254 28.552196 0.000000
779.171333
A-10 803.843274 24.671942 8.405212 33.077154 0.000000
779.171333
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M 830.827757 8.620910 5.179755 13.800665 0.000000
822.206848
B 824.306000 4.116683 5.139095 9.255778 0.000000
815.752762
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:40:55
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S6 (POOL
# 4056)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4056
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
18,993.32
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
6,076.49
SUBSERVICER ADVANCES THIS MONTH
60,544.35
MASTER SERVICER ADVANCES THIS MONTH
11,613.65
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 14
4,951,885.18
(B) TWO MONTHLY PAYMENTS: 5
973,497.36
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
5
AGGREGATE PRINCIPAL BALANCE
1,436,195.68
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
58,796,273.04
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
231
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
4
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
1,441,470.48
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
661,325.09
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 54.17956530 % 14.29753600 %
31.52289830 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 53.66418910 % 14.45835134 %
31.87745960 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.1455 %
BANKRUPTCY AMOUNT AVAILABLE
123,187.00
FRAUD AMOUNT AVAILABLE
881,310.00
SPECIAL HAZARD AMOUNT AVAILABLE
2,752,491.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
9.16677432
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
280.89
POOL TRADING FACTOR:
12.79570016
.................................................................
...............
Run: 01/26/98 10:40:56
REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S7
(POOL # 4057)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4057
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760920WT1 107,070,000.00 0.00 8.500000 %
0.00
A-2 760920WU8 74,668,000.00 0.00 8.500000 %
0.00
A-3 760920WV6 56,784,000.00 0.00 8.500000 %
0.00
A-4 760920WX2 31,674,000.00 20,607,185.28 8.500000 %
556,046.76
A-5 760920WY0 30,082,000.00 2,289,711.78 8.500000 %
61,783.63
A-6 760920WW4 0.00 0.00 0.121618 %
0.00
R 760920XA1 539,100.00 0.00 8.500000 %
0.00
M 760920WZ7 7,278,000.00 6,254,888.40 8.500000 %
6,876.62
B 15,364,881.77 12,175,219.00 8.500000 %
13,385.42
- -----------------------------------------------------------------
- --------------
323,459,981.77 41,327,004.46
638,092.43
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 0.00 0.00 0.00 0.00
0.00
A-2 0.00 0.00 0.00 0.00
0.00
A-3 0.00 0.00 0.00 0.00
0.00
A-4 144,946.78 700,993.54 0.00 0.00
20,051,138.52
A-5 16,105.37 77,889.00 0.00 0.00
2,227,928.15
A-6 4,159.13 4,159.13 0.00 0.00
0.00
R 0.00 0.00 0.00 0.00
0.00
M 43,995.62 50,872.24 0.00 0.00
6,248,011.78
B 85,638.04 99,023.46 0.00 0.00
12,161,833.58
- -----------------------------------------------------------------
- --------------
294,844.94 932,937.37 0.00 0.00
40,688,912.03
=================================================================
==============
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-4 650.602554 17.555306 4.576207 22.131513 0.000000
633.047248
A-5 76.115676 2.053841 0.535382 2.589223 0.000000
74.061836
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M 859.424073 0.944850 6.045015 6.989865 0.000000
858.479222
B 792.405642 0.871170 5.573621 6.444791 0.000000
791.534472
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:40:56
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S7 (POOL
# 4057)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4057
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
10,727.97
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
4,358.79
SUBSERVICER ADVANCES THIS MONTH
32,943.28
MASTER SERVICER ADVANCES THIS MONTH
2,941.25
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 5
1,676,443.45
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
6
AGGREGATE PRINCIPAL BALANCE
2,375,444.80
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
40,688,912.03
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
165
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
361,968.12
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
592,657.57
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 55.40420210 % 15.13511200 %
29.46068600 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 54.75463840 % 15.35556364 %
29.88979790 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.1205 %
BANKRUPTCY AMOUNT AVAILABLE
159,686.00
FRAUD AMOUNT AVAILABLE
0.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,939,943.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
9.06133714
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
280.59
POOL TRADING FACTOR:
12.57927234
OPTIMAL PERCENTAGE: NOT APPLICABLE
UNTIL CREDIT
SUPPORT
DEPLETION DATE
.................................................................
...............
Run: 01/26/98 10:40:58
REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S8
(POOL # 4058)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4058
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A 760920WD6 100,786,658.00 19,209,711.37 7.697006 %
667,151.90
S 760920WF1 0.00 0.00 0.150000 %
0.00
R 760920WE4 100.00 0.00 7.697006 %
0.00
B 7,295,556.68 4,616,156.21 7.697006 %
5,034.79
- -----------------------------------------------------------------
- --------------
108,082,314.68 23,825,867.58
672,186.69
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A 121,143.78 788,295.68 0.00 0.00
18,542,559.47
S 2,928.18 2,928.18 0.00 0.00
0.00
R 0.00 0.00 0.00 0.00
0.00
B 29,111.25 34,146.04 0.00 0.00
4,611,121.42
- -----------------------------------------------------------------
- --------------
153,183.21 825,369.90 0.00 0.00
23,153,680.89
=================================================================
==============
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A 190.597761 6.619447 1.201982 7.821429 0.000000
183.978315
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
B 632.735295 0.690117 3.990271 4.680388 0.000000
632.045178
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:40:58
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S8 (POOL
# 4058)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4058
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
6,852.64
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
2,749.53
SUBSERVICER ADVANCES THIS MONTH
6,171.38
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 3
608,792.74
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
1
AGGREGATE PRINCIPAL BALANCE
201,480.51
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
23,153,680.89
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
97
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
646,200.09
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR
SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 80.62544340 %
19.37455660 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 %
0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 80.08471550 %
19.91528450 %
BANKRUPTCY AMOUNT AVAILABLE
168,986.00
FRAUD AMOUNT AVAILABLE
0.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,885,967.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.33536159
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
284.69
POOL TRADING FACTOR:
21.42226594
PASS THROUGH RATE FOR NEXT DISTRIBUTION:
0.1519
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL:
0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION:
0.00
.................................................................
...............
Run: 01/26/98 10:40:59
REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S9
(POOL # 4059)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4059
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760920VY1 80,148,000.00 0.00 8.000000 %
0.00
A-2 760920VZ8 20,051,000.00 0.00 8.000000 %
0.00
A-3 760920WA2 21,301,000.00 0.00 8.000000 %
0.00
A-4 760920WB0 31,218,000.00 0.00 8.000000 %
0.00
A-5 760920WC8 24,873,900.00 11,196,088.37 8.000000 %
865,741.98
A-6 760920WG9 5,000,000.00 7,862,575.45 8.000000 %
0.00
A-7 760920WH7 20,288,000.00 2,117,630.51 8.000000 %
90,451.80
A-8 760920WJ3 0.00 0.00 0.186365 %
0.00
R 760920WL8 100.00 0.00 8.000000 %
0.00
M 760920WK0 4,908,000.00 3,824,147.03 8.000000 %
131,955.65
B 10,363,398.83 9,581,836.55 8.000000 %
0.00
- -----------------------------------------------------------------
- --------------
218,151,398.83 34,582,277.91
1,088,149.43
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 0.00 0.00 0.00 0.00
0.00
A-2 0.00 0.00 0.00 0.00
0.00
A-3 0.00 0.00 0.00 0.00
0.00
A-4 0.00 0.00 0.00 0.00
0.00
A-5 73,585.51 939,327.49 0.00 0.00
10,330,346.39
A-6 0.00 0.00 51,676.23 0.00
7,914,251.68
A-7 13,917.98 104,369.78 0.00 0.00
2,027,178.71
A-8 5,294.86 5,294.86 0.00 0.00
0.00
R 0.00 0.00 0.00 0.00
0.00
M 25,133.94 157,089.59 0.00 0.00
3,692,191.38
B 62,975.96 62,975.96 0.00 0.00
9,581,836.55
- -----------------------------------------------------------------
- --------------
180,908.25 1,269,057.68 51,676.23 0.00
33,545,804.71
=================================================================
==============
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-5 450.113909 34.805237 2.958342 37.763579 0.000000
415.308673
A-6 1572.515090 0.000000 0.000000 0.000000 10.335246
1582.850336
A-7 104.378475 4.458389 0.686020 5.144409 0.000000
99.920086
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M 779.166062 26.885829 5.121015 32.006844 0.000000
752.280232
B 924.584367 0.000001 6.076766 6.076767 0.000000
924.584367
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:41:00
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S9 (POOL
# 4059)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4059
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
10,000.18
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
3,585.37
SUBSERVICER ADVANCES THIS MONTH
2,699.22
MASTER SERVICER ADVANCES THIS MONTH
2,681.81
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 2
339,824.79
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
0
AGGREGATE PRINCIPAL BALANCE
0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
33,545,804.71
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
144
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
338,675.58
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
994,397.74
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 61.23452710 % 11.05811200 %
27.70736090 %
PREPAYMENT PERCENT 88.37035810 % 11.62964190 %
11.62964190 %
NEXT DISTRIBUTION 60.43014010 % 11.00641768 %
28.56344220 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.1918 %
BANKRUPTCY AMOUNT AVAILABLE
132,754.00
FRAUD AMOUNT AVAILABLE
0.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,913,779.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.67314067
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
274.07
POOL TRADING FACTOR:
15.37730443
OPTIMAL PERCENTAGE: NOT APPLICABLE
UNTIL CREDIT
SUPPORT
DEPLETION DATE
.................................................................
...............
Run: 01/26/98 10:41:02
REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S10
(POOL # 4060)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4060
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760920WM6 17,396,000.00 0.00 8.000000 %
0.00
A-2 760920WN4 42,597,000.00 0.00 8.000000 %
0.00
A-3 760920WP9 11,500,000.00 9,575,711.97 8.000000 %
792,421.74
A-4 760920WQ7 61,114,000.00 0.00 8.000000 %
0.00
A-5 760920WR5 0.00 0.00 0.173123 %
0.00
R 760920WS3 100.00 0.00 8.000000 %
0.00
B 7,347,668.28 4,968,348.83 8.000000 %
103,656.40
- -----------------------------------------------------------------
- --------------
139,954,768.28 14,544,060.80
896,078.14
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 0.00 0.00 0.00 0.00
0.00
A-2 0.00 0.00 0.00 0.00
0.00
A-3 62,190.42 854,612.16 0.00 0.00
8,783,290.23
A-4 0.00 0.00 0.00 0.00
0.00
A-5 2,044.10 2,044.10 0.00 0.00
0.00
R 0.00 0.00 0.00 0.00
0.00
B 32,267.44 135,923.84 0.00 0.00
4,864,692.43
- -----------------------------------------------------------------
- --------------
96,501.96 992,580.10 0.00 0.00
13,647,982.66
=================================================================
==============
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-3 832.670606 68.906238 5.407863 74.314101 0.000000
763.764368
A-4 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
B 676.180339 14.107387 4.391521 18.498908 0.000000
662.072952
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:41:02
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S10 (POOL
# 4060)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4060
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
4,039.53
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
1,519.63
SUBSERVICER ADVANCES THIS MONTH
3,337.12
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 0
0.00
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
1
AGGREGATE PRINCIPAL BALANCE
282,353.22
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
13,647,982.66
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
70
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
800,711.04
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR
SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 65.83932850 %
34.16067150 %
CURRENT PREPAYMENT PERCENTAGE 91.12309420 %
8.87690580 %
PERCENTAGE FOR NEXT DISTRIBUTION 64.35595980 %
35.64404020 %
CLASS A-5 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.1615 %
BANKRUPTCY AMOUNT AVAILABLE
210,276.00
FRAUD AMOUNT AVAILABLE
0.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,521,802.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.63028490
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
104.19
POOL TRADING FACTOR:
9.75170966
CLASS A-4 PAC COMPONENT PRINCIPAL:
0.00
CLASS A-4 COMPANION PRINCIPAL:
0.00
.................................................................
...............
Run: 01/26/98 10:41:04
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S11
(POOL # 4061)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4061
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760920XG8 119,002,000.00 0.00 8.500000 %
0.00
A-2 760920XH6 5,000,000.00 0.00 8.500000 %
0.00
A-3 760920XJ2 35,000,000.00 0.00 8.500000 %
0.00
A-4 760920XK9 7,000,000.00 0.00 8.500000 %
0.00
A-5 760920XL7 20,748,000.00 0.00 8.500000 %
0.00
A-6 760920XM5 15,000,000.00 0.00 8.500000 %
0.00
A-7 760920XN3 2,250,000.00 0.00 8.500000 %
0.00
A-8 760920XP8 28,600,000.00 0.00 8.500000 %
0.00
A-9 760920XU7 38,830,000.00 17,580,190.73 8.500000 %
467,655.91
A-10 760920XQ6 6,395,000.00 2,895,321.14 8.500000 %
77,019.30
A-11 760920XR4 18,232,500.00 0.00 0.000000 %
0.00
A-12 760920XS2 5,362,500.00 0.00 0.000000 %
0.00
A-13 760920XT0 0.00 0.00 0.174592 %
0.00
R 760920XW3 100.00 0.00 8.500000 %
0.00
M 760920XV5 7,292,000.00 6,032,548.89 8.500000 %
6,503.67
B 15,395,727.87 12,147,171.47 8.500000 %
13,082.82
- -----------------------------------------------------------------
- --------------
324,107,827.87 38,655,232.23
564,261.70
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 0.00 0.00 0.00 0.00
0.00
A-2 0.00 0.00 0.00 0.00
0.00
A-3 0.00 0.00 0.00 0.00
0.00
A-4 0.00 0.00 0.00 0.00
0.00
A-5 0.00 0.00 0.00 0.00
0.00
A-6 0.00 0.00 0.00 0.00
0.00
A-7 0.00 0.00 0.00 0.00
0.00
A-8 0.00 0.00 0.00 0.00
0.00
A-9 123,532.62 591,188.53 0.00 0.00
17,112,534.82
A-10 20,344.86 97,364.16 0.00 0.00
2,818,301.84
A-11 0.00 0.00 0.00 0.00
0.00
A-12 0.00 0.00 0.00 0.00
0.00
A-13 5,579.19 5,579.19 0.00 0.00
0.00
R 0.00 0.00 0.00 0.00
0.00
M 42,389.56 48,893.23 0.00 0.00
6,026,045.22
B 85,355.83 98,438.65 0.00 13.00
12,134,075.65
- -----------------------------------------------------------------
- --------------
277,202.06 841,463.76 0.00 13.00
38,090,957.53
=================================================================
==============
Run: 01/26/98 10:41:04
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S11
(POOL # 4061)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4061
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-5 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-6 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-8 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-9 452.747637 12.043675 3.181371 15.225046 0.000000
440.703961
A-10 452.747637 12.043675 3.181370 15.225045 0.000000
440.703962
A-11 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-12 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M 827.283172 0.891891 5.813160 6.705051 0.000000
826.391281
B 788.996244 0.849770 5.544124 6.393894 0.000000
788.145631
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:41:06
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S11 (POOL
# 4061)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4061
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
10,733.04
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
4,192.53
SUBSERVICER ADVANCES THIS MONTH
11,316.86
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 3
744,283.34
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1
223,377.23
FORECLOSURES
NUMBER OF LOANS
2
AGGREGATE PRINCIPAL BALANCE
415,130.93
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
38,090,957.53
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
153
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
522,600.63
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 52.96957410 % 15.60603500 %
31.42439140 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 52.32432560 % 15.82014633 %
31.85552800 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.1767 %
BANKRUPTCY AMOUNT AVAILABLE
314,749.00
FRAUD AMOUNT AVAILABLE
0.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,916,671.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
9.13810418
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
278.10
POOL TRADING FACTOR:
11.75255710
OPTIMAL PERCENTAGE: NOT APPLICABLE
UNTIL CREDIT
SUPPORT
DEPLETION DATE
.................................................................
...............
Run: 01/26/98 10:41:08
REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S12
(POOL # 4062)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4062
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A 760920XE3 100,482,169.00 7,338,171.38 7.899247 %
387,145.33
R 760920XF0 100.00 0.00 7.899247 %
0.00
B 5,010,927.54 3,640,050.79 7.899247 %
60,698.84
- -----------------------------------------------------------------
- --------------
105,493,196.54 10,978,222.17
447,844.17
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A 48,209.86 435,355.19 0.00 0.00
6,951,026.05
R 0.00 0.00 0.00 0.00
0.00
B 23,914.18 84,613.02 0.00 0.00
3,579,351.95
- -----------------------------------------------------------------
- --------------
72,124.04 519,968.21 0.00 0.00
10,530,378.00
=================================================================
==============
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A 73.029588 3.852876 0.479785 4.332661 0.000000
69.176712
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
B 726.422556 12.113296 4.772404 16.885700 0.000000
714.309261
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:41:08
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S12 (POOL
# 4062)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4062
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
2,705.33
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
1,208.87
SUBSERVICER ADVANCES THIS MONTH
0.00
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 0
0.00
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
0
AGGREGATE PRINCIPAL BALANCE
0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
10,530,378.00
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
55
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
378,256.18
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR
SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 66.84298480 %
33.15701520 %
CURRENT PREPAYMENT PERCENTAGE 90.05289540 %
9.94710460 %
PERCENTAGE FOR NEXT DISTRIBUTION 66.00927380 %
33.99072620 %
BANKRUPTCY AMOUNT AVAILABLE
33,648.00
FRAUD AMOUNT AVAILABLE
0.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,061,098.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.30398520
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
106.27
POOL TRADING FACTOR:
9.98204467
.................................................................
...............
Run: 01/24/98 09:38:28
rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-13 (POOL
3165)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3165
- -----------------------------------------------------------------
- ---------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
- -----------------------------------------------------------------
- ---------------
760920XX1 149,986,318.83 23,403,851.87 8.3357
922,050.90
- -----------------------------------------------------------------
- ---------------
149,986,318.83 23,403,851.87
922,050.90
=================================================================
===============
- -----------------------------------------------------------------
- ---------------
REO LIQUIDATIONS/ REAL
ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/
PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS
BALANCE
- -----------------------------------------------------------------
- ---------------
159,455.39 0.00 1,081,506.29 0.00
22,481,800.97
159,455.39 0.00 1,081,506.29 0.00
22,481,800.97
=================================================================
===============
- -----------------------------------------------------------------
- ---------------
AMOUNT PER $1,000 UNIT
- -----------------------------------------------------------------
- ---------------
BEGINNING REO LIQ./
ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS.
TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES
DISTRIBUTION FACTOR
156.039911 6.147567 1.063133 0.000000
7.210700 149.892344
Determination Date 20-January-1998
Distribution Date 26-January-1998
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 01/24/98 09:38:28
rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-13 (POOL
3165)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- -----------------------------------------------------------------
- ---------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
6,376.77
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
4,330.34
SUBSERVICER ADVANCES THIS MONTH
8,312.00
MASTER SERVICER ADVANCES THIS MONTH
2,207.00
NUMBER OF PRINCIPAL
DELINQUENCIES:
LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2
483,828.87
(B) TWO MONTHLY PAYMENTS: 1
225,192.57
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
(D) LOANS IN FORECLOSURE 2
278,278.09
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
22,481,800.97
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31
22,229,637.34
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE
97
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
275,967.86
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION
890,503.05
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION
6,592.33
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION
24,955.52
FSA GUARANTY INSURANCE POLICY
8,047,459.10
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
266,496.00
SPECIAL HAZARD AMOUNT AVAILABLE
684,318.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.8947%
NEXT PERIOD ADJUSTABLE PASS THRU RATE
8.3341%
POOL TRADING FACTOR
0.149892344
.................................................................
...............
Run: 01/26/98 10:41:10
REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S14
(POOL # 4063)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4063
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A 760920XB9 86,981,379.00 11,678,279.86 8.594612 %
214,195.75
S 760920XD5 0.00 0.00 0.150000 %
0.00
R 760920XC7 100.00 0.00 8.594612 %
0.00
B 6,546,994.01 3,052,059.22 8.594612 %
111.69
- -----------------------------------------------------------------
- --------------
93,528,473.01 14,730,339.08
214,307.44
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A 83,330.71 297,526.46 0.00 0.00
11,464,084.11
S 1,834.44 1,834.44 0.00 0.00
0.00
R 0.00 0.00 0.00 0.00
0.00
B 21,778.06 21,889.75 0.00 3,527.92
3,048,419.61
- -----------------------------------------------------------------
- --------------
106,943.21 321,250.65 0.00 3,527.92
14,512,503.72
=================================================================
==============
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A 134.261839 2.462547 0.958029 3.420576 0.000000
131.799291
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
B 466.177182 0.017060 3.326421 3.343481 0.000000
465.621262
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:41:10
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S14 (POOL
# 4063)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4063
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
5,347.03
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
1,778.39
SUBSERVICER ADVANCES THIS MONTH
15,108.08
MASTER SERVICER ADVANCES THIS MONTH
2,663.66
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 1
189,951.19
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
7
AGGREGATE PRINCIPAL BALANCE
1,654,642.49
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
14,512,503.72
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
68
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
317,057.26
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
200,269.31
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR
SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 79.28045510 %
20.71954490 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 %
0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 78.99453000 %
21.00547000 %
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
0.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,589,205.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
9.32793597
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
260.42
POOL TRADING FACTOR:
15.51666915
PASS THROUGH RATE FOR NEXT DISTRIBUTION:
0.1499
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL:
0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION:
0.00
.................................................................
...............
Run: 01/26/98 10:41:12
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S16
(POOL # 4065)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4065
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760920XY9 39,900,000.00 0.00 7.000000 %
0.00
A-2 760920YD4 22,000,000.00 0.00 0.000000 %
0.00
A-3 760920YE2 100,000.00 0.00 0.000000 %
0.00
A-4 760920YF9 88,000,000.00 0.00 8.250000 %
0.00
A-5 760920YG7 26,000,000.00 0.00 8.250000 %
0.00
A-6 760920YH5 39,064,000.00 0.00 8.250000 %
0.00
A-7 760920YJ1 30,000,000.00 0.00 8.250000 %
0.00
A-8 760920YK8 20,625,000.00 12,555,174.55 6.207000 %
631,675.94
A-9 760920YL6 4,375,000.00 2,663,218.84 17.881284 %
133,991.87
A-10 760920XZ6 23,595,000.00 1,329,602.34 7.270000 %
66,894.95
A-11 760920YA0 6,435,000.00 362,618.80 11.843331 %
18,244.08
A-12 760920YB8 0.00 0.00 0.500000 %
0.00
A-13 760920YC6 0.00 0.00 0.227764 %
0.00
R-I 760920YN2 100.00 0.00 8.750000 %
0.00
R-II 760920YP7 100.00 0.00 8.750000 %
0.00
M 760920YM4 7,260,603.00 5,889,750.07 8.750000 %
5,479.96
B 15,327,940.64 11,503,243.76 8.750000 %
10,702.89
- -----------------------------------------------------------------
- --------------
322,682,743.64 34,303,608.36
866,989.69
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 0.00 0.00 0.00 0.00
0.00
A-2 0.00 0.00 0.00 0.00
0.00
A-3 0.00 0.00 0.00 0.00
0.00
A-4 0.00 0.00 0.00 0.00
0.00
A-5 0.00 0.00 0.00 0.00
0.00
A-6 0.00 0.00 0.00 0.00
0.00
A-7 0.00 0.00 0.00 0.00
0.00
A-8 64,286.24 695,962.18 0.00 0.00
11,923,498.61
A-9 39,284.31 173,276.18 0.00 0.00
2,529,226.97
A-10 7,973.88 74,868.83 0.00 0.00
1,262,707.39
A-11 3,542.73 21,786.81 0.00 0.00
344,374.72
A-12 6,974.98 6,974.98 0.00 0.00
0.00
A-13 6,445.22 6,445.22 0.00 0.00
0.00
R-I 0.00 0.00 0.00 0.00
0.00
R-II 0.00 0.00 0.00 0.00
0.00
M 42,512.67 47,992.63 0.00 0.00
5,884,270.11
B 83,031.33 93,734.22 0.00 0.00
11,492,540.87
- -----------------------------------------------------------------
- --------------
254,051.36 1,121,041.05 0.00 0.00
33,436,618.67
=================================================================
==============
Run: 01/26/98 10:41:12
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S16
(POOL # 4065)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4065
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-5 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-6 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-8 608.735736 30.626712 3.116909 33.743621 0.000000
578.109024
A-9 608.735735 30.626713 8.979271 39.605984 0.000000
578.109022
A-10 56.351021 2.835132 0.337948 3.173080 0.000000
53.515889
A-11 56.351018 2.835133 0.550541 3.385674 0.000000
53.515885
R-I 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M 811.192964 0.754753 5.855253 6.610006 0.000000
810.438212
B 750.475490 0.698261 5.416991 6.115252 0.000000
749.777230
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:41:13
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S16 (POOL
# 4065)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4065
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
9,075.49
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
3,556.06
SUBSERVICER ADVANCES THIS MONTH
30,353.83
MASTER SERVICER ADVANCES THIS MONTH
2,238.57
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 7
1,983,700.51
(B) TWO MONTHLY PAYMENTS: 2
526,093.76
(C) THREE OR MORE MONTHLY PAYMENTS: 1
175,495.87
FORECLOSURES
NUMBER OF LOANS
3
AGGREGATE PRINCIPAL BALANCE
946,326.27
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
33,436,618.67
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
138
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
255,513.64
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
835,072.81
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 49.29689710 % 17.16947700 %
33.53362610 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 48.03059740 % 17.59828100 %
34.37112160 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.2293 %
BANKRUPTCY AMOUNT AVAILABLE
177,277.00
FRAUD AMOUNT AVAILABLE
0.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,931,486.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
9.42690639
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
284.72
POOL TRADING FACTOR:
10.36207214
LIBOR INDEX:
0.0000
COFI INDEX:
0.0000
TREASURY INDEX:
0.0000
.................................................................
...............
Run: 01/24/98 09:38:28
rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-17A (POOL
3166)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3166
- -----------------------------------------------------------------
- ---------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
- -----------------------------------------------------------------
- ---------------
A 760920YR3 32,200,599.87 4,495,546.20 8.0000
4,815.52
S 760920YS1 0.00 0.00 0.5003
0.00
- -----------------------------------------------------------------
- ---------------
32,200,599.87 4,495,546.20
4,815.52
=================================================================
===============
- -----------------------------------------------------------------
- ---------------
REO LIQUIDATIONS/ REAL
ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/
PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS
BALANCE
- -----------------------------------------------------------------
- ---------------
A 29,967.79 0.00 34,783.31 0.00
4,490,730.68
S 1,874.11 0.00 1,874.11 0.00
0.00
31,841.90 0.00 36,657.42 0.00
4,490,730.68
=================================================================
===============
- -----------------------------------------------------------------
- ---------------
AMOUNT PER $1,000 UNIT
- -----------------------------------------------------------------
- ---------------
BEGINNING REO LIQ./
ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS.
TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES
DISTRIBUTION FACTOR
A 139.610635 0.149548 0.930659 0.000000
1.080207 139.461088
S 0.000000 0.000000 0.058201 0.000000
0.058201 0.000000
Determination Date 20-January-1998
Distribution Date 26-January-1998
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 01/24/98 09:38:28
rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-17A
(POOL 3166)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- -----------------------------------------------------------------
- ---------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
979.83
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
411.51
SUBSERVICER ADVANCES THIS MONTH
0.00
MASTER SERVICER ADVANCES THIS MONTH
4,441.40
NUMBER OF PRINCIPAL
DELINQUENCIES:
LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0
0.00
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
(D) LOANS IN FORECLOSURE 1
0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
4,490,730.68
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31
3,923,732.14
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE
16
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
570,210.27
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION
355.62
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION
4,459.90
FSA GUARANTY INSURANCE POLICY
12,459,506.93
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
0.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,772,279.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.9670%
NEXT PERIOD ADJUSTABLE PASS THRU RATE
8.0000%
POOL TRADING FACTOR
0.139461088
.................................................................
...............
Run: 01/24/98 09:38:28
rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-17B (POOL
3167)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3167
- -----------------------------------------------------------------
- ---------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
- -----------------------------------------------------------------
- ---------------
A 760920YT9 63,951,716.07 5,543,174.82 7.5468
6,310.28
S 760920YU6 0.00 0.00 0.2500
0.00
- -----------------------------------------------------------------
- ---------------
63,951,716.07 5,543,174.82
6,310.28
=================================================================
===============
- -----------------------------------------------------------------
- ---------------
REO LIQUIDATIONS/ REAL
ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/
PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS
BALANCE
- -----------------------------------------------------------------
- ---------------
A 34,859.72 0.00 41,170.00 0.00
5,536,864.54
S 1,154.79 0.00 1,154.79 0.00
0.00
36,014.51 0.00 42,324.79 0.00
5,536,864.54
=================================================================
===============
- -----------------------------------------------------------------
- ---------------
AMOUNT PER $1,000 UNIT
- -----------------------------------------------------------------
- ---------------
BEGINNING REO LIQ./
ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS.
TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES
DISTRIBUTION FACTOR
A 86.677499 0.098673 0.545094 0.000000
0.643767 86.578827
S 0.000000 0.000000 0.018057 0.000000
0.018057 0.000000
Determination Date 20-January-1998
Distribution Date 26-January-1998
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 01/24/98 09:38:28
rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-17B
(POOL 3167)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- -----------------------------------------------------------------
- ---------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
1,167.72
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
552.38
SUBSERVICER ADVANCES THIS MONTH
0.00
MASTER SERVICER ADVANCES THIS MONTH
1,919.99
NUMBER OF PRINCIPAL
DELINQUENCIES:
LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0
0.00
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
(D) LOANS IN FORECLOSURE 0
0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
5,536,864.54
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31
5,289,107.85
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE
20
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
252,971.29
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION
206.18
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION
6,104.10
FSA GUARANTY INSURANCE POLICY
12,459,506.93
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
0.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,772,279.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.1889%
NEXT PERIOD ADJUSTABLE PASS THRU RATE
7.5490%
POOL TRADING FACTOR
0.086578827
.................................................................
...............
Run: 01/24/98 09:38:28
rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-17C (POOL
3168)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3168
- -----------------------------------------------------------------
- ---------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
- -----------------------------------------------------------------
- ---------------
A 760920YV4 75,606,730.04 9,068,896.02 7.5501
528,325.73
S 760920YW2 0.00 0.00 0.2500
0.00
- -----------------------------------------------------------------
- ---------------
75,606,730.04 9,068,896.02
528,325.73
=================================================================
===============
- -----------------------------------------------------------------
- ---------------
REO LIQUIDATIONS/ REAL
ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/
PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS
BALANCE
- -----------------------------------------------------------------
- ---------------
A 55,019.64 0.00 583,345.37 0.00
8,540,570.29
S 1,821.81 0.00 1,821.81 0.00
0.00
56,841.45 0.00 585,167.18 0.00
8,540,570.29
=================================================================
===============
- -----------------------------------------------------------------
- ---------------
AMOUNT PER $1,000 UNIT
- -----------------------------------------------------------------
- ---------------
BEGINNING REO LIQ./
ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS.
TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES
DISTRIBUTION FACTOR
A 119.948264 6.987814 0.727708 0.000000
7.715522 112.960451
S 0.000000 0.000000 0.024096 0.000000
0.024096 0.000000
Determination Date 20-January-1998
Distribution Date 26-January-1998
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 01/24/98 09:38:28
rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-17C
(POOL 3168)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- -----------------------------------------------------------------
- ---------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
2,351.51
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
877.16
SUBSERVICER ADVANCES THIS MONTH
0.00
MASTER SERVICER ADVANCES THIS MONTH
2,496.23
NUMBER OF PRINCIPAL
DELINQUENCIES:
LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0
0.00
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
(D) LOANS IN FORECLOSURE 0
0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
8,540,570.29
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31
8,217,624.19
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE
30
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
329,847.38
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION
518,931.62
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION
88.70
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION
9,305.41
FSA GUARANTY INSURANCE POLICY
12,459,506.93
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
0.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,772,279.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.2625%
NEXT PERIOD ADJUSTABLE PASS THRU RATE
7.5519%
POOL TRADING FACTOR
0.112960451
.................................................................
...............
Run: 01/26/98 10:41:15
REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S18
(POOL # 4066)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4066
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760920A57 23,863,000.00 0.00 7.400000 %
0.00
A-2 760920A73 38,374,000.00 0.00 7.450000 %
0.00
A-3 760920A99 23,218,000.00 0.00 7.750000 %
0.00
A-4 760920B49 9,500,000.00 3,164,231.21 7.950000 %
576,852.46
A-5 760920B31 41,703.00 158.19 1008.000000 %
28.84
A-6 760920B72 5,488,000.00 5,488,000.00 8.000000 %
0.00
A-7 760920B98 16,619,000.00 0.00 8.000000 %
0.00
A-8 760920C89 15,208,000.00 0.00 8.000000 %
0.00
A-9 760920C30 13,400,000.00 0.00 8.000000 %
0.00
A-10 760920C71 4,905,000.00 0.00 8.000000 %
0.00
A-11 760920C55 0.00 0.00 0.389599 %
0.00
R-I 760920C97 100.00 0.00 8.000000 %
0.00
R-II 760920C63 137,368.00 0.00 8.000000 %
0.00
B 7,103,848.23 5,204,648.53 8.000000 %
98,183.09
- -----------------------------------------------------------------
- --------------
157,858,019.23 13,857,037.93
675,064.39
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 0.00 0.00 0.00 0.00
0.00
A-2 0.00 0.00 0.00 0.00
0.00
A-3 0.00 0.00 0.00 0.00
0.00
A-4 20,378.24 597,230.70 0.00 0.00
2,587,378.75
A-5 129.17 158.01 0.00 0.00
129.35
A-6 35,566.04 35,566.04 0.00 0.00
5,488,000.00
A-7 0.00 0.00 0.00 0.00
0.00
A-8 0.00 0.00 0.00 0.00
0.00
A-9 0.00 0.00 0.00 0.00
0.00
A-10 0.00 0.00 0.00 0.00
0.00
A-11 4,373.40 4,373.40 0.00 0.00
0.00
R-I 0.00 0.00 0.00 0.00
0.00
R-II 0.00 0.00 0.00 0.00
0.00
B 33,729.75 131,912.84 0.00 0.00
5,106,465.44
- -----------------------------------------------------------------
- --------------
94,176.60 769,240.99 0.00 0.00
13,181,973.54
=================================================================
==============
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-4 333.076969 60.721312 2.145078 62.866390 0.000000
272.355658
A-5 3.793252 0.691557 3.097379 3.788936 0.000000
3.101695
A-6 1000.000000 0.000000 6.480692 6.480692 0.000000
1000.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-8 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-9 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-10 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
B 732.651988 13.821115 4.748093 18.569208 0.000000
718.830875
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:41:16
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S18 (POOL
# 4066)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4066
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
3,618.78
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
1,444.61
SUBSERVICER ADVANCES THIS MONTH
0.00
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 0
0.00
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
0
AGGREGATE PRINCIPAL BALANCE
0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
13,181,973.54
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
83
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
590,940.41
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR
SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 62.44039630 %
37.55960370 %
CURRENT PREPAYMENT PERCENTAGE 88.73211890 %
11.26788110 %
PERCENTAGE FOR NEXT DISTRIBUTION 61.26175320 %
38.73824680 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.3958 %
BANKRUPTCY AMOUNT AVAILABLE
225,000.00
FRAUD AMOUNT AVAILABLE
0.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,084,332.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.84430778
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
107.09
POOL TRADING FACTOR:
8.35052511
.................................................................
...............
Run: 01/26/98 10:41:18
REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S19
(POOL # 4067)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4067
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760920ZP6 117,460,633.00 0.00 7.750000 %
0.00
A-2 760920ZQ4 60,098,010.00 0.00 0.000000 %
0.00
A-3 760920ZR2 241,357.00 0.00 0.000000 %
0.00
A-4 760920ZS0 37,500,000.00 0.00 8.500000 %
0.00
A-5 760920ZT8 15,800,000.00 0.00 8.500000 %
0.00
A-6 760920ZU5 33,700,000.00 5,923,146.96 8.500000 %
349,268.70
A-7 760920ZX9 9,104,000.00 9,104,000.00 8.500000 %
0.00
A-8 760920ZY7 19,200,000.00 0.00 0.000000 %
0.00
A-9 760920ZZ4 1,663,637.00 0.00 0.000000 %
0.00
A-10 760920ZV3 6,136,363.00 0.00 0.000000 %
0.00
A-11 760920ZW1 0.00 0.00 0.176278 %
0.00
R-I 760920A32 100.00 0.00 8.500000 %
0.00
R-II 760920A40 100.00 0.00 8.500000 %
0.00
M 760920A24 6,402,000.00 5,261,167.65 8.500000 %
5,562.08
B 12,805,385.16 10,193,800.08 8.500000 %
10,776.85
- -----------------------------------------------------------------
- --------------
320,111,585.16 30,482,114.69
365,607.63
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 0.00 0.00 0.00 0.00
0.00
A-2 0.00 0.00 0.00 0.00
0.00
A-3 0.00 0.00 0.00 0.00
0.00
A-4 0.00 0.00 0.00 0.00
0.00
A-5 0.00 0.00 0.00 0.00
0.00
A-6 41,738.88 391,007.58 0.00 0.00
5,573,878.26
A-7 64,153.53 64,153.53 0.00 0.00
9,104,000.00
A-8 0.00 0.00 0.00 0.00
0.00
A-9 0.00 0.00 0.00 0.00
0.00
A-10 0.00 0.00 0.00 0.00
0.00
A-11 4,454.64 4,454.64 0.00 0.00
0.00
R-I 0.00 0.00 0.00 0.00
0.00
R-II 0.00 0.00 0.00 0.00
0.00
M 37,074.08 42,636.16 0.00 0.00
5,255,605.57
B 71,833.06 82,609.91 0.00 0.00
10,183,023.23
- -----------------------------------------------------------------
- --------------
219,254.19 584,861.82 0.00 0.00
30,116,507.06
=================================================================
==============
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-5 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-6 175.761037 10.364056 1.238542 11.602598 0.000000
165.396981
A-7 1000.000000 0.000000 7.046741 7.046741 0.000000
1000.000000
A-8 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-9 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-10 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M 821.800633 0.868803 5.791015 6.659818 0.000000
820.931829
B 796.055718 0.841587 5.609598 6.451185 0.000000
795.214131
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:41:19
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S19 (POOL
# 4067)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4067
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
7,267.20
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
3,149.60
SUBSERVICER ADVANCES THIS MONTH
17,857.23
MASTER SERVICER ADVANCES THIS MONTH
2,549.21
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 5
1,168,465.99
(B) TWO MONTHLY PAYMENTS: 1
270,650.92
(C) THREE OR MORE MONTHLY PAYMENTS: 1
198,509.01
FORECLOSURES
NUMBER OF LOANS
2
AGGREGATE PRINCIPAL BALANCE
508,768.99
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
30,116,507.06
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
119
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
304,017.56
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
333,382.07
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 49.29824300 % 17.25985100 %
33.44190580 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 48.73698740 % 17.45091341 %
33.81209920 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.1768 %
BANKRUPTCY AMOUNT AVAILABLE
211,734.00
FRAUD AMOUNT AVAILABLE
0.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,914,566.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
9.09169580
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
281.24
POOL TRADING FACTOR:
9.40812781
.................................................................
...............
Run: 01/26/98 10:41:20
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S20
(POOL # 4068)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4068
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760920E20 54,519,000.00 0.00 8.100000 %
0.00
A-2 760920E46 121,290,000.00 0.00 8.100000 %
0.00
A-3 760920E61 38,352,000.00 0.00 8.100000 %
0.00
A-4 760920E79 45,739,000.00 0.00 8.100000 %
0.00
A-5 760920E87 38,405,000.00 2,656,478.63 8.100000 %
2,128,770.62
A-6 760920D70 2,829,000.00 288,574.00 8.100000 %
47,584.85
A-7 760920D88 2,530,000.00 2,530,000.00 8.100000 %
0.00
A-8 760920E38 6,097,000.00 6,097,000.00 8.100000 %
0.00
A-9 760920F45 4,635,000.00 7,175,426.00 8.100000 %
0.00
A-10 760920E53 16,830,000.00 0.00 8.100000 %
0.00
A-11 760920D96 8,130,000.00 1,484,825.80 8.100000 %
168,601.53
A-12 760920F37 10,000,000.00 594,882.14 8.100000 %
67,548.69
A-13 760920E95 0.00 0.00 0.400000 %
0.00
A-14 760920F29 0.00 0.00 0.251967 %
0.00
R-I 760920F60 100.00 0.00 8.500000 %
0.00
R-II 760920F78 750,000.00 0.00 8.500000 %
0.00
M 760920F52 8,448,000.00 7,345,166.11 8.500000 %
7,821.67
B 16,895,592.50 14,643,657.94 8.500000 %
15,593.63
- -----------------------------------------------------------------
- --------------
375,449,692.50 42,816,010.62
2,435,920.99
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 0.00 0.00 0.00 0.00
0.00
A-2 0.00 0.00 0.00 0.00
0.00
A-3 0.00 0.00 0.00 0.00
0.00
A-4 0.00 0.00 0.00 0.00
0.00
A-5 17,616.81 2,146,387.43 0.00 0.00
527,708.01
A-6 1,913.71 49,498.56 0.00 0.00
240,989.15
A-7 16,778.05 16,778.05 0.00 0.00
2,530,000.00
A-8 40,433.11 40,433.11 0.00 0.00
6,097,000.00
A-9 0.00 0.00 47,584.85 0.00
7,223,010.85
A-10 0.00 0.00 0.00 0.00
0.00
A-11 9,846.83 178,448.36 0.00 0.00
1,316,224.27
A-12 3,945.04 71,493.73 0.00 0.00
527,333.45
A-13 6,820.67 6,820.67 0.00 0.00
0.00
A-14 8,832.53 8,832.53 0.00 0.00
0.00
R-I 0.00 0.00 0.00 0.00
0.00
R-II 0.00 0.00 0.00 0.00
0.00
M 51,115.95 58,937.62 0.00 0.00
7,337,344.44
B 101,907.09 117,500.72 0.00 0.00
14,628,064.31
- -----------------------------------------------------------------
- --------------
259,209.79 2,695,130.78 47,584.85 0.00
40,427,674.48
=================================================================
==============
Run: 01/26/98 10:41:20
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S20
(POOL # 4068)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4068
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-5 69.170124 55.429518 0.458711 55.888229 0.000000
13.740607
A-6 102.005656 16.820378 0.676462 17.496840 0.000000
85.185278
A-7 1000.000000 0.000000 6.631640 6.631640 0.000000
1000.000000
A-8 1000.000000 0.000000 6.631640 6.631640 0.000000
1000.000000
A-9 1548.096224 0.000000 0.000000 0.000000 10.266419
1558.362643
A-10 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-11 182.635400 20.738196 1.211172 21.949368 0.000000
161.897204
A-12 59.488214 6.754869 0.394504 7.149373 0.000000
52.733345
R-I 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M 869.456216 0.925861 6.050657 6.976518 0.000000
868.530355
B 866.714674 0.922941 6.031578 6.954519 0.000000
865.791733
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:41:21
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S20 (POOL
# 4068)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4068
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
11,194.39
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
4,461.43
SUBSERVICER ADVANCES THIS MONTH
17,659.41
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 2
860,778.28
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
5
AGGREGATE PRINCIPAL BALANCE
1,262,302.77
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
40,427,674.48
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
153
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
2,342,742.53
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 48.64345430 % 17.15518600 %
34.20136000 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 45.66739480 % 18.14931117 %
36.18329400 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.2566 %
BANKRUPTCY AMOUNT AVAILABLE
340,194.00
FRAUD AMOUNT AVAILABLE
0.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,917,602.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
9.20130136
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
279.80
POOL TRADING FACTOR:
10.76780066
.................................................................
...............
Run: 01/26/98 10:41:23
REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S21
(POOL # 4069)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4069
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A 760920ZL5 105,871,227.00 29,273,642.84 6.702677 %
38,511.51
S 760920ZN1 0.00 0.00 0.150000 %
0.00
R 760920ZM3 100.00 0.00 6.702677 %
0.00
B 7,968,810.12 1,646,379.48 6.702677 %
2,103.24
- -----------------------------------------------------------------
- --------------
113,840,137.12 30,920,022.32
40,614.75
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A 163,503.93 202,015.44 0.00 0.00
29,235,131.33
S 3,864.86 3,864.86 0.00 0.00
0.00
R 0.00 0.00 0.00 0.00
0.00
B 9,195.63 11,298.87 0.00 0.00
1,644,276.24
- -----------------------------------------------------------------
- --------------
176,564.42 217,179.17 0.00 0.00
30,879,407.57
=================================================================
==============
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A 276.502348 0.363758 1.544366 1.908124 0.000000
276.138590
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
B 206.602925 0.263934 1.153953 1.417887 0.000000
206.338991
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:41:24
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S21 (POOL
# 4069)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4069
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
10,207.75
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
3,401.15
SUBSERVICER ADVANCES THIS MONTH
15,850.58
MASTER SERVICER ADVANCES THIS MONTH
607.53
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 3
907,721.17
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
4
AGGREGATE PRINCIPAL BALANCE
1,495,868.55
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
30,879,407.57
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
111
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
88,122.34
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
1,114.66
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR
SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 94.67536130 %
5.32463870 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 %
0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 94.67516910 %
5.32483090 %
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
0.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,836,592.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.41777016
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
286.49
POOL TRADING FACTOR:
27.12523751
PASS THROUGH RATE FOR NEXT DISTRIBUTION:
0.1904
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL:
0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION:
0.00
.................................................................
...............
Run: 01/26/98 10:46:56
REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S23
(POOL # 4070)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4070
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760920G28 37,023,610.00 0.00 7.000000 %
0.00
A-2 760920F86 58,150,652.00 0.00 0.000000 %
0.00
A-3 760920F94 307,675.00 0.00 0.000000 %
0.00
A-4 760920G36 42,213,063.00 0.00 8.500000 %
0.00
A-5 760920G44 18,094,000.00 0.00 8.500000 %
0.00
A-6 760920G51 20,500,000.00 12,699,115.41 8.500000 %
669,455.25
A-7 760920H50 2,975,121.40 2,975,121.40 8.500000 %
0.00
A-8 760920G85 12,518,180.60 0.00 0.000000 %
0.00
A-9 760920G93 1,390,910.00 0.00 0.000000 %
0.00
A-10 760920G69 4,090,909.00 0.00 0.000000 %
0.00
A-11 760920G77 3,661,879.00 659,163.19 0.091272 %
1,189.36
R-I 760920H35 100.00 0.00 8.500000 %
0.00
R-II 760920H43 100.00 0.00 8.500000 %
0.00
M 760920H27 4,320,000.00 3,409,597.58 8.500000 %
108,328.15
B 10,804,782.23 9,422,491.93 8.500000 %
5,830.98
- -----------------------------------------------------------------
- --------------
216,050,982.23 29,165,489.51
784,803.74
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 0.00 0.00 0.00 0.00
0.00
A-2 0.00 0.00 0.00 0.00
0.00
A-3 0.00 0.00 0.00 0.00
0.00
A-4 0.00 0.00 0.00 0.00
0.00
A-5 0.00 0.00 0.00 0.00
0.00
A-6 89,632.90 759,088.15 0.00 0.00
12,029,660.16
A-7 20,999.01 20,999.01 0.00 0.00
2,975,121.40
A-8 0.00 0.00 0.00 0.00
0.00
A-9 0.00 0.00 0.00 0.00
0.00
A-10 0.00 0.00 0.00 0.00
0.00
A-11 2,210.45 3,399.81 0.00 0.00
657,973.83
R-I 0.00 0.00 0.00 0.00
0.00
R-II 0.00 0.00 0.00 0.00
0.00
M 24,065.63 132,393.78 0.00 0.00
3,301,269.43
B 66,505.82 72,336.80 0.00 0.00
9,416,660.95
- -----------------------------------------------------------------
- --------------
203,413.81 988,217.55 0.00 0.00
28,380,685.77
=================================================================
==============
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-5 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-6 619.469044 32.656354 4.372337 37.028691 0.000000
586.812691
A-7 1000.000000 0.000000 7.058203 7.058203 0.000000
1000.000000
A-8 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-9 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-10 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-11 180.006819 0.324795 0.603638 0.928433 0.000000
179.682024
R-I 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M 789.258699 25.075961 5.570748 30.646709 0.000000
764.182738
B 872.066806 0.539666 6.155222 6.694888 0.000000
871.527140
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:46:56
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S23 (POOL
# 4070)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4070
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
7,429.28
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
3,100.17
SUBSERVICER ADVANCES THIS MONTH
14,001.32
MASTER SERVICER ADVANCES THIS MONTH
2,310.12
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 2
429,622.74
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
4
AGGREGATE PRINCIPAL BALANCE
1,312,565.52
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
28,380,685.77
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
120
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
298,340.07
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
750,480.70
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 56.00248880 % 11.69052100 %
32.30699050 %
PREPAYMENT PERCENT 86.80074660 % 13.19925340 %
13.19925340 %
NEXT DISTRIBUTION 55.18807940 % 11.63209887 %
33.17982180 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.0878 %
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
0.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,284,794.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.82336200
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
275.31
POOL TRADING FACTOR:
13.13610588
COFI INDEX USED FOR THIS DISTRIBUTION
0.0000
.................................................................
...............
Run: 01/26/98 10:41:25
REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S22
(POOL # 4072)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4072
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760920H92 23,871,000.00 0.00 8.000000 %
0.00
A-2 760920J25 9,700,000.00 0.00 6.000000 %
0.00
A-3 760920J33 0.00 0.00 2.000000 %
0.00
A-4 760920J41 19,500,000.00 0.00 8.000000 %
0.00
A-5 760920J58 39,840,000.00 0.00 8.000000 %
0.00
A-6 760920J82 10,982,000.00 5,495,057.86 8.000000 %
68,526.14
A-7 760920J90 7,108,000.00 0.00 8.000000 %
0.00
A-8 760920K23 10,000,000.00 769,568.31 8.000000 %
9,596.90
A-9 760920K31 37,500,000.00 3,002,217.00 8.000000 %
37,439.16
A-10 760920J74 17,000,000.00 4,493,318.09 8.000000 %
56,033.94
A-11 760920J66 0.00 0.00 0.344522 %
0.00
R-I 760920K49 100.00 0.00 8.000000 %
0.00
R-II 760920K56 100.00 0.00 8.000000 %
0.00
B 8,269,978.70 5,983,227.40 8.000000 %
45,423.07
- -----------------------------------------------------------------
- --------------
183,771,178.70 19,743,388.66
217,019.21
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 0.00 0.00 0.00 0.00
0.00
A-2 0.00 0.00 0.00 0.00
0.00
A-3 0.00 0.00 0.00 0.00
0.00
A-4 0.00 0.00 0.00 0.00
0.00
A-5 0.00 0.00 0.00 0.00
0.00
A-6 36,508.52 105,034.66 0.00 0.00
5,426,531.72
A-7 0.00 0.00 0.00 0.00
0.00
A-8 5,112.93 14,709.83 0.00 0.00
759,971.41
A-9 19,946.38 57,385.54 0.00 0.00
2,964,777.84
A-10 29,853.07 85,887.01 0.00 0.00
4,437,284.15
A-11 5,648.99 5,648.99 0.00 0.00
0.00
R-I 0.00 0.00 0.00 0.00
0.00
R-II 0.00 0.00 0.00 0.00
0.00
B 39,751.84 85,174.91 0.00 0.00
5,937,804.33
- -----------------------------------------------------------------
- --------------
136,821.73 353,840.94 0.00 0.00
19,526,369.45
=================================================================
==============
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-5 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-6 500.369501 6.239860 3.324396 9.564256 0.000000
494.129641
A-7 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-8 76.956831 0.959690 0.511293 1.470983 0.000000
75.997141
A-9 80.059120 0.998378 0.531903 1.530281 0.000000
79.060742
A-10 264.312829 3.296114 1.756063 5.052177 0.000000
261.016715
R-I 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
B 723.487643 5.492524 4.806766 10.299290 0.000000
717.995118
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:41:26
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S22 (POOL
# 4072)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4072
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
5,009.31
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
2,107.20
SUBSERVICER ADVANCES THIS MONTH
7,601.71
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 2
343,631.19
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
1
AGGREGATE PRINCIPAL BALANCE
185,906.05
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
19,526,369.45
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
94
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
95,903.77
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR
SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 69.69503310 %
30.30496690 %
CURRENT PREPAYMENT PERCENTAGE 90.90850990 %
9.09149010 %
PERCENTAGE FOR NEXT DISTRIBUTION 69.59084310 %
30.40915690 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.3443 %
BANKRUPTCY AMOUNT AVAILABLE
225,000.00
FRAUD AMOUNT AVAILABLE
274,520.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,691,525.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.77471914
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
108.21
POOL TRADING FACTOR:
10.62537096
PAC
COMPANION
ENDING A-7 PRINCIPAL COMPONENT: 0.00
0.00
ENDING A-8 PRINCIPAL COMPONENT: 759,971.41
0.00
ENDING A-9 PRINCIPAL COMPONENT: 2,964,777.84
0.00
ENDING A-10 PRINCIPAL COMPONENT: 4,437,284.15
0.00
.................................................................
...............
Run: 01/26/98 10:41:30
REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S25
(POOL # 4074)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4074
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A 760920H68 126,657,873.00 24,924,519.05 7.763705 %
1,131,851.71
S 760920H84 0.00 0.00 0.150000 %
0.00
R 760920H76 100.00 0.00 7.763705 %
0.00
B 8,084,552.09 6,381,988.56 7.763705 %
7,116.19
- -----------------------------------------------------------------
- --------------
134,742,525.09 31,306,507.61
1,138,967.90
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A 158,458.58 1,290,310.29 0.00 0.00
23,792,667.34
S 3,845.43 3,845.43 0.00 0.00
0.00
R 0.00 0.00 0.00 0.00
0.00
B 40,573.74 47,689.93 0.00 58,708.48
6,316,163.89
- -----------------------------------------------------------------
- --------------
202,877.75 1,341,845.65 0.00 58,708.48
30,108,831.23
=================================================================
==============
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A 196.786180 8.936292 1.251076 10.187368 0.000000
187.849889
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
B 789.405336 0.880221 5.018675 5.898896 0.000000
781.263306
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:41:30
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S25 (POOL
# 4074)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4074
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
8,885.06
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
3,534.68
SUBSERVICER ADVANCES THIS MONTH
16,964.29
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 1
123,031.31
(B) TWO MONTHLY PAYMENTS: 1
523,211.85
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
3
AGGREGATE PRINCIPAL BALANCE
1,621,394.31
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
30,108,831.23
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
103
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
874,776.96
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR
SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 79.61449860 %
20.38550140 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 %
0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 79.02222160 %
20.97777840 %
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
432,604.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,913,238.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.39442014
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
283.20
POOL TRADING FACTOR:
22.34545568
PASS THROUGH RATE FOR NEXT DISTRIBUTION:
0.1498
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL:
0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION:
0.00
.................................................................
...............
Run: 01/26/98 10:41:32
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S26
(POOL # 4075)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4075
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760920N46 26,393,671.00 0.00 6.000000 %
0.00
A-2 760920N20 80,949,153.00 0.00 0.000000 %
0.00
A-3 760920N38 227,532.00 0.00 0.000000 %
0.00
A-4 760920N79 48,309,228.00 0.00 6.000000 %
0.00
A-5 760920N53 47,204,957.00 0.00 0.000000 %
0.00
A-6 760920N61 416,459.00 0.00 0.000000 %
0.00
A-7 760920N87 35,500,000.00 0.00 8.500000 %
0.00
A-8 760920N95 27,999,000.00 0.00 8.500000 %
0.00
A-9 760920P28 2,000,000.00 0.00 8.500000 %
0.00
A-10 760920P36 2,200,000.00 698,575.25 8.500000 %
48,426.13
A-11 760920T24 20,000,000.00 6,350,683.94 8.500000 %
440,237.50
A-12 760920P44 39,837,000.00 12,649,609.82 8.500000 %
876,887.07
A-13 760920P77 4,598,000.00 7,182,401.18 8.500000 %
0.00
A-14 760920M62 2,400,000.00 0.00 8.500000 %
0.00
A-15 760920M70 3,700,000.00 3,515,598.80 8.500000 %
50,114.37
A-16 760920M88 4,000,000.00 4,000,000.00 8.500000 %
0.00
A-17 760920M96 4,302,000.00 4,302,000.00 8.500000 %
0.00
A-18 760920P51 0.00 0.00 0.088596 %
0.00
R-I 760920P85 100.00 0.00 8.500000 %
0.00
R-II 760920P93 100.00 0.00 8.500000 %
0.00
M 760920P69 8,469,000.00 7,106,450.75 8.500000 %
182,743.29
B 17,878,726.36 14,644,267.99 8.500000 %
0.00
- -----------------------------------------------------------------
- --------------
376,384,926.36 60,449,587.73
1,598,408.36
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 0.00 0.00 0.00 0.00
0.00
A-2 0.00 0.00 0.00 0.00
0.00
A-3 0.00 0.00 0.00 0.00
0.00
A-4 0.00 0.00 0.00 0.00
0.00
A-5 0.00 0.00 0.00 0.00
0.00
A-6 0.00 0.00 0.00 0.00
0.00
A-7 0.00 0.00 0.00 0.00
0.00
A-8 0.00 0.00 0.00 0.00
0.00
A-9 0.00 0.00 0.00 0.00
0.00
A-10 4,874.23 53,300.36 0.00 0.00
650,149.12
A-11 44,311.16 484,548.66 0.00 0.00
5,910,446.44
A-12 88,261.18 965,148.25 0.00 0.00
11,772,722.75
A-13 0.00 0.00 50,114.37 0.00
7,232,515.55
A-14 0.00 0.00 0.00 0.00
0.00
A-15 24,529.68 74,644.05 0.00 0.00
3,465,484.43
A-16 27,909.53 27,909.53 0.00 0.00
4,000,000.00
A-17 30,016.70 30,016.70 0.00 0.00
4,302,000.00
A-18 4,396.22 4,396.22 0.00 0.00
0.00
R-I 0.00 0.00 0.00 0.00
0.00
R-II 0.00 0.00 0.00 0.00
0.00
M 49,584.43 232,327.72 0.00 0.00
6,923,707.46
B 102,178.69 102,178.69 0.00 0.00
14,644,267.99
- -----------------------------------------------------------------
- --------------
376,061.82 1,974,470.18 50,114.37 0.00
58,901,293.74
=================================================================
==============
Run: 01/26/98 10:41:32
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S26
(POOL # 4075)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4075
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-5 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-6 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-8 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-9 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-10 317.534205 22.011877 2.215559 24.227436 0.000000
295.522327
A-11 317.534197 22.011875 2.215558 24.227433 0.000000
295.522322
A-12 317.534197 22.011875 2.215558 24.227433 0.000000
295.522322
A-13 1562.070722 0.000000 0.000000 0.000000 10.899167
1572.969889
A-14 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-15 950.161838 13.544424 6.629643 20.174067 0.000000
936.617414
A-16 1000.000000 0.000000 6.977383 6.977383 0.000000
1000.000000
A-17 1000.000000 0.000000 6.977383 6.977383 0.000000
1000.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M 839.113325 21.577906 5.854815 27.432721 0.000000
817.535419
B 819.088994 0.000001 5.715098 5.715099 0.000000
819.088994
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:41:33
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S26 (POOL
# 4075)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4075
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
15,969.14
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
6,317.20
SUBSERVICER ADVANCES THIS MONTH
23,739.72
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 9
2,169,462.15
(B) TWO MONTHLY PAYMENTS: 1
223,707.24
(C) THREE OR MORE MONTHLY PAYMENTS: 1
251,217.66
FORECLOSURES
NUMBER OF LOANS
1
AGGREGATE PRINCIPAL BALANCE
266,622.39
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
58,901,293.74
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
224
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
1,486,305.62
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 64.01841670 % 11.75599500 %
24.22558790 %
PREPAYMENT PERCENT 89.20552500 % 10.79447500 %
10.79447500 %
NEXT DISTRIBUTION 63.38284940 % 11.75476296 %
24.86238770 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.0881 %
BANKRUPTCY AMOUNT AVAILABLE
323,353.00
FRAUD AMOUNT AVAILABLE
0.00
SPECIAL HAZARD AMOUNT AVAILABLE
2,033,730.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
9.03485572
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
285.90
POOL TRADING FACTOR:
15.64921696
.................................................................
...............
Run: 01/26/98 10:41:35
REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S27
(POOL # 4076)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4076
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760920Q27 13,123,000.00 0.00 7.000000 %
0.00
A-2 760920Q76 70,000.00 0.00 952.000000 %
0.00
A-3 760920Q35 14,026,000.00 0.00 7.000000 %
0.00
A-4 760920Q43 15,799,000.00 0.00 7.000000 %
0.00
A-5 760920Q50 13,201,000.00 0.00 7.000000 %
0.00
A-6 760920Q68 20,050,000.00 0.00 7.500000 %
0.00
A-7 760920Q84 16,484,000.00 3,276,641.58 8.000000 %
713,785.74
A-8 760920R42 13,021,000.00 13,021,000.00 8.000000 %
0.00
A-9 760920R59 30,298,000.00 0.00 8.000000 %
0.00
A-10 760920Q92 7,610,000.00 0.00 8.000000 %
0.00
A-11 760920R34 6,335,800.00 0.00 8.000000 %
0.00
A-12 760920R26 0.00 0.00 0.169011 %
0.00
R-I 760920R67 100.00 0.00 8.000000 %
0.00
R-II 760920R75 100.00 0.00 8.000000 %
0.00
B 7,481,405.19 5,695,466.60 8.000000 %
33,838.89
- -----------------------------------------------------------------
- --------------
157,499,405.19 21,993,108.18
747,624.63
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 0.00 0.00 0.00 0.00
0.00
A-2 0.00 0.00 0.00 0.00
0.00
A-3 0.00 0.00 0.00 0.00
0.00
A-4 0.00 0.00 0.00 0.00
0.00
A-5 0.00 0.00 0.00 0.00
0.00
A-6 0.00 0.00 0.00 0.00
0.00
A-7 21,425.08 735,210.82 0.00 0.00
2,562,855.84
A-8 85,140.81 85,140.81 0.00 0.00
13,021,000.00
A-9 0.00 0.00 0.00 0.00
0.00
A-10 0.00 0.00 0.00 0.00
0.00
A-11 0.00 0.00 0.00 0.00
0.00
A-12 3,038.13 3,038.13 0.00 0.00
0.00
R-I 0.00 0.00 0.00 0.00
0.00
R-II 0.00 0.00 0.00 0.00
0.00
B 37,241.10 71,079.99 0.00 0.00
5,661,627.71
- -----------------------------------------------------------------
- --------------
146,845.12 894,469.75 0.00 0.00
21,245,483.55
=================================================================
==============
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-5 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-6 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-7 198.777092 43.301731 1.299750 44.601481 0.000000
155.475360
A-8 1000.000000 0.000000 6.538731 6.538731 0.000000
1000.000000
A-9 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-10 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-11 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
B 761.283002 4.523063 4.977824 9.500887 0.000000
756.759936
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:41:36
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S27 (POOL
# 4076)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4076
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
6,208.98
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
2,370.71
SUBSERVICER ADVANCES THIS MONTH
12,472.22
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 2
324,027.44
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
3
AGGREGATE PRINCIPAL BALANCE
708,423.84
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
21,245,483.55
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
119
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
616,955.38
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR
SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 74.10340300 %
25.89659700 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 %
0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 73.35138220 %
26.64861780 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.1726 %
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
0.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,191,758.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.64236329
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
109.56
POOL TRADING FACTOR:
13.48924685
.................................................................
...............
Run: 01/26/98 10:41:37
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S28
(POOL # 4077)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4077
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760920R83 112,112,000.00 0.00 7.750000 %
0.00
A-2 760920R91 10,192,000.00 0.00 10.750000 %
0.00
A-3 760920S41 46,773,810.00 0.00 7.125000 %
0.00
A-4 760920S74 14,926,190.00 0.00 12.375000 %
0.00
A-5 760920S33 15,000,000.00 0.00 6.375000 %
0.00
A-6 760920S58 54,705,000.00 0.00 7.500000 %
0.00
A-7 760920S66 7,815,000.00 0.00 11.500000 %
0.00
A-8 760920S82 8,967,000.00 0.00 8.000000 %
0.00
A-9 760920S90 833,000.00 0.00 8.000000 %
0.00
A-10 760920S25 47,400,000.00 35,103,730.20 8.000000 %
1,055,480.85
A-11 760920T65 5,603,000.00 5,603,000.00 8.000000 %
0.00
A-12 760920T32 13,680,000.00 0.00 0.000000 %
0.00
A-13 760920T40 3,420,000.00 0.00 0.000000 %
0.00
A-14 760920T57 0.00 0.00 0.268818 %
0.00
R-I 760920T81 100.00 0.00 8.000000 %
0.00
R-II 760920T99 100.00 0.00 8.000000 %
0.00
M 760920T73 7,303,256.00 6,099,175.30 8.000000 %
109,086.72
B 16,432,384.46 14,680,268.11 8.000000 %
26,703.85
- -----------------------------------------------------------------
- --------------
365,162,840.46 61,486,173.61
1,191,271.42
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 0.00 0.00 0.00 0.00
0.00
A-2 0.00 0.00 0.00 0.00
0.00
A-3 0.00 0.00 0.00 0.00
0.00
A-4 0.00 0.00 0.00 0.00
0.00
A-5 0.00 0.00 0.00 0.00
0.00
A-6 0.00 0.00 0.00 0.00
0.00
A-7 0.00 0.00 0.00 0.00
0.00
A-8 0.00 0.00 0.00 0.00
0.00
A-9 0.00 0.00 0.00 0.00
0.00
A-10 231,218.00 1,286,698.85 0.00 0.00
34,048,249.35
A-11 36,905.32 36,905.32 0.00 0.00
5,603,000.00
A-12 0.00 0.00 0.00 0.00
0.00
A-13 0.00 0.00 0.00 0.00
0.00
A-14 13,608.62 13,608.62 0.00 0.00
0.00
R-I 0.00 0.00 0.00 0.00
0.00
R-II 0.00 0.00 0.00 0.00
0.00
M 40,173.48 149,260.20 0.00 0.00
5,990,088.58
B 96,694.62 123,398.47 0.00 0.00
14,653,564.26
- -----------------------------------------------------------------
- --------------
418,600.04 1,609,871.46 0.00 0.00
60,294,902.19
=================================================================
==============
Run: 01/26/98 10:41:37
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S28
(POOL # 4077)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4077
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-5 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-6 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-8 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-9 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-10 740.585025 22.267528 4.878017 27.145545 0.000000
718.317497
A-11 1000.000000 0.000000 6.586707 6.586707 0.000000
1000.000000
A-12 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-13 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M 835.130974 14.936724 5.500763 20.437487 0.000000
820.194250
B 893.374187 1.625075 5.884394 7.509469 0.000000
891.749113
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:41:38
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S28 (POOL
# 4077)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4077
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
15,113.38
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
6,483.95
SUBSERVICER ADVANCES THIS MONTH
20,741.14
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 5
904,436.52
(B) TWO MONTHLY PAYMENTS: 3
475,796.50
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
5
AGGREGATE PRINCIPAL BALANCE
1,222,847.08
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
60,294,902.19
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
239
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
1,121,876.54
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 66.20468930 % 9.91958800 %
23.87572240 %
PREPAYMENT PERCENT 89.98656760 % 10.01343240 %
10.01343240 %
NEXT DISTRIBUTION 65.76219200 % 9.93465179 %
24.30315620 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.2712 %
BANKRUPTCY AMOUNT AVAILABLE
233,273.00
FRAUD AMOUNT AVAILABLE
667,523.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,900,420.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.69508671
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
281.23
POOL TRADING FACTOR:
16.51178475
.................................................................
...............
Run: 01/26/98 10:41:39
REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S29
(POOL # 4078)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4078
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A 760920U22 110,015,514.00 11,488,691.44 7.732967 %
785,016.45
S 760920U30 0.00 0.00 0.250000 %
0.00
R 760920U48 100.00 0.00 7.732967 %
0.00
B 6,095,852.88 3,915,336.76 7.732967 %
3,815.42
- -----------------------------------------------------------------
- --------------
116,111,466.88 15,404,028.20
788,831.87
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A 71,508.77 856,525.22 0.00 0.00
10,703,674.99
S 3,099.68 3,099.68 0.00 0.00
0.00
R 0.00 0.00 0.00 0.00
0.00
B 24,370.13 28,185.55 0.00 0.00
3,911,521.34
- -----------------------------------------------------------------
- --------------
98,978.58 887,810.45 0.00 0.00
14,615,196.33
=================================================================
==============
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A 104.427921 7.135507 0.649988 7.785495 0.000000
97.292415
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
B 642.295153 0.625904 3.997821 4.623725 0.000000
641.669249
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:41:40
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S29 (POOL
# 4078)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4078
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
3,912.38
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
1,558.50
SPREAD
0.00
SUBSERVICER ADVANCES THIS MONTH
5,382.29
MASTER SERVICER ADVANCES THIS MONTH
3,800.14
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 2
495,417.68
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
1
AGGREGATE PRINCIPAL BALANCE
204,658.29
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
14,615,196.33
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
48
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
492,214.35
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
773,820.96
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR
SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 74.58238390 %
25.41761620 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 %
0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 73.23661450 %
26.76338550 %
BANKRUPTCY AMOUNT AVAILABLE
302,045.00
FRAUD AMOUNT AVAILABLE
244,969.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,897,800.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.43482664
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
293.59
POOL TRADING FACTOR:
12.58721186
.................................................................
...............
Run: 01/26/98 10:41:45
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S31
(POOL # 4080)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4080
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760920W95 32,264,000.00 0.00 5.800000 %
0.00
A-2 760920X29 47,118,000.00 0.00 6.250000 %
0.00
A-3 760920X45 29,970,000.00 0.00 7.000000 %
0.00
A-4 760920X52 24,469,000.00 13,212,425.09 7.500000 %
427,459.78
A-5 760920Y36 20,936,000.00 20,936,000.00 7.500000 %
0.00
A-6 760920X86 25,256,000.00 0.00 5.800000 %
0.00
A-7 760920Y44 36,900,000.00 0.00 7.500000 %
0.00
A-8 760920Y51 15,000,000.00 4,162,279.44 7.500000 %
51,482.45
A-9 760920X60 10,324,000.00 0.00 7.500000 %
0.00
A-10 760920Y28 7,703,000.00 0.00 7.500000 %
0.00
A-11 760920X37 50,000.00 0.00 3123.270000 %
0.00
A-12 760920X78 10,000.00 0.00 1595.300000 %
0.00
A-13 760920X94 0.00 0.00 0.196833 %
0.00
R-I 760920Y69 100.00 0.00 7.500000 %
0.00
R-II 760920Y77 100.00 0.00 7.500000 %
0.00
B 11,800,992.58 8,844,022.17 7.500000 %
69,075.98
- -----------------------------------------------------------------
- --------------
261,801,192.58 47,154,726.70
548,018.21
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 0.00 0.00 0.00 0.00
0.00
A-2 0.00 0.00 0.00 0.00
0.00
A-3 0.00 0.00 0.00 0.00
0.00
A-4 82,117.81 509,577.59 0.00 0.00
12,784,965.31
A-5 130,121.33 130,121.33 0.00 0.00
20,936,000.00
A-6 0.00 0.00 0.00 0.00
0.00
A-7 0.00 0.00 0.00 0.00
0.00
A-8 25,869.38 77,351.83 0.00 0.00
4,110,796.99
A-9 0.00 0.00 0.00 0.00
0.00
A-10 0.00 0.00 0.00 0.00
0.00
A-11 0.00 0.00 0.00 0.00
0.00
A-12 0.00 0.00 0.00 0.00
0.00
A-13 7,691.60 7,691.60 0.00 0.00
0.00
R-I 0.00 0.00 0.00 0.00
0.00
R-II 0.00 0.00 0.00 0.00
0.00
B 54,967.33 124,043.31 0.00 0.00
8,774,946.19
- -----------------------------------------------------------------
- --------------
300,767.45 848,785.66 0.00 0.00
46,606,708.49
=================================================================
==============
Run: 01/26/98 10:41:45
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S31
(POOL # 4080)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4080
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-4 539.965879 17.469442 3.355994 20.825436 0.000000
522.496437
A-5 1000.000000 0.000000 6.215195 6.215195 0.000000
1000.000000
A-6 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-8 277.485296 3.432163 1.724625 5.156788 0.000000
274.053133
A-9 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-10 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-11 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-12 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
B 749.430364 5.853405 4.657857 10.511262 0.000000
743.576960
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:41:47
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S31 (POOL
# 4080)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4080
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
11,242.40
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
4,968.38
SUBSERVICER ADVANCES THIS MONTH
5,024.32
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 1
197,260.34
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
1
AGGREGATE PRINCIPAL BALANCE
205,176.71
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
46,606,708.49
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
214
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
256,739.33
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR
SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 81.24467520 %
18.75532480 %
CURRENT PREPAYMENT PERCENTAGE 94.37340250 %
5.62659750 %
PERCENTAGE FOR NEXT DISTRIBUTION 81.17235380 %
18.82764620 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.1959 %
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
302,240.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,380,492.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.10853663
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
110.38
POOL TRADING FACTOR:
17.80232856
PAC I PAC II
COMPANION
CLASS A-6 PRIN DIST: 0.00 0.00
N/A
CLASS A-6 ENDING BAL: 0.00 0.00
N/A
CLASS A-7 PRIN DIST: 0.00 0.00
0.00
CLASS A-7 ENDING BAL: 0.00 0.00
0.00
CLASS A-8 PRIN DIST: 51,482.45 N/A
0.00
CLASS A-8 ENDING BAL: 4,110,796.99 N/A
0.00
.................................................................
...............
Run: 01/26/98 10:41:49
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S32
(POOL # 4081)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4081
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760920U71 45,903,000.00 0.00 7.750000 %
0.00
A-2 760920U97 42,619,000.00 0.00 7.750000 %
0.00
A-3 760920V47 46,065,000.00 0.00 6.850000 %
0.00
A-4 760920V21 18,426,000.00 0.00 0.000000 %
0.00
A-5 760920V39 0.00 0.00 0.000000 %
0.00
A-6 760920V88 75,654,000.00 0.00 7.250000 %
0.00
A-7 760920V62 16,812,000.00 0.00 0.000000 %
0.00
A-8 760920V70 0.00 0.00 0.000000 %
0.00
A-9 760920V96 26,123,000.00 0.00 7.750000 %
0.00
A-10 760920W20 65,701,000.00 44,207,895.09 7.750000 %
1,366,967.97
A-11 760920U55 2,522,000.00 0.00 7.750000 %
0.00
A-12 760920U63 2,475,000.00 1,558,127.84 7.750000 %
66,349.65
A-13 760920U89 10,958,000.00 10,958,000.00 7.750000 %
0.00
A-14 760920W46 6,968,000.00 10,406,872.16 7.750000 %
0.00
A-15 760920V54 23,788,000.00 0.00 7.750000 %
0.00
A-16 760920W53 16,332,000.00 7,458,926.37 7.750000 %
151,884.07
A-17 760920W38 0.00 0.00 0.329431 %
0.00
R-I 760920W79 100.00 0.00 7.750000 %
0.00
R-II 760920W87 856,900.00 0.00 7.750000 %
0.00
M 760920W61 8,605,908.00 7,235,866.85 7.750000 %
133,018.20
B 20,436,665.48 18,424,549.34 7.750000 %
14,864.16
- -----------------------------------------------------------------
- --------------
430,245,573.48 100,250,237.65
1,733,084.05
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 0.00 0.00 0.00 0.00
0.00
A-2 0.00 0.00 0.00 0.00
0.00
A-3 0.00 0.00 0.00 0.00
0.00
A-4 0.00 0.00 0.00 0.00
0.00
A-5 0.00 0.00 0.00 0.00
0.00
A-6 0.00 0.00 0.00 0.00
0.00
A-7 0.00 0.00 0.00 0.00
0.00
A-8 0.00 0.00 0.00 0.00
0.00
A-9 0.00 0.00 0.00 0.00
0.00
A-10 281,850.15 1,648,818.12 0.00 0.00
42,840,927.12
A-11 0.00 0.00 0.00 0.00
0.00
A-12 9,933.94 76,283.59 0.00 0.00
1,491,778.19
A-13 69,863.41 69,863.41 0.00 0.00
10,958,000.00
A-14 0.00 0.00 66,349.65 0.00
10,473,221.81
A-15 0.00 0.00 0.00 0.00
0.00
A-16 47,554.84 199,438.91 0.00 0.00
7,307,042.30
A-17 27,168.57 27,168.57 0.00 0.00
0.00
R-I 0.00 0.00 0.00 0.00
0.00
R-II 0.00 0.00 0.00 0.00
0.00
M 46,132.71 179,150.91 0.00 0.00
7,102,848.65
B 117,466.85 132,331.01 0.00 125.00
18,409,560.18
- -----------------------------------------------------------------
- --------------
599,970.47 2,333,054.52 66,349.65 125.00
98,583,378.25
=================================================================
==============
Run: 01/26/98 10:41:49
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S32
(POOL # 4081)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4081
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-6 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-9 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-10 672.864874 20.805893 4.289891 25.095784 0.000000
652.058981
A-11 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-12 629.546602 26.807939 4.013713 30.821652 0.000000
602.738663
A-13 1000.000000 0.000000 6.375562 6.375562 0.000000
1000.000000
A-14 1493.523559 0.000000 0.000000 0.000000 9.522051
1503.045610
A-15 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-16 456.706244 9.299784 2.911759 12.211543 0.000000
447.406460
R-I 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M 840.802255 15.456614 5.360586 20.817200 0.000000
825.345641
B 901.543814 0.727328 5.747848 6.475176 0.000000
900.810369
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:41:50
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S32 (POOL
# 4081)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4081
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
29,651.34
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
11,465.36
SUBSERVICER ADVANCES THIS MONTH
30,071.80
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 6
1,649,671.25
(B) TWO MONTHLY PAYMENTS: 3
764,104.03
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
5
AGGREGATE PRINCIPAL BALANCE
1,390,938.52
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
98,583,378.25
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
374
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
1,555,176.53
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 74.40363560 % 7.21780500 %
18.37855930 %
PREPAYMENT PERCENT 92.32109070 % 7.67890930 %
7.67890930 %
NEXT DISTRIBUTION 74.12098340 % 7.20491504 %
18.67410160 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.3297 %
BANKRUPTCY AMOUNT AVAILABLE
115,846.00
FRAUD AMOUNT AVAILABLE
1,231,335.00
SPECIAL HAZARD AMOUNT AVAILABLE
2,479,595.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.56422396
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
283.56
POOL TRADING FACTOR:
22.91328123
.................................................................
...............
Run: 01/26/98 10:41:51
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S33
(POOL # 4082)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4082
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 7609203M8 18,000,000.00 0.00 7.000000 %
0.00
A-2 7609203L0 20,000,000.00 0.00 6.500000 %
0.00
A-3 7609203T3 70,813,559.00 0.00 7.000000 %
0.00
A-4 7609203Q9 70,830,509.00 0.00 0.000000 %
0.00
A-5 7609203R7 355,932.00 0.00 0.000000 %
0.00
A-6 7609203S5 17,000,000.00 0.00 6.823529 %
0.00
A-7 7609203W6 11,800,000.00 0.00 8.000000 %
0.00
A-8 7609204H8 36,700,000.00 17,361,146.85 8.000000 %
219,210.69
A-9 7609204J4 15,000,000.00 10,988,067.65 8.000000 %
138,740.94
A-10 7609203X4 32,000,000.00 31,683,964.28 8.000000 %
418,997.65
A-11 7609204F2 1,500,000.00 1,500,000.00 8.000000 %
0.00
A-12 7609204G0 6,000,000.00 0.00 8.000000 %
0.00
A-13 7609203Z9 0.00 0.00 0.162055 %
0.00
R-I 7609204L9 100.00 0.00 8.000000 %
0.00
R-II 7609204M7 100.00 0.00 8.000000 %
0.00
M 7609204K1 7,259,092.00 6,661,698.47 8.000000 %
7,553.57
B 15,322,642.27 12,952,939.94 8.000000 %
14,687.11
- -----------------------------------------------------------------
- --------------
322,581,934.27 81,147,817.19
799,189.96
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 0.00 0.00 0.00 0.00
0.00
A-2 0.00 0.00 0.00 0.00
0.00
A-3 0.00 0.00 0.00 0.00
0.00
A-4 0.00 0.00 0.00 0.00
0.00
A-5 0.00 0.00 0.00 0.00
0.00
A-6 0.00 0.00 0.00 0.00
0.00
A-7 0.00 0.00 0.00 0.00
0.00
A-8 115,217.69 334,428.38 0.00 0.00
17,141,936.16
A-9 72,922.58 211,663.52 0.00 0.00
10,849,326.71
A-10 210,271.43 629,269.08 0.00 0.00
31,264,966.63
A-11 9,954.79 9,954.79 0.00 0.00
1,500,000.00
A-12 0.00 0.00 0.00 0.00
0.00
A-13 10,909.15 10,909.15 0.00 0.00
0.00
R-I 0.00 0.00 0.00 0.00
0.00
R-II 0.00 0.00 0.00 0.00
0.00
M 44,210.53 51,764.10 0.00 0.00
6,654,144.90
B 85,962.53 100,649.64 0.00 0.00
12,938,252.83
- -----------------------------------------------------------------
- --------------
549,448.70 1,348,638.66 0.00 0.00
80,348,627.23
=================================================================
==============
Run: 01/26/98 10:41:51
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S33
(POOL # 4082)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4082
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-5 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-6 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-8 473.055772 5.973043 3.139447 9.112490 0.000000
467.082729
A-9 732.537843 9.249396 4.861505 14.110901 0.000000
723.288447
A-10 990.123884 13.093677 6.570982 19.664659 0.000000
977.030207
A-11 1000.000000 0.000000 6.636527 6.636527 0.000000
1000.000000
A-12 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M 917.704097 1.040567 6.090366 7.130933 0.000000
916.663530
B 845.346365 0.958524 5.610162 6.568686 0.000000
844.387841
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:41:53
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S33 (POOL
# 4082)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4082
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
21,177.45
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
8,558.63
SUBSERVICER ADVANCES THIS MONTH
29,295.09
MASTER SERVICER ADVANCES THIS MONTH
1,555.49
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 6
1,542,432.16
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 3
565,467.64
FORECLOSURES
NUMBER OF LOANS
6
AGGREGATE PRINCIPAL BALANCE
1,586,255.49
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
80,348,627.23
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
318
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
202,847.37
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
707,177.99
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 75.82850770 % 8.20933800 %
15.96215450 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 75.61576540 % 8.28159127 %
16.10264330 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.1609 %
BANKRUPTCY AMOUNT AVAILABLE
180,157.00
FRAUD AMOUNT AVAILABLE
1,016,561.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,922,939.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.60172244
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
284.55
POOL TRADING FACTOR:
24.90797490
.................................................................
...............
Run: 01/26/98 10:41:54
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S34
(POOL # 4083)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4083
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 7609203F3 40,602,000.00 0.00 6.050000 %
0.00
A-2 7609203G1 89,650,000.00 0.00 6.650000 %
0.00
A-3 7609203K2 49,448,000.00 0.00 7.300000 %
0.00
A-4 7609203H9 72,404,250.00 0.00 0.000000 %
0.00
A-5 7609203J5 76,215.00 0.00 0.000000 %
0.00
A-6 7609203N6 44,428,000.00 19,515,130.40 7.500000 %
1,332,668.79
A-7 7609203P1 15,000,000.00 6,588,794.36 7.500000 %
449,942.20
A-8 7609204B1 7,005,400.00 6,727,348.54 7.500000 %
44,994.22
A-9 7609203V8 30,538,000.00 30,538,000.00 7.500000 %
0.00
A-10 7609203U0 40,000,000.00 40,000,000.00 7.500000 %
0.00
A-11 7609204A3 10,847,900.00 15,915,195.01 7.500000 %
0.00
A-12 7609203Y2 0.00 0.00 0.279447 %
0.00
R-I 7609204D7 100.00 0.00 7.500000 %
0.00
R-II 7609204E5 100.00 0.00 7.500000 %
0.00
M 7609204C9 11,765,145.00 10,581,884.98 7.500000 %
105,190.06
B 16,042,796.83 14,521,276.36 7.500000 %
11,059.01
- -----------------------------------------------------------------
- --------------
427,807,906.83 144,387,629.65
1,943,854.28
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 0.00 0.00 0.00 0.00
0.00
A-2 0.00 0.00 0.00 0.00
0.00
A-3 0.00 0.00 0.00 0.00
0.00
A-4 0.00 0.00 0.00 0.00
0.00
A-5 0.00 0.00 0.00 0.00
0.00
A-6 121,317.81 1,453,986.60 0.00 0.00
18,182,461.61
A-7 40,959.91 490,902.11 0.00 0.00
6,138,852.16
A-8 30,827.38 75,821.60 10,993.87 0.00
6,693,348.19
A-9 189,842.61 189,842.61 0.00 0.00
30,538,000.00
A-10 248,664.10 248,664.10 0.00 0.00
40,000,000.00
A-11 0.00 0.00 98,938.44 0.00
16,014,133.45
A-12 33,444.21 33,444.21 0.00 0.00
0.00
R-I 0.00 0.00 0.00 0.00
0.00
R-II 0.00 0.00 0.00 0.00
0.00
M 65,783.37 170,973.43 0.00 0.00
10,476,694.92
B 90,273.01 101,332.02 0.00 0.00
14,510,217.35
- -----------------------------------------------------------------
- --------------
821,112.40 2,764,966.68 109,932.31 0.00
142,553,707.68
=================================================================
==============
Run: 01/26/98 10:41:54
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S34
(POOL # 4083)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4083
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-5 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-6 439.252958 29.996146 2.730661 32.726807 0.000000
409.256811
A-7 439.252957 29.996147 2.730661 32.726808 0.000000
409.256811
A-8 960.308982 6.422791 4.400517 10.823308 1.569342
955.455533
A-9 1000.000000 0.000000 6.216603 6.216603 0.000000
1000.000000
A-10 1000.000000 0.000000 6.216603 6.216603 0.000000
1000.000000
A-11 1467.122209 0.000000 0.000000 0.000000 9.120515
1476.242724
R-I 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M 899.426652 8.940821 5.591378 14.532199 0.000000
890.485831
B 905.158652 0.689345 5.627012 6.316357 0.000000
904.469308
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:41:56
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S34 (POOL
# 4083)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4083
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
40,090.80
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
15,159.02
SUBSERVICER ADVANCES THIS MONTH
21,852.27
MASTER SERVICER ADVANCES THIS MONTH
1,956.89
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 9
2,205,039.42
(B) TWO MONTHLY PAYMENTS: 1
235,344.27
(C) THREE OR MORE MONTHLY PAYMENTS: 1
226,330.29
FORECLOSURES
NUMBER OF LOANS
1
AGGREGATE PRINCIPAL BALANCE
238,697.41
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
142,553,707.68
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
550
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
243,284.40
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
1,664,691.35
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 82.61404980 % 7.32880300 %
10.05714710 %
PREPAYMENT PERCENT 94.78421490 % 5.21578510 %
5.21578510 %
NEXT DISTRIBUTION 82.47193100 % 7.34929669 %
10.17877230 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.2779 %
BANKRUPTCY AMOUNT AVAILABLE
195,763.00
FRAUD AMOUNT AVAILABLE
1,651,979.00
SPECIAL HAZARD AMOUNT AVAILABLE
2,016,825.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.23863222
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
284.17
POOL TRADING FACTOR:
33.32189644
COMPONENTS
ACCRUAL
NON-ACCRUAL
CLASS A-8 PRINCIPAL DISTRIBUTION: 0.00
44,994.22
CLASS A-8 ENDING BALANCE: 1,779,462.96
4,913,885.23
.................................................................
...............
Run: 01/26/98 10:41:57
REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S35
(POOL # 4084)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4084
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 7609202T4 19,150,000.00 0.00 7.000000 %
0.00
A-2 7609202U1 8,000,000.00 0.00 5.500000 %
0.00
A-3 7609202V9 19,300,000.00 0.00 5.750000 %
0.00
A-4 7609202W7 10,000,000.00 0.00 6.500000 %
0.00
A-5 7609202S6 20,800,000.00 14,203,367.90 6.500000 %
1,685,908.79
A-6 7609202X5 3,680,000.00 3,680,000.00 5.956521 %
0.00
A-7 7609202Y3 15,890,000.00 2,800,000.00 6.887500 %
0.00
A-8 7609202Z0 6,810,000.00 1,200,000.00 7.262500 %
0.00
A-9 7609203C0 37,200,000.00 15,000,000.00 7.000000 %
0.00
A-10 7609203A4 20,000.00 3,952.56 2775.250000 %
304.51
A-11 7609203B2 0.00 0.00 0.444208 %
0.00
R-I 7609203D8 100.00 0.00 7.000000 %
0.00
R-II 7609203E6 100.00 0.00 7.000000 %
0.00
B 5,904,318.99 4,419,187.41 7.000000 %
75,627.01
- -----------------------------------------------------------------
- --------------
146,754,518.99 41,306,507.87
1,761,840.31
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 0.00 0.00 0.00 0.00
0.00
A-2 0.00 0.00 0.00 0.00
0.00
A-3 0.00 0.00 0.00 0.00
0.00
A-4 0.00 0.00 0.00 0.00
0.00
A-5 74,672.69 1,760,581.48 0.00 0.00
12,517,459.11
A-6 17,729.54 17,729.54 0.00 0.00
3,680,000.00
A-7 15,598.28 15,598.28 0.00 0.00
2,800,000.00
A-8 7,048.95 7,048.95 0.00 0.00
1,200,000.00
A-9 84,927.12 84,927.12 0.00 0.00
15,000,000.00
A-10 8,872.33 9,176.84 0.00 0.00
3,648.05
A-11 14,840.94 14,840.94 0.00 0.00
0.00
R-I 0.00 0.00 0.00 0.00
0.00
R-II 0.00 0.00 0.00 0.00
0.00
B 25,020.59 100,647.60 0.00 0.00
4,343,560.43
- -----------------------------------------------------------------
- --------------
248,710.44 2,010,550.75 0.00 0.00
39,544,667.59
=================================================================
==============
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-5 682.854226 81.053307 3.590033 84.643340 0.000000
601.800919
A-6 1000.000000 0.000000 4.817810 4.817810 0.000000
1000.000000
A-7 176.211454 0.000000 0.981641 0.981641 0.000000
176.211454
A-8 176.211454 0.000000 1.035088 1.035088 0.000000
176.211454
A-9 403.225806 0.000000 2.282987 2.282987 0.000000
403.225807
A-10 197.628000 15.225500 443.616500 458.842000 0.000000
182.402500
R-I 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
B 748.466913 12.808761 4.237676 17.046437 0.000000
735.658158
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:41:58
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S35 (POOL
# 4084)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4084
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
9,985.99
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
4,367.87
SUBSERVICER ADVANCES THIS MONTH
6,506.08
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 0
0.00
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1
279,146.40
FORECLOSURES
NUMBER OF LOANS
1
AGGREGATE PRINCIPAL BALANCE
276,083.14
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
39,544,667.59
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
191
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
1,507,069.61
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR
SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 89.30147420 %
10.69852580 %
CURRENT PREPAYMENT PERCENTAGE 96.79044230 %
3.20955770 %
PERCENTAGE FOR NEXT DISTRIBUTION 89.01606540 %
10.98393460 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.4369 %
BANKRUPTCY AMOUNT AVAILABLE
225,000.00
FRAUD AMOUNT AVAILABLE
506,601.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,370,984.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.86089051
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
110.96
POOL TRADING FACTOR:
26.94613281
PAC I PAC II
COMPANION
CLASS A-7 PRIN DIST: 0.00 0.00
N/A
CLASS A-7 ENDING BAL: 2,800,000.00 0.00
N/A
CLASS A-8 PRIN DIST: 0.00 0.00
N/A
CLASS A-8 ENDING BAL: 1,200,000.00 0.00
N/A
CLASS A-9 PRIN DIST: 0.00 0.00
0.00
CLASS A-9 ENDING BAL: 15,000,000.00 0.00
0.00
.................................................................
...............
Run: 01/26/98 10:42:00
REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S36
(POOL # 4085)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4085
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 7609204N5 41,250,800.00 0.00 4.850000 %
0.00
A-2 7609204Q8 54,773,000.00 8,189,765.98 5.700000 %
2,034,180.77
A-3 7609204R6 19,990,000.00 10,059,818.36 6.400000 %
433,627.79
A-4 7609204V7 38,524,000.00 38,524,000.00 6.750000 %
0.00
A-5 7609204Z8 17,825,000.00 17,825,000.00 7.000000 %
0.00
A-6 7609205A2 5,911,000.00 5,911,000.00 7.000000 %
0.00
A-7 7609205B0 35,308,700.00 0.00 0.000000 %
0.00
A-8 7609205C8 15,132,300.00 0.00 0.000000 %
0.00
A-9 7609205D6 11,000,000.00 0.00 7.000000 %
0.00
A-10 7609204W5 10,311,000.00 0.00 7.000000 %
0.00
A-11 7609204X3 0.00 0.00 7.000000 %
0.00
A-12 7609204Y1 0.00 0.00 0.347694 %
0.00
R-I 7609205E4 100.00 0.00 7.000000 %
0.00
R-II 7609205F1 100.00 0.00 7.000000 %
0.00
B 10,418,078.54 7,750,346.83 7.000000 %
73,829.96
- -----------------------------------------------------------------
- --------------
260,444,078.54 88,259,931.17
2,541,638.52
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 0.00 0.00 0.00 0.00
0.00
A-2 38,394.56 2,072,575.33 0.00 0.00
6,155,585.21
A-3 52,953.35 486,581.14 0.00 0.00
9,626,190.57
A-4 213,874.24 213,874.24 0.00 0.00
38,524,000.00
A-5 102,624.47 102,624.47 0.00 0.00
17,825,000.00
A-6 34,031.59 34,031.59 0.00 0.00
5,911,000.00
A-7 0.00 0.00 0.00 0.00
0.00
A-8 0.00 0.00 0.00 0.00
0.00
A-9 0.00 0.00 0.00 0.00
0.00
A-10 0.00 0.00 0.00 0.00
0.00
A-11 21,642.30 21,642.30 0.00 0.00
0.00
A-12 25,239.70 25,239.70 0.00 0.00
0.00
R-I 0.00 0.00 0.00 0.00
0.00
R-II 0.00 0.00 0.00 0.00
0.00
B 44,621.33 118,451.29 0.00 44,035.15
7,632,481.73
- -----------------------------------------------------------------
- --------------
533,381.54 3,075,020.06 0.00 44,035.15
85,674,257.51
=================================================================
==============
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-2 149.521954 37.138385 0.700976 37.839361 0.000000
112.383569
A-3 503.242539 21.692236 2.648992 24.341228 0.000000
481.550304
A-4 1000.000000 0.000000 5.551714 5.551714 0.000000
1000.000000
A-5 1000.000000 0.000000 5.757334 5.757334 0.000000
1000.000000
A-6 1000.000000 0.000000 5.757332 5.757332 0.000000
1000.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-8 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-9 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-10 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
B 743.932463 7.086716 4.283067 11.369783 0.000000
732.618947
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:42:01
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S36 (POOL
# 4085)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4085
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
21,019.15
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
10,239.12
SUBSERVICER ADVANCES THIS MONTH
2,289.40
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 1
192,595.20
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
0
AGGREGATE PRINCIPAL BALANCE
0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
85,674,257.51
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
408
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
1,776,344.83
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR
SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 91.21872550 %
8.78127450 %
CURRENT PREPAYMENT PERCENTAGE 97.36561760 %
2.63438240 %
PERCENTAGE FOR NEXT DISTRIBUTION 91.09127760 %
8.90872240 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.3460 %
BANKRUPTCY AMOUNT AVAILABLE
225,000.00
FRAUD AMOUNT AVAILABLE
0.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,258,516.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.76166446
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
110.74
POOL TRADING FACTOR:
32.89545226
.................................................................
...............
Run: 01/26/98 10:42:03
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S37
(POOL # 4086)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4086
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 7609206K9 71,071,000.00 0.00 6.250000 %
0.00
A-2 7609206L7 59,799,000.00 0.00 6.750000 %
0.00
A-3 7609206M5 10,000,000.00 0.00 6.750000 %
0.00
A-4 7609206N3 34,297,000.00 0.00 6.750000 %
0.00
A-5 7609206J2 193,000.00 0.00 1008.609700 %
0.00
A-6 7609206R4 16,418,000.00 0.00 7.650000 %
0.00
A-7 7609206S2 48,219,000.00 0.00 7.650000 %
0.00
A-8 7609206T0 26,191,000.00 0.00 7.650000 %
0.00
A-9 7609206U7 51,291,000.00 47,977,511.32 7.650000 %
2,645,773.78
A-10 7609206P8 21,624,652.00 21,624,652.00 7.650000 %
0.00
A-11 7609206Q6 10,902,000.00 7,656,426.39 7.650000 %
291,042.28
A-12 7609206G8 0.00 0.00 0.350000 %
0.00
A-13 7609206H6 0.00 0.00 0.099831 %
0.00
R-I 7609206V5 100.00 0.00 8.000000 %
0.00
R-II 7609206W3 100.00 0.00 8.000000 %
0.00
M 7609206X1 9,408,759.00 8,476,443.79 8.000000 %
233,269.49
B 16,935,768.50 15,351,352.41 8.000000 %
54,128.00
- -----------------------------------------------------------------
- --------------
376,350,379.50 101,086,385.91
3,224,213.55
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 0.00 0.00 0.00 0.00
0.00
A-2 0.00 0.00 0.00 0.00
0.00
A-3 0.00 0.00 0.00 0.00
0.00
A-4 0.00 0.00 0.00 0.00
0.00
A-5 0.00 0.00 0.00 0.00
0.00
A-6 0.00 0.00 0.00 0.00
0.00
A-7 0.00 0.00 0.00 0.00
0.00
A-8 0.00 0.00 0.00 0.00
0.00
A-9 301,641.33 2,947,415.11 0.00 0.00
45,331,737.54
A-10 135,957.22 135,957.22 0.00 0.00
21,624,652.00
A-11 48,137.03 339,179.31 0.00 0.00
7,365,384.11
A-12 22,223.20 22,223.20 0.00 0.00
0.00
A-13 8,293.69 8,293.69 0.00 0.00
0.00
R-I 0.00 0.00 0.00 0.00
0.00
R-II 0.00 0.00 0.00 0.00
0.00
M 55,730.82 289,000.31 0.00 0.00
8,243,174.30
B 100,931.85 155,059.85 0.00 1,913.41
15,295,310.98
- -----------------------------------------------------------------
- --------------
672,915.14 3,897,128.69 0.00 1,913.41
97,860,258.93
=================================================================
==============
Run: 01/26/98 10:42:03
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S37
(POOL # 4086)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4086
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-5 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-6 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-8 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-9 935.398244 51.583587 5.880980 57.464567 0.000000
883.814656
A-10 1000.000000 0.000000 6.287140 6.287140 0.000000
1000.000000
A-11 702.295578 26.696228 4.415431 31.111659 0.000000
675.599350
R-I 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M 900.909864 24.792801 5.923291 30.716092 0.000000
876.117063
B 906.445575 3.196076 5.959686 9.155762 0.000000
903.136517
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:42:04
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S37 (POOL
# 4086)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4086
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
24,739.20
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
10,423.17
SUBSERVICER ADVANCES THIS MONTH
31,004.74
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 9
2,464,143.47
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
4
AGGREGATE PRINCIPAL BALANCE
1,489,795.87
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
97,860,258.93
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
360
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
2,855,374.66
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 76.42828360 % 8.38534700 %
15.18636980 %
PREPAYMENT PERCENT 92.92848510 % 7.07151490 %
7.07151490 %
NEXT DISTRIBUTION 75.94683940 % 8.42341354 %
15.62974710 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.1009 %
BANKRUPTCY AMOUNT AVAILABLE
132,680.00
FRAUD AMOUNT AVAILABLE
0.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,913,683.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.52520565
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
288.97
POOL TRADING FACTOR:
26.00243397
.................................................................
...............
Run: 01/26/98 10:42:06
REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S38
(POOL # 4087)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4087
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 7609205T1 69,726,000.00 0.00 7.500000 %
0.00
A-2 7609205U8 30,455,000.00 0.00 7.500000 %
0.00
A-3 7609205V6 69,537,000.00 0.00 7.500000 %
0.00
A-4 7609205W4 18,970,000.00 0.00 7.500000 %
0.00
A-5 7609205X2 70,018,000.00 0.00 7.500000 %
0.00
A-6 7609205Y0 46,182,000.00 44,997,124.74 7.500000 %
3,961,487.88
A-7 7609205Z7 76,357,000.00 76,357,000.00 7.500000 %
0.00
A-8 7609206A1 9,513,000.00 9,984,329.51 7.500000 %
0.00
A-9 7609206B9 9,248,000.00 13,488,131.87 7.500000 %
0.00
A-10 7609205S3 0.00 0.00 0.198917 %
0.00
R 7609206D5 100.00 0.00 7.500000 %
0.00
M 7609206C7 9,625,924.00 8,944,540.27 7.500000 %
177,628.91
B 18,182,304.74 16,892,928.06 7.500000 %
28,158.52
- -----------------------------------------------------------------
- --------------
427,814,328.74 170,664,054.45
4,167,275.31
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 0.00 0.00 0.00 0.00
0.00
A-2 0.00 0.00 0.00 0.00
0.00
A-3 0.00 0.00 0.00 0.00
0.00
A-4 0.00 0.00 0.00 0.00
0.00
A-5 0.00 0.00 0.00 0.00
0.00
A-6 277,123.48 4,238,611.36 0.00 0.00
41,035,636.86
A-7 470,259.33 470,259.33 0.00 0.00
76,357,000.00
A-8 52,256.51 52,256.51 9,233.91 0.00
9,993,563.42
A-9 0.00 0.00 83,069.26 0.00
13,571,201.13
A-10 27,876.72 27,876.72 0.00 0.00
0.00
R 0.00 0.00 0.00 0.00
0.00
M 55,086.68 232,715.59 0.00 0.00
8,766,911.36
B 104,038.36 132,196.88 0.00 0.00
16,864,769.54
- -----------------------------------------------------------------
- --------------
986,641.08 5,153,916.39 92,303.17 0.00
166,589,082.31
=================================================================
==============
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-5 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-6 974.343353 85.779912 6.000682 91.780594 0.000000
888.563442
A-7 1000.000000 0.000000 6.158693 6.158693 0.000000
1000.000000
A-8 1049.545833 0.000000 5.493168 5.493168 0.970662
1050.516495
A-9 1458.491768 0.000000 0.000000 0.000000 8.982403
1467.474171
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M 929.213681 18.453180 5.722742 24.175922 0.000000
910.760501
B 929.086180 1.548678 5.721957 7.270635 0.000000
927.537503
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:42:07
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S38 (POOL
# 4087)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4087
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
45,954.92
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
17,762.47
SUBSERVICER ADVANCES THIS MONTH
20,395.02
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 3
698,050.83
(B) TWO MONTHLY PAYMENTS: 1
251,436.97
(C) THREE OR MORE MONTHLY PAYMENTS: 1
441,529.71
FORECLOSURES
NUMBER OF LOANS
5
AGGREGATE PRINCIPAL BALANCE
1,311,065.78
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
166,589,082.31
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
649
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
3,879,551.19
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 84.86062670 % 5.24102200 %
9.89835150 %
PREPAYMENT PERCENT 95.45818800 % 4.54181200 %
4.54181200 %
NEXT DISTRIBUTION 84.61382910 % 5.26259659 %
10.12357430 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.1991 %
BANKRUPTCY AMOUNT AVAILABLE
189,180.00
FRAUD AMOUNT AVAILABLE
0.00
SPECIAL HAZARD AMOUNT AVAILABLE
2,078,941.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.15224857
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
286.84
POOL TRADING FACTOR:
38.93957521
COMPONENTS
ACCRUAL
NON-ACCRUAL
CLASS A-8 PRINCIPAL DISTRIBUTION: 0.00
0.00
CLASS A-8 ENDING BALANCE: 1,508,563.42
8,485,000.00
.................................................................
...............
Run: 01/26/98 10:42:09
REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S39
(POOL # 4088)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4088
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 7609205G9 8,800,000.00 0.00 7.500000 %
0.00
A-2 7609204P0 15,008,000.00 0.00 5.350000 %
0.00
A-3 7609204S4 32,074,000.00 0.00 6.400000 %
0.00
A-4 7609204T2 27,018,800.00 0.00 0.000000 %
0.00
A-5 7609204U9 0.00 0.00 0.000000 %
0.00
A-6 7609205L8 13,180,000.00 0.00 7.500000 %
0.00
A-7 7609205M6 29,879,000.00 13,328,019.90 7.500000 %
409,306.19
A-8 7609205N4 19,565,000.00 19,565,000.00 7.500000 %
0.00
A-9 7609205P9 8,765,000.00 0.00 7.500000 %
0.00
A-10 7609205H7 16,710,000.00 0.00 7.500000 %
0.00
A-11 7609205J3 4,072,000.00 0.00 7.500000 %
0.00
A-12 7609205K0 0.00 0.00 0.147520 %
0.00
R-I 7609205Q7 100.00 0.00 7.500000 %
0.00
R-II 7609205R5 100.00 0.00 7.500000 %
0.00
B 8,730,829.51 6,526,785.99 7.500000 %
51,005.39
- -----------------------------------------------------------------
- --------------
183,802,829.51 39,419,805.89
460,311.58
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 0.00 0.00 0.00 0.00
0.00
A-2 0.00 0.00 0.00 0.00
0.00
A-3 0.00 0.00 0.00 0.00
0.00
A-4 0.00 0.00 0.00 0.00
0.00
A-5 0.00 0.00 0.00 0.00
0.00
A-6 0.00 0.00 0.00 0.00
0.00
A-7 82,963.35 492,269.54 0.00 0.00
12,918,713.71
A-8 121,786.89 121,786.89 0.00 0.00
19,565,000.00
A-9 0.00 0.00 0.00 0.00
0.00
A-10 0.00 0.00 0.00 0.00
0.00
A-11 0.00 0.00 0.00 0.00
0.00
A-12 4,826.40 4,826.40 0.00 0.00
0.00
R-I 0.00 0.00 0.00 0.00
0.00
R-II 0.00 0.00 0.00 0.00
0.00
B 40,627.50 91,632.89 0.00 0.00
6,475,780.60
- -----------------------------------------------------------------
- --------------
250,204.14 710,515.72 0.00 0.00
38,959,494.31
=================================================================
==============
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-6 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-7 446.066465 13.698791 2.776644 16.475435 0.000000
432.367673
A-8 1000.000000 0.000000 6.224732 6.224732 0.000000
1000.000000
A-9 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-10 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-11 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
B 747.556230 5.841988 4.653337 10.495325 0.000000
741.714243
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:42:10
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S39 (POOL
# 4088)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4088
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
11,614.79
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
4,184.16
SUBSERVICER ADVANCES THIS MONTH
14,096.97
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 4
1,020,481.99
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
1
AGGREGATE PRINCIPAL BALANCE
162,127.06
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
38,959,494.31
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
182
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
217,506.49
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR
SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 83.44287640 %
16.55712360 %
CURRENT PREPAYMENT PERCENTAGE 95.03286290 %
4.96713710 %
PERCENTAGE FOR NEXT DISTRIBUTION 83.37817080 %
16.62182920 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.1470 %
BANKRUPTCY AMOUNT AVAILABLE
225,000.00
FRAUD AMOUNT AVAILABLE
0.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,570,736.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.12635421
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
111.35
POOL TRADING FACTOR:
21.19635177
.................................................................
...............
Run: 01/26/98 10:42:11
REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S40
(POOL # 4089)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4089
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A 7609206E3 176,034,900.00 26,922,516.99 7.861513 %
1,491,151.35
R 7609206F0 100.00 0.00 7.861513 %
0.00
B 11,237,146.51 8,167,605.96 7.861513 %
0.00
- -----------------------------------------------------------------
- --------------
187,272,146.51 35,090,122.95
1,491,151.35
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A 174,039.05 1,665,190.40 0.00 0.00
25,431,365.64
R 0.00 0.00 0.00 0.00
0.00
B 0.00 0.00 0.00 208,690.03
8,011,714.95
- -----------------------------------------------------------------
- --------------
174,039.05 1,665,190.40 0.00 208,690.03
33,443,080.59
=================================================================
==============
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A 152.938520 8.470771 0.988662 9.459433 0.000000
144.467748
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
B 726.839857 0.000000 0.000000 0.000000 0.000000
712.967028
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:42:11
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S40 (POOL
# 4089)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4089
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
10,422.25
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
3,459.13
SUBSERVICER ADVANCES THIS MONTH
10,978.40
MASTER SERVICER ADVANCES THIS MONTH
9,402.54
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 2
579,468.47
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1
193,825.99
FORECLOSURES
NUMBER OF LOANS
3
AGGREGATE PRINCIPAL BALANCE
679,872.08
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
33,443,080.59
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
118
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
1,208,661.96
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
1,185,333.60
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR
SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 76.72391750 %
23.27608250 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 %
0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 76.04372920 %
23.95627080 %
BANKRUPTCY AMOUNT AVAILABLE
150,000.00
FRAUD AMOUNT AVAILABLE
345,179.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,886,405.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.36164590
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
295.46
POOL TRADING FACTOR:
17.85801104
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL:
0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION:
0.00
.................................................................
...............
Run: 01/26/98 10:42:13
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S41
(POOL # 4090)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4090
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 7609207T9 10,965,657.00 0.00 5.000000 %
0.00
A-2 7609207Z5 245,000.00 0.00 7.000000 %
0.00
A-3 7609207U6 5,418,291.00 0.00 6.000000 %
0.00
A-4 7609207V4 16,878,481.00 0.00 6.000000 %
0.00
A-5 7609207R3 14,917,608.00 0.00 0.000000 %
0.00
A-6 7609207S1 74,963.00 0.00 0.000000 %
0.00
A-7 7609208A9 6,200,000.00 0.00 7.000000 %
0.00
A-8 7609208B7 14,000,000.00 6,416,200.51 7.000000 %
969,068.74
A-9 7609208C5 14,100,000.00 14,100,000.00 7.000000 %
0.00
A-10 7609207W2 9,700,000.00 9,700,000.00 7.000000 %
0.00
A-11 7609207X0 16,100,000.00 16,100,000.00 7.000000 %
0.00
A-12 7609207Y8 19,580,800.00 0.00 7.000000 %
0.00
A-13 7609207L6 5,010,527.00 0.00 0.000000 %
0.00
A-14 7609207M4 1,789,473.00 0.00 0.000000 %
0.00
A-15 7609207N2 11,568,421.00 0.00 0.000000 %
0.00
A-16 7609207P7 4,131,579.00 0.00 0.000000 %
0.00
A-17 7609207Q5 0.00 0.00 0.395917 %
0.00
R-I 7609208D3 100.00 0.00 7.000000 %
0.00
R-II 7609208E1 100.00 0.00 7.000000 %
0.00
B 6,278,931.35 4,793,090.44 7.000000 %
49,569.34
- -----------------------------------------------------------------
- --------------
156,959,931.35 51,109,290.95
1,018,638.08
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 0.00 0.00 0.00 0.00
0.00
A-2 0.00 0.00 0.00 0.00
0.00
A-3 0.00 0.00 0.00 0.00
0.00
A-4 0.00 0.00 0.00 0.00
0.00
A-5 0.00 0.00 0.00 0.00
0.00
A-6 0.00 0.00 0.00 0.00
0.00
A-7 0.00 0.00 0.00 0.00
0.00
A-8 37,140.33 1,006,209.07 0.00 0.00
5,447,131.77
A-9 81,618.19 81,618.19 0.00 0.00
14,100,000.00
A-10 56,148.68 56,148.68 0.00 0.00
9,700,000.00
A-11 93,195.24 93,195.24 0.00 0.00
16,100,000.00
A-12 0.00 0.00 0.00 0.00
0.00
A-13 0.00 0.00 0.00 0.00
0.00
A-14 0.00 0.00 0.00 0.00
0.00
A-15 0.00 0.00 0.00 0.00
0.00
A-16 0.00 0.00 0.00 0.00
0.00
A-17 16,733.01 16,733.01 0.00 0.00
0.00
R-I 0.00 0.00 0.00 0.00
0.00
R-II 0.00 0.00 0.00 0.00
0.00
B 27,744.91 77,314.25 0.00 0.00
4,743,521.10
- -----------------------------------------------------------------
- --------------
312,580.36 1,331,218.44 0.00 0.00
50,090,652.87
=================================================================
==============
Run: 01/26/98 10:42:13
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S41
(POOL # 4090)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4090
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-5 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-6 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-8 458.300036 69.219196 2.652881 71.872077 0.000000
389.080841
A-9 1000.000000 0.000000 5.788524 5.788524 0.000000
1000.000000
A-10 1000.000000 0.000000 5.788524 5.788524 0.000000
1000.000000
A-11 1000.000000 0.000000 5.788524 5.788524 0.000000
1000.000000
A-12 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-13 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-14 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-15 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-16 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
B 763.360861 7.894550 4.418731 12.313281 0.000000
755.466310
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:42:14
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S41 (POOL
# 4090)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4090
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
13,531.05
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
5,498.40
SUBSERVICER ADVANCES THIS MONTH
9,798.60
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 3
582,678.72
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
1
AGGREGATE PRINCIPAL BALANCE
217,159.23
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
50,090,652.87
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
241
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
700,106.18
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR
SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 90.62188040 %
9.37811960 %
CURRENT PREPAYMENT PERCENTAGE 97.18656410 %
2.81343590 %
PERCENTAGE FOR NEXT DISTRIBUTION 90.53012720 %
9.46987280 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.398367 %
BANKRUPTCY AMOUNT AVAILABLE
225,000.00
FRAUD AMOUNT AVAILABLE
0.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,200,853.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.84296214
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
111.53
POOL TRADING FACTOR:
31.91301910
LIBOR INDEX:
0.0000
1 YEAR TREASURY INDEX:
0.0000
5 YEAR TREASURY INDEX:
0.0000
PAC
COMPANION
CLASS A-12 PRINCIPAL DISTRIBUTION: 0.00
0.00
CLASS A-12 ENDING BALANCE: 0.00
0.00
.................................................................
...............
Run: 01/26/98 10:42:15
REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S42
(POOL # 4091)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4091
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A 760944AA6 120,073,000.00 26,438,186.66 7.804903 %
1,639,521.52
M 760944AB4 5,352,000.00 3,683,267.04 7.804903 %
218,516.99
R 760944AC2 100.00 0.00 7.804903 %
0.00
B 8,362,385.57 5,248,791.70 7.804903 %
263,254.52
- -----------------------------------------------------------------
- --------------
133,787,485.57 35,370,245.40
2,121,293.03
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A 167,298.61 1,806,820.13 0.00 0.00
24,798,665.14
M 23,307.41 241,824.40 0.00 0.00
3,464,750.05
R 0.00 0.00 0.00 0.00
0.00
B 33,213.90 296,468.42 0.00 0.00
4,913,401.47
- -----------------------------------------------------------------
- --------------
223,819.92 2,345,112.95 0.00 0.00
33,176,816.66
=================================================================
==============
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A 220.184277 13.654373 1.393307 15.047680 0.000000
206.529904
M 688.203857 40.829034 4.354897 45.183931 0.000000
647.374823
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
B 627.666789 31.480792 3.971822 35.452614 0.000000
587.559785
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:42:15
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S42 (POOL
# 4091)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4091
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
11,081.40
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
3,538.10
SUBSERVICER ADVANCES THIS MONTH
10,384.62
MASTER SERVICER ADVANCES THIS MONTH
1,396.22
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 1
252,413.87
(B) TWO MONTHLY PAYMENTS: 2
498,150.24
(C) THREE OR MORE MONTHLY PAYMENTS: 1
260,389.86
FORECLOSURES
NUMBER OF LOANS
1
AGGREGATE PRINCIPAL BALANCE
380,105.18
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
33,176,816.66
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
116
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
180,496.35
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
1,771,303.96
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 74.74696980 % 10.41346200 %
14.83956820 %
PREPAYMENT PERCENT 74.74696980 % 0.00000000 %
25.25303020 %
NEXT DISTRIBUTION 74.74696980 % 10.44328660 %
14.80974360 %
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
0.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,885,065.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.31915834
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
297.80
POOL TRADING FACTOR:
24.79814649
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL:
0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION:
0.00
.................................................................
...............
Run: 01/26/98 10:42:16
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S43
(POOL # 4092)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4092
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760944BG2 75,000,000.00 0.00 8.250000 %
0.00
A-2 760944AV0 93,000,000.00 0.00 7.798000 %
0.00
A-3 760944AF5 22,500,000.00 0.00 7.000000 %
0.00
A-4 760944AZ1 11,666,667.00 0.00 8.000000 %
0.00
A-5 760944BA5 5,000,000.00 1,339,010.91 8.000000 %
466,188.92
A-6 760944BH0 45,000,000.00 0.00 8.500000 %
0.00
A-7 760944BB3 15,000,000.00 12,642,579.14 8.000000 %
601,318.54
A-8 760944BC1 4,612,500.00 4,612,500.00 8.000000 %
0.00
A-9 760944BD9 38,895,833.00 29,757,553.03 8.000000 %
2,330,944.48
A-10 760944AW8 23,100,000.00 23,100,000.00 8.000000 %
0.00
A-11 760944AX6 15,000,000.00 15,000,000.00 8.000000 %
0.00
A-12 760944AY4 1,225,000.00 1,225,000.00 8.000000 %
0.00
A-13 760944AD0 0.00 0.00 0.157404 %
0.00
R 760944BF4 100.00 0.00 8.000000 %
0.00
M 760944BE7 9,408,500.00 8,634,415.89 8.000000 %
237,281.89
B 16,938,486.28 15,415,744.98 8.000000 %
15,671.41
- -----------------------------------------------------------------
- --------------
376,347,086.28 111,726,803.95
3,651,405.24
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 0.00 0.00 0.00 0.00
0.00
A-2 0.00 0.00 0.00 0.00
0.00
A-3 0.00 0.00 0.00 0.00
0.00
A-4 0.00 0.00 0.00 0.00
0.00
A-5 8,792.35 474,981.27 0.00 0.00
872,821.99
A-6 0.00 0.00 0.00 0.00
0.00
A-7 83,015.02 684,333.56 0.00 0.00
12,041,260.60
A-8 30,287.08 30,287.08 0.00 0.00
4,612,500.00
A-9 195,397.15 2,526,341.63 0.00 0.00
27,426,608.55
A-10 154,000.00 154,000.00 0.00 0.00
23,100,000.00
A-11 98,494.56 98,494.56 0.00 0.00
15,000,000.00
A-12 8,043.73 8,043.73 0.00 0.00
1,225,000.00
A-13 14,434.56 14,434.56 0.00 0.00
0.00
R 0.00 0.00 0.00 0.00
0.00
M 56,696.20 293,978.09 0.00 0.00
8,397,134.00
B 101,224.46 116,895.87 0.00 0.00
15,399,818.18
- -----------------------------------------------------------------
- --------------
750,385.11 4,401,790.35 0.00 0.00
108,075,143.32
=================================================================
==============
Run: 01/26/98 10:42:16
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S43
(POOL # 4092)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4092
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-5 267.802182 93.237784 1.758470 94.996254 0.000000
174.564398
A-6 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-7 842.838609 40.087903 5.534335 45.622238 0.000000
802.750707
A-8 1000.000000 0.000000 6.566305 6.566305 0.000000
1000.000000
A-9 765.057610 59.927871 5.023601 64.951472 0.000000
705.129738
A-10 1000.000000 0.000000 6.666667 6.666667 0.000000
1000.000000
A-11 1000.000000 0.000000 6.566304 6.566304 0.000000
1000.000000
A-12 1000.000000 0.000000 6.566310 6.566310 0.000000
1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M 917.725024 25.219949 6.026062 31.246011 0.000000
892.505075
B 910.101689 0.925195 5.976004 6.901199 0.000000
909.161417
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:42:18
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S43 (POOL
# 4092)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4092
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
26,661.66
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
11,841.76
SUBSERVICER ADVANCES THIS MONTH
35,269.89
MASTER SERVICER ADVANCES THIS MONTH
4,425.12
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 6
1,438,730.00
(B) TWO MONTHLY PAYMENTS: 2
810,234.50
(C) THREE OR MORE MONTHLY PAYMENTS: 2
368,003.29
FORECLOSURES
NUMBER OF LOANS
5
AGGREGATE PRINCIPAL BALANCE
1,768,159.98
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
108,075,143.32
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
401
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
3
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
558,976.26
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
3,536,229.82
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 78.47413510 % 7.72815100 %
13.79771410 %
PREPAYMENT PERCENT 93.54224050 % 6.45775950 %
6.45775950 %
NEXT DISTRIBUTION 77.98110510 % 7.76971813 %
14.24917670 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.1558 %
BANKRUPTCY AMOUNT AVAILABLE
228,480.00
FRAUD AMOUNT AVAILABLE
0.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,907,954.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.57304606
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
289.70
POOL TRADING FACTOR:
28.71688058
AMOUNT PAID FROM SPECIAL RESERVE ACCT FOR A-10 SHORTFALL
2,318.37
AMOUNT PAID TO CLASS R FROM EARNINGS ON RESERVE ACCOUNT
0.00
AMOUNT ON DEPOSIT IN SPECIAL RESERVE ACCOUNT
56,222.72
.................................................................
...............
Run: 01/26/98 10:42:19
REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S44
(POOL # 4093)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4093
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760944AG3 12,632,000.00 0.00 7.500000 %
0.00
A-2 760944AK4 11,157,000.00 0.00 7.500000 %
0.00
A-3 760944AL2 19,746,000.00 0.00 7.500000 %
0.00
A-4 760944AM0 7,739,000.00 0.00 7.500000 %
0.00
A-5 760944AN8 14,909,000.00 0.00 7.500000 %
0.00
A-6 760944AP3 4,188,000.00 1,816,607.34 7.500000 %
491,449.71
A-7 760944AQ1 11,026,000.00 11,026,000.00 7.500000 %
0.00
A-8 760944AR9 19,073,000.00 19,073,000.00 7.500000 %
0.00
A-9 760944AS7 12,029,900.00 12,029,900.00 7.500000 %
0.00
A-10 760944AH1 8,325,000.00 707,834.15 7.500000 %
54,605.52
A-11 760944AJ7 4,175,000.00 4,175,000.00 7.500000 %
0.00
A-12 760944AE8 0.00 0.00 0.144239 %
0.00
R 760944AU2 100.00 0.00 7.500000 %
0.00
M 760944AT5 3,008,033.00 2,857,820.41 7.500000 %
25,252.40
B 5,682,302.33 5,291,484.18 7.500000 %
5,461.90
- -----------------------------------------------------------------
- --------------
133,690,335.33 56,977,646.08
576,769.53
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 0.00 0.00 0.00 0.00
0.00
A-2 0.00 0.00 0.00 0.00
0.00
A-3 0.00 0.00 0.00 0.00
0.00
A-4 0.00 0.00 0.00 0.00
0.00
A-5 0.00 0.00 0.00 0.00
0.00
A-6 11,306.52 502,756.23 0.00 0.00
1,325,157.63
A-7 68,625.55 68,625.55 0.00 0.00
11,026,000.00
A-8 118,709.89 118,709.89 0.00 0.00
19,073,000.00
A-9 74,873.81 74,873.81 0.00 0.00
12,029,900.00
A-10 4,405.54 59,011.06 0.00 0.00
653,228.63
A-11 25,985.10 25,985.10 0.00 0.00
4,175,000.00
A-12 6,820.15 6,820.15 0.00 0.00
0.00
R 0.00 0.00 0.00 0.00
0.00
M 17,787.01 43,039.41 0.00 0.00
2,832,568.01
B 32,934.06 38,395.96 0.00 0.00
5,285,376.64
- -----------------------------------------------------------------
- --------------
361,447.63 938,217.16 0.00 0.00
56,400,230.91
=================================================================
==============
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-5 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-6 433.764885 117.347113 2.699742 120.046855 0.000000
316.417772
A-7 1000.000000 0.000000 6.223975 6.223975 0.000000
1000.000000
A-8 1000.000000 0.000000 6.223976 6.223976 0.000000
1000.000000
A-9 1000.000000 0.000000 6.223976 6.223976 0.000000
1000.000000
A-10 85.025123 6.559222 0.529194 7.088416 0.000000
78.465902
A-11 1000.000000 0.000000 6.223976 6.223976 0.000000
1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M 950.062852 8.394988 5.913170 14.308158 0.000000
941.667864
B 931.221866 0.961212 5.795902 6.757114 0.000000
930.147031
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:42:20
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S44 (POOL
# 4093)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4093
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
15,215.72
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
5,999.67
SUBSERVICER ADVANCES THIS MONTH
6,503.28
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 2
827,061.91
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
0
AGGREGATE PRINCIPAL BALANCE
0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
56,400,230.91
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
215
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
511,650.43
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 85.69736530 % 5.01568700 %
9.28694770 %
PREPAYMENT PERCENT 95.70920960 % 4.29079040 %
4.29079040 %
NEXT DISTRIBUTION 85.60654000 % 5.02226314 %
9.37119680 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.1452 %
BANKRUPTCY AMOUNT AVAILABLE
131,657.00
FRAUD AMOUNT AVAILABLE
0.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,750,581.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.09069137
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
288.29
POOL TRADING FACTOR:
42.18721628
.................................................................
...............
Run: 01/26/98 10:42:22
REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S1
(POOL # 4094)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4094
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A 760944CA4 150,223,843.00 32,321,899.71 7.854326 %
391,504.86
R 760944CB2 100.00 0.00 7.854326 %
0.00
B 3,851,896.47 3,013,398.28 7.854326 %
17,507.04
- -----------------------------------------------------------------
- --------------
154,075,839.47 35,335,297.99
409,011.90
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A 211,485.92 602,990.78 0.00 0.00
31,930,394.85
R 0.00 0.00 0.00 0.00
0.00
B 19,717.01 37,224.05 0.00 0.00
2,995,891.24
- -----------------------------------------------------------------
- --------------
231,202.93 640,214.83 0.00 0.00
34,926,286.09
=================================================================
==============
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A 215.158254 2.606143 1.407805 4.013948 0.000000
212.552110
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
B 782.315491 4.545044 5.118780 9.663824 0.000000
777.770447
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:42:22
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S1 (POOL
# 4094)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4094
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
7,537.16
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
3,740.06
SUBSERVICER ADVANCES THIS MONTH
17,691.49
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 4
801,130.52
(B) TWO MONTHLY PAYMENTS: 1
374,865.94
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
1
AGGREGATE PRINCIPAL BALANCE
283,785.98
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
34,926,286.09
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
195
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
203,723.30
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR
SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 91.47198850 %
8.52801150 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 %
0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 91.42224500 %
8.57775500 %
BANKRUPTCY AMOUNT AVAILABLE
150,000.00
FRAUD AMOUNT AVAILABLE
221,072.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,081,232.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.23666883
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
114.36
POOL TRADING FACTOR:
22.66824326
.................................................................
...............
Run: 01/26/98 10:42:23
REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S2
(POOL # 4095)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4095
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760944CC0 51,176,000.00 0.00 8.000000 %
0.00
A-2 760944CD8 101,367,845.00 0.00 8.000000 %
0.00
A-3 760944CE6 44,286,923.00 0.00 8.000000 %
0.00
A-4 760944CF3 31,377,195.00 17,515,907.34 8.000000 %
1,285,579.99
A-5 760944CG1 41,173,880.00 41,173,880.00 8.000000 %
0.00
A-6 760944CH9 5,637,293.00 0.00 8.000000 %
0.00
A-7 760944BL1 20,001,399.00 0.00 0.000000 %
0.00
A-8 760944BM9 5,000,350.00 0.00 0.000000 %
0.00
A-9 760944BN7 0.00 0.00 0.229864 %
0.00
R 760944CM8 100.00 0.00 8.000000 %
0.00
M-1 760944CJ5 6,417,561.00 5,882,459.47 8.000000 %
6,743.22
M-2 760944CK2 4,813,170.00 4,533,496.37 8.000000 %
5,196.87
M-3 760944CL0 3,208,780.00 3,066,673.86 8.000000 %
3,515.41
B-1 4,813,170.00 4,760,192.39 8.000000 %
0.00
B-2 1,604,363.09 638,095.93 8.000000 %
0.00
- -----------------------------------------------------------------
- --------------
320,878,029.09 77,570,705.36
1,301,035.49
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 0.00 0.00 0.00 0.00
0.00
A-2 0.00 0.00 0.00 0.00
0.00
A-3 0.00 0.00 0.00 0.00
0.00
A-4 116,182.48 1,401,762.47 0.00 0.00
16,230,327.35
A-5 273,105.08 273,105.08 0.00 0.00
41,173,880.00
A-6 0.00 0.00 0.00 0.00
0.00
A-7 0.00 0.00 0.00 0.00
0.00
A-8 0.00 0.00 0.00 0.00
0.00
A-9 14,783.79 14,783.79 0.00 0.00
0.00
R 0.00 0.00 0.00 0.00
0.00
M-1 39,018.18 45,761.40 0.00 0.00
5,875,716.25
M-2 30,070.54 35,267.41 0.00 0.00
4,528,299.50
M-3 20,341.15 23,856.56 0.00 0.00
3,063,158.45
B-1 41,526.97 41,526.97 0.00 0.00
4,760,192.39
B-2 0.00 0.00 0.00 0.00
631,907.72
- -----------------------------------------------------------------
- --------------
535,028.19 1,836,063.68 0.00 0.00
76,263,481.66
=================================================================
==============
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-4 558.236877 40.971795 3.702768 44.674563 0.000000
517.265082
A-5 1000.000000 0.000000 6.632969 6.632969 0.000000
1000.000000
A-6 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-8 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 916.619175 1.050745 6.079908 7.130653 0.000000
915.568430
M-2 941.894089 1.079719 6.247554 7.327273 0.000000
940.814370
M-3 955.713343 1.095560 6.339216 7.434776 0.000000
954.617783
B-1 988.993198 0.000000 8.627780 8.627780 0.000000
988.993198
B-2 397.725386 0.000000 0.000000 0.000000 0.000000
393.868273
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:42:24
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S2 (POOL
# 4095)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4095
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
21,061.16
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
8,522.27
SUBSERVICER ADVANCES THIS MONTH
10,329.35
MASTER SERVICER ADVANCES THIS MONTH
485.61
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 1
144,074.09
(B) TWO MONTHLY PAYMENTS: 3
693,004.26
(C) THREE OR MORE MONTHLY PAYMENTS: 1
91,569.78
FORECLOSURES
NUMBER OF LOANS
1
AGGREGATE PRINCIPAL BALANCE
356,927.47
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
76,263,481.66
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
327
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
62,550.87
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
1,218,302.31
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 75.65973140 % 17.38108400 %
6.95918430 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 75.27089780 % 17.65874558 %
7.07035660 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.2288 %
BANKRUPTCY AMOUNT AVAILABLE
117,703.00
FRAUD AMOUNT AVAILABLE
453,771.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,967,958.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.68149490
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
284.90
POOL TRADING FACTOR:
23.76712481
.................................................................
...............
Run: 01/26/98 10:42:25
REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S3
(POOL # 4096)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4096
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760944BS6 4,010,000.00 0.00 7.500000 %
0.00
A-2 760944BT4 28,700,000.00 0.00 7.500000 %
0.00
A-3 760944BU1 10,700,000.00 2,332,669.69 7.500000 %
442,552.06
A-4 760944BV9 37,600,000.00 16,396,656.66 7.500000 %
359,832.05
A-5 760944BW7 10,000,000.00 10,000,000.00 7.500000 %
0.00
A-6 760944BX5 9,000,000.00 9,000,000.00 7.500000 %
0.00
A-7 760944BP2 0.00 0.00 0.176472 %
0.00
R 760944BZ0 100.00 0.00 7.500000 %
0.00
M 760944BY3 2,674,000.00 2,543,997.53 7.500000 %
2,895.95
B-1 3,744,527.00 3,582,649.20 7.500000 %
4,078.30
B-2 534,817.23 388,376.92 7.500000 %
442.11
- -----------------------------------------------------------------
- --------------
106,963,444.23 44,244,350.00
809,800.47
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 0.00 0.00 0.00 0.00
0.00
A-2 0.00 0.00 0.00 0.00
0.00
A-3 14,407.40 456,959.46 0.00 0.00
1,890,117.63
A-4 101,271.54 461,103.59 0.00 0.00
16,036,824.61
A-5 61,763.53 61,763.53 0.00 0.00
10,000,000.00
A-6 55,587.18 55,587.18 0.00 0.00
9,000,000.00
A-7 6,429.89 6,429.89 0.00 0.00
0.00
R 0.00 0.00 0.00 0.00
0.00
M 15,712.62 18,608.57 0.00 0.00
2,541,101.58
B-1 22,127.71 26,206.01 0.00 0.00
3,578,570.90
B-2 2,398.75 2,840.86 0.00 0.00
387,934.81
- -----------------------------------------------------------------
- --------------
279,698.62 1,089,499.09 0.00 0.00
43,434,549.53
=================================================================
==============
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-3 218.006513 41.360006 1.346486 42.706492 0.000000
176.646508
A-4 436.081294 9.570001 2.693392 12.263393 0.000000
426.511293
A-5 1000.000000 0.000000 6.176353 6.176353 0.000000
1000.000000
A-6 1000.000000 0.000000 6.176353 6.176353 0.000000
1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M 951.382771 1.083003 5.876073 6.959076 0.000000
950.299768
B-1 956.769493 1.089136 5.909347 6.998483 0.000000
955.680357
B-2 726.186252 0.826638 4.485196 5.311834 0.000000
725.359596
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:42:26
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S3 (POOL
# 4096)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4096
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
12,616.46
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
4,603.65
SUBSERVICER ADVANCES THIS MONTH
11,305.53
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 4
1,261,803.32
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
1
AGGREGATE PRINCIPAL BALANCE
272,232.96
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
43,434,549.53
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
170
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
759,435.05
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 85.27490260 % 5.74988100 %
8.97521630 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 85.01744040 % 5.85041541 %
9.13214420 %
CLASS A-7 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.1775 %
BANKRUPTCY AMOUNT AVAILABLE
225,000.00
FRAUD AMOUNT AVAILABLE
493,785.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,754,266.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.14903378
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
287.99
POOL TRADING FACTOR:
40.60691000
.................................................................
...............
Run: 01/26/98 10:42:27
REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S4
(POOL # 4097)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4097
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A 760944BQ0 113,935,314.00 24,984,286.27 7.786112 %
1,436,409.96
R 760944BR8 100.00 0.00 7.786112 %
0.00
B 7,272,473.94 5,360,870.17 7.786112 %
80,553.63
- -----------------------------------------------------------------
- --------------
121,207,887.94 30,345,156.44
1,516,963.59
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A 159,746.64 1,596,156.60 0.00 0.00
23,547,876.31
R 0.00 0.00 0.00 0.00
0.00
B 34,276.78 114,830.41 0.00 0.00
5,280,316.54
- -----------------------------------------------------------------
- --------------
194,023.42 1,710,987.01 0.00 0.00
28,828,192.85
=================================================================
==============
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A 219.284833 12.607241 1.402082 14.009323 0.000000
206.677592
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
B 737.145326 11.076510 4.713221 15.789731 0.000000
726.068816
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:42:27
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S4 (POOL
# 4097)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4097
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
9,490.75
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
3,293.44
SUBSERVICER ADVANCES THIS MONTH
12,213.40
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 2
703,246.57
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
4
AGGREGATE PRINCIPAL BALANCE
898,317.92
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
28,828,192.85
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
112
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
1,060,990.50
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
426,121.46
DISTRIBUTION PERCENTAGES:
SENIOR
SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 82.33368750 %
17.66631250 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 %
0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 81.68349790 %
18.31650210 %
BANKRUPTCY AMOUNT AVAILABLE
167,284.00
FRAUD AMOUNT AVAILABLE
411,026.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,807,122.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.29681377
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
296.38
POOL TRADING FACTOR:
23.78408975
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL:
0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION:
426,121.46
.................................................................
...............
Run: 01/26/98 10:42:28
REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S5
(POOL # 4098)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4098
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A 760944BJ6 141,622,300.00 27,323,786.52 7.795181 %
2,311,817.03
R 760944BK3 100.00 0.00 7.795181 %
0.00
B 11,897,842.91 9,322,237.66 7.795181 %
36,533.34
- -----------------------------------------------------------------
- --------------
153,520,242.91 36,646,024.18
2,348,350.37
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A 172,257.78 2,484,074.81 0.00 0.00
25,011,969.49
R 0.00 0.00 0.00 0.00
0.00
B 58,770.33 95,303.67 0.00 0.00
9,254,006.76
- -----------------------------------------------------------------
- --------------
231,028.11 2,579,378.48 0.00 0.00
34,265,976.25
=================================================================
==============
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A 192.934210 16.323821 1.216318 17.540139 0.000000
176.610389
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
B 783.523344 3.070585 4.939579 8.010164 0.000000
777.788615
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:42:29
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S5 (POOL
# 4098)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4098
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
10,305.40
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
3,995.20
SPREAD
54.21
SUBSERVICER ADVANCES THIS MONTH
19,613.45
MASTER SERVICER ADVANCES THIS MONTH
1,880.65
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 4
1,301,235.83
(B) TWO MONTHLY PAYMENTS: 2
845,554.76
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
1
AGGREGATE PRINCIPAL BALANCE
468,080.61
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
34,265,976.25
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
121
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
268,731.25
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
2,111,830.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR
SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 74.56139410 %
25.43860590 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 %
0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 72.99359960 %
27.00640040 %
BANKRUPTCY AMOUNT AVAILABLE
225,000.00
FRAUD AMOUNT AVAILABLE
551,161.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,837,058.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.28283958
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
297.18
POOL TRADING FACTOR:
22.32016808
.................................................................
...............
Run: 01/26/98 10:42:30
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S6
(POOL # 4099)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4099
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760944ES3 52,656,000.00 0.00 8.000000 %
0.00
A-2 760944EH7 24,701,000.00 0.00 8.000000 %
0.00
A-3 760944EP9 64,683,000.00 0.00 8.000000 %
0.00
A-4 760944EQ7 12,103,000.00 0.00 8.000000 %
0.00
A-5 760944ET1 38,663,000.00 16,874,663.50 8.000000 %
2,441,971.48
A-6 760944EU8 23,596,900.00 23,596,900.00 8.000000 %
0.00
A-7 760944EW4 5,326,000.00 7,800,818.06 8.000000 %
0.00
A-8 760944ER5 18,394,000.00 0.00 8.000000 %
0.00
A-9 760944EX2 7,607,000.00 6,452,979.11 8.000000 %
271,331.32
A-10 760944EV6 40,000,000.00 9,927,278.31 8.000000 %
417,416.75
A-11 760944EF1 2,607,000.00 132,181.94 8.000000 %
51,055.94
A-12 760944EG9 3,885,000.00 3,885,000.00 8.000000 %
0.00
A-13 760944EN4 5,787,000.00 5,787,000.00 8.000000 %
0.00
A-14 760944FC7 0.00 0.00 0.223865 %
0.00
R 760944FB9 100.00 0.00 8.000000 %
0.00
M-1 760944EY0 9,677,910.00 9,029,676.96 8.000000 %
9,649.27
M-2 760944EZ7 4,032,382.00 3,822,725.87 8.000000 %
4,085.03
M-3 760944FA1 2,419,429.00 2,314,723.44 8.000000 %
2,473.55
B-1 5,000,153.00 4,932,222.55 8.000000 %
0.00
B-2 1,451,657.66 602,218.61 8.000000 %
0.00
- -----------------------------------------------------------------
- --------------
322,590,531.66 95,158,388.35
3,197,983.34
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 0.00 0.00 0.00 0.00
0.00
A-2 0.00 0.00 0.00 0.00
0.00
A-3 0.00 0.00 0.00 0.00
0.00
A-4 0.00 0.00 0.00 0.00
0.00
A-5 110,443.80 2,552,415.28 0.00 0.00
14,432,692.02
A-6 154,440.48 154,440.48 0.00 0.00
23,596,900.00
A-7 0.00 0.00 51,055.94 0.00
7,851,874.00
A-8 0.00 0.00 0.00 0.00
0.00
A-9 42,234.41 313,565.73 0.00 0.00
6,181,647.79
A-10 64,973.52 482,390.27 0.00 0.00
9,509,861.56
A-11 865.12 51,921.06 0.00 0.00
81,126.00
A-12 25,427.12 25,427.12 0.00 0.00
3,885,000.00
A-13 37,875.61 37,875.61 0.00 0.00
5,787,000.00
A-14 17,428.07 17,428.07 0.00 0.00
0.00
R 0.00 0.00 0.00 0.00
0.00
M-1 59,098.77 68,748.04 0.00 0.00
9,020,027.69
M-2 25,019.54 29,104.57 0.00 0.00
3,818,640.84
M-3 15,149.74 17,623.29 0.00 0.00
2,312,249.89
B-1 42,136.84 42,136.84 0.00 0.00
4,932,222.55
B-2 0.00 0.00 0.00 0.00
596,304.41
- -----------------------------------------------------------------
- --------------
595,093.02 3,793,076.36 51,055.94 0.00
92,005,546.75
=================================================================
==============
Run: 01/26/98 10:42:30
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S6
(POOL # 4099)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4099
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-5 436.455099 63.160424 2.856576 66.017000 0.000000
373.294675
A-6 1000.000000 0.000000 6.544948 6.544948 0.000000
1000.000000
A-7 1464.667304 0.000000 0.000000 0.000000 9.586170
1474.253474
A-8 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-9 848.294874 35.668637 5.552045 41.220682 0.000000
812.626238
A-10 248.181958 10.435419 1.624338 12.059757 0.000000
237.746539
A-11 50.702700 19.584173 0.331845 19.916018 0.000000
31.118527
A-12 1000.000000 0.000000 6.544947 6.544947 0.000000
1000.000000
A-13 1000.000000 0.000000 6.544947 6.544947 0.000000
1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 933.019315 0.997041 6.106563 7.103604 0.000000
932.022274
M-2 948.006878 1.013056 6.204655 7.217711 0.000000
946.993822
M-3 956.723028 1.022369 6.261701 7.284070 0.000000
955.700659
B-1 986.414326 0.000000 8.427110 8.427110 0.000000
986.414326
B-2 414.848918 0.000000 0.000000 0.000000 0.000000
410.774817
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:42:31
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S6 (POOL
# 4099)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4099
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
28,135.62
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
10,746.29
SUBSERVICER ADVANCES THIS MONTH
32,246.47
MASTER SERVICER ADVANCES THIS MONTH
683.53
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 7
2,500,245.92
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
5
AGGREGATE PRINCIPAL BALANCE
1,592,769.45
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
92,005,546.75
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
359
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
87,047.11
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
3,051,153.73
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 78.24514710 % 15.93882200 %
5.81603080 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 77.52369710 % 16.46739676 %
6.00890620 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.2253 %
BANKRUPTCY AMOUNT AVAILABLE
164,976.00
FRAUD AMOUNT AVAILABLE
550,741.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,959,268.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.71149442
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
285.75
POOL TRADING FACTOR:
28.52084538
.................................................................
...............
Run: 01/26/98 10:42:32
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S7
(POOL # 4100)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4100
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760944DN5 23,017,500.00 0.00 5.500000 %
0.00
A-2 760944DQ8 7,746,000.00 0.00 6.000000 %
0.00
A-3 760944DD7 42,158,384.00 2,499,661.84 6.837500 %
151,019.27
A-4 760944DE5 0.00 0.00 3.162500 %
0.00
A-5 760944DR6 28,033,649.00 0.00 6.500000 %
0.00
A-6 760944DW5 56,309,467.00 17,854,728.47 7.150000 %
1,078,709.16
A-7 760944DY1 1,986,000.00 629,725.20 7.500000 %
38,045.40
A-8 760944DZ8 31,082,000.00 31,082,000.00 7.500000 %
0.00
A-9 760944DF2 18,270,000.00 0.00 0.000000 %
0.00
A-10 760944DG0 6,090,000.00 0.00 0.000000 %
0.00
A-11 760944DX3 37,465,000.00 3,629,725.20 7.500000 %
38,045.40
A-12 760944DH8 4,531,350.00 0.00 0.000000 %
0.00
A-13 760944DJ4 1,510,450.00 0.00 0.000000 %
0.00
A-14 760944DK1 0.00 0.00 0.319669 %
0.00
R-I 760944EC8 100.00 0.00 7.500000 %
0.00
R-II 760944ED6 100.00 0.00 7.500000 %
0.00
M-1 760944EA2 3,362,500.00 2,663,825.81 7.500000 %
22,769.31
M-2 760944EB0 6,051,700.00 4,873,185.93 7.500000 %
41,654.02
B 1,344,847.83 834,881.89 7.500000 %
5,720.62
- -----------------------------------------------------------------
- --------------
268,959,047.83 64,067,734.34
1,375,963.18
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 0.00 0.00 0.00 0.00
0.00
A-2 0.00 0.00 0.00 0.00
0.00
A-3 14,143.62 165,162.89 0.00 0.00
2,348,642.57
A-4 6,541.75 6,541.75 0.00 0.00
0.00
A-5 0.00 0.00 0.00 0.00
0.00
A-6 105,643.17 1,184,352.33 0.00 0.00
16,776,019.31
A-7 3,908.36 41,953.76 0.00 0.00
591,679.80
A-8 192,908.95 192,908.95 0.00 0.00
31,082,000.00
A-9 0.00 0.00 0.00 0.00
0.00
A-10 0.00 0.00 0.00 0.00
0.00
A-11 22,527.71 60,573.11 0.00 0.00
3,591,679.80
A-12 0.00 0.00 0.00 0.00
0.00
A-13 0.00 0.00 0.00 0.00
0.00
A-14 16,948.11 16,948.11 0.00 0.00
0.00
R-I 0.00 0.00 0.00 0.00
0.00
R-II 0.00 0.00 0.00 0.00
0.00
M-1 16,532.91 39,302.22 0.00 0.00
2,641,056.50
M-2 30,245.19 71,899.21 0.00 0.00
4,831,531.91
B 5,181.67 10,902.29 0.00 0.00
827,745.66
- -----------------------------------------------------------------
- --------------
414,581.44 1,790,544.62 0.00 0.00
62,690,355.55
=================================================================
==============
Run: 01/26/98 10:42:32
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S7
(POOL # 4100)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4100
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-3 59.292165 3.582188 0.335488 3.917676 0.000000
55.709976
A-5 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-6 317.082179 19.156799 1.876117 21.032916 0.000000
297.925379
A-7 317.082175 19.156798 1.967956 21.124754 0.000000
297.925378
A-8 1000.000000 0.000000 6.206452 6.206452 0.000000
1000.000000
A-9 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-10 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-11 96.883096 1.015492 0.601300 1.616792 0.000000
95.867604
A-12 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-13 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 792.215854 6.771542 4.916851 11.688393 0.000000
785.444312
M-2 805.259007 6.883028 4.997801 11.880829 0.000000
798.375979
B 620.800266 4.253730 3.852964 8.106694 0.000000
615.493918
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:42:33
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S7 (POOL
# 4100)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4100
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
14,459.74
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
7,040.87
SUBSERVICER ADVANCES THIS MONTH
7,653.59
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 2
650,155.15
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
0
AGGREGATE PRINCIPAL BALANCE
0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
62,690,355.55
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
291
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
829,753.70
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 86.93274590 % 11.76413000 %
1.30312380 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 86.75979100 % 11.91983734 %
1.32037160 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.3200 %
BANKRUPTCY AMOUNT AVAILABLE
225,000.00
FRAUD AMOUNT AVAILABLE
379,274.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,557,063.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.21865181
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
114.89
POOL TRADING FACTOR:
23.30851334
.................................................................
...............
Run: 01/26/98 10:42:34
REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S8
(POOL # 4101)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4101
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A 760944DB1 105,693,300.00 23,142,459.62 7.808212 %
459,720.97
R 760944DC9 100.00 0.00 7.808212 %
0.00
B 6,746,402.77 4,905,268.65 7.808212 %
97,442.32
- -----------------------------------------------------------------
- --------------
112,439,802.77 28,047,728.27
557,163.29
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A 148,626.11 608,347.08 0.00 0.00
22,682,738.65
R 0.00 0.00 0.00 0.00
0.00
B 31,502.74 128,945.06 0.00 0.00
4,807,826.33
- -----------------------------------------------------------------
- --------------
180,128.85 737,292.14 0.00 0.00
27,490,564.98
=================================================================
==============
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A 218.958625 4.349575 1.406202 5.755777 0.000000
214.609050
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
B 727.093952 14.443597 4.669561 19.113158 0.000000
712.650355
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:42:35
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S8 (POOL
# 4101)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4101
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
8,073.64
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
3,035.74
SUBSERVICER ADVANCES THIS MONTH
7,095.71
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 2
524,548.17
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
2
AGGREGATE PRINCIPAL BALANCE
418,868.01
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
27,490,564.98
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
95
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
528,563.69
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR
SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 82.51099480 %
17.48900520 %
CURRENT PREPAYMENT PERCENTAGE 82.51099480 %
17.48900520 %
PERCENTAGE FOR NEXT DISTRIBUTION 82.51099480 %
17.48900520 %
BANKRUPTCY AMOUNT AVAILABLE
150,000.00
FRAUD AMOUNT AVAILABLE
352,929.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,906,035.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.28518943
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
298.99
POOL TRADING FACTOR:
24.44914016
.................................................................
...............
Run: 01/26/98 10:42:36
REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S9
(POOL # 4102)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4102
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760944DL9 2,600,000.00 0.00 5.500000 %
0.00
A-2 760944DM7 5,250,000.00 0.00 5.500000 %
0.00
A-3 760944DP0 17,850,000.00 0.00 6.000000 %
0.00
A-4 760944EL8 10,000.00 0.00 2969.500000 %
0.00
A-5 760944DS4 33,600,000.00 33,571,135.70 7.000000 %
521,381.28
A-6 760944DT2 20,850,000.00 20,850,000.00 7.000000 %
0.00
A-7 760944EM6 35,181,860.00 3,327,133.30 6.937500 %
0.00
A-8 760944EJ3 15,077,940.00 1,425,914.27 7.145832 %
0.00
A-9 760944EK0 0.00 0.00 0.211235 %
0.00
R-I 760944DU9 100.00 0.00 7.000000 %
0.00
R-II 760944DV7 100.00 0.00 7.000000 %
0.00
B-1 4,404,800.00 3,426,441.84 7.000000 %
20,832.51
B-2 677,492.20 527,013.30 7.000000 %
3,204.20
- -----------------------------------------------------------------
- --------------
135,502,292.20 63,127,638.41
545,417.99
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 0.00 0.00 0.00 0.00
0.00
A-2 0.00 0.00 0.00 0.00
0.00
A-3 0.00 0.00 0.00 0.00
0.00
A-4 0.00 0.00 0.00 0.00
0.00
A-5 195,433.53 716,814.81 0.00 0.00
33,049,754.42
A-6 121,377.76 121,377.76 0.00 0.00
20,850,000.00
A-7 19,195.89 19,195.89 0.00 0.00
3,327,133.30
A-8 8,473.86 8,473.86 0.00 0.00
1,425,914.27
A-9 11,089.73 11,089.73 0.00 0.00
0.00
R-I 0.00 0.00 0.00 0.00
0.00
R-II 0.00 0.00 0.00 0.00
0.00
B-1 19,946.95 40,779.46 0.00 0.00
3,405,609.33
B-2 3,067.98 6,272.18 0.00 0.00
523,809.10
- -----------------------------------------------------------------
- --------------
378,585.70 924,003.69 0.00 0.00
62,582,220.42
=================================================================
==============
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-5 999.140943 15.517300 5.816474 21.333774 0.000000
983.623644
A-6 1000.000000 0.000000 5.821475 5.821475 0.000000
1000.000000
A-7 94.569568 0.000000 0.545619 0.545619 0.000000
94.569568
A-8 94.569568 0.000000 0.562004 0.562004 0.000000
94.569568
R-I 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
B-1 777.888177 4.729502 4.528458 9.257960 0.000000
773.158675
B-2 777.888365 4.729486 4.528451 9.257937 0.000000
773.158864
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:42:36
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S9 (POOL
# 4102)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4102
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
15,152.98
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
6,766.88
SUBSERVICER ADVANCES THIS MONTH
5,065.05
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 2
438,326.24
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
0
AGGREGATE PRINCIPAL BALANCE
0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
62,582,220.42
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
299
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
161,606.65
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR
SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 93.73736250 %
6.26263750 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 %
0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 93.72119050 %
6.27880950 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.2112 %
BANKRUPTCY AMOUNT AVAILABLE
225,000.00
FRAUD AMOUNT AVAILABLE
361,367.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,603,325.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.62483104
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
113.94
POOL TRADING FACTOR:
46.18535923
.................................................................
...............
Run: 01/26/98 10:42:37
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S10
(POOL # 4103)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4103
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760944CS5 38,548,900.00 0.00 6.500000 %
0.00
A-2 760944CN6 38,548,900.00 0.00 0.000000 %
0.00
A-3 760944CP1 0.00 0.00 0.000000 %
0.00
A-4 760944CT3 14,583,000.00 0.00 8.000000 %
0.00
A-5 760944CU0 20,606,000.00 13,592,629.75 8.150000 %
1,139,180.40
A-6 760944CQ9 0.00 0.00 0.350000 %
0.00
A-7 760944CW6 7,500,864.00 7,500,864.00 8.190000 %
0.00
A-8 760944CV8 1,000.00 1,000.00 2333.767840 %
0.00
A-9 760944CR7 5,212,787.00 2,109,449.47 8.500000 %
113,918.05
A-10 760944FD5 0.00 0.00 0.147270 %
0.00
R-I 760944CZ9 100.00 0.00 8.500000 %
0.00
R-II 760944DA3 100.00 0.00 8.500000 %
0.00
M-1 760944CX4 3,360,259.00 3,018,828.54 8.500000 %
2,770.38
M-2 760944CY2 2,016,155.00 1,837,231.55 8.500000 %
1,686.03
M-3 760944EE4 1,344,103.00 1,235,267.46 8.500000 %
1,133.61
B-1 2,016,155.00 1,982,564.84 8.500000 %
0.00
B-2 672,055.59 66,647.79 8.500000 %
0.00
- -----------------------------------------------------------------
- --------------
134,410,378.59 31,344,483.40
1,258,688.47
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 0.00 0.00 0.00 0.00
0.00
A-2 0.00 0.00 0.00 0.00
0.00
A-3 0.00 0.00 0.00 0.00
0.00
A-4 0.00 0.00 0.00 0.00
0.00
A-5 90,399.91 1,229,580.31 0.00 0.00
12,453,449.35
A-6 3,882.21 3,882.21 0.00 0.00
0.00
A-7 50,130.51 50,130.51 0.00 0.00
7,500,864.00
A-8 1,904.43 1,904.43 0.00 0.00
1,000.00
A-9 14,631.70 128,549.75 0.00 0.00
1,995,531.42
A-10 3,766.88 3,766.88 0.00 0.00
0.00
R-I 0.00 0.00 0.00 0.00
0.00
R-II 0.00 0.00 0.00 0.00
0.00
M-1 20,939.40 23,709.78 0.00 0.00
3,016,058.16
M-2 12,743.53 14,429.56 0.00 0.00
1,835,545.52
M-3 8,568.14 9,701.75 0.00 0.00
1,234,133.85
B-1 16,086.24 16,086.24 0.00 0.00
1,982,564.84
B-2 0.00 0.00 0.00 0.00
64,767.23
- -----------------------------------------------------------------
- --------------
223,052.95 1,481,741.42 0.00 0.00
30,083,914.37
=================================================================
==============
Run: 01/26/98 10:42:37
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S10
(POOL # 4103)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4103
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-5 659.644266 55.283917 4.387067 59.670984 0.000000
604.360349
A-7 1000.000000 0.000000 6.683298 6.683298 0.000000
1000.000000
A-8 1000.000000 0.000000 1904.430000 1904.430000 0.000000
1000.000000
A-9 404.668265 21.853579 2.806886 24.660465 0.000000
382.814686
R-I 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 898.391624 0.824454 6.231484 7.055938 0.000000
897.567170
M-2 911.255112 0.836260 6.320709 7.156969 0.000000
910.418852
M-3 919.027381 0.843395 6.374616 7.218011 0.000000
918.183986
B-1 983.339495 0.000000 7.978672 7.978672 0.000000
983.339495
B-2 99.170055 0.000000 0.000000 0.000000 0.000000
96.371834
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:42:38
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S10 (POOL
# 4103)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4103
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
7,567.77
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
3,204.49
SUBSERVICER ADVANCES THIS MONTH
15,304.04
MASTER SERVICER ADVANCES THIS MONTH
2,363.03
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 3
689,304.19
(B) TWO MONTHLY PAYMENTS: 2
877,751.91
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
2
AGGREGATE PRINCIPAL BALANCE
330,633.96
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
30,083,914.37
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
126
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
295,112.06
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
1,231,804.18
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 74.02879460 % 19.43349200 %
6.53771380 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 72.96538770 % 20.22920773 %
6.80540450 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.1455 %
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
374,095.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,590,842.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
9.07458613
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
291.28
POOL TRADING FACTOR:
22.38213647
.................................................................
...............
Run: 01/26/98 10:46:49
REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-MZ1 (POOL
# 8013)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 8013
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760944GM4 33,088,000.00 26,652,196.47 7.470000 %
0.00
A-2 760944GN2 35,036,830.43 35,036,830.43 7.470000 %
0.00
S-1 760944GQ5 0.00 0.00 1.000000 %
0.00
S-2 760944GR3 0.00 0.00 0.500000 %
0.00
S-3 760944GS1 0.00 0.00 0.250000 %
0.00
R 760944GP7 100.00 0.00 7.470000 %
0.00
- -----------------------------------------------------------------
- --------------
68,124,930.43 61,689,026.90
0.00
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 0.00 0.00 0.00 0.00
0.00
A-2 0.00 0.00 0.00 0.00
0.00
S-1 0.00 0.00 0.00 0.00
0.00
S-2 0.00 0.00 0.00 0.00
0.00
S-3 0.00 0.00 0.00 0.00
0.00
R 0.00 0.00 0.00 0.00
0.00
- -----------------------------------------------------------------
- --------------
0.00 0.00 0.00 0.00
0.00
=================================================================
==============
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
_________________________________________________________________
______________
DETERMINATION DATE 26-January-98
DISTRIBUTION DATE 29-January-98
Run: 01/26/98 10:46:50
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1993-MZ1
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 8013
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
0.00
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
0.00
SUBSERVICER ADVANCES THIS MONTH
0.00
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 0
0.00
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
0
AGGREGATE PRINCIPAL BALANCE
0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
0.00
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
0
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR
SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 0.00000000 %
0.00000000 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 %
0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 0.00000000 %
0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE
0.00
FRAUD AMOUNT AVAILABLE
0.00
SPECIAL HAZARD AMOUNT AVAILABLE
0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
0.00000000
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
0.00
POOL TRADING FACTOR:
0.00000000
.................................................................
...............
Run: 01/26/98 10:42:39
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S11
(POOL # 4104)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4104
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 7609208W1 29,554,000.00 8,535,982.38 10.000000 %
245,298.50
A-2 7609208F8 52,896,000.00 0.00 7.250000 %
0.00
A-3 7609208G6 30,604,000.00 0.00 7.250000 %
0.00
A-4 7609208H4 51,752,000.00 0.00 7.250000 %
0.00
A-5 7609208J0 59,248,000.00 26,355,859.44 7.250000 %
1,962,387.97
A-6 7609208K7 48,625,000.00 6,588,964.80 6.937500 %
490,596.99
A-7 7609208L5 0.00 0.00 3.062500 %
0.00
A-8 7609208P6 6,663,000.00 6,663,000.00 7.800000 %
0.00
A-9 7609208Q4 35,600,000.00 35,600,000.00 7.800000 %
0.00
A-10 7609208M3 10,152,000.00 10,152,000.00 7.800000 %
0.00
A-11 7609208N1 0.00 0.00 0.164429 %
0.00
R-I 7609208U5 100.00 0.00 8.000000 %
0.00
R-II 7609208V3 590,838.00 0.00 8.000000 %
0.00
M-1 7609208R2 8,754,971.00 8,077,056.35 8.000000 %
8,268.79
M-2 7609208S0 5,252,983.00 4,926,234.22 8.000000 %
5,043.17
M-3 7609208T8 3,501,988.00 3,314,395.34 8.000000 %
3,393.07
B-1 5,252,983.00 5,134,940.89 8.000000 %
0.00
B-2 1,750,995.34 969,618.27 8.000000 %
0.00
- -----------------------------------------------------------------
- --------------
350,198,858.34 116,318,051.69
2,714,988.49
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 70,340.10 315,638.60 0.00 0.00
8,290,683.88
A-2 0.00 0.00 0.00 0.00
0.00
A-3 0.00 0.00 0.00 0.00
0.00
A-4 0.00 0.00 0.00 0.00
0.00
A-5 157,457.98 2,119,845.95 0.00 0.00
24,393,471.47
A-6 37,667.75 528,264.74 0.00 0.00
6,098,367.81
A-7 16,628.11 16,628.11 0.00 0.00
0.00
A-8 42,826.63 42,826.63 0.00 0.00
6,663,000.00
A-9 228,820.05 228,820.05 0.00 0.00
35,600,000.00
A-10 65,252.28 65,252.28 0.00 0.00
10,152,000.00
A-11 15,760.67 15,760.67 0.00 0.00
0.00
R-I 0.00 0.00 0.00 0.00
0.00
R-II 0.00 0.00 0.00 0.00
0.00
M-1 53,246.68 61,515.47 0.00 0.00
8,068,787.56
M-2 32,475.40 37,518.57 0.00 0.00
4,921,191.05
M-3 21,849.62 25,242.69 0.00 0.00
3,311,002.27
B-1 46,492.75 46,492.75 0.00 0.00
5,134,940.89
B-2 0.00 0.00 0.00 0.00
963,368.81
- -----------------------------------------------------------------
- --------------
788,818.02 3,503,806.51 0.00 0.00
113,596,813.74
=================================================================
==============
Run: 01/26/98 10:42:39
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S11
(POOL # 4104)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4104
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 288.826635 8.300010 2.380053 10.680063 0.000000
280.526625
A-2 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-5 444.839648 33.121590 2.657608 35.779198 0.000000
411.718058
A-6 135.505703 10.089398 0.774658 10.864056 0.000000
125.416305
A-8 1000.000000 0.000000 6.427530 6.427530 0.000000
1000.000000
A-9 1000.000000 0.000000 6.427529 6.427529 0.000000
1000.000000
A-10 1000.000000 0.000000 6.427530 6.427530 0.000000
1000.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 922.568030 0.944468 6.081880 7.026348 0.000000
921.623562
M-2 937.797480 0.960058 6.182278 7.142336 0.000000
936.837422
M-3 946.432523 0.968898 6.239205 7.208103 0.000000
945.463625
B-1 977.528557 0.000000 8.850733 8.850733 0.000000
977.528557
B-2 553.752627 0.000000 0.000000 0.000000 0.000000
550.183537
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:42:40
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S11 (POOL
# 4104)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4104
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
34,350.97
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
12,074.03
SUBSERVICER ADVANCES THIS MONTH
45,172.43
MASTER SERVICER ADVANCES THIS MONTH
6,560.10
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 12
3,557,316.80
(B) TWO MONTHLY PAYMENTS: 2
571,844.93
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
7
AGGREGATE PRINCIPAL BALANCE
1,757,285.26
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
113,596,813.74
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
441
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
841,640.39
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
2,602,158.79
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 80.72333160 % 14.02850700 %
5.24816150 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 80.28176160 % 14.34985749 %
5.36838090 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.1639 %
BANKRUPTCY AMOUNT AVAILABLE
544,063.00
FRAUD AMOUNT AVAILABLE
1,256,598.00
SPECIAL HAZARD AMOUNT AVAILABLE
3,727,761.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.65065100
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
289.93
POOL TRADING FACTOR:
32.43780242
.................................................................
...............
Run: 01/26/98 10:42:41
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S12
(POOL # 4105)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4105
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760944GC6 40,873,000.00 0.00 7.500000 %
0.00
A-2 760944GB8 9,405,000.00 0.00 5.500000 %
0.00
A-3 760944GF9 27,507,000.00 0.00 7.500000 %
0.00
A-4 760944GE2 39,680,000.00 0.00 6.750000 %
0.00
A-5 760944GJ1 22,004,000.00 3,373,533.51 7.500000 %
870,139.20
A-6 760944GG7 20,505,000.00 3,143,714.98 7.000000 %
810,861.86
A-7 760944GK8 23,152,000.00 23,152,000.00 7.500000 %
0.00
A-8 760944GL6 10,000,000.00 10,000,000.00 7.500000 %
0.00
A-9 760944FZ6 7,475,000.00 0.00 7.500000 %
0.00
A-10 760944GA0 3,403,000.00 3,053,885.91 7.500000 %
163,588.21
A-11 760944GD4 29,995,000.00 29,995,000.00 7.500000 %
0.00
A-12 760944GT9 18,350,000.00 26,174,114.09 7.500000 %
0.00
A-13 760944GH5 23,529,000.00 628,743.01 6.887500 %
162,172.37
A-14 760944GU6 0.00 0.00 3.112500 %
0.00
A-15 760944GV4 0.00 0.00 0.167102 %
0.00
R-I 760944GZ5 100.00 0.00 7.500000 %
0.00
R-II 760944HA9 100.00 0.00 7.500000 %
0.00
M-1 760944GW2 8,136,349.00 7,665,463.27 7.500000 %
8,795.30
M-2 760944GX0 3,698,106.00 3,488,534.31 7.500000 %
4,002.72
M-3 760944GY8 2,218,863.00 2,106,028.50 7.500000 %
2,416.44
B-1 4,437,728.00 4,290,086.57 7.500000 %
4,922.42
B-2 1,479,242.76 1,163,364.68 7.500000 %
1,334.84
- -----------------------------------------------------------------
- --------------
295,848,488.76 118,234,468.83
2,028,233.36
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 0.00 0.00 0.00 0.00
0.00
A-2 0.00 0.00 0.00 0.00
0.00
A-3 0.00 0.00 0.00 0.00
0.00
A-4 0.00 0.00 0.00 0.00
0.00
A-5 20,877.22 891,016.42 0.00 0.00
2,503,394.31
A-6 18,157.99 829,019.85 0.00 0.00
2,332,853.12
A-7 143,276.92 143,276.92 0.00 0.00
23,152,000.00
A-8 61,885.33 61,885.33 0.00 0.00
10,000,000.00
A-9 0.00 0.00 0.00 0.00
0.00
A-10 18,899.08 182,487.29 0.00 0.00
2,890,297.70
A-11 185,625.06 185,625.06 0.00 0.00
29,995,000.00
A-12 0.00 0.00 163,588.21 0.00
26,337,702.30
A-13 3,573.23 165,745.60 0.00 0.00
466,570.64
A-14 1,614.76 1,614.76 0.00 0.00
0.00
A-15 16,345.04 16,345.04 0.00 0.00
0.00
R-I 0.00 0.00 0.00 0.00
0.00
R-II 0.00 0.00 0.00 0.00
0.00
M-1 47,561.90 56,357.20 0.00 0.00
7,656,667.97
M-2 21,645.31 25,648.03 0.00 0.00
3,484,531.59
M-3 13,067.27 15,483.71 0.00 0.00
2,103,612.06
B-1 26,618.70 31,541.12 0.00 0.00
4,285,164.15
B-2 7,218.32 8,553.16 0.00 0.00
1,162,029.84
- -----------------------------------------------------------------
- --------------
586,366.13 2,614,599.49 163,588.21 0.00
116,369,823.68
=================================================================
==============
Run: 01/26/98 10:42:41
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S12
(POOL # 4105)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4105
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-5 153.314557 39.544592 0.948792 40.493384 0.000000
113.769965
A-6 153.314556 39.544592 0.885540 40.430132 0.000000
113.769964
A-7 1000.000000 0.000000 6.188533 6.188533 0.000000
1000.000000
A-8 1000.000000 0.000000 6.188533 6.188533 0.000000
1000.000000
A-9 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-10 897.409906 48.071763 5.553653 53.625416 0.000000
849.338143
A-11 1000.000000 0.000000 6.188533 6.188533 0.000000
1000.000000
A-12 1426.382239 0.000000 0.000000 0.000000 8.914889
1435.297128
A-13 26.722046 6.892446 0.151865 7.044311 0.000000
19.829599
R-I 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 942.125672 1.080989 5.845607 6.926596 0.000000
941.044684
M-2 943.329994 1.082370 5.853080 6.935450 0.000000
942.247624
M-3 949.147604 1.089044 5.889174 6.978218 0.000000
948.058560
B-1 966.730401 1.109221 5.998272 7.107493 0.000000
965.621181
B-2 786.459607 0.902381 4.879747 5.782128 0.000000
785.557227
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:42:42
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S12 (POOL
# 4105)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4105
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
42,847.87
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
12,963.48
SUBSERVICER ADVANCES THIS MONTH
21,082.32
MASTER SERVICER ADVANCES THIS MONTH
4,570.57
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 6
1,701,059.18
(B) TWO MONTHLY PAYMENTS: 1
229,891.98
(C) THREE OR MORE MONTHLY PAYMENTS: 2
725,558.30
FORECLOSURES
NUMBER OF LOANS
1
AGGREGATE PRINCIPAL BALANCE
197,897.30
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
116,369,823.68
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
452
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
3
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
616,291.44
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
1,728,983.66
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 84.17257040 % 11.21502600 %
4.61240390 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 83.93741180 % 11.38165480 %
4.68093340 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.1682 %
BANKRUPTCY AMOUNT AVAILABLE
212,759.00
FRAUD AMOUNT AVAILABLE
656,777.00
SPECIAL HAZARD AMOUNT AVAILABLE
2,402,248.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.23337677
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
286.96
POOL TRADING FACTOR:
39.33426335
.................................................................
...............
Run: 01/26/98 10:42:43
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S13
(POOL # 4106)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4106
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760944FP8 22,000,000.00 0.00 6.477270 %
0.00
A-2 760944FL7 3,692,298.00 0.00 5.250000 %
0.00
A-3 760944FM5 3,391,307.00 0.00 5.500000 %
0.00
A-4 760944FS2 15,000,000.00 0.00 7.228260 %
0.00
A-5 760944FJ2 18,249,728.00 0.00 0.000000 %
0.00
A-6 760944FK9 0.00 0.00 0.000000 %
0.00
A-7 760944FN3 6,666,667.00 0.00 6.250000 %
0.00
A-8 760944FU7 32,500,001.00 30,543,773.96 7.500000 %
904,662.88
A-9 760944FR4 12,000,000.00 12,000,000.00 6.516390 %
0.00
A-10 760944FY9 40,000,000.00 4,800,000.00 10.000000 %
0.00
A-11 760944FE3 10,389,750.00 0.00 0.000000 %
0.00
A-12 760944FF0 5,594,480.00 0.00 0.000000 %
0.00
A-13 760944FG8 5,368,770.00 0.00 0.000000 %
0.00
A-14 760944FQ6 200,000.00 200,000.00 6.516390 %
0.00
A-15 760944FH6 0.00 0.00 0.278307 %
0.00
R-I 760944FT0 100.00 0.00 7.500000 %
0.00
R-II 760944FX1 100.00 0.00 7.500000 %
0.00
M-1 760944FV5 2,291,282.00 1,817,703.98 7.500000 %
10,536.55
M-2 760944FW3 4,582,565.00 3,671,181.84 7.500000 %
21,280.46
B-1 458,256.00 369,250.36 7.500000 %
2,140.41
B-2 917,329.35 539,825.28 7.500000 %
3,129.16
- -----------------------------------------------------------------
- --------------
183,302,633.35 53,941,735.42
941,749.46
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 0.00 0.00 0.00 0.00
0.00
A-2 0.00 0.00 0.00 0.00
0.00
A-3 0.00 0.00 0.00 0.00
0.00
A-4 0.00 0.00 0.00 0.00
0.00
A-5 0.00 0.00 0.00 0.00
0.00
A-6 0.00 0.00 0.00 0.00
0.00
A-7 0.00 0.00 0.00 0.00
0.00
A-8 190,011.82 1,094,674.70 0.00 0.00
29,639,111.08
A-9 64,861.20 64,861.20 0.00 0.00
12,000,000.00
A-10 39,814.19 39,814.19 0.00 0.00
4,800,000.00
A-11 0.00 0.00 0.00 0.00
0.00
A-12 0.00 0.00 0.00 0.00
0.00
A-13 0.00 0.00 0.00 0.00
0.00
A-14 1,081.02 1,081.02 0.00 0.00
200,000.00
A-15 12,452.19 12,452.19 0.00 0.00
0.00
R-I 0.00 0.00 0.00 0.00
0.00
R-II 0.00 0.00 0.00 0.00
0.00
M-1 11,307.88 21,844.43 0.00 0.00
1,807,167.43
M-2 22,838.31 44,118.77 0.00 0.00
3,649,901.38
B-1 2,297.09 4,437.50 0.00 0.00
367,109.95
B-2 3,358.26 6,487.42 0.00 0.00
536,696.12
- -----------------------------------------------------------------
- --------------
348,021.96 1,289,771.42 0.00 0.00
52,999,985.96
=================================================================
==============
Run: 01/26/98 10:42:43
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S13
(POOL # 4106)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4106
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-5 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-8 939.808401 27.835780 5.846517 33.682297 0.000000
911.972621
A-9 1000.000000 0.000000 5.405100 5.405100 0.000000
1000.000000
A-10 120.000000 0.000000 0.995355 0.995355 0.000000
120.000000
A-11 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-12 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-13 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-14 1000.000000 0.000000 5.405100 5.405100 0.000000
1000.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 793.313080 4.598539 4.935176 9.533715 0.000000
788.714541
M-2 801.119425 4.643788 4.983739 9.627527 0.000000
796.475638
B-1 805.773105 4.670774 5.012679 9.683453 0.000000
801.102331
B-2 588.474881 3.411163 3.660888 7.072051 0.000000
585.063718
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:42:44
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S13 (POOL
# 4106)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4106
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
14,557.25
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
5,860.97
SUBSERVICER ADVANCES THIS MONTH
12,953.92
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 5
952,383.22
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
0
AGGREGATE PRINCIPAL BALANCE
0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
52,999,985.96
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
255
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
629,069.50
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 88.13912570 % 10.17558300 %
1.68529180 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 87.99834610 % 10.29635897 %
1.70529490 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.2791 %
BANKRUPTCY AMOUNT AVAILABLE
225,000.00
FRAUD AMOUNT AVAILABLE
303,271.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,687,976.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.23006786
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
114.82
POOL TRADING FACTOR:
28.91392502
.................................................................
...............
Run: 01/26/98 10:42:45
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S14
(POOL # 4107)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4107
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760944HE1 65,000,000.00 0.00 7.500000 %
0.00
A-2 760944HN1 8,177,000.00 0.00 7.500000 %
0.00
A-3 760944HB7 5,773,000.00 0.00 5.200000 %
0.00
A-4 760944HP6 37,349,000.00 0.00 7.500000 %
0.00
A-5 760944HC5 33,306,000.00 0.00 6.200000 %
0.00
A-6 760944HQ4 32,628,000.00 15,783,468.10 7.500000 %
1,105,860.53
A-7 760944HD3 36,855,000.00 17,828,236.99 7.000000 %
1,249,126.21
A-8 760944HW1 29,999,000.00 3,565,376.42 10.000190 %
249,806.26
A-9 760944HR2 95,366,000.00 95,366,000.00 7.500000 %
0.00
A-10 760944HF8 8,366,000.00 8,366,000.00 7.500000 %
0.00
A-11 760944HG6 1,385,000.00 1,385,000.00 7.500000 %
0.00
A-12 760944HH4 20,000,000.00 0.00 7.500000 %
0.00
A-13 760944HJ0 9,794,000.00 0.00 7.500000 %
0.00
A-14 760944HK7 36,449,000.00 0.00 7.500000 %
0.00
A-15 760944HL5 29,559,000.00 14,298,185.24 7.500000 %
1,001,843.46
A-16 760944HM3 0.00 0.00 0.292136 %
0.00
R 760944HV3 1,000.00 0.00 7.500000 %
0.00
M-1 760944HS0 13,271,500.00 12,384,586.12 7.500000 %
45,704.54
M-2 760944HT8 6,032,300.00 5,645,508.90 7.500000 %
20,834.40
M-3 760944HU5 3,619,400.00 3,412,981.81 7.500000 %
12,595.40
B-1 4,825,900.00 4,619,826.96 7.500000 %
0.00
B-2 2,413,000.00 2,358,480.75 7.500000 %
0.00
B-3 2,412,994.79 1,711,189.44 7.500000 %
0.00
- -----------------------------------------------------------------
- --------------
482,582,094.79 186,724,840.73
3,685,770.80
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 0.00 0.00 0.00 0.00
0.00
A-2 0.00 0.00 0.00 0.00
0.00
A-3 0.00 0.00 0.00 0.00
0.00
A-4 0.00 0.00 0.00 0.00
0.00
A-5 0.00 0.00 0.00 0.00
0.00
A-6 97,844.65 1,203,705.18 0.00 0.00
14,677,607.57
A-7 103,152.52 1,352,278.73 0.00 0.00
16,579,110.78
A-8 29,470.46 279,276.72 0.00 0.00
3,315,570.16
A-9 591,191.54 591,191.54 0.00 0.00
95,366,000.00
A-10 51,862.39 51,862.39 0.00 0.00
8,366,000.00
A-11 8,585.87 8,585.87 0.00 0.00
1,385,000.00
A-12 0.00 0.00 0.00 0.00
0.00
A-13 0.00 0.00 0.00 0.00
0.00
A-14 0.00 0.00 0.00 0.00
0.00
A-15 88,637.11 1,090,480.57 0.00 0.00
13,296,341.78
A-16 45,087.94 45,087.94 0.00 0.00
0.00
R 0.00 0.00 0.00 0.00
0.00
M-1 76,774.35 122,478.89 0.00 0.00
12,338,881.58
M-2 34,997.56 55,831.96 0.00 0.00
5,624,674.50
M-3 21,157.71 33,753.11 0.00 0.00
3,400,386.41
B-1 888.21 888.21 0.00 0.00
4,619,826.96
B-2 0.00 0.00 0.00 0.00
2,358,480.75
B-3 0.00 0.00 0.00 0.00
1,679,121.41
- -----------------------------------------------------------------
- --------------
1,149,650.31 4,835,421.11 0.00 0.00
183,007,001.90
=================================================================
==============
Run: 01/26/98 10:42:45
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S14
(POOL # 4107)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4107
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-5 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-6 483.739981 33.892992 2.998794 36.891786 0.000000
449.846989
A-7 483.739981 33.892992 2.798875 36.691867 0.000000
449.846989
A-8 118.849842 8.327153 0.982381 9.309534 0.000000
110.522689
A-9 1000.000000 0.000000 6.199186 6.199186 0.000000
1000.000000
A-10 1000.000000 0.000000 6.199186 6.199186 0.000000
1000.000000
A-11 1000.000000 0.000000 6.199184 6.199184 0.000000
1000.000000
A-12 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-13 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-14 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-15 483.716812 33.893009 2.998650 36.891659 0.000000
449.823803
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 933.171542 3.443811 5.784904 9.228715 0.000000
929.727731
M-2 935.879996 3.453807 5.801694 9.255501 0.000000
932.426189
M-3 942.968948 3.479969 5.845640 9.325609 0.000000
939.488979
B-1 957.298527 0.000000 0.184051 0.184051 0.000000
957.298527
B-2 977.406030 0.000000 0.000000 0.000000 0.000000
977.406030
B-3 709.155878 0.000000 0.000000 0.000000 0.000000
695.866156
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:42:46
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S14 (POOL
# 4107)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4107
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
52,904.46
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
19,494.46
SUBSERVICER ADVANCES THIS MONTH
38,096.27
MASTER SERVICER ADVANCES THIS MONTH
4,567.14
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 7
1,782,955.17
(B) TWO MONTHLY PAYMENTS: 2
804,563.06
(C) THREE OR MORE MONTHLY PAYMENTS: 2
599,308.43
FORECLOSURES
NUMBER OF LOANS
7
AGGREGATE PRINCIPAL BALANCE
1,886,494.88
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
183,007,001.90
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
669
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
593,177.38
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
3,028,742.53
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 83.86257880 % 11.48378400 %
4.65363750 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 83.59550660 % 11.67383885 %
4.73065460 %
CLASS A-16 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.2924 %
BANKRUPTCY AMOUNT AVAILABLE
231,231.00
FRAUD AMOUNT AVAILABLE
2,045,825.00
SPECIAL HAZARD AMOUNT AVAILABLE
2,701,513.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.26159610
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
289.97
POOL TRADING FACTOR:
37.92246001
.................................................................
...............
Run: 01/26/98 10:42:47
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S15
(POOL # 4108)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4108
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760944JH2 54,600,000.00 0.00 7.000000 %
0.00
A-2 760944HX9 9,507,525.00 0.00 5.500000 %
0.00
A-3 760944HY7 23,719,181.00 917,270.55 5.600000 %
917,270.55
A-4 760944HZ4 10,298,695.00 10,298,695.00 6.000000 %
724,485.09
A-5 760944JA7 40,000,000.00 40,000,000.00 6.700000 %
0.00
A-6 760944JB5 11,700,000.00 11,700,000.00 6.922490 %
0.00
A-7 760944JC3 0.00 0.00 0.222490 %
0.00
A-8 760944JF6 18,141,079.00 18,141,079.00 6.850000 %
0.00
A-9 760944JG4 10,000.00 10,000.00 279.116170 %
0.00
A-10 760944JD1 31,786,601.00 6,765,759.82 6.937500 %
1,122,133.75
A-11 760944JE9 0.00 0.00 1.562500 %
0.00
A-12 760944JN9 2,200,013.00 458,675.20 7.500000 %
27,433.39
A-13 760944JP4 9,999,984.00 2,084,858.68 9.500000 %
124,695.51
A-14 760944JQ2 6,043,334.00 0.00 0.000000 %
0.00
A-15 760944JR0 2,590,000.00 0.00 0.000000 %
0.00
A-16 760944JS8 39,265,907.00 6,520,258.32 6.757000 %
0.00
A-17 760944JT6 11,027,260.00 2,328,663.67 7.680400 %
0.00
A-18 760944JU3 4,711,421.00 0.00 0.000000 %
0.00
A-19 760944JV1 0.00 0.00 0.306057 %
0.00
R-I 760944JL3 100.00 0.00 7.000000 %
0.00
R-II 760944JM1 100.00 0.00 7.000000 %
0.00
M-1 760944JJ8 5,772,016.00 4,579,077.26 7.000000 %
26,526.29
M-2 760944JK5 5,050,288.00 4,092,211.69 7.000000 %
23,705.91
B-1 1,442,939.00 1,210,845.69 7.000000 %
7,014.35
B-2 721,471.33 259,931.20 7.000000 %
1,505.75
- -----------------------------------------------------------------
- --------------
288,587,914.33 109,367,326.08
2,974,770.59
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 0.00 0.00 0.00 0.00
0.00
A-2 0.00 0.00 0.00 0.00
0.00
A-3 4,230.42 921,500.97 0.00 0.00
0.00
A-4 50,889.79 775,374.88 0.00 0.00
9,574,209.91
A-5 220,715.06 220,715.06 0.00 0.00
40,000,000.00
A-6 66,703.00 66,703.00 0.00 0.00
11,700,000.00
A-7 7,329.38 7,329.38 0.00 0.00
0.00
A-8 102,341.29 102,341.29 0.00 0.00
18,141,079.00
A-9 2,298.70 2,298.70 0.00 0.00
10,000.00
A-10 38,655.99 1,160,789.74 0.00 0.00
5,643,626.07
A-11 8,706.30 8,706.30 0.00 0.00
0.00
A-12 2,833.11 30,266.50 0.00 0.00
431,241.81
A-13 16,311.63 141,007.14 0.00 0.00
1,960,163.17
A-14 0.00 0.00 0.00 0.00
0.00
A-15 0.00 0.00 0.00 0.00
0.00
A-16 36,284.06 36,284.06 0.00 0.00
6,520,258.32
A-17 14,729.49 14,729.49 0.00 0.00
2,328,663.67
A-18 0.00 0.00 0.00 0.00
0.00
A-19 27,566.82 27,566.82 0.00 0.00
0.00
R-I 0.01 0.01 0.00 0.00
0.00
R-II 0.00 0.00 0.00 0.00
0.00
M-1 26,398.13 52,924.42 0.00 0.00
4,552,550.97
M-2 23,591.37 47,297.28 0.00 0.00
4,068,505.78
B-1 6,980.46 13,994.81 0.00 0.00
1,203,831.34
B-2 1,498.51 3,004.26 0.00 0.00
258,425.45
- -----------------------------------------------------------------
- --------------
658,063.52 3,632,834.11 0.00 0.00
106,392,555.49
=================================================================
==============
Run: 01/26/98 10:42:47
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S15
(POOL # 4108)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4108
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-3 38.672100 38.672100 0.178354 38.850454 0.000000
0.000000
A-4 1000.000000 70.347271 4.941382 75.288653 0.000000
929.652729
A-5 1000.000000 0.000000 5.517877 5.517877 0.000000
1000.000000
A-6 1000.000000 0.000000 5.701111 5.701111 0.000000
1000.000000
A-8 1000.000000 0.000000 5.641411 5.641411 0.000000
1000.000000
A-9 1000.000000 0.000000 229.870000 229.870000 0.000000
1000.000000
A-10 212.849427 35.302099 1.216110 36.518209 0.000000
177.547328
A-12 208.487495 12.469649 1.287770 13.757419 0.000000
196.017846
A-13 208.486202 12.469571 1.631166 14.100737 0.000000
196.016631
A-14 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-15 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-16 166.053934 0.000000 0.924060 0.924060 0.000000
166.053934
A-17 211.173371 0.000000 1.335734 1.335734 0.000000
211.173371
A-18 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R-I 0.000000 0.000000 0.100000 0.100000 0.000000
0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 793.323730 4.595672 4.573468 9.169140 0.000000
788.728058
M-2 810.292738 4.693972 4.671292 9.365264 0.000000
805.598766
B-1 839.152376 4.861155 4.837668 9.698823 0.000000
834.291221
B-2 360.279320 2.087068 2.076992 4.164060 0.000000
358.192265
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:42:48
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S15 (POOL
# 4108)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4108
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
29,802.74
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
11,694.91
SUBSERVICER ADVANCES THIS MONTH
14,496.77
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 4
1,064,601.39
(B) TWO MONTHLY PAYMENTS: 1
169,958.08
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
1
AGGREGATE PRINCIPAL BALANCE
45,402.96
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
106,392,555.49
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
494
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
2,341,213.04
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 90.72660350 % 7.92859200 %
1.34480470 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 90.52253840 % 8.10306389 %
1.37439770 %
CLASS A-19 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.3038 %
BANKRUPTCY AMOUNT AVAILABLE
225,000.00
FRAUD AMOUNT AVAILABLE
617,856.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,674,314.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.75835449
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
116.20
POOL TRADING FACTOR:
36.86660120
.................................................................
...............
Run: 01/26/98 10:46:51
REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-MZ2 (POOL
# 8018)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 8018
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760944MC9 31,903,000.00 24,080,937.53 7.470000 %
0.00
A-2 760944MD7 24,068,520.58 24,068,520.58 7.470000 %
0.00
S-1 760944MB1 0.00 0.00 1.500000 %
0.00
S-2 760944MA3 0.00 0.00 1.000000 %
0.00
S-3 760944LZ9 0.00 0.00 0.500000 %
0.00
R 760944ME5 100.00 0.00 7.470000 %
0.00
- -----------------------------------------------------------------
- --------------
55,971,620.58 48,149,458.11
0.00
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 0.00 0.00 0.00 0.00
0.00
A-2 0.00 0.00 0.00 0.00
0.00
S-1 0.00 0.00 0.00 0.00
0.00
S-2 0.00 0.00 0.00 0.00
0.00
S-3 0.00 0.00 0.00 0.00
0.00
R 0.00 0.00 0.00 0.00
0.00
- -----------------------------------------------------------------
- --------------
0.00 0.00 0.00 0.00
0.00
=================================================================
==============
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
_________________________________________________________________
______________
DETERMINATION DATE 26-January-98
DISTRIBUTION DATE 29-January-98
Run: 01/26/98 10:46:51
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1993-MZ2
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 8018
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
0.00
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
0.00
SUBSERVICER ADVANCES THIS MONTH
0.00
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 0
0.00
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
0
AGGREGATE PRINCIPAL BALANCE
0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
0.00
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
0
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR
SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 0.00000000 %
0.00000000 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 %
0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 0.00000000 %
0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE
0.00
FRAUD AMOUNT AVAILABLE
0.00
SPECIAL HAZARD AMOUNT AVAILABLE
0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
0.00000000
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
0.00
POOL TRADING FACTOR:
0.00000000
.................................................................
...............
Run: 01/26/98 10:42:49
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S16
(POOL # 4109)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4109
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760944KT4 50,166,000.00 8,964,073.87 7.000000 %
1,546,784.17
A-2 760944KV9 20,040,000.00 8,759,310.76 7.000000 %
423,494.56
A-3 760944KS6 30,024,000.00 13,123,230.90 6.000000 %
634,481.07
A-4 760944LF3 10,008,000.00 4,374,410.27 10.000000 %
211,493.69
A-5 760944KW7 22,331,000.00 22,331,000.00 7.000000 %
0.00
A-6 760944KX5 18,276,000.00 18,276,000.00 7.000000 %
0.00
A-7 760944KY3 33,895,000.00 33,895,000.00 7.000000 %
0.00
A-8 760944KZ0 14,040,000.00 14,040,000.00 7.000000 %
0.00
A-9 760944LA4 1,560,000.00 1,560,000.00 7.000000 %
0.00
A-10 760944KU1 0.00 0.00 0.237753 %
0.00
R 760944LE6 333,970.00 0.00 7.000000 %
0.00
M-1 760944LB2 5,917,999.88 5,614,822.00 7.000000 %
6,875.08
M-2 760944LC0 2,689,999.61 2,564,587.17 7.000000 %
3,140.21
M-3 760944LD8 1,613,999.76 1,538,752.31 7.000000 %
1,884.13
B-1 2,151,999.69 2,068,165.63 7.000000 %
2,532.37
B-2 1,075,999.84 1,038,790.39 7.000000 %
0.00
B-3 1,075,999.84 816,549.31 7.000000 %
0.00
- -----------------------------------------------------------------
- --------------
215,199,968.62 138,964,692.61
2,830,685.28
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 51,814.99 1,598,599.16 0.00 0.00
7,417,289.70
A-2 50,631.40 474,125.96 0.00 0.00
8,335,816.20
A-3 65,019.55 699,500.62 0.00 0.00
12,488,749.83
A-4 36,121.98 247,615.67 0.00 0.00
4,162,916.58
A-5 129,079.78 129,079.78 0.00 0.00
22,331,000.00
A-6 105,640.68 105,640.68 0.00 0.00
18,276,000.00
A-7 195,923.11 195,923.11 0.00 0.00
33,895,000.00
A-8 81,155.35 81,155.35 0.00 0.00
14,040,000.00
A-9 9,017.26 9,017.26 0.00 0.00
1,560,000.00
A-10 27,282.45 27,282.45 0.00 0.00
0.00
R 0.00 0.00 0.00 0.00
0.00
M-1 32,455.33 39,330.41 0.00 0.00
5,607,946.92
M-2 14,824.07 17,964.28 0.00 0.00
2,561,446.96
M-3 8,894.45 10,778.58 0.00 0.00
1,536,868.18
B-1 16,638.20 19,170.57 0.00 0.00
2,065,633.26
B-2 8,312.58 8,312.58 0.00 0.00
1,038,790.39
B-3 0.00 0.00 0.00 0.00
814,277.55
- -----------------------------------------------------------------
- --------------
832,811.18 3,663,496.46 0.00 0.00
136,131,735.57
=================================================================
==============
Run: 01/26/98 10:42:49
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S16
(POOL # 4109)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4109
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 178.688232 30.833317 1.032871 31.866188 0.000000
147.854916
A-2 437.091355 21.132463 2.526517 23.658980 0.000000
415.958892
A-3 437.091357 21.132463 2.165586 23.298049 0.000000
415.958894
A-4 437.091354 21.132463 3.609311 24.741774 0.000000
415.958891
A-5 1000.000000 0.000000 5.780296 5.780296 0.000000
1000.000000
A-6 1000.000000 0.000000 5.780295 5.780295 0.000000
1000.000000
A-7 1000.000000 0.000000 5.780295 5.780295 0.000000
1000.000000
A-8 1000.000000 0.000000 5.780296 5.780296 0.000000
1000.000000
A-9 1000.000000 0.000000 5.780295 5.780295 0.000000
1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 948.770212 1.161724 5.484172 6.645896 0.000000
947.608488
M-2 953.378268 1.167364 5.510807 6.678171 0.000000
952.210904
M-3 953.378277 1.167367 5.510812 6.678179 0.000000
952.210910
B-1 961.043647 1.176752 7.731507 8.908259 0.000000
959.866895
B-2 965.418722 0.000000 7.725447 7.725447 0.000000
965.418722
B-3 758.874936 0.000000 0.000000 0.000000 0.000000
756.763635
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:42:50
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S16 (POOL
# 4109)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4109
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
31,340.38
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
14,749.12
SUBSERVICER ADVANCES THIS MONTH
12,148.80
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 3
687,626.06
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
3
AGGREGATE PRINCIPAL BALANCE
1,031,773.84
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
136,131,735.57
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
494
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
2,662,801.50
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 90.18335770 % 6.99325900 %
2.82338290 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 89.99133950 % 7.13005092 %
2.87860960 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.2372 %
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
743,764.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,901,572.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.63502611
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
289.06
POOL TRADING FACTOR:
63.25825066
.................................................................
...............
Run: 01/26/98 10:42:51
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S17
(POOL # 4110)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4110
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760944JW9 16,438,000.00 0.00 4.500000 %
0.00
A-2 760944JX7 9,974,000.00 0.00 5.250000 %
0.00
A-3 760944JY5 21,283,000.00 665,051.54 5.650000 %
665,051.54
A-4 760944JZ2 7,444,000.00 7,444,000.00 6.050000 %
887,627.60
A-5 760944KB3 28,305,000.00 28,305,000.00 6.400000 %
0.00
A-6 760944KC1 12,746,000.00 12,746,000.00 6.750000 %
0.00
A-7 760944KD9 46,874,000.00 11,974,102.22 6.787500 %
782,168.13
A-8 760944KE7 0.00 0.00 10.850000 %
0.00
A-9 760944KK3 14,731,000.00 14,731,000.00 7.000000 %
0.00
A-10 760944KF4 17,454,500.00 0.00 0.000000 %
0.00
A-11 760944KG2 4,803,430.00 0.00 0.000000 %
0.00
A-12 760944KH0 2,677,070.00 0.00 0.000000 %
0.00
A-13 760944KJ6 34,380,000.00 6,195,965.44 7.000000 %
164,051.69
A-14 760944KA5 6,000,000.00 2,768,000.00 6.350000 %
330,058.19
A-15 760944KQ0 1,891,000.00 0.00 7.650000 %
0.00
A-16 760944KR8 0.00 0.00 0.142148 %
0.00
R-I 760944KN7 100.00 0.00 7.000000 %
0.00
R-II 760944KP2 100.00 0.00 7.000000 %
0.00
M-1 760944KL1 4,101,600.00 3,255,816.08 7.000000 %
31,131.75
M-2 760944KM9 2,343,800.00 1,878,812.31 7.000000 %
17,964.99
M-3 760944MF2 1,171,900.00 945,452.74 7.000000 %
9,040.31
B-1 1,406,270.00 1,161,858.51 7.000000 %
11,109.56
B-2 351,564.90 131,027.11 7.000000 %
1,252.87
- -----------------------------------------------------------------
- --------------
234,376,334.90 92,202,085.95
2,899,456.63
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 0.00 0.00 0.00 0.00
0.00
A-2 0.00 0.00 0.00 0.00
0.00
A-3 3,099.04 668,150.58 0.00 0.00
0.00
A-4 37,143.81 924,771.41 0.00 0.00
6,556,372.40
A-5 149,405.92 149,405.92 0.00 0.00
28,305,000.00
A-6 70,958.16 70,958.16 0.00 0.00
12,746,000.00
A-7 67,031.28 849,199.41 0.00 0.00
11,191,934.09
A-8 26,787.82 26,787.82 0.00 0.00
0.00
A-9 85,046.20 85,046.20 0.00 0.00
14,731,000.00
A-10 0.00 0.00 0.00 0.00
0.00
A-11 0.00 0.00 0.00 0.00
0.00
A-12 0.00 0.00 0.00 0.00
0.00
A-13 35,771.05 199,822.74 0.00 0.00
6,031,913.75
A-14 14,496.54 344,554.73 0.00 0.00
2,437,941.81
A-15 0.00 0.00 0.00 0.00
0.00
A-16 10,809.47 10,809.47 0.00 0.00
0.00
R-I 2.53 2.53 0.00 0.00
0.00
R-II 0.00 0.00 0.00 0.00
0.00
M-1 18,796.74 49,928.49 0.00 0.00
3,224,684.33
M-2 10,846.91 28,811.90 0.00 0.00
1,860,847.32
M-3 5,458.36 14,498.67 0.00 0.00
936,412.43
B-1 6,707.74 17,817.30 0.00 0.00
1,150,748.95
B-2 756.47 2,009.34 0.00 0.00
129,774.24
- -----------------------------------------------------------------
- --------------
543,118.04 3,442,574.67 0.00 0.00
89,302,629.32
=================================================================
==============
Run: 01/26/98 10:42:51
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S17
(POOL # 4110)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4110
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-3 31.248017 31.248017 0.145611 31.393628 0.000000
0.000000
A-4 1000.000000 119.240677 4.989765 124.230442 0.000000
880.759323
A-5 1000.000000 0.000000 5.278429 5.278429 0.000000
1000.000000
A-6 1000.000000 0.000000 5.567092 5.567092 0.000000
1000.000000
A-7 255.452964 16.686609 1.430031 18.116640 0.000000
238.766354
A-9 1000.000000 0.000000 5.773281 5.773281 0.000000
1000.000000
A-10 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-11 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-12 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-13 180.220054 4.771719 1.040461 5.812180 0.000000
175.448335
A-14 461.333333 55.009698 2.416090 57.425788 0.000000
406.323635
A-15 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R-I 0.000000 0.000000 25.310000 25.310000 0.000000
0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 793.791711 7.590148 4.582782 12.172930 0.000000
786.201563
M-2 801.609485 7.664899 4.627916 12.292815 0.000000
793.944586
M-3 806.769127 7.714233 4.657701 12.371934 0.000000
799.054894
B-1 826.198746 7.900019 4.769881 12.669900 0.000000
818.298726
B-2 372.696791 3.563695 2.151665 5.715360 0.000000
369.133096
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:42:52
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S17 (POOL
# 4110)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4110
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
26,211.63
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
9,903.71
SUBSERVICER ADVANCES THIS MONTH
11,240.02
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 2
582,320.45
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
2
AGGREGATE PRINCIPAL BALANCE
385,306.99
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
89,302,629.32
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
405
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
2,017,830.67
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 92.00347080 % 6.59429900 %
1.40223030 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 91.82278580 % 6.74329986 %
1.43391430 %
CLASS A-16 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.1431 %
BANKRUPTCY AMOUNT AVAILABLE
225,000.00
FRAUD AMOUNT AVAILABLE
518,206.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,665,927.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.61387559
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
117.18
POOL TRADING FACTOR:
38.10223816
.................................................................
...............
Run: 01/26/98 10:42:53
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S18
(POOL # 4111)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4111
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760944LM8 85,336,000.00 0.00 7.500000 %
0.00
A-2 760944LL0 71,184,000.00 0.00 7.500000 %
0.00
A-3 760944LY2 81,356,000.00 5,106,991.64 6.250000 %
2,214,343.15
A-4 760944LN6 40,678,000.00 2,553,495.82 10.000000 %
1,107,171.58
A-5 760944LP1 66,592,000.00 66,451,007.74 7.500000 %
1,186,258.03
A-6 760944LQ9 52,567,000.00 52,567,000.00 7.500000 %
0.00
A-7 760944LR7 53,440,000.00 53,440,000.00 7.500000 %
0.00
A-8 760944LS5 14,426,000.00 14,426,000.00 7.500000 %
0.00
A-9 760944LT3 0.00 0.00 0.129378 %
0.00
R 760944LX4 1,000.00 0.00 7.500000 %
0.00
M-1 760944LU0 13,767,600.00 12,915,901.62 7.500000 %
15,185.88
M-2 760944LV8 6,257,900.00 5,907,543.28 7.500000 %
6,945.80
M-3 760944LW6 3,754,700.00 3,558,612.12 7.500000 %
4,184.04
B-1 5,757,200.00 5,569,217.42 7.500000 %
6,548.01
B-2 2,753,500.00 2,690,855.48 7.500000 %
0.00
B-3 2,753,436.49 2,024,412.51 7.500000 %
0.00
- -----------------------------------------------------------------
- --------------
500,624,336.49 227,211,037.63
4,540,636.49
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 0.00 0.00 0.00 0.00
0.00
A-2 0.00 0.00 0.00 0.00
0.00
A-3 26,343.91 2,240,687.06 0.00 0.00
2,892,648.49
A-4 21,075.13 1,128,246.71 0.00 0.00
1,446,324.24
A-5 411,337.21 1,597,595.24 0.00 0.00
65,264,749.71
A-6 325,394.06 325,394.06 0.00 0.00
52,567,000.00
A-7 330,798.00 330,798.00 0.00 0.00
53,440,000.00
A-8 89,298.13 89,298.13 0.00 0.00
14,426,000.00
A-9 24,261.81 24,261.81 0.00 0.00
0.00
R 0.00 0.00 0.00 0.00
0.00
M-1 79,950.50 95,136.38 0.00 0.00
12,900,715.74
M-2 36,568.18 43,513.98 0.00 0.00
5,900,597.48
M-3 22,028.11 26,212.15 0.00 0.00
3,554,428.08
B-1 34,473.92 41,021.93 0.00 0.00
5,562,669.41
B-2 19,676.06 19,676.06 0.00 0.00
2,690,855.48
B-3 0.00 0.00 0.00 0.00
2,018,868.52
- -----------------------------------------------------------------
- --------------
1,421,205.02 5,961,841.51 0.00 0.00
222,664,857.15
=================================================================
==============
Run: 01/26/98 10:42:53
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S18
(POOL # 4111)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4111
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-3 62.773387 27.217945 0.323810 27.541755 0.000000
35.555441
A-4 62.773387 27.217945 0.518097 27.736042 0.000000
35.555441
A-5 997.882745 17.813822 6.176976 23.990798 0.000000
980.068923
A-6 1000.000000 0.000000 6.190082 6.190082 0.000000
1000.000000
A-7 1000.000000 0.000000 6.190082 6.190082 0.000000
1000.000000
A-8 1000.000000 0.000000 6.190082 6.190082 0.000000
1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 938.137484 1.103016 5.807149 6.910165 0.000000
937.034468
M-2 944.013691 1.109925 5.843523 6.953448 0.000000
942.903766
M-3 947.775354 1.114347 5.866810 6.981157 0.000000
946.661006
B-1 967.348263 1.137360 5.987966 7.125326 0.000000
966.210903
B-2 977.249130 0.000000 7.145836 7.145836 0.000000
977.249130
B-3 735.231235 0.000000 0.000000 0.000000 0.000000
733.217754
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:42:54
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S18 (POOL
# 4111)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4111
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
58,760.32
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
24,541.77
SUBSERVICER ADVANCES THIS MONTH
39,193.33
MASTER SERVICER ADVANCES THIS MONTH
5,708.22
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 13
2,800,547.54
(B) TWO MONTHLY PAYMENTS: 3
871,985.10
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
4
AGGREGATE PRINCIPAL BALANCE
1,576,558.70
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
222,664,857.15
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
804
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
3
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
767,254.45
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
4,279,036.89
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 85.62281890 % 9.85077900 %
4.52640220 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 85.34652700 % 10.04008517 %
4.61338780 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.1289 %
BANKRUPTCY AMOUNT AVAILABLE
177,436.00
FRAUD AMOUNT AVAILABLE
2,476,275.00
SPECIAL HAZARD AMOUNT AVAILABLE
2,643,092.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.06841504
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
288.82
POOL TRADING FACTOR:
44.47743366
.................................................................
...............
Run: 01/26/98 10:40:38
REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-19
(POOL # 3184)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 3184
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760944LH9 82,498,000.00 21,120,780.29 7.171730 %
1,377,829.22
A-2 760944LJ5 5,265,582.31 1,348,071.57 7.171730 %
87,942.41
S-1 760944LK2 0.00 0.00 0.090000 %
0.00
S-2 760944LG1 0.00 0.00 0.066575 %
0.00
- -----------------------------------------------------------------
- --------------
87,763,582.31 22,468,851.86
1,465,771.63
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 120,600.67 1,498,429.89 0.00 0.00
19,742,951.07
A-2 7,697.55 95,639.96 0.00 0.00
1,260,129.16
S-1 1,610.05 1,610.05 0.00 0.00
0.00
S-2 1,191.00 1,191.00 0.00 0.00
0.00
- -----------------------------------------------------------------
- --------------
131,099.27 1,596,870.90 0.00 0.00
21,003,080.23
=================================================================
==============
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 256.015665 16.701365 1.461862 18.163227 0.000000
239.314299
A-2 256.015668 16.701365 1.461861 18.163226 0.000000
239.314303
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:40:39
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-19 (POOL
# 3184)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 3184
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
5,939.48
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
7,886.55
SUBSERVICER ADVANCES THIS MONTH
1,383.04
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 1
192,048.76
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
0
AGGREGATE PRINCIPAL BALANCE
0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
21,003,080.22
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
71
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
1,443,954.67
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR
SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 100.00000000 %
0.00000000 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 %
0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 100.00000000 %
0.00000000 %
LETTER OF CREDIT - TOTAL AVAILABLE AMOUNT
7,667,152.52
BANKRUPTCY AMOUNT AVAILABLE
149,087.00
FRAUD AMOUNT AVAILABLE
1,755,272.00
SPECIAL HAZARD AMOUNT AVAILABLE
2,146,180.00
LOSS AMOUNT COVERED BY LETTER OF CREDIT
1,006.49
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.08589630
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
299.71
POOL TRADING FACTOR:
23.93142995
.................................................................
...............
Run: 01/26/98 10:42:55
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S20
(POOL # 4112)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4112
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760944NE4 28,889,000.00 0.00 0.000000 %
0.00
A-2 760944NF1 0.00 0.00 0.000000 %
0.00
A-3 760944NG9 14,581,000.00 0.00 5.000030 %
0.00
A-4 760944NH7 7,938,000.00 0.00 5.249810 %
0.00
A-5 760944NJ3 21,873,000.00 15,877,045.38 5.750030 %
1,349,683.45
A-6 760944NR5 12,561,000.00 12,561,000.00 6.004100 %
0.00
A-7 760944NS3 23,816,000.00 23,816,000.00 6.981720 %
0.00
A-8 760944NT1 18,040,000.00 18,040,000.00 6.981720 %
0.00
A-9 760944NU8 35,577,000.00 21,318,508.23 6.887500 %
1,124,705.36
A-10 760944NK0 0.00 0.00 1.612500 %
0.00
A-11 760944NL8 37,000,000.00 12,499,498.87 7.250000 %
0.00
A-12 760944NM6 2,400,000.00 2,400,000.00 7.062290 %
0.00
A-13 760944NN4 34,545,000.00 9,020,493.03 6.157000 %
0.00
A-14 760944NP9 13,505,000.00 3,526,465.71 8.550956 %
0.00
A-15 760944NQ7 0.00 0.00 0.094551 %
0.00
R-I 760944NY0 100.00 0.00 7.000000 %
0.00
R-II 760944NZ7 100.00 0.00 7.000000 %
0.00
M-1 760944NV6 3,917,600.00 3,125,886.49 7.000000 %
18,282.17
M-2 760944NW4 1,958,800.00 1,574,218.09 7.000000 %
9,207.03
M-3 760944NX2 1,305,860.00 1,054,890.10 7.000000 %
6,169.67
B-1 1,567,032.00 1,270,457.46 7.000000 %
7,430.44
B-2 783,516.00 643,697.26 7.000000 %
3,764.75
B-3 914,107.69 603,716.91 7.000000 %
3,530.92
- -----------------------------------------------------------------
- --------------
261,172,115.69 127,331,877.53
2,522,773.79
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 0.00 0.00 0.00 0.00
0.00
A-2 0.00 0.00 0.00 0.00
0.00
A-3 0.00 0.00 0.00 0.00
0.00
A-4 0.00 0.00 0.00 0.00
0.00
A-5 75,461.60 1,425,145.05 0.00 0.00
14,527,361.93
A-6 62,338.79 62,338.79 0.00 0.00
12,561,000.00
A-7 137,441.37 137,441.37 0.00 0.00
23,816,000.00
A-8 104,108.25 104,108.25 0.00 0.00
18,040,000.00
A-9 121,368.12 1,246,073.48 0.00 0.00
20,193,802.87
A-10 28,414.68 28,414.68 0.00 0.00
0.00
A-11 74,906.04 74,906.04 0.00 0.00
12,499,498.87
A-12 14,010.16 14,010.16 0.00 0.00
2,400,000.00
A-13 45,907.72 45,907.72 0.00 0.00
9,020,493.03
A-14 24,925.31 24,925.31 0.00 0.00
3,526,465.71
A-15 9,951.55 9,951.55 0.00 0.00
0.00
R-I 2.64 2.64 0.00 0.00
0.00
R-II 0.00 0.00 0.00 0.00
0.00
M-1 18,086.62 36,368.79 0.00 0.00
3,107,604.32
M-2 9,108.55 18,315.58 0.00 0.00
1,565,011.06
M-3 6,103.68 12,273.35 0.00 0.00
1,048,720.43
B-1 7,350.96 14,781.40 0.00 0.00
1,263,027.02
B-2 3,724.48 7,489.23 0.00 0.00
639,932.51
B-3 3,493.16 7,024.08 0.00 0.00
600,185.99
- -----------------------------------------------------------------
- --------------
746,703.68 3,269,477.47 0.00 0.00
124,809,103.74
=================================================================
==============
Run: 01/26/98 10:42:55
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S20
(POOL # 4112)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4112
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-5 725.874154 61.705457 3.449989 65.155446 0.000000
664.168698
A-6 1000.000000 0.000000 4.962884 4.962884 0.000000
1000.000000
A-7 1000.000000 0.000000 5.770968 5.770968 0.000000
1000.000000
A-8 1000.000000 0.000000 5.770967 5.770967 0.000000
1000.000000
A-9 599.221638 31.613272 3.411421 35.024693 0.000000
567.608367
A-11 337.824294 0.000000 2.024488 2.024488 0.000000
337.824294
A-12 1000.000000 0.000000 5.837567 5.837567 0.000000
1000.000000
A-13 261.122971 0.000000 1.328925 1.328925 0.000000
261.122971
A-14 261.122970 0.000000 1.845636 1.845636 0.000000
261.122970
R-I 0.000000 0.000000 26.400000 26.400000 0.000000
0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 797.908538 4.666676 4.616760 9.283436 0.000000
793.241862
M-2 803.664534 4.700342 4.650066 9.350408 0.000000
798.964192
M-3 807.812553 4.724603 4.674069 9.398672 0.000000
803.087950
B-1 810.741236 4.741728 4.691008 9.432736 0.000000
805.999507
B-2 821.549605 4.804943 4.753547 9.558490 0.000000
816.744661
B-3 660.443968 3.862696 3.821377 7.684073 0.000000
656.581272
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:42:56
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S20 (POOL
# 4112)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4112
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
34,608.84
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
14,026.78
SUBSERVICER ADVANCES THIS MONTH
16,490.93
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 5
1,024,364.90
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1
405,308.31
FORECLOSURES
NUMBER OF LOANS
1
AGGREGATE PRINCIPAL BALANCE
95,908.12
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
124,809,103.74
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
532
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
1,778,055.95
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 93.50291030 % 4.51968100 %
1.97740870 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 93.41035140 % 4.58406930 %
2.00557930 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.0935 %
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
689,682.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,652,051.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.54717590
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
118.09
POOL TRADING FACTOR:
47.78806628
.................................................................
...............
Run: 01/26/98 10:42:57
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S21
(POOL # 4113)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4113
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760944PA0 37,931,000.00 0.00 6.500000 %
0.00
A-2 760944PB8 17,277,000.00 0.00 6.500000 %
0.00
A-3 760944PC6 40,040,600.00 229,653.13 6.500000 %
229,653.13
A-4 760944QX9 38,099,400.00 91,861.18 10.000000 %
91,861.18
A-5 760944QC5 61,656,000.00 61,656,000.00 7.500000 %
1,241,126.67
A-6 760944QD3 9,020,000.00 9,020,000.00 7.500000 %
0.00
A-7 760944QE1 37,150,000.00 37,150,000.00 7.500000 %
0.00
A-8 760944QF8 9,181,560.00 9,181,560.00 7.500000 %
0.00
A-9 760944QG6 0.00 0.00 0.079881 %
0.00
R 760944QL5 1,000.00 0.00 7.500000 %
0.00
M-1 760944QH4 7,403,017.00 7,007,366.20 7.500000 %
7,712.24
M-2 760944QJ0 3,365,008.00 3,204,315.35 7.500000 %
3,526.64
M-3 760944QK7 2,692,006.00 2,577,974.70 7.500000 %
2,837.29
B-1 2,422,806.00 2,335,062.65 7.500000 %
2,569.95
B-2 1,480,605.00 1,443,052.71 7.500000 %
0.00
B-3 1,480,603.82 1,190,953.14 7.500000 %
0.00
- -----------------------------------------------------------------
- --------------
269,200,605.82 135,087,799.06
1,579,287.10
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 0.00 0.00 0.00 0.00
0.00
A-2 0.00 0.00 0.00 0.00
0.00
A-3 1,238.33 230,891.46 0.00 0.00
0.00
A-4 762.05 92,623.23 0.00 0.00
0.00
A-5 383,609.68 1,624,736.35 0.00 0.00
60,414,873.33
A-6 56,120.40 56,120.40 0.00 0.00
9,020,000.00
A-7 231,138.90 231,138.90 0.00 0.00
37,150,000.00
A-8 57,125.59 57,125.59 0.00 0.00
9,181,560.00
A-9 8,951.86 8,951.86 0.00 0.00
0.00
R 0.00 0.00 0.00 0.00
0.00
M-1 43,598.25 51,310.49 0.00 0.00
6,999,653.96
M-2 19,936.52 23,463.16 0.00 0.00
3,200,788.71
M-3 16,039.57 18,876.86 0.00 0.00
2,575,137.41
B-1 14,528.23 17,098.18 0.00 0.00
2,332,492.70
B-2 19,287.16 19,287.16 0.00 0.00
1,443,052.71
B-3 0.00 0.00 0.00 0.00
1,188,054.20
- -----------------------------------------------------------------
- --------------
852,336.54 2,431,623.64 0.00 0.00
133,505,613.02
=================================================================
==============
Run: 01/26/98 10:42:57
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S21
(POOL # 4113)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4113
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-3 5.735507 5.735507 0.030927 5.766434 0.000000
0.000000
A-4 2.411093 2.411093 0.020002 2.431095 0.000000
0.000000
A-5 1000.000000 20.129860 6.221774 26.351634 0.000000
979.870140
A-6 1000.000000 0.000000 6.221774 6.221774 0.000000
1000.000000
A-7 1000.000000 0.000000 6.221774 6.221774 0.000000
1000.000000
A-8 1000.000000 0.000000 6.221774 6.221774 0.000000
1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 946.555465 1.041770 5.889254 6.931024 0.000000
945.513695
M-2 952.245983 1.048033 5.924658 6.972691 0.000000
951.197950
M-3 957.640770 1.053969 5.958222 7.012191 0.000000
956.586802
B-1 963.784409 1.060733 5.996448 7.057181 0.000000
962.723677
B-2 974.637199 0.000000 13.026540 13.026540 0.000000
974.637199
B-3 804.369896 0.000000 0.000000 0.000000 0.000000
802.411951
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:42:58
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S21 (POOL
# 4113)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4113
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
36,090.30
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
14,461.70
SUBSERVICER ADVANCES THIS MONTH
40,590.05
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 9
1,965,515.05
(B) TWO MONTHLY PAYMENTS: 2
1,242,572.24
(C) THREE OR MORE MONTHLY PAYMENTS: 1
210,929.05
FORECLOSURES
NUMBER OF LOANS
5
AGGREGATE PRINCIPAL BALANCE
1,987,053.85
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
133,505,613.02
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
476
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
1,433,509.69
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 86.85393880 % 9.46766200 %
3.67839920 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 86.71278360 % 9.56932056 %
3.71789580 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.0804 %
BANKRUPTCY AMOUNT AVAILABLE
140,181.00
FRAUD AMOUNT AVAILABLE
1,440,380.00
SPECIAL HAZARD AMOUNT AVAILABLE
2,507,700.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.02685153
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
294.64
POOL TRADING FACTOR:
49.59335534
.................................................................
...............
Run: 01/26/98 10:43:00
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S22
(POOL # 4114)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4114
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760944PH5 29,659,000.00 0.00 7.000000 %
0.00
A-2 760944PP7 20,000,000.00 9,288,022.58 7.000000 %
572,462.38
A-3 760944PQ5 20,000,000.00 11,830,469.26 7.000000 %
169,080.00
A-4 760944PR3 44,814,000.00 28,809,219.72 7.000000 %
331,241.58
A-5 760944PS1 26,250,000.00 25,046,548.16 7.000000 %
287,979.27
A-6 760944PT9 29,933,000.00 29,933,000.00 7.000000 %
0.00
A-7 760944PU6 15,000,000.00 11,173,623.95 7.000000 %
79,192.27
A-8 760944PV4 37,500,000.00 37,500,000.00 7.000000 %
0.00
A-9 760944PW2 43,057,000.00 43,057,000.00 7.000000 %
0.00
A-10 760944PJ1 2,700,000.00 2,700,000.00 7.000000 %
0.00
A-11 760944PK8 23,600,000.00 23,600,000.00 7.000000 %
0.00
A-12 760944PL6 22,750,000.00 4,286,344.15 6.357000 %
0.00
A-13 760944PM4 9,750,000.00 1,837,004.63 8.500328 %
0.00
A-14 760944PN2 0.00 0.00 0.208207 %
0.00
R 760944QA9 100.00 0.00 7.000000 %
0.00
M-1 760944PX0 8,667,030.00 8,197,784.85 7.000000 %
10,091.15
M-2 760944PY8 4,333,550.00 4,112,361.31 7.000000 %
5,062.16
M-3 760944PZ5 2,600,140.00 2,467,426.28 7.000000 %
3,037.31
B-1 2,773,475.00 2,637,405.67 7.000000 %
3,246.54
B-2 1,560,100.00 1,486,730.00 7.000000 %
1,830.11
B-3 1,733,428.45 1,592,894.71 7.000000 %
1,960.79
- -----------------------------------------------------------------
- --------------
346,680,823.45 249,555,835.27
1,465,183.56
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 0.00 0.00 0.00 0.00
0.00
A-2 54,004.86 626,467.24 0.00 0.00
8,715,560.20
A-3 68,787.82 237,867.82 0.00 0.00
11,661,389.26
A-4 167,510.14 498,751.72 0.00 0.00
28,477,978.14
A-5 145,632.22 433,611.49 0.00 0.00
24,758,568.89
A-6 174,044.32 174,044.32 0.00 0.00
29,933,000.00
A-7 64,968.62 144,160.89 0.00 0.00
11,094,431.68
A-8 218,042.36 218,042.36 0.00 0.00
37,500,000.00
A-9 250,353.33 250,353.33 0.00 0.00
43,057,000.00
A-10 15,699.05 15,699.05 0.00 0.00
2,700,000.00
A-11 137,221.33 137,221.33 0.00 0.00
23,600,000.00
A-12 22,633.45 22,633.45 0.00 0.00
4,286,344.15
A-13 12,970.53 12,970.53 0.00 0.00
1,837,004.63
A-14 43,159.40 43,159.40 0.00 0.00
0.00
R 0.00 0.00 0.00 0.00
0.00
M-1 47,665.71 57,756.86 0.00 0.00
8,187,693.70
M-2 23,911.17 28,973.33 0.00 0.00
4,107,299.15
M-3 14,346.76 17,384.07 0.00 0.00
2,464,388.97
B-1 15,335.10 18,581.64 0.00 0.00
2,634,159.13
B-2 8,644.53 10,474.64 0.00 0.00
1,484,899.89
B-3 9,261.84 11,222.63 0.00 0.00
1,590,933.92
- -----------------------------------------------------------------
- --------------
1,494,192.54 2,959,376.10 0.00 0.00
248,090,651.71
=================================================================
==============
Run: 01/26/98 10:43:00
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S22
(POOL # 4114)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4114
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-2 464.401129 28.623119 2.700243 31.323362 0.000000
435.778010
A-3 591.523463 8.454000 3.439391 11.893391 0.000000
583.069463
A-4 642.862046 7.391475 3.737898 11.129373 0.000000
635.470570
A-5 954.154216 10.970639 5.547894 16.518533 0.000000
943.183577
A-6 1000.000000 0.000000 5.814463 5.814463 0.000000
1000.000000
A-7 744.908263 5.279485 4.331241 9.610726 0.000000
739.628779
A-8 1000.000000 0.000000 5.814463 5.814463 0.000000
1000.000000
A-9 1000.000000 0.000000 5.814463 5.814463 0.000000
1000.000000
A-10 1000.000000 0.000000 5.814463 5.814463 0.000000
1000.000000
A-11 1000.000000 0.000000 5.814463 5.814463 0.000000
1000.000000
A-12 188.410732 0.000000 0.994877 0.994877 0.000000
188.410732
A-13 188.410731 0.000000 1.330311 1.330311 0.000000
188.410731
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 945.858599 1.164315 5.499659 6.663974 0.000000
944.694284
M-2 948.959008 1.168132 5.517686 6.685818 0.000000
947.790876
M-3 948.959010 1.168133 5.517688 6.685821 0.000000
947.790877
B-1 950.939046 1.170568 5.529201 6.699769 0.000000
949.768478
B-2 952.970963 1.173072 5.541010 6.714082 0.000000
951.797891
B-3 918.927291 1.131163 5.343070 6.474233 0.000000
917.796128
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:43:01
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S22 (POOL
# 4114)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4114
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
64,829.08
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
26,805.55
SUBSERVICER ADVANCES THIS MONTH
15,314.59
MASTER SERVICER ADVANCES THIS MONTH
1,805.75
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 5
1,350,137.16
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
3
AGGREGATE PRINCIPAL BALANCE
734,518.22
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
248,090,651.71
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
877
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
250,655.33
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
1,157,990.05
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 91.78756820 % 5.92155000 %
2.29088230 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 91.74923580 % 5.94918902 %
2.30157520 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.2086 %
BANKRUPTCY AMOUNT AVAILABLE
109,526.00
FRAUD AMOUNT AVAILABLE
2,637,700.00
SPECIAL HAZARD AMOUNT AVAILABLE
4,592,358.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.64635035
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
290.82
POOL TRADING FACTOR:
71.56168871
.................................................................
...............
Run: 01/26/98 10:43:02
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S23
(POOL # 4115)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4115
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760944ML9 14,417,000.00 0.00 6.500000 %
0.00
A-2 760944MG0 25,150,000.00 0.00 5.500000 %
0.00
A-3 760944MH8 12,946,000.00 2,611,821.46 7.137500 %
164,221.08
A-4 760944MJ4 0.00 0.00 1.862500 %
0.00
A-5 760944MV7 22,700,000.00 10,267,551.76 6.500000 %
196,376.26
A-6 760944MK1 11,100,000.00 10,045,467.22 5.850000 %
631,619.54
A-7 760944MW5 16,290,000.00 16,290,000.00 6.500000 %
0.00
A-8 760944MX3 12,737,000.00 12,737,000.00 6.500000 %
0.00
A-9 760944MY1 7,300,000.00 7,300,000.00 6.500000 %
0.00
A-10 760944MM7 15,200,000.00 15,200,000.00 6.500000 %
0.00
A-11 760944MN5 5,000,000.00 3,694,424.61 7.317500 %
0.00
A-12 760944MP0 2,692,308.00 1,989,305.77 4.981740 %
0.00
A-13 760944MQ8 15,531,578.00 11,476,048.76 7.187500 %
0.00
A-14 760944MR6 7,168,422.00 5,296,638.91 5.010395 %
0.00
A-15 760944MS4 5,000,000.00 3,694,424.61 7.250000 %
0.00
A-16 760944MT2 2,307,692.00 1,705,118.82 4.874979 %
0.00
A-17 760944MU9 0.00 0.00 0.270304 %
0.00
R-I 760944NC8 100.00 0.00 6.500000 %
0.00
R-II 760944ND6 100.00 0.00 6.500000 %
0.00
M-1 760944MZ8 2,739,000.00 2,165,355.21 6.500000 %
12,862.52
M-2 760944NA2 1,368,000.00 1,081,491.78 6.500000 %
6,424.22
M-3 760944NB0 912,000.00 720,994.50 6.500000 %
4,282.81
B-1 729,800.00 576,953.70 6.500000 %
3,427.19
B-2 547,100.00 432,517.65 6.500000 %
2,569.22
B-3 547,219.77 432,612.28 6.500000 %
2,569.76
- -----------------------------------------------------------------
- --------------
182,383,319.77 107,717,727.04
1,024,352.60
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 0.00 0.00 0.00 0.00
0.00
A-2 0.00 0.00 0.00 0.00
0.00
A-3 15,516.27 179,737.35 0.00 0.00
2,447,600.38
A-4 4,048.90 4,048.90 0.00 0.00
0.00
A-5 55,549.21 251,925.47 0.00 0.00
10,071,175.50
A-6 48,912.92 680,532.46 0.00 0.00
9,413,847.68
A-7 88,131.67 88,131.67 0.00 0.00
16,290,000.00
A-8 68,909.34 68,909.34 0.00 0.00
12,737,000.00
A-9 39,494.25 39,494.25 0.00 0.00
7,300,000.00
A-10 82,234.58 82,234.58 0.00 0.00
15,200,000.00
A-11 22,501.27 22,501.27 0.00 0.00
3,694,424.61
A-12 8,248.60 8,248.60 0.00 0.00
1,989,305.77
A-13 68,654.31 68,654.31 0.00 0.00
11,476,048.76
A-14 22,088.69 22,088.69 0.00 0.00
5,296,638.91
A-15 22,293.71 22,293.71 0.00 0.00
3,694,424.61
A-16 6,918.70 6,918.70 0.00 0.00
1,705,118.82
A-17 24,234.69 24,234.69 0.00 0.00
0.00
R-I 0.21 0.21 0.00 0.00
0.00
R-II 0.00 0.00 0.00 0.00
0.00
M-1 11,714.94 24,577.46 0.00 0.00
2,152,492.69
M-2 5,851.05 12,275.27 0.00 0.00
1,075,067.56
M-3 3,900.71 8,183.52 0.00 0.00
716,711.69
B-1 3,121.42 6,548.61 0.00 0.00
573,526.51
B-2 2,339.99 4,909.21 0.00 0.00
429,948.43
B-3 2,340.50 4,910.26 0.00 0.00
430,042.52
- -----------------------------------------------------------------
- --------------
607,005.93 1,631,358.53 0.00 0.00
106,693,374.44
=================================================================
==============
Run: 01/26/98 10:43:02
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S23
(POOL # 4115)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4115
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-3 201.747371 12.685083 1.198538 13.883621 0.000000
189.062288
A-5 452.315056 8.650937 2.447102 11.098039 0.000000
443.664119
A-6 904.997047 56.902661 4.406569 61.309230 0.000000
848.094386
A-7 1000.000000 0.000000 5.410170 5.410170 0.000000
1000.000000
A-8 1000.000000 0.000000 5.410170 5.410170 0.000000
1000.000000
A-9 1000.000000 0.000000 5.410171 5.410171 0.000000
1000.000000
A-10 1000.000000 0.000000 5.410170 5.410170 0.000000
1000.000000
A-11 738.884922 0.000000 4.500254 4.500254 0.000000
738.884922
A-12 738.884916 0.000000 3.063765 3.063765 0.000000
738.884916
A-13 738.884919 0.000000 4.420305 4.420305 0.000000
738.884920
A-14 738.884919 0.000000 3.081388 3.081388 0.000000
738.884919
A-15 738.884922 0.000000 4.458742 4.458742 0.000000
738.884922
A-16 738.884921 0.000000 2.998104 2.998104 0.000000
738.884921
R-I 0.000000 0.000000 2.100000 2.100000 0.000000
0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 790.564151 4.696064 4.277087 8.973151 0.000000
785.868087
M-2 790.564167 4.696067 4.277083 8.973150 0.000000
785.868099
M-3 790.564145 4.696064 4.277094 8.973158 0.000000
785.868081
B-1 790.564127 4.696067 4.277090 8.973157 0.000000
785.868060
B-2 790.564156 4.696070 4.277079 8.973149 0.000000
785.868086
B-3 790.564054 4.696029 4.277093 8.973122 0.000000
785.868025
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:43:03
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S23 (POOL
# 4115)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4115
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
21,539.74
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
11,820.84
SUBSERVICER ADVANCES THIS MONTH
2,109.83
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 0
0.00
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1
206,702.21
FORECLOSURES
NUMBER OF LOANS
0
AGGREGATE PRINCIPAL BALANCE
0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
106,693,374.44
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
431
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
384,493.91
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 94.97768360 % 3.68355500 %
1.33876170 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 94.95958450 % 3.69682931 %
1.34358620 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.2701 %
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
585,304.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,832,153.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.13559857
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
118.81
POOL TRADING FACTOR:
58.49952428
.................................................................
...............
Run: 01/26/98 10:43:04
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S27
(POOL # 4116)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4116
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760944PD4 21,790,000.00 0.00 6.500000 %
0.00
A-2 760944QQ4 20,994,000.00 0.00 7.500000 %
0.00
A-3 760944PE2 27,540,000.00 0.00 6.500000 %
0.00
A-4 760944PF9 26,740,000.00 3,744,954.95 6.500000 %
1,877,512.93
A-5 760944QB7 30,000,000.00 11,168,308.62 7.050000 %
404,906.51
A-6 760944PG7 48,041,429.00 48,041,429.00 6.500000 %
0.00
A-7 760944QY7 55,044,571.00 22,724,848.51 10.000000 %
823,888.34
A-8 760944QR2 15,090,000.00 15,090,000.00 7.500000 %
0.00
A-9 760944QS0 2,000,000.00 2,000,000.00 7.500000 %
0.00
A-10 760944QM3 7,626,750.00 0.00 0.000000 %
0.00
A-11 760944QN1 2,542,250.00 0.00 0.000000 %
0.00
A-12 760944QP6 0.00 0.00 0.111177 %
0.00
R 760944QW1 100.00 0.00 7.500000 %
0.00
M-1 760944QT8 6,864,500.00 6,424,480.28 7.500000 %
0.00
M-2 760944QU5 3,432,150.00 3,235,807.03 7.500000 %
0.00
M-3 760944QV3 2,059,280.00 1,968,943.81 7.500000 %
0.00
B-1 2,196,565.00 2,130,996.33 7.500000 %
0.00
B-2 1,235,568.00 1,208,247.63 7.500000 %
0.00
B-3 1,372,850.89 892,144.26 7.500000 %
0.00
- -----------------------------------------------------------------
- --------------
274,570,013.89 118,630,160.42
3,106,307.78
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 0.00 0.00 0.00 0.00
0.00
A-2 0.00 0.00 0.00 0.00
0.00
A-3 0.00 0.00 0.00 0.00
0.00
A-4 20,047.48 1,897,560.41 0.00 0.00
1,867,442.02
A-5 64,844.99 469,751.50 0.00 0.00
10,763,402.11
A-6 257,175.26 257,175.26 0.00 0.00
48,041,429.00
A-7 187,154.78 1,011,043.12 0.00 0.00
21,900,960.17
A-8 93,207.40 93,207.40 0.00 0.00
15,090,000.00
A-9 12,353.53 12,353.53 0.00 0.00
2,000,000.00
A-10 0.00 0.00 0.00 0.00
0.00
A-11 0.00 0.00 0.00 0.00
0.00
A-12 10,861.96 10,861.96 0.00 0.00
0.00
R 0.00 0.00 0.00 0.00
0.00
M-1 27,326.15 27,326.15 0.00 0.00
6,424,480.28
M-2 0.00 0.00 0.00 0.00
3,235,807.03
M-3 0.00 0.00 0.00 0.00
1,968,943.81
B-1 0.00 0.00 0.00 0.00
2,130,996.33
B-2 0.00 0.00 0.00 0.00
1,208,247.63
B-3 0.00 0.00 0.00 0.00
804,919.26
- -----------------------------------------------------------------
- --------------
672,971.55 3,779,279.33 0.00 0.00
115,436,627.64
=================================================================
==============
Run: 01/26/98 10:43:04
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S27
(POOL # 4116)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4116
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-4 140.050671 70.213647 0.749719 70.963366 0.000000
69.837024
A-5 372.276954 13.496884 2.161500 15.658384 0.000000
358.780070
A-6 1000.000000 0.000000 5.353198 5.353198 0.000000
1000.000000
A-7 412.844502 14.967658 3.400059 18.367717 0.000000
397.876844
A-8 1000.000000 0.000000 6.176766 6.176766 0.000000
1000.000000
A-9 1000.000000 0.000000 6.176765 6.176765 0.000000
1000.000000
A-10 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-11 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 935.899232 0.000000 3.980792 3.980792 0.000000
935.899232
M-2 942.793010 0.000000 0.000000 0.000000 0.000000
942.793010
M-3 956.132148 0.000000 0.000000 0.000000 0.000000
956.132148
B-1 970.149452 0.000000 0.000000 0.000000 0.000000
970.149452
B-2 977.888412 0.000000 0.000000 0.000000 0.000000
977.888413
B-3 649.847894 0.000000 0.000000 0.000000 0.000000
586.312225
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:43:04
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S27 (POOL
# 4116)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4116
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
34,414.86
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
13,193.38
SUBSERVICER ADVANCES THIS MONTH
15,486.41
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 5
1,365,286.29
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1
62,975.87
FORECLOSURES
NUMBER OF LOANS
3
AGGREGATE PRINCIPAL BALANCE
672,707.10
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
115,436,627.64
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
423
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
2,541,129.77
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 86.63019650 % 9.80293000 %
3.56687390 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 86.33588430 % 10.07412583 %
3.58998990 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.1078 %
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
690,012.00
SPECIAL HAZARD AMOUNT AVAILABLE
3,285,286.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.08613695
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
292.51
POOL TRADING FACTOR:
42.04269287
.................................................................
...............
Run: 01/26/98 10:43:06
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S24
(POOL # 4117)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4117
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760944QZ4 45,077,000.00 13,547,369.25 7.000000 %
721,691.55
A-2 760944RC4 15,690,000.00 0.00 7.000000 %
0.00
A-3 760944RD2 16,985,000.00 1,248,889.57 7.000000 %
719,322.04
A-4 760944RE0 12,254,000.00 12,254,000.00 7.000000 %
0.00
A-5 760944RF7 7,326,000.00 7,326,000.00 7.000000 %
0.00
A-6 760944RG5 73,547,000.00 73,547,000.00 7.000000 %
0.00
A-7 760944RH3 8,550,000.00 8,550,000.00 7.000000 %
0.00
A-8 760944RJ9 115,070,000.00 67,853,194.14 7.000000 %
1,080,760.19
A-9 760944RK6 33,056,000.00 33,056,000.00 7.000000 %
0.00
A-10 760944RA8 23,039,000.00 23,039,000.00 7.000000 %
0.00
A-11 760944RB6 0.00 0.00 0.189832 %
0.00
R 760944RP5 1,000.00 0.00 7.000000 %
0.00
M-1 760944RL4 9,349,300.00 8,844,160.45 7.000000 %
10,789.29
M-2 760944RM2 4,674,600.00 4,456,202.48 7.000000 %
5,436.27
M-3 760944RN0 3,739,700.00 3,596,498.03 7.000000 %
4,387.49
B-1 2,804,800.00 2,731,063.87 7.000000 %
3,331.72
B-2 935,000.00 914,257.10 7.000000 %
0.00
B-3 1,870,098.07 1,431,464.96 7.000000 %
0.00
- -----------------------------------------------------------------
- --------------
373,968,498.07 262,395,099.85
2,545,718.55
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 78,547.96 800,239.51 0.00 0.00
12,825,677.70
A-2 0.00 0.00 0.00 0.00
0.00
A-3 7,241.09 726,563.13 0.00 0.00
529,567.53
A-4 71,048.98 71,048.98 0.00 0.00
12,254,000.00
A-5 42,476.32 42,476.32 0.00 0.00
7,326,000.00
A-6 426,427.19 426,427.19 0.00 0.00
73,547,000.00
A-7 49,573.10 49,573.10 0.00 0.00
8,550,000.00
A-8 393,414.37 1,474,174.56 0.00 0.00
66,772,433.95
A-9 191,659.45 191,659.45 0.00 0.00
33,056,000.00
A-10 133,580.65 133,580.65 0.00 0.00
23,039,000.00
A-11 41,257.82 41,257.82 0.00 0.00
0.00
R 0.00 0.00 0.00 0.00
0.00
M-1 51,278.65 62,067.94 0.00 0.00
8,833,371.16
M-2 25,837.16 31,273.43 0.00 0.00
4,450,766.21
M-3 20,852.58 25,240.07 0.00 0.00
3,592,110.54
B-1 27,145.18 30,476.90 0.00 0.00
2,727,732.15
B-2 5,151.74 5,151.74 0.00 0.00
914,257.10
B-3 0.00 0.00 0.00 0.00
1,428,603.35
- -----------------------------------------------------------------
- --------------
1,565,492.24 4,111,210.79 0.00 0.00
259,846,519.69
=================================================================
==============
Run: 01/26/98 10:43:06
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S24
(POOL # 4117)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4117
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 300.538395 16.010195 1.742529 17.752724 0.000000
284.528201
A-2 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-3 73.528971 42.350429 0.426323 42.776752 0.000000
31.178542
A-4 1000.000000 0.000000 5.798024 5.798024 0.000000
1000.000000
A-5 1000.000000 0.000000 5.798023 5.798023 0.000000
1000.000000
A-6 1000.000000 0.000000 5.798023 5.798023 0.000000
1000.000000
A-7 1000.000000 0.000000 5.798023 5.798023 0.000000
1000.000000
A-8 589.668846 9.392198 3.418913 12.811111 0.000000
580.276649
A-9 1000.000000 0.000000 5.798023 5.798023 0.000000
1000.000000
A-10 1000.000000 0.000000 5.798023 5.798023 0.000000
1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 945.970335 1.154021 5.484758 6.638779 0.000000
944.816314
M-2 953.279956 1.162938 5.527138 6.690076 0.000000
952.117018
M-3 961.707632 1.173220 5.576003 6.749223 0.000000
960.534412
B-1 973.710735 1.187864 9.678116 10.865980 0.000000
972.522872
B-2 977.815080 0.000000 5.509882 5.509882 0.000000
977.815080
B-3 765.449140 0.000000 0.000000 0.000000 0.000000
763.918948
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:43:07
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S24 (POOL
# 4117)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4117
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
58,831.96
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
29,539.44
SUBSERVICER ADVANCES THIS MONTH
25,802.73
MASTER SERVICER ADVANCES THIS MONTH
1,605.54
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 9
2,381,450.35
(B) TWO MONTHLY PAYMENTS: 1
202,102.53
(C) THREE OR MORE MONTHLY PAYMENTS: 1
263,501.93
FORECLOSURES
NUMBER OF LOANS
4
AGGREGATE PRINCIPAL BALANCE
791,502.23
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
259,846,519.69
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
917
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
230,048.84
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
2,228,475.54
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 91.62574040 % 6.43947300 %
1.93478690 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 91.55392170 % 6.49469846 %
1.95137980 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.1898 %
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
2,942,536.00
SPECIAL HAZARD AMOUNT AVAILABLE
3,169,865.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.58630733
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
293.39
POOL TRADING FACTOR:
69.48353164
.................................................................
...............
Run: 01/26/98 10:43:08
REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S25
(POOL # 4118)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4118
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760944RQ3 99,235,000.00 45,146,364.78 6.500000 %
2,161,645.96
A-2 760944RR1 5,200,000.00 5,200,000.00 6.500000 %
0.00
A-3 760944RS9 11,213,000.00 11,213,000.00 6.500000 %
0.00
A-4 760944RT7 21,450,000.00 13,246,094.21 7.087500 %
0.00
A-5 760944RU4 8,250,000.00 5,094,651.59 4.972500 %
0.00
A-6 760944RV2 5,000,000.00 4,352,350.66 6.500000 %
9,192.47
A-7 760944RW0 0.00 0.00 0.296406 %
0.00
R 760944SA7 100.00 0.00 6.500000 %
0.00
M-1 760944RX8 2,337,700.00 1,865,571.36 6.500000 %
10,590.08
M-2 760944RY6 779,000.00 621,670.92 6.500000 %
3,528.97
M-3 760944RZ3 779,100.00 621,750.72 6.500000 %
3,529.42
B-1 701,100.00 559,503.82 6.500000 %
3,176.07
B-2 389,500.00 310,835.44 6.500000 %
1,764.49
B-3 467,420.45 373,018.84 6.500000 %
2,117.48
- -----------------------------------------------------------------
- --------------
155,801,920.45 88,604,812.34
2,195,544.94
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 243,033.99 2,404,679.95 0.00 0.00
42,984,718.82
A-2 27,992.88 27,992.88 0.00 0.00
5,200,000.00
A-3 60,362.33 60,362.33 0.00 0.00
11,213,000.00
A-4 77,752.04 77,752.04 0.00 0.00
13,246,094.21
A-5 20,980.71 20,980.71 0.00 0.00
5,094,651.59
A-6 23,429.77 32,622.24 0.00 0.00
4,343,158.19
A-7 21,750.78 21,750.78 0.00 0.00
0.00
R 0.01 0.01 0.00 0.00
0.00
M-1 10,042.83 20,632.91 0.00 0.00
1,854,981.28
M-2 3,346.60 6,875.57 0.00 0.00
618,141.95
M-3 3,347.04 6,876.46 0.00 0.00
618,221.30
B-1 3,011.95 6,188.02 0.00 0.00
556,327.75
B-2 1,673.30 3,437.79 0.00 0.00
309,070.95
B-3 2,008.05 4,125.53 0.00 0.00
370,901.36
- -----------------------------------------------------------------
- --------------
498,732.28 2,694,277.22 0.00 0.00
86,409,267.40
=================================================================
==============
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 454.943969 21.783100 2.449075 24.232175 0.000000
433.160869
A-2 1000.000000 0.000000 5.383246 5.383246 0.000000
1000.000000
A-3 1000.000000 0.000000 5.383245 5.383245 0.000000
1000.000000
A-4 617.533530 0.000000 3.624804 3.624804 0.000000
617.533530
A-5 617.533526 0.000000 2.543116 2.543116 0.000000
617.533526
A-6 870.470132 1.838494 4.685954 6.524448 0.000000
868.631638
R 0.000000 0.000000 0.100000 0.100000 0.000000
0.000000
M-1 798.037113 4.530128 4.296030 8.826158 0.000000
793.506986
M-2 798.037125 4.530128 4.296021 8.826149 0.000000
793.506996
M-3 798.037120 4.530125 4.296034 8.826159 0.000000
793.506995
B-1 798.037113 4.530124 4.296035 8.826159 0.000000
793.506989
B-2 798.037073 4.530141 4.296021 8.826162 0.000000
793.506932
B-3 798.037056 4.530118 4.296025 8.826143 0.000000
793.506917
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:43:08
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S25 (POOL
# 4118)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4118
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
19,992.86
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
10,592.24
SUBSERVICER ADVANCES THIS MONTH
6,057.57
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 3
540,789.92
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
0
AGGREGATE PRINCIPAL BALANCE
0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
86,409,267.40
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
376
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
1,692,571.76
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 95.08790660 % 3.50883100 %
1.40326250 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 94.99168930 % 3.57756132 %
1.43074940 %
CLASS A-7 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.2952 %
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
540,104.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,942,992.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.19248295
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
120.20
POOL TRADING FACTOR:
55.46097709
.................................................................
...............
Run: 01/26/98 10:43:09
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S26
(POOL # 4119)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4119
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760944SB5 46,831,871.00 0.00 6.500000 %
0.00
A-2 760944SC3 37,616,000.00 0.00 7.000000 %
0.00
A-3 760944SD1 49,533,152.00 0.00 7.050000 %
0.00
A-4 760944SE9 24,745,827.00 22,410,470.38 7.250000 %
2,367,661.22
A-5 760944SF6 47,058,123.00 2,801,308.72 6.937500 %
295,957.65
A-6 760944SG4 0.00 0.00 2.562500 %
0.00
A-7 760944SK5 54,662,626.00 54,662,626.00 7.500000 %
0.00
A-8 760944SL3 36,227,709.00 36,227,709.00 7.500000 %
0.00
A-9 760944SM1 34,346,901.00 34,346,901.00 7.500000 %
0.00
A-10 760944SH2 19,625,291.00 19,625,291.00 7.500000 %
0.00
A-11 760944SJ8 0.00 0.00 0.072083 %
0.00
R-I 760944SR0 100.00 0.00 7.500000 %
0.00
R-II 760944SS8 100.00 0.00 7.500000 %
0.00
M-1 760944SN9 10,340,816.00 9,760,797.77 7.500000 %
11,433.37
M-2 760944SP4 5,640,445.00 5,350,808.32 7.500000 %
6,267.70
M-3 760944SQ2 3,760,297.00 3,634,916.50 7.500000 %
0.00
B-1 2,820,222.00 2,753,712.73 7.500000 %
0.00
B-2 940,074.00 922,016.00 7.500000 %
0.00
B-3 1,880,150.99 990,850.13 7.500000 %
0.00
- -----------------------------------------------------------------
- --------------
376,029,704.99 193,487,407.55
2,681,319.94
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 0.00 0.00 0.00 0.00
0.00
A-2 0.00 0.00 0.00 0.00
0.00
A-3 0.00 0.00 0.00 0.00
0.00
A-4 134,334.14 2,501,995.36 0.00 0.00
20,042,809.16
A-5 16,067.99 312,025.64 0.00 0.00
2,505,351.07
A-6 5,935.02 5,935.02 0.00 0.00
0.00
A-7 338,960.56 338,960.56 0.00 0.00
54,662,626.00
A-8 224,646.44 224,646.44 0.00 0.00
36,227,709.00
A-9 212,983.64 212,983.64 0.00 0.00
34,346,901.00
A-10 121,695.58 121,695.58 0.00 0.00
19,625,291.00
A-11 11,531.38 11,531.38 0.00 0.00
0.00
R-I 0.00 0.00 0.00 0.00
0.00
R-II 0.00 0.00 0.00 0.00
0.00
M-1 60,526.29 71,959.66 0.00 0.00
9,749,364.40
M-2 33,180.13 39,447.83 0.00 0.00
5,344,540.62
M-3 52,049.44 52,049.44 0.00 0.00
3,634,916.50
B-1 0.00 0.00 0.00 0.00
2,753,712.73
B-2 0.00 0.00 0.00 0.00
922,016.00
B-3 0.00 0.00 0.00 0.00
981,126.11
- -----------------------------------------------------------------
- --------------
1,211,910.61 3,893,230.55 0.00 0.00
190,796,363.59
=================================================================
==============
Run: 01/26/98 10:43:09
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S26
(POOL # 4119)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4119
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-4 905.626245 95.679212 5.428557 101.107769 0.000000
809.947033
A-5 59.528696 6.289194 0.341450 6.630644 0.000000
53.239503
A-7 1000.000000 0.000000 6.200956 6.200956 0.000000
1000.000000
A-8 1000.000000 0.000000 6.200956 6.200956 0.000000
1000.000000
A-9 1000.000000 0.000000 6.200957 6.200957 0.000000
1000.000000
A-10 1000.000000 0.000000 6.200957 6.200957 0.000000
1000.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 943.909820 1.105655 5.853144 6.958799 0.000000
942.804166
M-2 948.650030 1.111207 5.882538 6.993745 0.000000
947.538824
M-3 966.656756 0.000000 13.841843 13.841843 0.000000
966.656756
B-1 976.417009 0.000000 0.000000 0.000000 0.000000
976.417009
B-2 980.790874 0.000000 0.000000 0.000000 0.000000
980.790874
B-3 527.005616 0.000000 0.000000 0.000000 0.000000
521.833680
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:43:10
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S26 (POOL
# 4119)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4119
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
46,305.96
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
20,407.59
SUBSERVICER ADVANCES THIS MONTH
21,091.99
MASTER SERVICER ADVANCES THIS MONTH
3,177.21
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 5
1,619,509.93
(B) TWO MONTHLY PAYMENTS: 3
618,128.66
(C) THREE OR MORE MONTHLY PAYMENTS: 1
278,186.83
FORECLOSURES
NUMBER OF LOANS
2
AGGREGATE PRINCIPAL BALANCE
371,933.14
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
190,796,363.59
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
674
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
435,885.14
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
2,464,401.21
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 87.89941850 % 9.68875600 %
2.41182560 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 87.74312260 % 9.81613128 %
2.44074610 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.0711 %
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
2,286,900.00
SPECIAL HAZARD AMOUNT AVAILABLE
2,825,981.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.98630865
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
291.22
POOL TRADING FACTOR:
50.73970515
.................................................................
...............
Run: 01/26/98 10:46:52
REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-MZ3 (POOL
# 8020)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 8020
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760944UW6 40,617,070.70 35,737,389.09 6.970000 %
0.00
A-2 760944UX4 30,021,313.12 30,021,313.12 6.970000 %
0.00
S 760944UV8 0.00 0.00 0.500000 %
0.00
R 760944UY2 100.00 0.00 6.970000 %
0.00
- -----------------------------------------------------------------
- --------------
70,638,483.82 65,758,702.21
0.00
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 0.00 0.00 0.00 0.00
0.00
A-2 0.00 0.00 0.00 0.00
0.00
S 0.00 0.00 0.00 0.00
0.00
R 0.00 0.00 0.00 0.00
0.00
- -----------------------------------------------------------------
- --------------
0.00 0.00 0.00 0.00
0.00
=================================================================
==============
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
_________________________________________________________________
______________
DETERMINATION DATE 26-January-98
DISTRIBUTION DATE 29-January-98
Run: 01/26/98 10:46:52
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1993-MZ3
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 8020
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
0.00
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
0.00
SUBSERVICER ADVANCES THIS MONTH
0.00
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 0
0.00
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
0
AGGREGATE PRINCIPAL BALANCE
0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
0.00
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
0
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR
SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 0.00000000 %
0.00000000 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 %
0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 0.00000000 %
0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE
0.00
FRAUD AMOUNT AVAILABLE
0.00
SPECIAL HAZARD AMOUNT AVAILABLE
0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
0.00000000
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
0.00
POOL TRADING FACTOR:
0.00000000
.................................................................
...............
Run: 01/26/98 10:43:11
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S28
(POOL # 4120)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4120
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760944UC0 22,205,000.00 11,275,601.98 9.860000 %
434,644.57
A-2 760944SZ2 24,926,000.00 0.00 6.350000 %
0.00
A-3 760944TA6 25,850,000.00 2,686,648.58 6.350000 %
1,912,436.09
A-4 760944TB4 46,926,000.00 46,926,000.00 6.350000 %
0.00
A-5 760944TD0 39,000,000.00 39,000,000.00 7.000000 %
0.00
A-6 760944TE8 4,288,000.00 4,288,000.00 7.000000 %
0.00
A-7 760944TF5 30,764,000.00 30,764,000.00 7.000000 %
0.00
A-8 760944TG3 4,920,631.00 4,920,631.00 6.457000 %
0.00
A-9 760944TH1 1,757,369.00 1,757,369.00 8.520390 %
0.00
A-10 760944TC2 0.00 0.00 0.104461 %
0.00
R 760944TM0 100.00 0.00 7.000000 %
0.00
M-1 760944TJ7 5,350,000.00 5,094,570.70 7.000000 %
6,092.57
M-2 760944TK4 3,210,000.00 3,056,742.43 7.000000 %
3,655.54
M-3 760944TL2 2,141,000.00 2,038,780.52 7.000000 %
2,438.17
B-1 1,070,000.00 1,018,914.13 7.000000 %
1,218.51
B-2 642,000.00 611,348.47 7.000000 %
731.11
B-3 963,170.23 788,772.86 7.000000 %
943.27
- -----------------------------------------------------------------
- --------------
214,013,270.23 154,227,379.67
2,362,159.83
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 91,982.93 526,627.50 0.00 0.00
10,840,957.41
A-2 0.00 0.00 0.00 0.00
0.00
A-3 14,114.82 1,926,550.91 0.00 0.00
774,212.49
A-4 246,534.60 246,534.60 0.00 0.00
46,926,000.00
A-5 225,867.25 225,867.25 0.00 0.00
39,000,000.00
A-6 24,833.81 24,833.81 0.00 0.00
4,288,000.00
A-7 178,168.73 178,168.73 0.00 0.00
30,764,000.00
A-8 26,287.08 26,287.08 0.00 0.00
4,920,631.00
A-9 12,388.34 12,388.34 0.00 0.00
1,757,369.00
A-10 13,329.23 13,329.23 0.00 0.00
0.00
R 0.01 0.01 0.00 0.00
0.00
M-1 29,505.04 35,597.61 0.00 0.00
5,088,478.13
M-2 17,703.03 21,358.57 0.00 0.00
3,053,086.89
M-3 11,807.54 14,245.71 0.00 0.00
2,036,342.35
B-1 5,901.01 7,119.52 0.00 0.00
1,017,695.62
B-2 3,540.61 4,271.72 0.00 0.00
610,617.36
B-3 4,568.14 5,511.41 0.00 0.00
787,829.59
- -----------------------------------------------------------------
- --------------
906,532.17 3,268,692.00 0.00 0.00
151,865,219.84
=================================================================
==============
Run: 01/26/98 10:43:11
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S28
(POOL # 4120)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4120
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 507.795631 19.574176 4.142442 23.716618 0.000000
488.221455
A-2 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-3 103.932247 73.982054 0.546028 74.528082 0.000000
29.950193
A-4 1000.000000 0.000000 5.253689 5.253689 0.000000
1000.000000
A-5 1000.000000 0.000000 5.791468 5.791468 0.000000
1000.000000
A-6 1000.000000 0.000000 5.791467 5.791467 0.000000
1000.000000
A-7 1000.000000 0.000000 5.791468 5.791468 0.000000
1000.000000
A-8 1000.000000 0.000000 5.342217 5.342217 0.000000
1000.000000
A-9 1000.000000 0.000000 7.049368 7.049368 0.000000
1000.000000
R 0.000000 0.000000 0.100000 0.100000 0.000000
0.000000
M-1 952.256206 1.138798 5.514961 6.653759 0.000000
951.117408
M-2 952.256209 1.138798 5.514963 6.653761 0.000000
951.117411
M-3 952.256198 1.138800 5.514965 6.653765 0.000000
951.117398
B-1 952.256196 1.138794 5.514963 6.653757 0.000000
951.117402
B-2 952.256184 1.138801 5.514969 6.653770 0.000000
951.117383
B-3 818.934011 0.979328 4.742838 5.722166 0.000000
817.954672
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:43:12
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S28 (POOL
# 4120)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4120
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
44,961.23
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
16,252.99
SUBSERVICER ADVANCES THIS MONTH
11,524.15
MASTER SERVICER ADVANCES THIS MONTH
1,187.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 3
914,023.44
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
2
AGGREGATE PRINCIPAL BALANCE
725,344.02
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
151,865,219.84
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
543
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
171,636.73
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
2,177,720.22
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 91.82432510 % 6.60718800 %
1.56848640 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 91.70708740 % 6.70193437 %
1.59097820 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.1051 %
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
1,582,358.00
SPECIAL HAZARD AMOUNT AVAILABLE
2,224,721.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.58049273
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
293.86
POOL TRADING FACTOR:
70.96065570
.................................................................
...............
Run: 01/26/98 10:43:13
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S29
(POOL # 4121)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4121
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760944UE6 63,826,000.00 18,584,437.01 6.038793 %
1,630,533.12
A-2 760944UF3 47,547,000.00 25,803,745.79 6.837500 %
783,639.95
A-3 760944UG1 0.00 0.00 2.162500 %
0.00
A-4 760944UD8 22,048,000.00 22,048,000.00 5.758391 %
0.00
A-5 760944UH9 8,492,000.00 8,492,000.00 6.250000 %
0.00
A-6 760944UL0 15,208,000.00 15,208,000.00 7.000000 %
0.00
A-7 760944UM8 9,054,000.00 0.00 7.000000 %
0.00
A-8 760944UN6 64,926,000.00 19,685,551.69 7.000000 %
459,173.41
A-9 760944UP1 15,946,000.00 0.00 7.000000 %
0.00
A-10 760944UJ5 3,646,000.00 0.00 7.000000 %
0.00
A-11 760944UK2 0.00 0.00 0.121405 %
0.00
R-I 760944UT3 100.00 0.00 7.000000 %
0.00
R-II 760944UU0 100.00 0.00 7.000000 %
0.00
M-1 760944UQ9 3,896,792.00 3,128,913.55 7.000000 %
17,574.23
M-2 760944UR7 1,948,393.00 1,564,454.33 7.000000 %
8,787.10
M-3 760944US5 1,298,929.00 1,042,969.85 7.000000 %
5,858.07
B-1 909,250.00 730,078.61 7.000000 %
4,100.65
B-2 389,679.00 312,891.19 7.000000 %
1,757.42
B-3 649,465.07 486,374.53 7.000000 %
2,731.83
- -----------------------------------------------------------------
- --------------
259,785,708.07 117,087,416.55
2,914,155.78
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 92,583.46 1,723,116.58 0.00 0.00
16,953,903.89
A-2 145,550.58 929,190.53 0.00 0.00
25,020,105.84
A-3 46,033.37 46,033.37 0.00 0.00
0.00
A-4 104,737.99 104,737.99 0.00 0.00
22,048,000.00
A-5 43,784.85 43,784.85 0.00 0.00
8,492,000.00
A-6 87,822.14 87,822.14 0.00 0.00
15,208,000.00
A-7 0.00 0.00 0.00 0.00
0.00
A-8 113,678.80 572,852.21 0.00 0.00
19,226,378.28
A-9 0.00 0.00 0.00 0.00
0.00
A-10 0.00 0.00 0.00 0.00
0.00
A-11 11,726.80 11,726.80 0.00 0.00
0.00
R-I 0.00 0.00 0.00 0.00
0.00
R-II 0.00 0.00 0.00 0.00
0.00
M-1 18,068.64 35,642.87 0.00 0.00
3,111,339.32
M-2 9,034.30 17,821.40 0.00 0.00
1,555,667.23
M-3 6,022.87 11,880.94 0.00 0.00
1,037,111.78
B-1 4,216.01 8,316.66 0.00 0.00
725,977.96
B-2 1,806.86 3,564.28 0.00 0.00
311,133.77
B-3 2,808.70 5,540.53 0.00 0.00
483,642.70
- -----------------------------------------------------------------
- --------------
687,875.37 3,602,031.15 0.00 0.00
114,173,260.77
=================================================================
==============
Run: 01/26/98 10:43:13
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S29
(POOL # 4121)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4121
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 291.173456 25.546535 1.450560 26.997095 0.000000
265.626922
A-2 542.699766 16.481375 3.061194 19.542569 0.000000
526.218391
A-4 1000.000000 0.000000 4.750453 4.750453 0.000000
1000.000000
A-5 1000.000000 0.000000 5.156012 5.156012 0.000000
1000.000000
A-6 1000.000000 0.000000 5.774733 5.774733 0.000000
1000.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-8 303.199823 7.072258 1.750898 8.823156 0.000000
296.127565
A-9 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-10 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 802.946000 4.509923 4.636799 9.146722 0.000000
798.436078
M-2 802.945982 4.509922 4.636796 9.146718 0.000000
798.436060
M-3 802.946004 4.509923 4.636797 9.146720 0.000000
798.436081
B-1 802.945955 4.509926 4.636800 9.146726 0.000000
798.436030
B-2 802.945989 4.509917 4.636791 9.146708 0.000000
798.436072
B-3 748.884817 4.206277 4.324605 8.530882 0.000000
744.678540
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:43:14
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S29 (POOL
# 4121)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4121
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
27,292.18
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
12,869.57
SUBSERVICER ADVANCES THIS MONTH
20,194.44
MASTER SERVICER ADVANCES THIS MONTH
2,290.42
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 9
1,667,196.08
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
0
AGGREGATE PRINCIPAL BALANCE
0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
114,173,260.77
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
521
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
202,392.72
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
2,256,508.57
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 93.79465170 % 4.89919200 %
1.30615600 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 93.67200980 % 4.99601946 %
1.33197070 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.1215 %
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
629,413.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,305,415.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.52997270
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
119.98
POOL TRADING FACTOR:
43.94901537
.................................................................
...............
Run: 01/26/98 10:43:15
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S30
(POOL # 4122)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4122
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760944TP3 69,208,000.00 0.00 7.500000 %
0.00
A-2 760944TT5 51,250,000.00 13,058,195.76 7.500000 %
486,022.65
A-3 760944SW9 49,628,000.00 38,409,918.17 6.200000 %
1,429,607.17
A-4 760944SX7 41,944,779.00 34,350,044.37 6.837500 %
967,855.94
A-5 760944SY5 446,221.00 365,425.94 250.275000 %
10,296.34
A-6 760944TN8 32,053,000.00 32,053,000.00 7.000000 %
0.00
A-7 760944TU2 11,162,000.00 11,162,000.00 7.500000 %
0.00
A-8 760944TV0 13,530,000.00 13,530,000.00 7.500000 %
0.00
A-9 760944TW8 1,023,000.00 1,023,000.00 7.500000 %
0.00
A-10 760944TQ1 26,670,000.00 12,617,406.94 7.500000 %
321,989.41
A-11 760944TR9 3,400,000.00 3,400,000.00 7.500000 %
0.00
A-12 760944TS7 0.00 0.00 0.035436 %
0.00
R-I 760944UA4 100.00 0.00 7.500000 %
0.00
R-II 760944UB2 379,247.00 0.00 7.500000 %
0.00
M-1 760944TX6 8,843,952.00 8,429,990.33 7.500000 %
9,614.68
M-2 760944TY4 4,823,973.00 4,598,175.76 7.500000 %
5,244.37
M-3 760944TZ1 3,215,982.00 3,065,450.51 7.500000 %
3,496.25
B-1 1,929,589.00 1,839,270.12 7.500000 %
2,097.75
B-2 803,995.00 766,362.14 7.500000 %
874.06
B-3 1,286,394.99 388,232.13 7.500000 %
442.79
- -----------------------------------------------------------------
- --------------
321,598,232.99 179,056,472.17
3,237,541.41
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 0.00 0.00 0.00 0.00
0.00
A-2 81,228.06 567,250.71 0.00 0.00
12,572,173.11
A-3 197,513.47 1,627,120.64 0.00 0.00
36,980,311.00
A-4 194,798.81 1,162,654.75 0.00 0.00
33,382,188.43
A-5 75,854.01 86,150.35 0.00 0.00
355,129.60
A-6 186,092.29 186,092.29 0.00 0.00
32,053,000.00
A-7 69,432.84 69,432.84 0.00 0.00
11,162,000.00
A-8 84,162.91 84,162.91 0.00 0.00
13,530,000.00
A-9 6,363.54 6,363.54 0.00 0.00
1,023,000.00
A-10 78,486.15 400,475.56 0.00 0.00
12,295,417.53
A-11 21,149.58 21,149.58 0.00 0.00
3,400,000.00
A-12 5,262.47 5,262.47 0.00 0.00
0.00
R-I 0.00 0.00 0.00 0.00
0.00
R-II 0.00 0.00 0.00 0.00
0.00
M-1 52,438.47 62,053.15 0.00 0.00
8,420,375.65
M-2 28,602.80 33,847.17 0.00 0.00
4,592,931.39
M-3 19,068.54 22,564.79 0.00 0.00
3,061,954.26
B-1 11,441.12 13,538.87 0.00 0.00
1,837,172.37
B-2 4,767.13 5,641.19 0.00 0.00
765,488.08
B-3 2,414.99 2,857.78 0.00 0.00
0.00
- -----------------------------------------------------------------
- --------------
1,119,077.18 4,356,618.59 0.00 0.00
175,431,141.42
=================================================================
==============
Run: 01/26/98 10:43:15
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S30
(POOL # 4122)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4122
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-2 254.794064 9.483369 1.584938 11.068307 0.000000
245.310695
A-3 773.956601 28.806463 3.979880 32.786343 0.000000
745.150137
A-4 818.934923 23.074527 4.644173 27.718700 0.000000
795.860396
A-5 818.934878 23.074530 169.992022 193.066552 0.000000
795.860347
A-6 1000.000000 0.000000 5.805768 5.805768 0.000000
1000.000000
A-7 1000.000000 0.000000 6.220466 6.220466 0.000000
1000.000000
A-8 1000.000000 0.000000 6.220466 6.220466 0.000000
1000.000000
A-9 1000.000000 0.000000 6.220469 6.220469 0.000000
1000.000000
A-10 473.093624 12.073094 2.942863 15.015957 0.000000
461.020530
A-11 1000.000000 0.000000 6.220465 6.220465 0.000000
1000.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 953.192682 1.087147 5.929303 7.016450 0.000000
952.105535
M-2 953.192682 1.087147 5.929304 7.016451 0.000000
952.105534
M-3 953.192683 1.087148 5.929306 7.016454 0.000000
952.105534
B-1 953.192685 1.087149 5.929304 7.016453 0.000000
952.105537
B-2 953.192669 1.087146 5.929303 7.016449 0.000000
952.105523
B-3 301.798540 0.344210 1.877324 2.221534 0.000000
0.000000
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:43:16
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S30 (POOL
# 4122)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4122
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
41,662.68
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
18,890.26
SUBSERVICER ADVANCES THIS MONTH
41,418.04
MASTER SERVICER ADVANCES THIS MONTH
3,081.16
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 9
2,654,294.09
(B) TWO MONTHLY PAYMENTS: 2
623,392.26
(C) THREE OR MORE MONTHLY PAYMENTS: 1
128,815.49
FORECLOSURES
NUMBER OF LOANS
10
AGGREGATE PRINCIPAL BALANCE
2,213,490.33
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
175,413,779.27
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
633
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
423,075.94
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
2,490,534.34
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 89.33996590 % 8.98801200 %
1.67202240 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 89.36197620 % 9.16419529 %
1.48372630 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.0361 %
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
1,889,543.00
SPECIAL HAZARD AMOUNT AVAILABLE
2,120,589.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.94391040
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
293.26
POOL TRADING FACTOR:
54.54438528
.................................................................
...............
Run: 01/26/98 10:43:17
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S33
(POOL # 4123)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4123
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A 760944ST6 154,051,000.00 35,781,269.13 8.165849 %
847,379.63
M 760944SU3 3,678,041.61 3,397,689.69 8.165849 %
3,111.36
R 760944SV1 100.00 0.00 8.165849 %
0.00
B-1 4,494,871.91 3,218,603.54 8.165849 %
2,947.36
B-2 1,225,874.16 0.00 8.165849 %
0.00
- -----------------------------------------------------------------
- --------------
163,449,887.68 42,397,562.36
853,438.35
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A 240,229.02 1,087,608.65 0.00 0.00
34,933,889.50
M 22,811.48 25,922.84 0.00 0.00
3,394,578.33
R 0.00 0.00 0.00 0.00
0.00
B-1 21,609.12 24,556.48 0.00 0.00
3,209,082.02
B-2 0.00 0.00 0.00 0.00
0.00
- -----------------------------------------------------------------
- --------------
284,649.62 1,138,087.97 0.00 0.00
41,537,549.85
=================================================================
==============
Run: 01/26/98 10:43:17
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S33
(POOL # 4123)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4123
_________________________________________________________________
______________
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A 232.268983 5.500643 1.559412 7.060055 0.000000
226.768340
M 923.776849 0.845928 6.202072 7.048000 0.000000
922.930921
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
B-1 716.061237 0.655716 4.807505 5.463221 0.000000
713.942930
B-2 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:43:17
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S33 (POOL
# 4123)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4123
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
11,086.14
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
4,363.38
SUBSERVICER ADVANCES THIS MONTH
33,577.82
MASTER SERVICER ADVANCES THIS MONTH
3,365.61
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 1
531,878.05
(B) TWO MONTHLY PAYMENTS: 1
285,845.98
(C) THREE OR MORE MONTHLY PAYMENTS: 3
903,030.98
FORECLOSURES
NUMBER OF LOANS
10
AGGREGATE PRINCIPAL BALANCE
2,662,153.74
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
41,537,549.85
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
153
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
433,228.64
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
821,187.91
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 84.39463770 % 8.01388000 %
7.59148250 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 84.10195020 % 8.17231238 %
7.72573740 %
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
498,268.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,422,143.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.61258132
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
303.26
POOL TRADING FACTOR:
25.41301829
.................................................................
...............
Run: 01/26/98 10:43:18
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S31
(POOL # 4125)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4125
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760944VU9 93,237,000.00 0.00 7.000000 %
0.00
A-2 760944VV7 41,000,000.00 23,313,613.45 7.000000 %
441,726.70
A-3 760944VW5 145,065,000.00 120,513,435.31 7.000000 %
3,992,466.30
A-4 760944VX3 36,125,000.00 36,125,000.00 7.000000 %
0.00
A-5 760944VY1 48,253,000.00 48,253,000.00 7.000000 %
0.00
A-6 760944VZ8 27,679,000.00 27,679,000.00 7.000000 %
0.00
A-7 760944WA2 7,834,000.00 7,834,000.00 7.000000 %
0.00
A-8 760944WB0 1,509,808.49 1,161,229.95 0.000000 %
6,592.65
A-9 760944WC8 0.00 0.00 0.251913 %
0.00
R 760944WG9 100.00 0.00 7.000000 %
0.00
M-1 760944WD6 9,616,700.00 9,141,799.91 7.000000 %
11,777.37
M-2 760944WE4 7,479,800.00 7,110,426.12 7.000000 %
9,160.36
M-3 760944WF1 4,274,200.00 4,063,127.82 7.000000 %
5,234.52
B-1 2,564,500.00 2,437,857.70 7.000000 %
3,140.69
B-2 854,800.00 812,587.54 7.000000 %
1,046.86
B-3 1,923,420.54 877,526.80 7.000000 %
1,130.48
- -----------------------------------------------------------------
- --------------
427,416,329.03 289,322,604.60
4,472,275.93
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 0.00 0.00 0.00 0.00
0.00
A-2 134,889.40 576,616.10 0.00 0.00
22,871,886.75
A-3 697,274.36 4,689,740.66 0.00 0.00
116,520,969.01
A-4 209,014.34 209,014.34 0.00 0.00
36,125,000.00
A-5 279,185.30 279,185.30 0.00 0.00
48,253,000.00
A-6 160,146.93 160,146.93 0.00 0.00
27,679,000.00
A-7 45,326.46 45,326.46 0.00 0.00
7,834,000.00
A-8 0.00 6,592.65 0.00 0.00
1,154,637.30
A-9 60,242.59 60,242.59 0.00 0.00
0.00
R 0.00 0.00 0.00 0.00
0.00
M-1 52,893.22 64,670.59 0.00 0.00
9,130,022.54
M-2 41,139.96 50,300.32 0.00 0.00
7,101,265.76
M-3 23,508.71 28,743.23 0.00 0.00
4,057,893.30
B-1 14,105.12 17,245.81 0.00 0.00
2,434,717.01
B-2 4,701.52 5,748.38 0.00 0.00
811,540.68
B-3 5,077.21 6,207.69 0.00 0.00
874,120.20
- -----------------------------------------------------------------
- --------------
1,727,505.12 6,199,781.05 0.00 0.00
284,848,052.55
=================================================================
==============
Run: 01/26/98 10:43:18
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S31
(POOL # 4125)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4125
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-2 568.624718 10.773822 3.289985 14.063807 0.000000
557.850896
A-3 830.754733 27.521913 4.806634 32.328547 0.000000
803.232820
A-4 1000.000000 0.000000 5.785864 5.785864 0.000000
1000.000000
A-5 1000.000000 0.000000 5.785864 5.785864 0.000000
1000.000000
A-6 1000.000000 0.000000 5.785864 5.785864 0.000000
1000.000000
A-7 1000.000000 0.000000 5.785864 5.785864 0.000000
1000.000000
A-8 769.124003 4.366547 0.000000 4.366547 0.000000
764.757456
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 950.617146 1.224679 5.500142 6.724821 0.000000
949.392467
M-2 950.617145 1.224680 5.500142 6.724822 0.000000
949.392465
M-3 950.617149 1.224678 5.500143 6.724821 0.000000
949.392471
B-1 950.617157 1.224679 5.500144 6.724823 0.000000
949.392478
B-2 950.617150 1.224684 5.500140 6.724824 0.000000
949.392466
B-3 456.232416 0.587745 2.639698 3.227443 0.000000
454.461300
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:43:19
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S31 (POOL
# 4125)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4125
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
68,743.83
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
31,295.48
SUBSERVICER ADVANCES THIS MONTH
42,979.68
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 15
3,677,087.79
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
7
AGGREGATE PRINCIPAL BALANCE
2,447,991.68
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
284,848,052.55
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
1,014
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
4,128,758.72
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 91.55153260 % 7.02169600 %
1.42677140 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 91.43067360 % 7.12280861 %
1.44651780 %
BANKRUPTCY AMOUNT AVAILABLE
50,000.00
FRAUD AMOUNT AVAILABLE
2,996,022.00
SPECIAL HAZARD AMOUNT AVAILABLE
2,996,022.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.63645216
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
294.92
POOL TRADING FACTOR:
66.64416710
.................................................................
...............
Run: 01/26/98 10:43:20
REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S32
(POOL # 4126)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4126
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760944UZ9 88,476,000.00 8,802,868.89 6.500000 %
1,753,765.73
A-2 760944VC9 37,300,000.00 37,300,000.00 6.500000 %
0.00
A-3 760944VD7 17,482,000.00 17,482,000.00 6.500000 %
0.00
A-4 760944VE5 5,120,000.00 5,120,000.00 6.500000 %
0.00
A-5 760944VF2 37,500,000.00 22,153,352.93 6.500000 %
455,306.68
A-6 760944VG0 64,049,000.00 51,567,060.42 6.500000 %
370,316.10
A-7 760944VH8 34,064,000.00 34,064,000.00 6.500000 %
0.00
A-8 760944VJ4 12,025,000.00 0.00 0.000000 %
0.00
A-9 760944VK1 5,069,000.00 0.00 0.000000 %
0.00
A-10 760944VA3 481,000.00 0.00 0.000000 %
0.00
A-11 760944VB1 0.00 0.00 0.249642 %
0.00
R 760944VM7 100.00 0.00 6.500000 %
0.00
M 760944VL9 10,156,500.00 8,161,295.99 6.500000 %
46,182.28
B 781,392.32 572,237.94 6.500000 %
3,238.12
- -----------------------------------------------------------------
- --------------
312,503,992.32 185,222,816.17
2,628,808.91
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 47,480.59 1,801,246.32 0.00 0.00
7,049,103.16
A-2 201,187.36 201,187.36 0.00 0.00
37,300,000.00
A-3 94,293.77 94,293.77 0.00 0.00
17,482,000.00
A-4 27,616.06 27,616.06 0.00 0.00
5,120,000.00
A-5 119,489.93 574,796.61 0.00 0.00
21,698,046.25
A-6 278,140.50 648,456.60 0.00 0.00
51,196,744.32
A-7 183,733.13 183,733.13 0.00 0.00
34,064,000.00
A-8 0.00 0.00 0.00 0.00
0.00
A-9 0.00 0.00 0.00 0.00
0.00
A-10 0.00 0.00 0.00 0.00
0.00
A-11 38,369.81 38,369.81 0.00 0.00
0.00
R 0.00 0.00 0.00 0.00
0.00
M 44,020.10 90,202.38 0.00 0.00
8,115,113.71
B 3,086.51 6,324.63 0.00 0.00
568,999.82
- -----------------------------------------------------------------
- --------------
1,037,417.76 3,666,226.67 0.00 0.00
182,594,007.26
=================================================================
==============
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 99.494427 19.821937 0.536649 20.358586 0.000000
79.672489
A-2 1000.000000 0.000000 5.393763 5.393763 0.000000
1000.000000
A-3 1000.000000 0.000000 5.393763 5.393763 0.000000
1000.000000
A-4 1000.000000 0.000000 5.393762 5.393762 0.000000
1000.000000
A-5 590.756078 12.141511 3.186398 15.327909 0.000000
578.614567
A-6 805.118900 5.781762 4.342620 10.124382 0.000000
799.337138
A-7 1000.000000 0.000000 5.393763 5.393763 0.000000
1000.000000
A-8 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-9 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-10 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M 803.553979 4.547066 4.334180 8.881246 0.000000
799.006913
B 732.331155 4.144039 3.950013 8.094052 0.000000
728.187116
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:43:20
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S32 (POOL
# 4126)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4126
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
42,302.59
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
20,419.95
SUBSERVICER ADVANCES THIS MONTH
24,962.67
MASTER SERVICER ADVANCES THIS MONTH
2,410.99
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 4
1,010,039.40
(B) TWO MONTHLY PAYMENTS: 1
269,365.28
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
3
AGGREGATE PRINCIPAL BALANCE
1,038,462.73
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
182,594,007.26
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
781
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
222,101.87
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
1,580,689.55
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 95.28484980 % 4.40620400 %
0.30894570 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 95.24403150 % 4.44434833 %
0.31162020 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.2474 %
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
961,103.00
SPECIAL HAZARD AMOUNT AVAILABLE
2,394,612.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.14823071
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
121.74
POOL TRADING FACTOR:
58.42933586
.................................................................
...............
Run: 01/26/98 10:43:21
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S34
(POOL # 4127)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4127
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760944VR6 59,151,000.00 22,909,703.49 5.400000 %
853,934.86
A-2 760944VT2 18,171,000.00 18,171,000.00 6.450000 %
0.00
A-3 760944WL8 4,309,000.00 4,309,000.00 7.000000 %
0.00
A-4 760944WM6 34,777,700.00 28,959,798.81 7.000000 %
63,544.79
A-5 760944WN4 491,000.00 296,674.17 7.000000 %
2,122.48
A-6 760944VS4 29,197,500.00 26,829,850.30 6.000000 %
0.00
A-7 760944WW4 9,732,500.00 8,943,283.44 10.000000 %
0.00
A-8 760944WX2 20,191,500.00 17,081,606.39 6.107000 %
0.00
A-9 760944WY0 8,653,500.00 7,320,688.44 9.083668 %
0.00
A-10 760944WU8 8,704,536.00 8,704,536.00 7.437500 %
0.00
A-11 760944WV6 3,108,764.00 3,108,764.00 5.775000 %
0.00
A-12 760944WH7 4,096,000.00 0.00 7.000000 %
0.00
A-13 760944WJ3 0.00 0.00 7.000000 %
0.00
A-14 760944WK0 0.00 0.00 0.147029 %
0.00
R-I 760944WS3 100.00 0.00 7.000000 %
0.00
R-II 760944WT1 100.00 0.00 7.000000 %
0.00
M-1 760944WP9 5,348,941.00 5,087,329.66 7.000000 %
6,086.20
M-2 760944WQ7 3,209,348.00 3,052,382.02 7.000000 %
3,651.70
M-3 760944WR5 2,139,566.00 2,034,921.95 7.000000 %
2,434.47
B-1 1,390,718.00 1,322,699.36 7.000000 %
1,582.40
B-2 320,935.00 305,238.40 7.000000 %
365.17
B-3 962,805.06 658,557.45 7.000000 %
787.87
- -----------------------------------------------------------------
- --------------
213,956,513.06 159,096,033.88
934,509.94
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 102,911.04 956,845.90 0.00 0.00
22,055,768.63
A-2 97,496.11 97,496.11 0.00 0.00
18,171,000.00
A-3 25,091.30 25,091.30 0.00 0.00
4,309,000.00
A-4 168,632.90 232,177.69 0.00 0.00
28,896,254.02
A-5 1,727.53 3,850.01 0.00 0.00
294,551.69
A-6 133,911.61 133,911.61 0.00 0.00
26,829,850.30
A-7 74,395.34 74,395.34 0.00 0.00
8,943,283.44
A-8 86,777.15 86,777.15 0.00 0.00
17,081,606.39
A-9 55,317.42 55,317.42 0.00 0.00
7,320,688.44
A-10 53,854.42 53,854.42 0.00 0.00
8,704,536.00
A-11 14,934.43 14,934.43 0.00 0.00
3,108,764.00
A-12 0.00 0.00 0.00 0.00
0.00
A-13 38,805.79 38,805.79 0.00 0.00
0.00
A-14 19,458.55 19,458.55 0.00 0.00
0.00
R-I 0.00 0.00 0.00 0.00
0.00
R-II 0.00 0.00 0.00 0.00
0.00
M-1 29,623.52 35,709.72 0.00 0.00
5,081,243.46
M-2 17,774.02 21,425.72 0.00 0.00
3,048,730.32
M-3 11,849.35 14,283.82 0.00 0.00
2,032,487.48
B-1 7,702.08 9,284.48 0.00 0.00
1,321,116.96
B-2 1,777.41 2,142.58 0.00 0.00
304,873.23
B-3 3,834.76 4,622.63 0.00 0.00
657,769.58
- -----------------------------------------------------------------
- --------------
945,874.73 1,880,384.67 0.00 0.00
158,161,523.94
=================================================================
==============
Run: 01/26/98 10:43:21
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S34
(POOL # 4127)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4127
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 387.308811 14.436524 1.739802 16.176326 0.000000
372.872287
A-2 1000.000000 0.000000 5.365479 5.365479 0.000000
1000.000000
A-3 1000.000000 0.000000 5.822998 5.822998 0.000000
1000.000000
A-4 832.711732 1.827171 4.848880 6.676051 0.000000
830.884562
A-5 604.224379 4.322770 3.518391 7.841161 0.000000
599.901609
A-6 918.909163 0.000000 4.586407 4.586407 0.000000
918.909164
A-7 918.909164 0.000000 7.644011 7.644011 0.000000
918.909164
A-8 845.980060 0.000000 4.297707 4.297707 0.000000
845.980060
A-9 845.980059 0.000000 6.392491 6.392491 0.000000
845.980059
A-10 1000.000000 0.000000 6.186937 6.186937 0.000000
1000.000000
A-11 1000.000000 0.000000 4.803977 4.803977 0.000000
1000.000000
A-12 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 951.091003 1.137833 5.538203 6.676036 0.000000
949.953170
M-2 951.091007 1.137832 5.538203 6.676035 0.000000
949.953174
M-3 951.090992 1.137834 5.538203 6.676037 0.000000
949.953159
B-1 951.090990 1.137830 5.538204 6.676034 0.000000
949.953161
B-2 951.091031 1.137832 5.538224 6.676056 0.000000
949.953199
B-3 683.998742 0.818286 3.982925 4.801211 0.000000
683.180435
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:43:22
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S34 (POOL
# 4127)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4127
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
34,471.92
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
16,903.69
SUBSERVICER ADVANCES THIS MONTH
21,338.57
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 7
1,801,312.32
(B) TWO MONTHLY PAYMENTS: 1
417,100.48
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
3
AGGREGATE PRINCIPAL BALANCE
778,561.01
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
158,161,523.94
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
549
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
744,176.24
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 92.16754280 % 6.39527800 %
1.43717930 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 92.13068970 % 6.42536883 %
1.44394140 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.1470 %
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
1,627,345.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,996,394.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.53256705
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
296.92
POOL TRADING FACTOR:
73.92227592
.................................................................
...............
Run: 01/26/98 10:43:23
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S38
(POOL # 4128)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4128
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A 760944VN5 127,077,000.00 35,392,434.76 8.056644 %
1,671,968.79
M 760944VP0 3,025,700.00 2,759,616.79 8.056644 %
2,434.11
R 760944VQ8 100.00 0.00 8.056644 %
0.00
B-1 3,429,100.00 2,296,095.03 8.056644 %
2,025.27
B-2 941,300.03 0.00 8.056644 %
0.00
- -----------------------------------------------------------------
- --------------
134,473,200.03 40,448,146.58
1,676,428.17
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A 233,420.94 1,905,389.73 0.00 0.00
33,720,465.97
M 18,200.29 20,634.40 0.00 0.00
2,757,182.68
R 0.00 0.00 0.00 0.00
0.00
B-1 15,143.25 17,168.52 0.00 0.00
2,077,563.96
B-2 0.00 0.00 0.00 0.00
0.00
- -----------------------------------------------------------------
- --------------
266,764.48 1,943,192.65 0.00 0.00
38,555,212.61
=================================================================
==============
Run: 01/26/98 10:43:23
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S38
(POOL # 4128)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4128
_________________________________________________________________
______________
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A 278.511727 13.157131 1.836846 14.993977 0.000000
265.354596
M 912.058958 0.804478 6.015233 6.819711 0.000000
911.254480
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
B-1 669.591155 0.590613 4.416100 5.006713 0.000000
605.862751
B-2 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:43:23
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S38 (POOL
# 4128)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4128
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
10,408.21
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
4,040.23
SUBSERVICER ADVANCES THIS MONTH
18,829.29
MASTER SERVICER ADVANCES THIS MONTH
4,870.70
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 5
1,133,620.63
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1
130,320.52
FORECLOSURES
NUMBER OF LOANS
2
AGGREGATE PRINCIPAL BALANCE
1,198,813.65
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
38,555,212.61
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
133
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
639,990.88
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
1,241,690.58
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 87.50075780 % 6.82260400 %
5.67663840 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 87.46019980 % 7.15125788 %
5.38854240 %
BANKRUPTCY AMOUNT AVAILABLE
50,000.00
FRAUD AMOUNT AVAILABLE
433,138.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,921,888.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.51785747
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
306.19
POOL TRADING FACTOR:
28.67129852
.................................................................
...............
Run: 01/26/98 10:43:24
REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S41
(POOL # 4129)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4129
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760944WZ7 27,102,000.00 8,823,291.26 6.843659 %
382,186.23
A-2 760944XA1 25,550,000.00 25,550,000.00 6.843659 %
0.00
A-3 760944XB9 15,000,000.00 11,285,379.82 6.843659 %
77,668.33
A-4 32,700,000.00 32,700,000.00 6.843659 %
0.00
A-5 760944XC7 0.00 0.00 0.050800 %
0.00
R 760944XD5 100.00 0.00 6.843659 %
0.00
B-1 2,684,092.00 2,546,827.16 6.843659 %
3,080.93
B-2 1,609,940.00 1,527,607.46 6.843659 %
1,847.97
B-3 1,341,617.00 1,273,006.50 6.843659 %
1,539.97
B-4 536,646.00 509,201.88 6.843659 %
615.99
B-5 375,652.00 356,441.12 6.843659 %
431.19
B-6 429,317.20 333,675.60 6.843659 %
403.65
- -----------------------------------------------------------------
- --------------
107,329,364.20 84,905,430.80
467,774.26
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 50,212.24 432,398.47 0.00 0.00
8,441,105.03
A-2 145,401.84 145,401.84 0.00 0.00
25,550,000.00
A-3 64,223.68 141,892.01 0.00 0.00
11,207,711.49
A-4 186,091.59 186,091.59 0.00 0.00
32,700,000.00
A-5 3,586.66 3,586.66 0.00 0.00
0.00
R 0.00 0.00 0.00 0.00
0.00
B-1 14,493.67 17,574.60 0.00 0.00
2,543,746.23
B-2 8,693.42 10,541.39 0.00 0.00
1,525,759.49
B-3 7,244.52 8,784.49 0.00 0.00
1,271,466.53
B-4 2,897.80 3,513.79 0.00 0.00
508,585.89
B-5 2,028.46 2,459.65 0.00 0.00
356,009.93
B-6 1,898.89 2,302.54 0.00 0.00
333,271.95
- -----------------------------------------------------------------
- --------------
486,772.77 954,547.03 0.00 0.00
84,437,656.54
=================================================================
==============
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 325.558677 14.101772 1.852713 15.954485 0.000000
311.456905
A-2 1000.000000 0.000000 5.690874 5.690874 0.000000
1000.000000
A-3 752.358655 5.177889 4.281579 9.459468 0.000000
747.180766
A-4 1000.000000 0.000000 5.690874 5.690874 0.000000
1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
B-1 948.859860 1.147848 5.399841 6.547689 0.000000
947.712012
B-2 948.859871 1.147850 5.399841 6.547691 0.000000
947.712020
B-3 948.859846 1.147846 5.399842 6.547688 0.000000
947.712000
B-4 948.859919 1.147852 5.399835 6.547687 0.000000
947.712067
B-5 948.859902 1.147844 5.399838 6.547682 0.000000
947.712058
B-6 777.223927 0.940167 4.423093 5.363260 0.000000
776.283713
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:43:25
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S41 (POOL
# 4129)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4129
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
17,328.90
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
8,954.52
SUBSERVICER ADVANCES THIS MONTH
8,681.03
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 5
1,279,548.00
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
0
AGGREGATE PRINCIPAL BALANCE
0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
84,437,656.54
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
300
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
365,063.09
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR
SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 92.28935100 %
7.71064900 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 %
0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 92.25601430 %
7.74398570 %
BANKRUPTCY AMOUNT AVAILABLE
100,755.00
FRAUD AMOUNT AVAILABLE
857,415.00
SPECIAL HAZARD AMOUNT AVAILABLE
536,647.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.26549134
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
298.59
POOL TRADING FACTOR:
78.67153334
.................................................................
...............
Run: 01/26/98 10:43:26
REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S35
(POOL # 4130)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4130
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760944XE3 5,100,000.00 2,553,165.70 7.082018 %
37,191.20
A-2 760944XF0 25,100,000.00 487,821.12 7.082018 %
359,409.47
A-3 760944XG8 29,000,000.00 563,618.01 5.992018 %
415,253.97
A-4 760944ZC5 0.00 0.00 1.090000 %
0.00
A-5 760944XH6 52,129,000.00 52,129,000.00 7.082018 %
0.00
A-6 760944XJ2 35,266,000.00 35,266,000.00 7.082018 %
0.00
A-7 760944XK9 41,282,000.00 41,282,000.00 7.082018 %
0.00
R-I 760944XL7 100.00 0.00 7.082018 %
0.00
R-II 760944XQ6 210,347.00 0.00 7.082018 %
0.00
M-1 760944XM5 5,029,000.00 4,795,809.79 7.082018 %
5,721.05
M-2 760944XN3 3,520,000.00 3,356,780.79 7.082018 %
4,004.39
M-3 760944XP8 2,012,000.00 1,918,705.36 7.082018 %
2,288.87
B-1 760944B80 1,207,000.00 1,151,032.50 7.082018 %
1,373.10
B-2 760944B98 402,000.00 383,359.61 7.082018 %
457.32
B-3 905,558.27 405,850.59 7.082018 %
484.14
- -----------------------------------------------------------------
- --------------
201,163,005.27 144,293,143.47
826,183.51
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 15,046.45 52,237.65 0.00 0.00
2,515,974.50
A-2 2,874.86 362,284.33 0.00 0.00
128,411.65
A-3 2,810.32 418,064.29 0.00 0.00
148,364.04
A-4 511.22 511.22 0.00 0.00
0.00
A-5 307,209.45 307,209.45 0.00 0.00
52,129,000.00
A-6 207,831.51 207,831.51 0.00 0.00
35,266,000.00
A-7 243,285.33 243,285.33 0.00 0.00
41,282,000.00
R-I 0.00 0.00 0.00 0.00
0.00
R-II 0.00 0.00 0.00 0.00
0.00
M-1 28,262.92 33,983.97 0.00 0.00
4,790,088.74
M-2 19,782.36 23,786.75 0.00 0.00
3,352,776.40
M-3 11,307.42 13,596.29 0.00 0.00
1,916,416.49
B-1 6,783.33 8,156.43 0.00 0.00
1,149,659.40
B-2 2,259.24 2,716.56 0.00 0.00
382,902.29
B-3 2,391.77 2,875.91 0.00 0.00
405,075.53
- -----------------------------------------------------------------
- --------------
850,356.18 1,676,539.69 0.00 0.00
143,466,669.04
=================================================================
==============
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 500.620725 7.292392 2.950284 10.242676 0.000000
493.328333
A-2 19.435104 14.319102 0.114536 14.433638 0.000000
5.116002
A-3 19.435104 14.319102 0.096908 14.416010 0.000000
5.116001
A-5 1000.000000 0.000000 5.893254 5.893254 0.000000
1000.000000
A-6 1000.000000 0.000000 5.893254 5.893254 0.000000
1000.000000
A-7 1000.000000 0.000000 5.893254 5.893254 0.000000
1000.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 953.630899 1.137612 5.619988 6.757600 0.000000
952.493287
M-2 953.630906 1.137611 5.619989 6.757600 0.000000
952.493296
M-3 953.630895 1.137609 5.619990 6.757599 0.000000
952.493285
B-1 953.630903 1.137614 5.619992 6.757606 0.000000
952.493289
B-2 953.630871 1.137612 5.620000 6.757612 0.000000
952.493259
B-3 448.177222 0.534632 2.641222 3.175854 0.000000
447.321330
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:43:26
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S35 (POOL
# 4130)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4130
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
29,981.38
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
15,291.42
SUBSERVICER ADVANCES THIS MONTH
8,790.70
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 2
414,595.29
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
3
AGGREGATE PRINCIPAL BALANCE
855,466.53
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
143,466,669.04
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
516
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
654,343.39
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 91.67559990 % 6.97974700 %
1.34465340 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 91.63783550 % 7.01158095 %
1.35058350 %
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
1,614,792.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,669,585.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.45578289
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
297.68
POOL TRADING FACTOR:
71.31861490
.................................................................
...............
Run: 01/26/98 10:43:27
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S36
(POOL # 4131)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4131
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760944YV4 35,100,000.00 0.00 6.573370 %
0.00
A-2 760944XR4 6,046,000.00 0.00 4.450000 %
0.00
A-3 760944XS2 17,312,000.00 10,879,573.59 5.065000 %
1,068,643.20
A-4 760944YL6 53,021,000.00 29,952,953.73 6.250000 %
619,858.74
A-5 760944YM4 24,343,000.00 12,804,145.88 6.587500 %
817,734.98
A-6 760944YN2 0.00 0.00 1.912500 %
0.00
A-7 760944XT0 4,877,000.00 4,877,000.00 5.732000 %
0.00
A-8 760944YQ5 7,400,000.00 7,400,000.00 6.478840 %
0.00
A-9 760944YR3 26,000,000.00 26,000,000.00 6.478840 %
0.00
A-10 760944YP7 11,167,000.00 11,167,000.00 6.304600 %
0.00
A-11 760944YW2 40,005,000.00 29,059,806.05 7.000000 %
106,048.10
A-12 760944YX0 16,300,192.00 11,995,104.41 6.950000 %
0.00
A-13 760944YY8 8,444,808.00 6,214,427.03 3.956950 %
0.00
A-14 760944YZ5 0.00 0.00 0.207250 %
0.00
R-I 760944YT9 100.00 0.00 6.500000 %
0.00
R-II 760944YU6 100.00 0.00 6.500000 %
0.00
M 760944YS1 8,291,600.00 6,690,607.31 6.500000 %
37,647.21
B 777,263.95 418,765.68 6.500000 %
2,356.35
- -----------------------------------------------------------------
- --------------
259,085,063.95 157,459,383.68
2,652,288.58
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 0.00 0.00 0.00 0.00
0.00
A-2 0.00 0.00 0.00 0.00
0.00
A-3 45,602.17 1,114,245.37 0.00 0.00
9,810,930.39
A-4 154,922.27 774,781.01 0.00 0.00
29,333,094.99
A-5 69,801.61 887,536.59 0.00 0.00
11,986,410.90
A-6 20,264.98 20,264.98 0.00 0.00
0.00
A-7 23,134.12 23,134.12 0.00 0.00
4,877,000.00
A-8 39,675.57 39,675.57 0.00 0.00
7,400,000.00
A-9 139,400.65 139,400.65 0.00 0.00
26,000,000.00
A-10 58,262.38 58,262.38 0.00 0.00
11,167,000.00
A-11 168,339.08 274,387.18 0.00 0.00
28,953,757.95
A-12 68,989.51 68,989.51 0.00 0.00
11,995,104.41
A-13 20,349.59 20,349.59 0.00 0.00
6,214,427.03
A-14 27,005.81 27,005.81 0.00 0.00
0.00
R-I 1.92 1.92 0.00 0.00
0.00
R-II 0.00 0.00 0.00 0.00
0.00
M 35,989.27 73,636.48 0.00 0.00
6,652,960.10
B 2,252.58 4,608.93 0.00 0.00
416,409.33
- -----------------------------------------------------------------
- --------------
873,991.51 3,526,280.09 0.00 0.00
154,807,095.10
=================================================================
==============
Run: 01/26/98 10:43:27
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S36
(POOL # 4131)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4131
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-3 628.441173 61.728466 2.634136 64.362602 0.000000
566.712707
A-4 564.926232 11.690816 2.921904 14.612720 0.000000
553.235416
A-5 525.988821 33.592202 2.867420 36.459622 0.000000
492.396619
A-7 1000.000000 0.000000 4.743514 4.743514 0.000000
1000.000000
A-8 1000.000000 0.000000 5.361564 5.361564 0.000000
1000.000000
A-9 1000.000000 0.000000 5.361563 5.361563 0.000000
1000.000000
A-10 1000.000000 0.000000 5.217371 5.217371 0.000000
1000.000000
A-11 726.404351 2.650871 4.207951 6.858822 0.000000
723.753480
A-12 735.887308 0.000000 4.232435 4.232435 0.000000
735.887308
A-13 735.887309 0.000000 2.409716 2.409716 0.000000
735.887309
R-I 0.000000 0.000000 19.210000 19.210000 0.000000
0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M 806.913902 4.540404 4.340449 8.880853 0.000000
802.373499
B 538.768947 3.031583 2.898076 5.929659 0.000000
535.737352
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:43:28
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S36 (POOL
# 4131)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4131
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
37,904.19
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
17,393.36
SUBSERVICER ADVANCES THIS MONTH
22,104.99
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 6
1,272,049.69
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
2
AGGREGATE PRINCIPAL BALANCE
801,074.57
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
154,807,095.10
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
699
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
1,766,284.38
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 95.48494800 % 4.24910000 %
0.26595160 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 95.43343320 % 4.29758087 %
0.26898590 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.2062 %
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
1,853,424.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,911,712.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.12209453
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
122.44
POOL TRADING FACTOR:
59.75145489
.................................................................
...............
Run: 01/26/98 10:43:29
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S37
(POOL # 4132)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4132
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760944ZL5 53,944,000.00 0.00 7.000000 %
0.00
A-2 760944ZE1 29,037,000.00 24,702,553.04 6.200000 %
859,041.93
A-3 760944ZF8 36,634,000.00 36,634,000.00 6.400000 %
0.00
A-4 760944ZG6 18,679,000.00 18,679,000.00 6.650000 %
0.00
A-5 760944ZH4 43,144,000.00 43,144,000.00 6.950000 %
0.00
A-6 760944ZJ0 21,561,940.00 20,174,916.97 6.837500 %
274,893.42
A-7 760944ZK7 0.00 0.00 2.662500 %
0.00
A-8 760944ZP6 17,000,000.00 17,000,000.00 7.000000 %
0.00
A-9 760944ZQ4 21,000,000.00 21,000,000.00 7.000000 %
0.00
A-10 760944ZM3 9,767,000.00 9,767,000.00 7.000000 %
0.00
A-11 760944ZN1 0.00 0.00 0.123695 %
0.00
R-I 760944ZV3 100.00 0.00 7.000000 %
0.00
R-II 760944ZU5 100.00 0.00 7.000000 %
0.00
M-1 760944ZR2 6,687,200.00 6,343,577.50 7.000000 %
7,539.49
M-2 760944ZS0 4,012,200.00 3,806,032.69 7.000000 %
4,523.56
M-3 760944ZT8 2,674,800.00 2,537,355.13 7.000000 %
3,015.71
B-1 1,604,900.00 1,522,432.03 7.000000 %
1,809.45
B-2 534,900.00 507,414.13 7.000000 %
603.07
B-3 1,203,791.32 547,118.59 7.000000 %
650.27
- -----------------------------------------------------------------
- --------------
267,484,931.32 206,365,400.08
1,152,076.90
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 0.00 0.00 0.00 0.00
0.00
A-2 127,237.86 986,279.79 0.00 0.00
23,843,511.11
A-3 194,781.24 194,781.24 0.00 0.00
36,634,000.00
A-4 103,194.86 103,194.86 0.00 0.00
18,679,000.00
A-5 249,108.20 249,108.20 0.00 0.00
43,144,000.00
A-6 114,601.93 389,495.35 0.00 0.00
19,900,023.55
A-7 44,625.61 44,625.61 0.00 0.00
0.00
A-8 98,862.09 98,862.09 0.00 0.00
17,000,000.00
A-9 122,123.75 122,123.75 0.00 0.00
21,000,000.00
A-10 56,799.18 56,799.18 0.00 0.00
9,767,000.00
A-11 21,206.68 21,206.68 0.00 0.00
0.00
R-I 0.00 0.00 0.00 0.00
0.00
R-II 0.00 0.00 0.00 0.00
0.00
M-1 36,890.55 44,430.04 0.00 0.00
6,336,038.01
M-2 22,133.67 26,657.23 0.00 0.00
3,801,509.13
M-3 14,755.78 17,771.49 0.00 0.00
2,534,339.42
B-1 8,853.57 10,663.02 0.00 0.00
1,520,622.58
B-2 2,950.83 3,553.90 0.00 0.00
506,811.06
B-3 3,181.70 3,831.97 0.00 0.00
546,468.32
- -----------------------------------------------------------------
- --------------
1,221,307.50 2,373,384.40 0.00 0.00
205,213,323.18
=================================================================
==============
Run: 01/26/98 10:43:29
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S37
(POOL # 4132)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4132
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-2 850.726764 29.584390 4.381922 33.966312 0.000000
821.142374
A-3 1000.000000 0.000000 5.316953 5.316953 0.000000
1000.000000
A-4 1000.000000 0.000000 5.524646 5.524646 0.000000
1000.000000
A-5 1000.000000 0.000000 5.773878 5.773878 0.000000
1000.000000
A-6 935.672624 12.749011 5.315010 18.064021 0.000000
922.923612
A-8 1000.000000 0.000000 5.815417 5.815417 0.000000
1000.000000
A-9 1000.000000 0.000000 5.815417 5.815417 0.000000
1000.000000
A-10 1000.000000 0.000000 5.815417 5.815417 0.000000
1000.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 948.614891 1.127451 5.516591 6.644042 0.000000
947.487440
M-2 948.614897 1.127451 5.516592 6.644043 0.000000
947.487446
M-3 948.614898 1.127453 5.516592 6.644045 0.000000
947.487446
B-1 948.614886 1.127453 5.516587 6.644040 0.000000
947.487432
B-2 948.614937 1.127444 5.516601 6.644045 0.000000
947.487493
B-3 454.496208 0.540160 2.643091 3.183251 0.000000
453.956023
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:43:30
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S37 (POOL
# 4132)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4132
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
49,374.90
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
21,721.75
SUBSERVICER ADVANCES THIS MONTH
22,365.42
MASTER SERVICER ADVANCES THIS MONTH
3,774.18
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 10
1,862,026.71
(B) TWO MONTHLY PAYMENTS: 3
875,748.36
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
2
AGGREGATE PRINCIPAL BALANCE
451,368.30
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
205,213,323.18
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
733
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
532,994.90
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
906,806.67
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 92.60344510 % 6.14781600 %
1.24873880 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 92.57076090 % 6.17498239 %
1.25425680 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.1239 %
BANKRUPTCY AMOUNT AVAILABLE
117,074.00
FRAUD AMOUNT AVAILABLE
2,248,646.00
SPECIAL HAZARD AMOUNT AVAILABLE
3,062,558.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.53740870
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
297.43
POOL TRADING FACTOR:
76.71958273
.................................................................
...............
Run: 01/26/98 10:43:31
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S39
(POOL # 4133)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4133
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760944ZA9 80,454,000.00 53,149,493.60 6.687500 %
899,425.64
A-2 760944ZB7 0.00 0.00 2.312500 %
0.00
A-3 760944ZD3 59,980,000.00 25,076,688.61 5.500000 %
1,199,234.19
A-4 760944A57 42,759,000.00 34,356,514.27 7.000000 %
0.00
A-5 760944A65 10,837,000.00 10,837,000.00 7.000000 %
0.00
A-6 760944A73 2,545,000.00 2,545,000.00 7.000000 %
0.00
A-7 760944A81 6,380,000.00 6,380,000.00 7.000000 %
0.00
A-8 760944A99 15,309,000.00 6,906,514.27 7.000000 %
0.00
A-9 760944B23 39,415,000.00 39,415,000.00 5.220000 %
0.00
A-10 760944ZW1 11,262,000.00 11,262,000.00 13.229684 %
0.00
A-11 760944ZX9 2,727,000.00 2,404,993.47 0.000000 %
0.00
A-12 760944ZY7 5,930,000.00 5,930,000.00 0.000000 %
0.00
A-13 760944ZZ4 1,477,000.00 1,477,000.00 0.000000 %
0.00
A-14 760944A24 16,789,000.00 16,789,000.00 7.000000 %
0.00
A-15 760944A32 5,017,677.85 4,125,785.14 0.000000 %
35,699.33
A-16 760944A40 0.00 0.00 0.076614 %
0.00
R-I 760944B64 100.00 0.00 7.000000 %
0.00
R-II 760944B72 100.00 0.00 7.000000 %
0.00
M-1 760944B31 7,202,600.00 6,848,218.65 7.000000 %
8,177.12
M-2 760944B49 4,801,400.00 4,565,162.17 7.000000 %
5,451.03
M-3 760944B56 3,200,900.00 3,043,409.76 7.000000 %
3,633.98
B-1 1,920,600.00 1,826,102.88 7.000000 %
2,180.46
B-2 640,200.00 608,700.97 7.000000 %
726.82
B-3 1,440,484.07 1,032,721.64 7.000000 %
1,233.12
- -----------------------------------------------------------------
- --------------
320,088,061.92 238,579,305.43
2,155,761.69
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 294,836.73 1,194,262.37 0.00 0.00
52,250,067.96
A-2 101,952.89 101,952.89 0.00 0.00
0.00
A-3 114,406.72 1,313,640.91 0.00 0.00
23,877,454.42
A-4 199,492.14 199,492.14 0.00 0.00
34,356,514.27
A-5 62,925.37 62,925.37 0.00 0.00
10,837,000.00
A-6 14,777.62 14,777.62 0.00 0.00
2,545,000.00
A-7 37,045.67 37,045.67 0.00 0.00
6,380,000.00
A-8 40,102.89 40,102.89 0.00 0.00
6,906,514.27
A-9 170,667.45 170,667.45 0.00 0.00
39,415,000.00
A-10 123,590.09 123,590.09 0.00 0.00
11,262,000.00
A-11 0.00 0.00 0.00 0.00
2,404,993.47
A-12 0.00 0.00 0.00 0.00
5,930,000.00
A-13 0.00 0.00 0.00 0.00
1,477,000.00
A-14 97,485.84 97,485.84 0.00 0.00
16,789,000.00
A-15 0.00 35,699.33 0.00 0.00
4,090,085.81
A-16 15,162.04 15,162.04 0.00 0.00
0.00
R-I 0.00 0.00 0.00 0.00
0.00
R-II 0.00 0.00 0.00 0.00
0.00
M-1 39,764.39 47,941.51 0.00 0.00
6,840,041.53
M-2 26,507.75 31,958.78 0.00 0.00
4,559,711.14
M-3 17,671.65 21,305.63 0.00 0.00
3,039,775.78
B-1 10,603.33 12,783.79 0.00 0.00
1,823,922.42
B-2 3,534.45 4,261.27 0.00 0.00
607,974.15
B-3 5,996.53 7,229.65 0.00 0.00
1,031,488.52
- -----------------------------------------------------------------
- --------------
1,376,523.55 3,532,285.24 0.00 0.00
236,423,543.74
=================================================================
==============
Run: 01/26/98 10:43:31
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S39
(POOL # 4133)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4133
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 660.619653 11.179378 3.664662 14.844040 0.000000
649.440276
A-3 418.084172 19.993901 1.907414 21.901315 0.000000
398.090270
A-4 803.491996 0.000000 4.665501 4.665501 0.000000
803.491996
A-5 1000.000000 0.000000 5.806530 5.806530 0.000000
1000.000000
A-6 1000.000000 0.000000 5.806530 5.806530 0.000000
1000.000000
A-7 1000.000000 0.000000 5.806531 5.806531 0.000000
1000.000000
A-8 451.140785 0.000000 2.619563 2.619563 0.000000
451.140785
A-9 1000.000000 0.000000 4.330013 4.330013 0.000000
1000.000000
A-10 1000.000000 0.000000 10.974080 10.974080 0.000000
1000.000000
A-11 881.919131 0.000000 0.000000 0.000000 0.000000
881.919131
A-12 1000.000000 0.000000 0.000000 0.000000 0.000000
1000.000000
A-13 1000.000000 0.000000 0.000000 0.000000 0.000000
1000.000000
A-14 1000.000000 0.000000 5.806530 5.806530 0.000000
1000.000000
A-15 822.249906 7.114711 0.000000 7.114711 0.000000
815.135195
R-I 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 950.798135 1.135301 5.520838 6.656139 0.000000
949.662834
M-2 950.798136 1.135300 5.520838 6.656138 0.000000
949.662836
M-3 950.798138 1.135299 5.520838 6.656137 0.000000
949.662839
B-1 950.798126 1.135301 5.520842 6.656143 0.000000
949.662824
B-2 950.798141 1.135301 5.520853 6.656154 0.000000
949.662840
B-3 716.926804 0.856046 4.162858 5.018904 0.000000
716.070758
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:43:32
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S39 (POOL
# 4133)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4133
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
63,886.38
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
25,078.30
SUBSERVICER ADVANCES THIS MONTH
23,445.10
MASTER SERVICER ADVANCES THIS MONTH
4,899.58
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 9
2,249,662.77
(B) TWO MONTHLY PAYMENTS: 2
503,734.16
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
3
AGGREGATE PRINCIPAL BALANCE
604,805.51
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
236,423,543.74
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
857
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
715,687.69
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
1,870,837.79
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 92.35485310 % 6.16616500 %
1.47898210 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 92.29430250 % 6.10748330 %
1.49069580 %
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
2,653,691.00
SPECIAL HAZARD AMOUNT AVAILABLE
3,449,884.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.40498479
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
298.15
POOL TRADING FACTOR:
73.86203107
.................................................................
...............
Run: 01/26/98 10:43:33
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S42
(POOL # 4134)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4134
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760944XU7 34,827,000.00 0.00 6.000000 %
0.00
A-2 760944XZ6 23,385,000.00 15,730,315.18 6.000000 %
1,959,019.82
A-3 760944YA0 35,350,000.00 35,350,000.00 6.000000 %
0.00
A-4 760944YG7 3,602,000.00 3,602,000.00 6.000000 %
0.00
A-5 760944YB8 10,125,000.00 10,125,000.00 6.000000 %
0.00
A-6 760944YC6 25,000,000.00 14,471,035.75 6.000000 %
0.00
A-7 760944YD4 5,342,000.00 4,895,202.95 6.000000 %
0.00
A-8 760944YE2 9,228,000.00 8,639,669.72 6.007000 %
0.00
A-9 760944YF9 3,770,880.00 3,530,467.90 4.999577 %
0.00
A-10 760944XV5 1,612,120.00 1,509,339.44 8.300000 %
0.00
A-11 760944XW3 1,692,000.00 1,692,000.00 6.107000 %
0.00
A-12 760944XX1 987,000.00 987,000.00 5.816571 %
0.00
A-13 760944XY9 0.00 0.00 0.380655 %
0.00
R 760944YK8 109,869.00 0.00 6.000000 %
0.00
M-1 760944YH5 2,008,172.00 1,619,380.70 6.000000 %
8,979.67
M-2 760944YJ1 3,132,748.00 2,526,233.56 6.000000 %
14,008.28
B 481,961.44 388,651.47 6.000000 %
2,155.12
- -----------------------------------------------------------------
- --------------
160,653,750.44 105,066,296.67
1,984,162.89
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 0.00 0.00 0.00 0.00
0.00
A-2 77,992.51 2,037,012.33 0.00 0.00
13,771,295.36
A-3 175,268.90 175,268.90 0.00 0.00
35,350,000.00
A-4 17,859.08 17,859.08 0.00 0.00
3,602,000.00
A-5 50,200.78 50,200.78 0.00 0.00
10,125,000.00
A-6 71,748.87 71,748.87 0.00 0.00
14,471,035.75
A-7 24,270.91 24,270.91 0.00 0.00
4,895,202.95
A-8 42,886.34 42,886.34 0.00 0.00
8,639,669.72
A-9 14,585.78 14,585.78 0.00 0.00
3,530,467.90
A-10 10,352.12 10,352.12 0.00 0.00
1,509,339.44
A-11 8,538.71 8,538.71 0.00 0.00
1,692,000.00
A-12 4,744.04 4,744.04 0.00 0.00
987,000.00
A-13 33,049.04 33,049.04 0.00 0.00
0.00
R 0.00 0.00 0.00 0.00
0.00
M-1 8,029.05 17,008.72 0.00 0.00
1,610,401.03
M-2 12,525.33 26,533.61 0.00 0.00
2,512,225.28
B 1,926.97 4,082.09 0.00 0.00
386,496.35
- -----------------------------------------------------------------
- --------------
553,978.43 2,538,141.32 0.00 0.00
103,082,133.78
=================================================================
==============
Run: 01/26/98 10:43:33
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S42
(POOL # 4134)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4134
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-2 672.666888 83.772496 3.335151 87.107647 0.000000
588.894392
A-3 1000.000000 0.000000 4.958102 4.958102 0.000000
1000.000000
A-4 1000.000000 0.000000 4.958101 4.958101 0.000000
1000.000000
A-5 1000.000000 0.000000 4.958102 4.958102 0.000000
1000.000000
A-6 578.841430 0.000000 2.869955 2.869955 0.000000
578.841430
A-7 916.361466 0.000000 4.543413 4.543413 0.000000
916.361466
A-8 936.245093 0.000000 4.647414 4.647414 0.000000
936.245093
A-9 936.245094 0.000000 3.868004 3.868004 0.000000
936.245094
A-10 936.245093 0.000000 6.421433 6.421433 0.000000
936.245093
A-11 1000.000000 0.000000 5.046519 5.046519 0.000000
1000.000000
A-12 1000.000000 0.000000 4.806525 4.806525 0.000000
1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 806.395418 4.471564 3.998188 8.469752 0.000000
801.923854
M-2 806.395395 4.471563 3.998193 8.469756 0.000000
801.923832
B 806.395362 4.471561 3.998204 8.469765 0.000000
801.923801
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:43:33
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S42 (POOL
# 4134)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4134
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
20,732.28
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
11,893.66
SUBSERVICER ADVANCES THIS MONTH
16,184.88
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 6
1,207,451.29
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
1
AGGREGATE PRINCIPAL BALANCE
144,263.61
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
103,082,133.78
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
425
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
1,401,557.11
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 95.68437660 % 0.36991100 %
3.94571280 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 95.62569910 % 0.37494019 %
3.99936070 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.3786 %
BANKRUPTCY AMOUNT AVAILABLE
50,000.00
FRAUD AMOUNT AVAILABLE
628,280.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,927,451.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
6.74232757
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
124.43
POOL TRADING FACTOR:
64.16416268
.................................................................
...............
Run: 01/26/98 10:43:34
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S40
(POOL # 4135)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4135
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760944C22 135,538,060.00 62,806,389.26 6.587500 %
1,593,334.80
A-2 760944C30 0.00 0.00 0.912500 %
0.00
A-3 760944C48 30,006,995.00 3,463,432.24 4.750000 %
597,504.34
A-4 760944C55 0.00 0.00 0.912500 %
0.00
A-5 760944C63 62,167,298.00 59,913,758.57 6.200000 %
0.00
A-6 760944C71 6,806,687.00 6,579,267.84 6.200000 %
0.00
A-7 760944C89 24,699,888.00 24,049,823.12 6.600000 %
0.00
A-8 760944C97 56,909,924.00 56,380,504.44 6.750000 %
0.00
A-9 760944D21 46,180,148.00 45,444,777.35 6.750000 %
0.00
A-10 760944D39 38,299,000.00 44,122,542.06 6.750000 %
0.00
A-11 760944D47 4,850,379.00 3,905,616.48 0.000000 %
26,254.55
A-12 760944D54 0.00 0.00 0.132205 %
0.00
R-I 760944D70 100.00 0.00 6.750000 %
0.00
R-II 760944D88 100.00 0.00 6.750000 %
0.00
M-1 760944D96 10,812,500.00 10,288,285.51 6.750000 %
12,730.88
M-2 760944E20 6,487,300.00 6,172,781.02 6.750000 %
7,638.29
M-3 760944E38 4,325,000.00 4,115,314.23 6.750000 %
5,092.35
B-1 2,811,100.00 2,674,811.50 6.750000 %
3,309.85
B-2 865,000.00 823,062.85 6.750000 %
1,018.47
B-3 1,730,037.55 1,168,445.29 6.750000 %
1,445.85
- -----------------------------------------------------------------
- --------------
432,489,516.55 331,908,811.76
2,248,329.38
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 343,892.66 1,937,227.46 0.00 0.00
61,213,054.46
A-2 7,004.94 7,004.94 0.00 0.00
0.00
A-3 13,674.10 611,178.44 0.00 0.00
2,865,927.90
A-4 40,631.10 40,631.10 0.00 0.00
0.00
A-5 308,756.93 308,756.93 0.00 0.00
59,913,758.57
A-6 33,905.31 33,905.31 0.00 0.00
6,579,267.84
A-7 131,933.26 131,933.26 0.00 0.00
24,049,823.12
A-8 316,323.30 316,323.30 0.00 0.00
56,380,504.44
A-9 254,968.31 254,968.31 0.00 0.00
45,444,777.35
A-10 0.00 0.00 247,549.90 0.00
44,370,091.96
A-11 0.00 26,254.55 0.00 0.00
3,879,361.93
A-12 36,472.37 36,472.37 0.00 0.00
0.00
R-I 0.00 0.00 0.00 0.00
0.00
R-II 0.00 0.00 0.00 0.00
0.00
M-1 57,722.52 70,453.40 0.00 0.00
10,275,554.63
M-2 34,632.44 42,270.73 0.00 0.00
6,165,142.73
M-3 23,089.00 28,181.35 0.00 0.00
4,110,221.88
B-1 15,007.05 18,316.90 0.00 0.00
2,671,501.65
B-2 4,617.80 5,636.27 0.00 0.00
822,044.38
B-3 6,555.57 8,001.42 0.00 0.00
1,166,999.44
- -----------------------------------------------------------------
- --------------
1,629,186.66 3,877,516.04 247,549.90 0.00
329,908,032.28
=================================================================
==============
Run: 01/26/98 10:43:34
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S40
(POOL # 4135)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4135
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 463.385630 11.755626 2.537241 14.292867 0.000000
451.630003
A-3 115.420829 19.912168 0.455697 20.367865 0.000000
95.508661
A-5 963.750404 0.000000 4.966549 4.966549 0.000000
963.750404
A-6 966.588862 0.000000 4.981177 4.981177 0.000000
966.588862
A-7 973.681464 0.000000 5.341452 5.341452 0.000000
973.681465
A-8 990.697237 0.000000 5.558315 5.558315 0.000000
990.697237
A-9 984.076044 0.000000 5.521167 5.521167 0.000000
984.076044
A-10 1152.054677 0.000000 0.000000 0.000000 6.463613
1158.518289
A-11 805.218825 5.412886 0.000000 5.412886 0.000000
799.805939
R-I 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 951.517735 1.177422 5.338499 6.515921 0.000000
950.340313
M-2 951.517738 1.177422 5.338498 6.515920 0.000000
950.340316
M-3 951.517741 1.177422 5.338497 6.515919 0.000000
950.340319
B-1 951.517733 1.177422 5.338497 6.515919 0.000000
950.340312
B-2 951.517746 1.177422 5.338497 6.515919 0.000000
950.340324
B-3 675.387242 0.835733 3.789265 4.624998 0.000000
674.551509
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:43:35
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S40 (POOL
# 4135)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4135
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
96,718.71
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
35,009.37
SUBSERVICER ADVANCES THIS MONTH
41,677.37
MASTER SERVICER ADVANCES THIS MONTH
8,036.75
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 16
3,554,286.13
(B) TWO MONTHLY PAYMENTS: 5
1,442,034.92
(C) THREE OR MORE MONTHLY PAYMENTS: 1
234,164.46
FORECLOSURES
NUMBER OF LOANS
3
AGGREGATE PRINCIPAL BALANCE
864,767.10
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
329,908,032.28
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
1,242
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
4
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
1,175,828.97
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
1,589,856.56
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 92.30412970 % 6.27322600 %
1.42264460 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 92.26710190 % 6.22928733 %
1.42948950 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.1325 %
BANKRUPTCY AMOUNT AVAILABLE
105,546.00
FRAUD AMOUNT AVAILABLE
3,321,724.00
SPECIAL HAZARD AMOUNT AVAILABLE
3,846,685.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.28009430
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
297.74
POOL TRADING FACTOR:
76.28116282
.................................................................
...............
Run: 01/26/98 10:43:36
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S43
(POOL # 4136)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4136
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760944E87 48,353,000.00 0.00 6.500000 %
0.00
A-2 760944E95 16,042,000.00 15,703,272.64 10.000000 %
158,814.77
A-3 760944F29 34,794,000.00 32,638,324.05 5.950000 %
1,010,704.27
A-4 760944F37 36,624,000.00 36,624,000.00 5.950000 %
0.00
A-5 760944F45 30,674,000.00 30,674,000.00 5.950000 %
0.00
A-6 760944F52 12,692,000.00 12,692,000.00 6.500000 %
0.00
A-7 760944F60 32,418,000.00 32,418,000.00 6.500000 %
0.00
A-8 760944F78 2,916,000.00 2,916,000.00 6.500000 %
0.00
A-9 760944F86 3,638,000.00 3,638,000.00 6.500000 %
0.00
A-10 760944F94 26,700,000.00 25,420,977.47 6.500000 %
30,967.50
A-11 760944G28 0.00 0.00 0.335786 %
0.00
R 760944G36 5,463,000.00 36,465.05 6.500000 %
0.00
M-1 760944G44 6,675,300.00 6,355,529.97 6.500000 %
7,742.22
M-2 760944G51 4,005,100.00 3,813,241.81 6.500000 %
4,645.24
M-3 760944G69 2,670,100.00 2,542,192.94 6.500000 %
3,096.87
B-1 1,735,600.00 1,652,458.75 6.500000 %
2,013.00
B-2 534,100.00 508,514.77 6.500000 %
619.47
B-3 1,068,099.02 708,178.91 6.500000 %
862.69
- -----------------------------------------------------------------
- --------------
267,002,299.02 208,341,156.36
1,219,466.03
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 0.00 0.00 0.00 0.00
0.00
A-2 130,463.32 289,278.09 0.00 0.00
15,544,457.87
A-3 161,340.37 1,172,044.64 0.00 0.00
31,627,619.78
A-4 181,042.68 181,042.68 0.00 0.00
36,624,000.00
A-5 151,630.17 151,630.17 0.00 0.00
30,674,000.00
A-6 68,539.61 68,539.61 0.00 0.00
12,692,000.00
A-7 175,064.38 175,064.38 0.00 0.00
32,418,000.00
A-8 15,747.05 15,747.05 0.00 0.00
2,916,000.00
A-9 19,646.00 19,646.00 0.00 0.00
3,638,000.00
A-10 137,278.91 168,246.41 0.00 0.00
25,390,009.97
A-11 58,121.41 58,121.41 0.00 0.00
0.00
R 2.93 2.93 196.92 0.00
36,661.97
M-1 34,321.27 42,063.49 0.00 0.00
6,347,787.75
M-2 20,592.35 25,237.59 0.00 0.00
3,808,596.57
M-3 13,728.40 16,825.27 0.00 0.00
2,539,096.07
B-1 8,923.65 10,936.65 0.00 0.00
1,650,445.75
B-2 2,746.10 3,365.57 0.00 0.00
507,895.30
B-3 3,824.32 4,687.01 0.00 0.00
707,316.22
- -----------------------------------------------------------------
- --------------
1,183,012.92 2,402,478.95 196.92 0.00
207,121,887.25
=================================================================
==============
Run: 01/26/98 10:43:36
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S43
(POOL # 4136)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4136
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-2 978.884967 9.899936 8.132609 18.032545 0.000000
968.985031
A-3 938.044607 29.048234 4.637017 33.685251 0.000000
908.996372
A-4 1000.000000 0.000000 4.943280 4.943280 0.000000
1000.000000
A-5 1000.000000 0.000000 4.943280 4.943280 0.000000
1000.000000
A-6 1000.000000 0.000000 5.400221 5.400221 0.000000
1000.000000
A-7 1000.000000 0.000000 5.400221 5.400221 0.000000
1000.000000
A-8 1000.000000 0.000000 5.400223 5.400223 0.000000
1000.000000
A-9 1000.000000 0.000000 5.400220 5.400220 0.000000
1000.000000
A-10 952.096534 1.159831 5.141532 6.301363 0.000000
950.936703
R 6.674913 0.000000 0.000536 0.000536 0.036046
6.710959
M-1 952.096530 1.159831 5.141532 6.301363 0.000000
950.936700
M-2 952.096529 1.159831 5.141532 6.301363 0.000000
950.936698
M-3 952.096528 1.159833 5.141530 6.301363 0.000000
950.936695
B-1 952.096537 1.159829 5.141536 6.301365 0.000000
950.936708
B-2 952.096555 1.159839 5.141547 6.301386 0.000000
950.936716
B-3 663.027394 0.807687 3.580492 4.388179 0.000000
662.219707
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:43:37
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S43 (POOL
# 4136)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4136
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
54,193.86
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
23,191.39
SUBSERVICER ADVANCES THIS MONTH
13,751.90
MASTER SERVICER ADVANCES THIS MONTH
2,076.84
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 4
1,214,938.37
(B) TWO MONTHLY PAYMENTS: 1
410,507.57
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
2
AGGREGATE PRINCIPAL BALANCE
426,605.44
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
207,121,887.25
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
771
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
312,265.72
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
965,470.69
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 92.52182460 % 6.10103400 %
1.37714150 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 92.48696610 % 6.12947311 %
1.38356080 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.3361 %
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
2,083,764.00
SPECIAL HAZARD AMOUNT AVAILABLE
3,150,731.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.27485467
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
299.01
POOL TRADING FACTOR:
77.57307260
.................................................................
...............
Run: 01/26/98 10:43:38
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S44
(POOL # 4137)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4137
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760944G77 10,000,000.00 7,670,882.37 6.500000 %
65,231.03
A-2 760944G85 50,000,000.00 29,720,581.42 6.375000 %
567,960.71
A-3 760944G93 16,984,000.00 12,900,901.18 6.737500 %
114,354.35
A-4 760944H27 0.00 0.00 2.262500 %
0.00
A-5 760944H35 85,916,000.00 66,732,973.60 6.100000 %
537,254.32
A-6 760944H43 14,762,000.00 14,762,000.00 6.375000 %
0.00
A-7 760944H50 18,438,000.00 18,438,000.00 6.500000 %
0.00
A-8 760944H68 5,660,000.00 5,660,000.00 6.500000 %
0.00
A-9 760944H76 10,645,000.00 9,362,278.19 6.107000 %
0.00
A-10 760944H84 5,731,923.00 5,041,226.65 7.229842 %
0.00
A-11 760944H92 5,000,000.00 4,397,500.33 6.307000 %
0.00
A-12 760944J25 1,923,077.00 1,691,346.35 7.001800 %
0.00
A-13 760944J33 0.00 0.00 0.311801 %
0.00
R-I 760944J41 100.00 0.00 6.500000 %
0.00
R-II 760944J58 100.00 0.00 6.500000 %
0.00
M-1 760944J66 6,004,167.00 5,719,843.59 6.500000 %
7,041.16
M-2 760944J74 3,601,003.00 3,430,479.86 6.500000 %
4,222.94
M-3 760944J82 2,400,669.00 2,286,986.87 6.500000 %
2,815.29
B-1 760944J90 1,560,435.00 1,486,541.60 6.500000 %
1,829.94
B-2 760944K23 480,134.00 457,397.56 6.500000 %
563.06
B-3 760944K31 960,268.90 727,719.00 6.500000 %
895.82
- -----------------------------------------------------------------
- --------------
240,066,876.90 190,486,658.57
1,302,168.62
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 41,405.82 106,636.85 0.00 0.00
7,605,651.34
A-2 157,340.39 725,301.10 0.00 0.00
29,152,620.71
A-3 72,180.77 186,535.12 0.00 0.00
12,786,546.83
A-4 24,238.81 24,238.81 0.00 0.00
0.00
A-5 338,043.86 875,298.18 0.00 0.00
66,195,719.28
A-6 78,149.85 78,149.85 0.00 0.00
14,762,000.00
A-7 99,524.48 99,524.48 0.00 0.00
18,438,000.00
A-8 30,551.50 30,551.50 0.00 0.00
5,660,000.00
A-9 47,480.16 47,480.16 0.00 0.00
9,362,278.19
A-10 30,266.89 30,266.89 0.00 0.00
5,041,226.65
A-11 23,031.99 23,031.99 0.00 0.00
4,397,500.33
A-12 9,834.33 9,834.33 0.00 0.00
1,691,346.35
A-13 49,322.48 49,322.48 0.00 0.00
0.00
R-I 1.13 1.13 0.00 0.00
0.00
R-II 0.00 0.00 0.00 0.00
0.00
M-1 30,874.53 37,915.69 0.00 0.00
5,712,802.43
M-2 18,517.02 22,739.96 0.00 0.00
3,426,256.92
M-3 12,344.68 15,159.97 0.00 0.00
2,284,171.58
B-1 8,024.04 9,853.98 0.00 0.00
1,484,711.66
B-2 2,468.94 3,032.00 0.00 0.00
456,834.50
B-3 3,928.05 4,823.87 0.00 0.00
726,823.18
- -----------------------------------------------------------------
- --------------
1,077,529.72 2,379,698.34 0.00 0.00
189,184,489.95
=================================================================
==============
Run: 01/26/98 10:43:38
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S44
(POOL # 4137)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4137
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 767.088237 6.523103 4.140582 10.663685 0.000000
760.565134
A-2 594.411628 11.359214 3.146808 14.506022 0.000000
583.052414
A-3 759.591450 6.733063 4.249928 10.982991 0.000000
752.858386
A-5 776.723469 6.253251 3.934586 10.187837 0.000000
770.470218
A-6 1000.000000 0.000000 5.293988 5.293988 0.000000
1000.000000
A-7 1000.000000 0.000000 5.397792 5.397792 0.000000
1000.000000
A-8 1000.000000 0.000000 5.397792 5.397792 0.000000
1000.000000
A-9 879.500065 0.000000 4.460325 4.460325 0.000000
879.500065
A-10 879.500065 0.000000 5.280408 5.280408 0.000000
879.500065
A-11 879.500066 0.000000 4.606398 4.606398 0.000000
879.500066
A-12 879.500067 0.000000 5.113851 5.113851 0.000000
879.500067
R-I 0.000000 0.000000 11.260000 11.260000 0.000000
0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 952.645653 1.172712 5.142184 6.314896 0.000000
951.472940
M-2 952.645655 1.172712 5.142184 6.314896 0.000000
951.472942
M-3 952.645646 1.172711 5.142183 6.314894 0.000000
951.472935
B-1 952.645640 1.172711 5.142182 6.314893 0.000000
951.472929
B-2 952.645636 1.172714 5.142189 6.314903 0.000000
951.472922
B-3 757.828354 0.932864 4.090594 5.023458 0.000000
756.895470
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:43:39
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S44 (POOL
# 4137)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4137
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
48,668.94
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
20,363.52
SUBSERVICER ADVANCES THIS MONTH
24,190.35
MASTER SERVICER ADVANCES THIS MONTH
1,672.04
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 7
2,517,182.60
(B) TWO MONTHLY PAYMENTS: 1
620,089.21
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
1
AGGREGATE PRINCIPAL BALANCE
428,669.51
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
189,184,489.95
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
717
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
248,533.93
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
1,067,678.61
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 92.59319860 % 6.00425800 %
1.40254350 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 92.55139770 % 6.03814347 %
1.41045880 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.3121 %
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
957,329.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,250,259.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.24534817
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
297.20
POOL TRADING FACTOR:
78.80491153
.................................................................
...............
Run: 01/26/98 10:43:40
REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S46
(POOL # 4138)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4138
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A 760944E46 125,806,700.00 34,231,161.83 7.927191 %
2,901,135.90
M-1 760944E61 2,987,500.00 2,776,709.69 7.927191 %
2,447.05
M-2 760944E79 1,991,700.00 1,851,170.79 7.927191 %
1,631.39
R 760944E53 100.00 0.00 7.927191 %
0.00
B-1 863,100.00 802,201.88 7.927191 %
706.96
B-2 332,000.00 226,006.17 7.927191 %
199.17
B-3 796,572.42 0.00 7.927191 %
0.00
- -----------------------------------------------------------------
- --------------
132,777,672.42 39,887,250.36
2,906,120.47
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A 218,109.04 3,119,244.94 0.00 0.00
31,330,025.93
M-1 17,692.22 20,139.27 0.00 0.00
2,774,262.64
M-2 11,795.01 13,426.40 0.00 0.00
1,849,539.40
R 0.00 0.00 0.00 0.00
0.00
B-1 5,111.35 5,818.31 0.00 0.00
801,494.92
B-2 1,440.04 1,639.21 0.00 0.00
225,807.00
B-3 0.00 0.00 0.00 0.00
0.00
- -----------------------------------------------------------------
- --------------
254,147.66 3,160,268.13 0.00 0.00
36,981,129.89
=================================================================
==============
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A 272.093313 23.060265 1.733684 24.793949 0.000000
249.033048
M-1 929.442574 0.819096 5.922082 6.741178 0.000000
928.623478
M-2 929.442582 0.819094 5.922082 6.741176 0.000000
928.623488
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
B-1 929.442567 0.819094 5.922083 6.741177 0.000000
928.623474
B-2 680.741476 0.599910 4.337470 4.937380 0.000000
680.141566
B-3 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:43:41
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S46 (POOL
# 4138)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4138
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
10,346.42
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
4,668.98
SUBSERVICER ADVANCES THIS MONTH
25,059.11
MASTER SERVICER ADVANCES THIS MONTH
3,687.14
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 5
1,612,269.23
(B) TWO MONTHLY PAYMENTS: 2
666,857.96
(C) THREE OR MORE MONTHLY PAYMENTS: 2
582,769.50
FORECLOSURES
NUMBER OF LOANS
2
AGGREGATE PRINCIPAL BALANCE
476,048.66
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
36,981,129.89
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
134
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
482,877.21
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
2,870,968.80
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 85.81980840 % 11.60240500 %
2.57778620 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 84.71895270 % 12.50313891 %
2.77790840 %
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
201,154.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,619,933.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.37722911
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
308.00
POOL TRADING FACTOR:
27.85191909
.................................................................
...............
Run: 01/26/98 10:43:42
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S45
(POOL # 4139)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4139
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760944M21 30,000,000.00 15,652,858.61 6.500000 %
305,636.51
A-2 760944M39 10,308,226.00 3,075,753.32 5.200000 %
190,544.33
A-3 760944M47 53,602,774.00 15,993,916.90 6.750000 %
990,830.49
A-4 760944M54 19,600,000.00 12,724,109.60 6.500000 %
181,149.93
A-5 760944M62 12,599,000.00 12,599,000.00 6.500000 %
0.00
A-6 760944M70 44,516,000.00 44,516,000.00 6.500000 %
0.00
A-7 760944M88 39,061,000.00 14,530,020.60 6.500000 %
501,352.40
A-8 760944M96 122,726,000.00 86,540,905.64 6.500000 %
739,533.62
A-9 760944N20 19,481,177.00 19,481,177.00 6.300000 %
0.00
A-10 760944N38 10,930,823.00 10,930,823.00 8.000000 %
0.00
A-11 760944N46 25,000,000.00 25,000,000.00 6.000000 %
0.00
A-12 760944N53 17,010,000.00 17,010,000.00 6.500000 %
0.00
A-13 760944N61 13,003,000.00 13,003,000.00 6.500000 %
0.00
A-14 760944N79 20,507,900.00 20,507,900.00 6.500000 %
0.00
A-15 760944N87 58,137,000.00 67,611,693.21 6.500000 %
0.00
A-16 760944N95 1,000,000.00 1,295,201.54 6.500000 %
0.00
A-17 760944P28 2,791,590.78 2,221,856.30 0.000000 %
14,295.61
A-18 760944P36 0.00 0.00 0.372764 %
0.00
R 760944P44 100.00 0.00 6.500000 %
0.00
M-1 760944P51 13,235,200.00 12,600,623.96 6.500000 %
15,376.16
M-2 760944P69 5,294,000.00 5,040,173.45 6.500000 %
6,150.37
M-3 760944P77 5,294,000.00 5,040,173.45 6.500000 %
6,150.37
B-1 2,382,300.00 2,268,078.02 6.500000 %
2,767.67
B-2 794,100.00 756,025.99 6.500000 %
922.56
B-3 2,117,643.10 1,160,222.23 6.500000 %
1,415.78
- -----------------------------------------------------------------
- --------------
529,391,833.88 409,559,512.82
2,956,125.80
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 84,569.38 390,205.89 0.00 0.00
15,347,222.10
A-2 13,294.16 203,838.49 0.00 0.00
2,885,208.99
A-3 89,735.59 1,080,566.08 0.00 0.00
15,003,086.41
A-4 68,745.91 249,895.84 0.00 0.00
12,542,959.67
A-5 68,069.97 68,069.97 0.00 0.00
12,599,000.00
A-6 240,511.37 240,511.37 0.00 0.00
44,516,000.00
A-7 78,502.90 579,855.30 0.00 0.00
14,028,668.20
A-8 467,563.84 1,207,097.46 0.00 0.00
85,801,372.02
A-9 102,014.49 102,014.49 0.00 0.00
19,481,177.00
A-10 72,685.70 72,685.70 0.00 0.00
10,930,823.00
A-11 124,680.17 124,680.17 0.00 0.00
25,000,000.00
A-12 91,901.75 91,901.75 0.00 0.00
17,010,000.00
A-13 70,252.71 70,252.71 0.00 0.00
13,003,000.00
A-14 110,800.24 110,800.24 0.00 0.00
20,507,900.00
A-15 0.00 0.00 365,292.95 0.00
67,976,986.16
A-16 0.00 0.00 6,997.73 0.00
1,302,199.27
A-17 0.00 14,295.61 0.00 0.00
2,207,560.69
A-18 126,898.53 126,898.53 0.00 0.00
0.00
R 0.00 0.00 0.00 0.00
0.00
M-1 68,078.74 83,454.90 0.00 0.00
12,585,247.80
M-2 27,231.09 33,381.46 0.00 0.00
5,034,023.08
M-3 27,231.09 33,381.46 0.00 0.00
5,034,023.08
B-1 12,253.99 15,021.66 0.00 0.00
2,265,310.35
B-2 4,084.66 5,007.22 0.00 0.00
755,103.43
B-3 6,268.48 7,684.26 0.00 0.00
851,288.58
- -----------------------------------------------------------------
- --------------
1,955,374.76 4,911,500.56 372,290.68 0.00
406,668,159.83
=================================================================
==============
Run: 01/26/98 10:43:42
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S45
(POOL # 4139)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4139
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 521.761954 10.187884 2.818979 13.006863 0.000000
511.574070
A-2 298.378530 18.484687 1.289665 19.774352 0.000000
279.893843
A-3 298.378530 18.484687 1.674085 20.158772 0.000000
279.893843
A-4 649.189265 9.242343 3.507444 12.749787 0.000000
639.946922
A-5 1000.000000 0.000000 5.402807 5.402807 0.000000
1000.000000
A-6 1000.000000 0.000000 5.402807 5.402807 0.000000
1000.000000
A-7 371.982811 12.835114 2.009751 14.844865 0.000000
359.147697
A-8 705.155433 6.025892 3.809819 9.835711 0.000000
699.129541
A-9 1000.000000 0.000000 5.236567 5.236567 0.000000
1000.000000
A-10 1000.000000 0.000000 6.649609 6.649609 0.000000
1000.000000
A-11 1000.000000 0.000000 4.987207 4.987207 0.000000
1000.000000
A-12 1000.000000 0.000000 5.402807 5.402807 0.000000
1000.000000
A-13 1000.000000 0.000000 5.402808 5.402808 0.000000
1000.000000
A-14 1000.000000 0.000000 5.402808 5.402808 0.000000
1000.000000
A-15 1162.971829 0.000000 0.000000 0.000000 6.283313
1169.255142
A-16 1295.201540 0.000000 0.000000 0.000000 6.997730
1302.199270
A-17 795.910459 5.120955 0.000000 5.120955 0.000000
790.789505
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 952.053914 1.161763 5.143764 6.305527 0.000000
950.892151
M-2 952.053920 1.161762 5.143765 6.305527 0.000000
950.892157
M-3 952.053920 1.161762 5.143765 6.305527 0.000000
950.892157
B-1 952.053906 1.161764 5.143764 6.305528 0.000000
950.892142
B-2 952.053885 1.161768 5.143760 6.305528 0.000000
950.892117
B-3 547.883744 0.668564 2.960112 3.628676 0.000000
401.998137
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:43:43
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S45 (POOL
# 4139)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4139
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
94,593.87
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
43,315.82
SUBSERVICER ADVANCES THIS MONTH
70,972.74
MASTER SERVICER ADVANCES THIS MONTH
2,377.87
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 24
6,730,368.47
(B) TWO MONTHLY PAYMENTS: 6
2,223,255.32
(C) THREE OR MORE MONTHLY PAYMENTS: 3
762,338.03
FORECLOSURES
NUMBER OF LOANS
3
AGGREGATE PRINCIPAL BALANCE
666,625.26
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
406,668,159.83
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
1,478
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
345,841.61
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
1,771,336.89
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 93.40466150 % 5.56810100 %
1.02723780 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 93.44188370 % 5.57046167 %
0.95725080 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.3726 %
BANKRUPTCY AMOUNT AVAILABLE
135,873.00
FRAUD AMOUNT AVAILABLE
4,089,489.00
SPECIAL HAZARD AMOUNT AVAILABLE
4,089,489.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.24119844
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
299.38
POOL TRADING FACTOR:
76.81798883
.................................................................
...............
Run: 01/26/98 10:43:44
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S47
(POOL # 4140)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4140
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760944R59 10,190,000.00 6,035,786.90 6.500000 %
131,115.98
A-2 760944R67 5,190,000.00 5,190,000.00 6.500000 %
0.00
A-3 760944R75 2,999,000.00 2,999,000.00 6.500000 %
0.00
A-4 760944R83 32,729,000.00 31,962,221.74 6.500000 %
0.00
A-5 760944R91 49,415,000.00 49,415,000.00 6.500000 %
0.00
A-6 760944S25 2,364,000.00 2,364,000.00 6.500000 %
0.00
A-7 760944S33 11,792,000.00 11,741,930.42 6.500000 %
0.00
A-8 760944S41 103,392,000.00 61,241,617.37 5.650000 %
1,330,357.54
A-9 760944S58 43,941,000.00 26,027,332.01 6.787500 %
565,394.24
A-10 760944S66 0.00 0.00 1.712500 %
0.00
A-11 760944S74 16,684,850.00 16,614,005.06 6.257000 %
0.00
A-12 760944S82 3,241,628.00 3,227,863.84 8.750000 %
0.00
A-13 760944S90 5,742,522.00 5,718,138.88 5.935920 %
0.00
A-14 760944T24 10,093,055.55 10,050,199.79 7.250000 %
0.00
A-15 760944T32 1,121,450.62 1,116,688.87 9.000000 %
0.00
A-16 760944T40 2,760,493.83 2,748,772.60 2.742188 %
0.00
A-17 760944T57 78,019,000.00 39,282,668.82 6.500000 %
1,206,034.66
A-18 760944T65 46,560,000.00 46,560,000.00 6.500000 %
0.00
A-19 760944T73 36,044,000.00 36,044,000.00 6.500000 %
0.00
A-20 760944T81 4,005,000.00 4,005,000.00 6.500000 %
0.00
A-21 760944T99 2,513,000.00 2,513,000.00 6.500000 %
0.00
A-22 760944U22 38,870,000.00 38,783,354.23 6.500000 %
0.00
A-23 760944U30 45,370,000.00 29,855,905.51 6.500000 %
483,022.92
A-24 760944U48 0.00 0.00 0.230433 %
0.00
R-I 760944U55 500.00 0.00 6.500000 %
0.00
R-II 760944U63 500.00 0.00 6.500000 %
0.00
M-1 760944U71 16,136,600.00 15,382,943.22 6.500000 %
26,288.54
M-2 760944U89 5,867,800.00 5,593,745.58 6.500000 %
9,559.38
M-3 760944U97 5,867,800.00 5,593,745.58 6.500000 %
9,559.38
B-1 2,640,500.00 2,517,175.98 6.500000 %
4,301.70
B-2 880,200.00 839,090.42 6.500000 %
1,433.96
B-3 2,347,160.34 1,739,159.92 6.500000 %
2,972.12
- -----------------------------------------------------------------
- --------------
586,778,060.34 465,162,346.74
3,770,040.42
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 32,597.71 163,713.69 0.00 0.00
5,904,670.92
A-2 28,029.83 28,029.83 0.00 0.00
5,190,000.00
A-3 16,196.81 16,196.81 0.00 0.00
2,999,000.00
A-4 172,619.61 172,619.61 0.00 0.00
31,962,221.74
A-5 266,877.50 266,877.50 0.00 0.00
49,415,000.00
A-6 12,767.35 12,767.35 0.00 0.00
2,364,000.00
A-7 63,415.10 63,415.10 0.00 0.00
11,741,930.42
A-8 287,498.06 1,617,855.60 0.00 0.00
59,911,259.83
A-9 146,784.20 712,178.44 0.00 0.00
25,461,937.77
A-10 37,033.95 37,033.95 0.00 0.00
0.00
A-11 86,373.46 86,373.46 0.00 0.00
16,614,005.06
A-12 23,467.30 23,467.30 0.00 0.00
3,227,863.84
A-13 28,202.17 28,202.17 0.00 0.00
5,718,138.88
A-14 60,541.41 60,541.41 0.00 0.00
10,050,199.79
A-15 8,350.54 8,350.54 0.00 0.00
1,116,688.87
A-16 6,262.90 6,262.90 0.00 0.00
2,748,772.60
A-17 212,155.43 1,418,190.09 0.00 0.00
38,076,634.16
A-18 251,458.40 251,458.40 0.00 0.00
46,560,000.00
A-19 194,664.22 194,664.22 0.00 0.00
36,044,000.00
A-20 21,629.96 21,629.96 0.00 0.00
4,005,000.00
A-21 13,572.05 13,572.05 0.00 0.00
2,513,000.00
A-22 209,458.76 209,458.76 0.00 0.00
38,783,354.23
A-23 161,243.95 644,266.87 0.00 0.00
29,372,882.59
A-24 89,061.41 89,061.41 0.00 0.00
0.00
R-I 0.59 0.59 0.00 0.00
0.00
R-II 0.00 0.00 0.00 0.00
0.00
M-1 83,079.26 109,367.80 0.00 0.00
15,356,654.68
M-2 30,210.36 39,769.74 0.00 0.00
5,584,186.20
M-3 30,210.36 39,769.74 0.00 0.00
5,584,186.20
B-1 13,594.61 17,896.31 0.00 0.00
2,512,874.28
B-2 4,531.71 5,965.67 0.00 0.00
837,656.46
B-3 9,392.75 12,364.87 0.00 0.00
1,736,187.80
- -----------------------------------------------------------------
- --------------
2,601,281.72 6,371,322.14 0.00 0.00
461,392,306.32
=================================================================
==============
Run: 01/26/98 10:43:44
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S47
(POOL # 4140)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4140
_________________________________________________________________
______________
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 592.324524 12.867123 3.198990 16.066113 0.000000
579.457401
A-2 1000.000000 0.000000 5.400738 5.400738 0.000000
1000.000000
A-3 1000.000000 0.000000 5.400737 5.400737 0.000000
1000.000000
A-4 976.571901 0.000000 5.274210 5.274210 0.000000
976.571901
A-5 1000.000000 0.000000 5.400739 5.400739 0.000000
1000.000000
A-6 1000.000000 0.000000 5.400740 5.400740 0.000000
1000.000000
A-7 995.753937 0.000000 5.377807 5.377807 0.000000
995.753937
A-8 592.324526 12.867123 2.780661 15.647784 0.000000
579.457403
A-9 592.324526 12.867123 3.340484 16.207607 0.000000
579.457404
A-11 995.753936 0.000000 5.176760 5.176760 0.000000
995.753936
A-12 995.753936 0.000000 7.239356 7.239356 0.000000
995.753936
A-13 995.753935 0.000000 4.911112 4.911112 0.000000
995.753935
A-14 995.753936 0.000000 5.998323 5.998323 0.000000
995.753936
A-15 995.753937 0.000000 7.446195 7.446195 0.000000
995.753937
A-16 995.753937 0.000000 2.268761 2.268761 0.000000
995.753937
A-17 503.501311 15.458217 2.719279 18.177496 0.000000
488.043094
A-18 1000.000000 0.000000 5.400739 5.400739 0.000000
1000.000000
A-19 1000.000000 0.000000 5.400739 5.400739 0.000000
1000.000000
A-20 1000.000000 0.000000 5.400739 5.400739 0.000000
1000.000000
A-21 1000.000000 0.000000 5.400736 5.400736 0.000000
1000.000000
A-22 997.770883 0.000000 5.388700 5.388700 0.000000
997.770883
A-23 658.053901 10.646306 3.553977 14.200283 0.000000
647.407595
R-I 0.000000 0.000000 1.180000 1.180000 0.000000
0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 953.295194 1.629125 5.148498 6.777623 0.000000
951.666068
M-2 953.295201 1.629125 5.148499 6.777624 0.000000
951.666076
M-3 953.295201 1.629125 5.148499 6.777624 0.000000
951.666076
B-1 953.295202 1.629123 5.148498 6.777621 0.000000
951.666078
B-2 953.295183 1.629130 5.148500 6.777630 0.000000
951.666053
B-3 740.963406 1.266262 4.001750 5.268012 0.000000
739.697144
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:43:45
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S47 (POOL
# 4140)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4140
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
107,593.10
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
50,674.78
SUBSERVICER ADVANCES THIS MONTH
49,367.54
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 18
5,695,233.45
(B) TWO MONTHLY PAYMENTS: 3
750,729.81
(C) THREE OR MORE MONTHLY PAYMENTS: 1
276,933.56
FORECLOSURES
NUMBER OF LOANS
3
AGGREGATE PRINCIPAL BALANCE
619,980.49
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
461,392,306.32
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
1,674
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
2,975,105.53
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 93.19251420 % 5.71207800 %
1.09540820 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 93.14861880 % 5.74890971 %
1.10247150 %
CLASS A-24 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.2301 %
BANKRUPTCY AMOUNT AVAILABLE
104,596.00
FRAUD AMOUNT AVAILABLE
4,656,661.00
SPECIAL HAZARD AMOUNT AVAILABLE
4,651,661.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.13350216
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
299.81
POOL TRADING FACTOR:
78.63148565
.................................................................
...............
Run: 01/26/98 10:43:46
REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S48
(POOL # 4141)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4141
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760944K49 9,959,000.00 961,962.28 6.500000 %
221,202.06
A-2 760944K56 85,878,000.00 34,258,184.96 6.500000 %
1,269,129.91
A-3 760944K64 12,960,000.00 12,960,000.00 6.500000 %
0.00
A-4 760944K72 2,760,000.00 2,760,000.00 6.500000 %
0.00
A-5 760944K80 26,460,000.00 21,443,681.39 6.100000 %
0.00
A-6 760944K98 10,584,000.00 8,577,472.55 7.500000 %
0.00
A-7 760944L22 5,276,000.00 5,276,000.00 6.500000 %
0.00
A-8 760944L30 23,182,000.00 21,931,576.52 6.500000 %
0.00
A-9 760944L48 15,273,563.00 13,907,398.73 6.887500 %
0.00
A-10 760944L55 7,049,337.00 6,418,799.63 5.660204 %
0.00
A-11 760944L63 0.00 0.00 0.156294 %
0.00
R 760944L71 100.00 0.00 6.500000 %
0.00
M-1 760944L89 3,099,138.00 2,528,898.16 6.500000 %
13,662.53
M-2 760944L97 3,305,815.00 2,697,546.68 6.500000 %
14,573.66
B 826,454.53 548,985.88 6.500000 %
2,965.93
- -----------------------------------------------------------------
- --------------
206,613,407.53 134,270,506.78
1,521,534.09
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 5,200.43 226,402.49 0.00 0.00
740,760.22
A-2 185,201.76 1,454,331.67 0.00 0.00
32,989,055.05
A-3 70,062.52 70,062.52 0.00 0.00
12,960,000.00
A-4 14,920.72 14,920.72 0.00 0.00
2,760,000.00
A-5 108,791.91 108,791.91 0.00 0.00
21,443,681.39
A-6 53,504.21 53,504.21 0.00 0.00
8,577,472.55
A-7 28,522.36 28,522.36 0.00 0.00
5,276,000.00
A-8 118,563.39 118,563.39 0.00 0.00
21,931,576.52
A-9 79,666.35 79,666.35 0.00 0.00
13,907,398.73
A-10 30,217.14 30,217.14 0.00 0.00
6,418,799.63
A-11 17,453.81 17,453.81 0.00 0.00
0.00
R 1.14 1.14 0.00 0.00
0.00
M-1 13,671.37 27,333.90 0.00 0.00
2,515,235.63
M-2 14,583.09 29,156.75 0.00 0.00
2,682,973.02
B 2,967.86 5,933.79 0.00 0.00
546,019.95
- -----------------------------------------------------------------
- --------------
743,328.06 2,264,862.15 0.00 0.00
132,748,972.69
=================================================================
==============
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 96.592256 22.211272 0.522184 22.733456 0.000000
74.380984
A-2 398.916893 14.778289 2.156568 16.934857 0.000000
384.138604
A-3 1000.000000 0.000000 5.406059 5.406059 0.000000
1000.000000
A-4 1000.000000 0.000000 5.406058 5.406058 0.000000
1000.000000
A-5 810.418798 0.000000 4.111561 4.111561 0.000000
810.418798
A-6 810.418797 0.000000 5.055197 5.055197 0.000000
810.418797
A-7 1000.000000 0.000000 5.406058 5.406058 0.000000
1000.000000
A-8 946.060587 0.000000 5.114459 5.114459 0.000000
946.060587
A-9 910.553663 0.000000 5.215964 5.215964 0.000000
910.553663
A-10 910.553663 0.000000 4.286522 4.286522 0.000000
910.553663
R 0.000000 0.000000 11.410000 11.410000 0.000000
0.000000
M-1 816.000501 4.408494 4.411346 8.819840 0.000000
811.592007
M-2 816.000496 4.408492 4.411345 8.819837 0.000000
811.592004
B 664.266285 3.588739 3.591063 7.179802 0.000000
660.677545
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:43:46
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S48 (POOL
# 4141)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4141
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
30,318.75
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
14,611.88
SUBSERVICER ADVANCES THIS MONTH
23,302.99
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 8
1,655,102.40
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1
518,173.64
FORECLOSURES
NUMBER OF LOANS
0
AGGREGATE PRINCIPAL BALANCE
0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
132,748,972.69
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
552
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
796,129.35
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 95.69866020 % 3.89247400 %
0.40886560 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 95.67286400 % 3.91581836 %
0.41131760 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.1561 %
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
0.00
SPECIAL HAZARD AMOUNT AVAILABLE
2,293,856.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.05268777
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
125.20
POOL TRADING FACTOR:
64.24993144
.................................................................
...............
Run: 01/26/98 10:43:47
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S49
(POOL # 4142)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4142
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760944P85 27,772,000.00 0.00 6.000000 %
0.00
A-2 760944P93 22,807,000.00 22,243,211.03 6.000000 %
768,032.34
A-3 760944Q27 1,650,000.00 1,650,000.00 6.000000 %
0.00
A-4 760944Q35 37,438,000.00 31,100,145.87 6.000000 %
352,385.45
A-5 760944Q43 10,500,000.00 739,729.23 6.000000 %
0.00
A-6 760944Q50 25,817,000.00 14,804,758.46 6.000000 %
142,824.57
A-7 760944Q68 11,470,000.00 11,470,000.00 6.000000 %
0.00
A-8 760944Q76 13,328,000.00 16,923,108.67 6.000000 %
0.00
A-9 760944Q84 0.00 0.00 0.237661 %
0.00
R 760944Q92 100.00 0.00 6.000000 %
0.00
M-1 760944R26 1,938,400.00 1,574,176.47 6.000000 %
8,908.33
M-2 760944R34 775,500.00 629,784.25 6.000000 %
3,563.98
M-3 760944R42 387,600.00 314,770.35 6.000000 %
1,781.30
B-1 542,700.00 440,727.18 6.000000 %
2,494.09
B-2 310,100.00 251,832.50 6.000000 %
1,425.13
B-3 310,260.75 251,962.98 6.000000 %
1,425.88
- -----------------------------------------------------------------
- --------------
155,046,660.75 102,394,206.99
1,282,841.07
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 0.00 0.00 0.00 0.00
0.00
A-2 110,985.91 879,018.25 0.00 0.00
21,475,178.69
A-3 8,232.93 8,232.93 0.00 0.00
1,650,000.00
A-4 155,178.94 507,564.39 0.00 0.00
30,747,760.42
A-5 3,691.00 3,691.00 0.00 0.00
739,729.23
A-6 73,870.61 216,695.18 0.00 0.00
14,661,933.89
A-7 57,231.32 57,231.32 0.00 0.00
11,470,000.00
A-8 0.00 0.00 84,440.44 0.00
17,007,549.11
A-9 20,237.29 20,237.29 0.00 0.00
0.00
R 0.00 0.00 0.00 0.00
0.00
M-1 7,854.59 16,762.92 0.00 0.00
1,565,268.14
M-2 3,142.40 6,706.38 0.00 0.00
626,220.27
M-3 1,570.59 3,351.89 0.00 0.00
312,989.05
B-1 2,199.08 4,693.17 0.00 0.00
438,233.09
B-2 1,256.55 2,681.68 0.00 0.00
250,407.37
B-3 1,257.21 2,683.09 0.00 0.00
250,537.10
- -----------------------------------------------------------------
- --------------
446,708.42 1,729,549.49 84,440.44 0.00
101,195,806.36
=================================================================
==============
Run: 01/26/98 10:43:47
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S49
(POOL # 4142)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4142
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-2 975.280003 33.675290 4.866309 38.541599 0.000000
941.604713
A-3 1000.000000 0.000000 4.989655 4.989655 0.000000
1000.000000
A-4 830.710665 9.412507 4.144958 13.557465 0.000000
821.298158
A-5 70.450403 0.000000 0.351524 0.351524 0.000000
70.450403
A-6 573.449993 5.532191 2.861317 8.393508 0.000000
567.917802
A-7 1000.000000 0.000000 4.989653 4.989653 0.000000
1000.000000
A-8 1269.741047 0.000000 0.000000 0.000000 6.335567
1276.076614
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 812.100944 4.595713 4.052100 8.647813 0.000000
807.505231
M-2 812.100903 4.595719 4.052095 8.647814 0.000000
807.505184
M-3 812.101006 4.595717 4.052090 8.647807 0.000000
807.505289
B-1 812.100940 4.595707 4.052110 8.647817 0.000000
807.505233
B-2 812.100935 4.595711 4.052080 8.647791 0.000000
807.505224
B-3 812.100725 4.595715 4.052076 8.647791 0.000000
807.505010
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:43:48
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S49 (POOL
# 4142)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4142
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
22,887.66
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
11,190.87
SUBSERVICER ADVANCES THIS MONTH
6,904.14
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 2
352,812.49
(B) TWO MONTHLY PAYMENTS: 1
74,099.33
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
1
AGGREGATE PRINCIPAL BALANCE
241,247.85
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
101,195,806.36
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
464
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
618,947.25
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 96.61772490 % 2.45983700 %
0.92243760 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 96.59703780 % 2.47488266 %
0.92807950 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.2374 %
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
0.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,642,052.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
6.63125596
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
124.92
POOL TRADING FACTOR:
65.26796893
.................................................................
...............
Run: 01/26/98 10:43:48
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S1
(POOL # 4143)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4143
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760944X78 45,572,000.00 0.00 4.750000 %
0.00
A-2 760944X86 0.00 0.00 6.750000 %
0.00
A-3 760944X94 59,364,000.00 26,064,265.86 5.750000 %
2,564,129.68
A-4 760944Y28 11,287,000.00 11,287,000.00 6.750000 %
0.00
A-5 760944Y36 24,855,000.00 20,857,631.08 5.000000 %
0.00
A-6 760944Y44 0.00 0.00 6.750000 %
0.00
A-7 760944Y51 37,443,000.00 37,443,000.00 6.573450 %
0.00
A-8 760944Y69 20,499,000.00 20,499,000.00 6.750000 %
0.00
A-9 760944Y77 2,370,000.00 2,370,000.00 6.750000 %
0.00
A-10 760944Y85 48,388,000.00 48,019,128.22 6.750000 %
0.00
A-11 760944Y93 20,733,000.00 20,733,000.00 6.750000 %
0.00
A-12 760944Z27 49,051,000.00 48,222,911.15 6.750000 %
0.00
A-13 760944Z35 54,725,400.00 52,230,738.70 7.387500 %
0.00
A-14 760944Z43 22,295,600.00 21,279,253.46 5.185232 %
0.00
A-15 760944Z50 15,911,200.00 15,185,886.80 7.487500 %
0.00
A-16 760944Z68 5,303,800.00 5,062,025.89 4.537528 %
0.00
A-17 760944Z76 29,322,000.00 14,522,118.16 6.687500 %
1,139,613.19
A-18 760944Z84 0.00 0.00 2.312500 %
0.00
A-19 760944Z92 49,683,000.00 47,339,718.66 6.750000 %
56,697.10
A-20 7609442A5 5,593,279.30 4,408,707.86 0.000000 %
15,281.24
A-21 7609442B3 0.00 0.00 0.152230 %
0.00
R-I 7609442C1 100.00 0.00 6.750000 %
0.00
R-II 7609442D9 100.00 0.00 6.750000 %
0.00
M-1 7609442E7 14,659,500.00 13,960,713.29 6.750000 %
16,720.25
M-2 7609442F4 5,330,500.00 5,076,406.57 6.750000 %
6,079.83
M-3 7609442G2 5,330,500.00 5,076,406.57 6.750000 %
6,079.83
B-1 2,665,200.00 2,538,155.65 6.750000 %
3,039.86
B-2 799,500.00 761,389.58 6.750000 %
911.89
B-3 1,865,759.44 1,406,292.56 6.750000 %
1,684.27
- -----------------------------------------------------------------
- --------------
533,047,438.74 424,343,750.06
3,810,237.14
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 0.00 0.00 0.00 0.00
0.00
A-2 0.00 0.00 0.00 0.00
0.00
A-3 124,349.74 2,688,479.42 0.00 0.00
23,500,136.18
A-4 63,214.09 63,214.09 0.00 0.00
11,287,000.00
A-5 86,529.97 86,529.97 0.00 0.00
20,857,631.08
A-6 30,285.49 30,285.49 0.00 0.00
0.00
A-7 204,218.72 204,218.72 0.00 0.00
37,443,000.00
A-8 114,806.91 114,806.91 0.00 0.00
20,499,000.00
A-9 13,273.45 13,273.45 0.00 0.00
2,370,000.00
A-10 268,936.41 268,936.41 0.00 0.00
48,019,128.22
A-11 116,117.45 116,117.45 0.00 0.00
20,733,000.00
A-12 270,077.72 270,077.72 0.00 0.00
48,222,911.15
A-13 320,151.26 320,151.26 0.00 0.00
52,230,738.70
A-14 91,549.53 91,549.53 0.00 0.00
21,279,253.46
A-15 94,342.76 94,342.76 0.00 0.00
15,185,886.80
A-16 19,057.90 19,057.90 0.00 0.00
5,062,025.89
A-17 80,579.63 1,220,192.82 0.00 0.00
13,382,504.97
A-18 27,863.98 27,863.98 0.00 0.00
0.00
A-19 265,131.30 321,828.40 0.00 0.00
47,283,021.56
A-20 0.00 15,281.24 0.00 0.00
4,393,426.62
A-21 53,598.24 53,598.24 0.00 0.00
0.00
R-I 0.00 0.00 0.00 0.00
0.00
R-II 0.00 0.00 0.00 0.00
0.00
M-1 78,188.51 94,908.76 0.00 0.00
13,943,993.04
M-2 28,430.98 34,510.81 0.00 0.00
5,070,326.74
M-3 28,430.98 34,510.81 0.00 0.00
5,070,326.74
B-1 14,215.22 17,255.08 0.00 0.00
2,535,115.79
B-2 4,264.25 5,176.14 0.00 0.00
760,477.69
B-3 7,876.09 9,560.36 0.00 0.00
1,404,608.29
- -----------------------------------------------------------------
- --------------
2,405,490.58 6,215,727.72 0.00 0.00
420,533,512.92
=================================================================
==============
Run: 01/26/98 10:43:48
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S1
(POOL # 4143)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4143
_________________________________________________________________
______________
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-3 439.058451 43.193344 2.094699 45.288043 0.000000
395.865107
A-4 1000.000000 0.000000 5.600610 5.600610 0.000000
1000.000000
A-5 839.172443 0.000000 3.481391 3.481391 0.000000
839.172443
A-7 1000.000000 0.000000 5.454123 5.454123 0.000000
1000.000000
A-8 1000.000000 0.000000 5.600610 5.600610 0.000000
1000.000000
A-9 1000.000000 0.000000 5.600612 5.600612 0.000000
1000.000000
A-10 992.376792 0.000000 5.557915 5.557915 0.000000
992.376792
A-11 1000.000000 0.000000 5.600610 5.600610 0.000000
1000.000000
A-12 983.117799 0.000000 5.506059 5.506059 0.000000
983.117799
A-13 954.414928 0.000000 5.850140 5.850140 0.000000
954.414928
A-14 954.414928 0.000000 4.106170 4.106170 0.000000
954.414928
A-15 954.414928 0.000000 5.929330 5.929330 0.000000
954.414928
A-16 954.414927 0.000000 3.593254 3.593254 0.000000
954.414927
A-17 495.263562 38.865466 2.748095 41.613561 0.000000
456.398096
A-19 952.835349 1.141177 5.336459 6.477636 0.000000
951.694172
A-20 788.215218 2.732072 0.000000 2.732072 0.000000
785.483146
R-I 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 952.332159 1.140574 5.333641 6.474215 0.000000
951.191585
M-2 952.332158 1.140574 5.333642 6.474216 0.000000
951.191584
M-3 952.332158 1.140574 5.333642 6.474216 0.000000
951.191584
B-1 952.332151 1.140575 5.333641 6.474216 0.000000
951.191577
B-2 952.332183 1.140575 5.333646 6.474221 0.000000
951.191607
B-3 753.737341 0.902721 4.221391 5.124112 0.000000
752.834615
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:43:49
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S1 (POOL
# 4143)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4143
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
92,475.36
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
45,323.01
SUBSERVICER ADVANCES THIS MONTH
23,136.82
MASTER SERVICER ADVANCES THIS MONTH
1,698.02
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 10
2,138,781.31
(B) TWO MONTHLY PAYMENTS: 2
550,208.30
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
3
AGGREGATE PRINCIPAL BALANCE
643,776.12
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
420,533,512.92
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
1,507
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
221,069.20
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
3,301,671.87
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 93.13718520 % 5.74220400 %
1.12061090 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 93.08289460 % 5.72716461 %
1.12947580 %
CLASS A-21 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.1498 %
BANKRUPTCY AMOUNT AVAILABLE
141,216.00
FRAUD AMOUNT AVAILABLE
4,604,516.00
SPECIAL HAZARD AMOUNT AVAILABLE
4,604,516.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.21703550
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
301.91
POOL TRADING FACTOR:
78.89232409
.................................................................
...............
Run: 01/26/98 10:43:50
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S2
(POOL # 4144)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4144
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760944V88 20,379,000.00 14,942,212.76 10.500000 %
282,599.58
A-2 760944V96 67,648,000.00 16,904,652.03 6.625000 %
2,637,596.05
A-3 760944W20 20,384,000.00 20,384,000.00 6.625000 %
0.00
A-4 760944W38 52,668,000.00 52,668,000.00 6.625000 %
0.00
A-5 760944W46 49,504,000.00 49,504,000.00 6.625000 %
0.00
A-6 760944W53 10,079,000.00 10,079,000.00 7.000000 %
0.00
A-7 760944W61 19,283,000.00 19,283,000.00 7.000000 %
0.00
A-8 760944W79 1,050,000.00 1,050,000.00 7.000000 %
0.00
A-9 760944W95 3,195,000.00 3,195,000.00 7.000000 %
0.00
A-10 760944X29 0.00 0.00 0.124716 %
0.00
R 760944X37 267,710.00 20,023.25 7.000000 %
311.00
M-1 760944X45 7,801,800.00 7,454,291.02 7.000000 %
8,640.34
M-2 760944X52 2,600,600.00 2,484,763.68 7.000000 %
2,880.11
M-3 760944X60 2,600,600.00 2,484,763.68 7.000000 %
2,880.11
B-1 1,300,350.00 1,242,429.61 7.000000 %
1,440.11
B-2 390,100.00 372,724.10 7.000000 %
432.03
B-3 910,233.77 791,923.32 7.000000 %
917.94
- -----------------------------------------------------------------
- --------------
260,061,393.77 202,860,783.45
2,937,697.27
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 129,590.00 412,189.58 0.00 0.00
14,659,613.18
A-2 92,503.77 2,730,099.82 0.00 0.00
14,267,055.98
A-3 111,543.07 111,543.07 0.00 0.00
20,384,000.00
A-4 288,204.00 288,204.00 0.00 0.00
52,668,000.00
A-5 270,890.31 270,890.31 0.00 0.00
49,504,000.00
A-6 58,275.07 58,275.07 0.00 0.00
10,079,000.00
A-7 111,491.04 111,491.04 0.00 0.00
19,283,000.00
A-8 6,070.92 6,070.92 0.00 0.00
1,050,000.00
A-9 18,472.95 18,472.95 0.00 0.00
3,195,000.00
A-10 20,897.17 20,897.17 0.00 0.00
0.00
R 115.77 426.77 0.00 0.00
19,712.25
M-1 43,099.44 51,739.78 0.00 0.00
7,445,650.68
M-2 14,366.48 17,246.59 0.00 0.00
2,481,883.57
M-3 14,366.48 17,246.59 0.00 0.00
2,481,883.57
B-1 7,183.52 8,623.63 0.00 0.00
1,240,989.50
B-2 2,155.02 2,587.05 0.00 0.00
372,292.07
B-3 4,578.77 5,496.71 0.00 0.00
791,005.38
- -----------------------------------------------------------------
- --------------
1,193,803.78 4,131,501.05 0.00 0.00
199,923,086.18
=================================================================
==============
Run: 01/26/98 10:43:50
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S2
(POOL # 4144)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4144
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 733.216191 13.867196 6.358997 20.226193 0.000000
719.348996
A-2 249.891379 38.990008 1.367428 40.357436 0.000000
210.901372
A-3 1000.000000 0.000000 5.472089 5.472089 0.000000
1000.000000
A-4 1000.000000 0.000000 5.472089 5.472089 0.000000
1000.000000
A-5 1000.000000 0.000000 5.472089 5.472089 0.000000
1000.000000
A-6 1000.000000 0.000000 5.781831 5.781831 0.000000
1000.000000
A-7 1000.000000 0.000000 5.781831 5.781831 0.000000
1000.000000
A-8 1000.000000 0.000000 5.781829 5.781829 0.000000
1000.000000
A-9 1000.000000 0.000000 5.781831 5.781831 0.000000
1000.000000
R 74.794554 1.161705 0.432446 1.594151 0.000000
73.632849
M-1 955.457846 1.107480 5.524294 6.631774 0.000000
954.350365
M-2 955.457848 1.107479 5.524294 6.631773 0.000000
954.350369
M-3 955.457848 1.107479 5.524294 6.631773 0.000000
954.350369
B-1 955.457846 1.107479 5.524297 6.631776 0.000000
954.350367
B-2 955.457831 1.107485 5.524276 6.631761 0.000000
954.350346
B-3 870.021907 1.008455 5.030312 6.038767 0.000000
869.013440
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:43:51
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S2 (POOL
# 4144)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4144
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
41,269.17
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
21,293.09
SUBSERVICER ADVANCES THIS MONTH
34,100.74
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 9
2,826,339.15
(B) TWO MONTHLY PAYMENTS: 3
819,635.66
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
4
AGGREGATE PRINCIPAL BALANCE
1,258,297.57
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
199,923,086.18
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
780
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
2,702,559.30
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 92.68912640 % 6.12430800 %
1.18656600 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 92.59029810 % 6.20709597 %
1.20260600 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.1237 %
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
2,187,032.00
SPECIAL HAZARD AMOUNT AVAILABLE
2,187,032.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.49482646
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
300.66
POOL TRADING FACTOR:
76.87534212
.................................................................
...............
Run: 01/26/98 10:43:52
REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S3
(POOL # 4145)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4145
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 7609442Q0 205,549,492.00 126,418,660.96 6.738418 %
2,050,414.41
A-2 7609442W7 76,450,085.00 98,881,941.69 6.738418 %
0.00
A-3 7609442R8 0.00 0.00 0.186000 %
0.00
R 7609442S6 100.00 0.00 6.738418 %
0.00
M-1 7609442T4 8,228,000.00 7,873,439.21 6.738418 %
9,283.95
M-2 7609442U1 2,992,100.00 2,863,164.52 6.738418 %
3,376.09
M-3 7609442V9 1,496,000.00 1,431,534.40 6.738418 %
1,687.99
B-1 2,244,050.00 2,147,349.48 6.738418 %
2,532.04
B-2 1,047,225.00 1,002,098.01 6.738418 %
1,181.62
B-3 1,196,851.02 1,145,276.32 6.738418 %
1,350.45
- -----------------------------------------------------------------
- --------------
299,203,903.02 241,763,464.59
2,069,826.55
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 708,893.36 2,759,307.77 0.00 0.00
124,368,246.55
A-2 0.00 0.00 553,601.49 0.00
99,435,543.18
A-3 37,361.65 37,361.65 0.00 0.00
0.00
R 0.00 0.00 0.00 0.00
0.00
M-1 44,080.32 53,364.27 0.00 0.00
7,864,155.26
M-2 16,029.74 19,405.83 0.00 0.00
2,859,788.43
M-3 8,014.60 9,702.59 0.00 0.00
1,429,846.41
B-1 12,022.17 14,554.21 0.00 0.00
2,144,817.44
B-2 5,610.36 6,791.98 0.00 0.00
1,000,916.39
B-3 6,411.96 7,762.41 0.00 0.00
1,143,925.87
- -----------------------------------------------------------------
- --------------
838,424.16 2,908,250.71 553,601.49 0.00
240,247,239.53
=================================================================
==============
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 615.027844 9.975283 3.448772 13.424055 0.000000
605.052561
A-2 1293.418336 0.000000 0.000000 0.000000 7.241346
1300.659681
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 956.908023 1.128336 5.357355 6.485691 0.000000
955.779686
M-2 956.908031 1.128335 5.357354 6.485689 0.000000
955.779697
M-3 956.908021 1.128336 5.357353 6.485689 0.000000
955.779686
B-1 956.908037 1.128335 5.357354 6.485689 0.000000
955.779702
B-2 956.908028 1.128334 5.357359 6.485693 0.000000
955.779694
B-3 956.908003 1.128328 5.357359 6.485687 0.000000
955.779668
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:43:52
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S3 (POOL
# 4145)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4145
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
52,809.90
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
25,967.77
SUBSERVICER ADVANCES THIS MONTH
21,471.04
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 8
1,904,543.41
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1
375,220.80
FORECLOSURES
NUMBER OF LOANS
3
AGGREGATE PRINCIPAL BALANCE
769,586.45
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
240,247,239.53
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
906
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
1,231,150.28
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 93.19050880 % 5.03307600 %
1.77641560 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 93.15561340 % 5.05886774 %
1.78551880 %
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
2,598,606.00
SPECIAL HAZARD AMOUNT AVAILABLE
2,727,444.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.31250635
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
302.59
POOL TRADING FACTOR:
80.29548983
.................................................................
...............
Run: 01/26/98 10:46:53
REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-RS4 (POOL
# 8021)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 8021
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 7609442M9 36,569,204.65 22,724,848.51 6.787500 %
823,888.34
A-2 7609442N7 0.00 0.00 3.212500 %
0.00
R 7609442P2 100.00 0.00 10.000000 %
0.00
- -----------------------------------------------------------------
- --------------
36,569,304.65 22,724,848.51
823,888.34
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 127,031.31 950,919.65 0.00 0.00
21,900,960.17
A-2 60,123.47 60,123.47 0.00 0.00
0.00
R 0.00 0.00 0.00 0.00
0.00
- -----------------------------------------------------------------
- --------------
187,154.78 1,011,043.12 0.00 0.00
21,900,960.17
=================================================================
==============
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 621.420365 22.529567 3.473724 26.003291 0.000000
598.890798
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
_________________________________________________________________
______________
DETERMINATION DATE 26-January-98
DISTRIBUTION DATE 29-January-98
Run: 01/26/98 10:46:53
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1994-RS4
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 8021
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
0.00
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
0.00
SUBSERVICER ADVANCES THIS MONTH
0.00
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 0
0.00
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
0
AGGREGATE PRINCIPAL BALANCE
0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
21,900,960.17
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
0
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
632,746.89
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR
SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 0.00000000 %
0.00000000 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 %
0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 100.00000000 %
0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE
0.00
FRAUD AMOUNT AVAILABLE
0.00
SPECIAL HAZARD AMOUNT AVAILABLE
0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
0.00000000
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
0.00
POOL TRADING FACTOR:
59.88891607
.................................................................
...............
Run: 01/26/98 10:43:53
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S5
(POOL # 4146)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4146
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 7609443B2 103,633,000.00 69,853,532.67 6.500000 %
832,416.29
A-2 7609443C0 22,306,000.00 5,668,351.91 6.500000 %
409,996.09
A-3 7609443D8 32,041,000.00 32,041,000.00 6.500000 %
0.00
A-4 7609443E6 44,984,000.00 44,984,000.00 6.500000 %
0.00
A-5 7609443F3 10,500,000.00 10,500,000.00 6.500000 %
0.00
A-6 7609443G1 10,767,000.00 10,767,000.00 6.500000 %
0.00
A-7 7609443H9 1,040,000.00 1,040,000.00 6.500000 %
0.00
A-8 7609443J5 25,500,000.00 24,372,597.57 6.500000 %
28,508.86
A-9 7609443K2 0.00 0.00 0.535355 %
0.00
R 7609443L0 100.00 0.00 6.500000 %
0.00
M-1 7609443M8 6,635,000.00 6,341,654.34 6.500000 %
7,417.89
M-2 7609443N6 3,317,000.00 3,170,349.29 6.500000 %
3,708.39
M-3 7609443P1 1,990,200.00 1,902,209.56 6.500000 %
2,225.03
B-1 1,326,800.00 1,268,139.70 6.500000 %
1,483.36
B-2 398,000.00 380,403.71 6.500000 %
444.96
B-3 928,851.36 561,450.57 6.500000 %
656.73
- -----------------------------------------------------------------
- --------------
265,366,951.36 212,850,689.32
1,286,857.60
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 376,633.13 1,209,049.42 0.00 0.00
69,021,116.38
A-2 30,562.36 440,558.45 0.00 0.00
5,258,355.82
A-3 172,757.23 172,757.23 0.00 0.00
32,041,000.00
A-4 242,542.70 242,542.70 0.00 0.00
44,984,000.00
A-5 56,613.43 56,613.43 0.00 0.00
10,500,000.00
A-6 58,053.03 58,053.03 0.00 0.00
10,767,000.00
A-7 5,607.42 5,607.42 0.00 0.00
1,040,000.00
A-8 131,411.08 159,919.94 0.00 0.00
24,344,088.71
A-9 94,522.16 94,522.16 0.00 0.00
0.00
R 0.00 0.00 0.00 0.00
0.00
M-1 34,192.65 41,610.54 0.00 0.00
6,334,236.45
M-2 17,093.75 20,802.14 0.00 0.00
3,166,640.90
M-3 10,256.25 12,481.28 0.00 0.00
1,899,984.53
B-1 6,837.50 8,320.86 0.00 0.00
1,266,656.34
B-2 2,051.04 2,496.00 0.00 0.00
379,958.75
B-3 3,027.20 3,683.93 0.00 0.00
559,852.41
- -----------------------------------------------------------------
- --------------
1,242,160.93 2,529,018.53 0.00 0.00
211,562,890.29
=================================================================
==============
Run: 01/26/98 10:43:53
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S5
(POOL # 4146)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4146
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 674.047192 8.032348 3.634297 11.666645 0.000000
666.014845
A-2 254.117812 18.380529 1.370141 19.750670 0.000000
235.737282
A-3 1000.000000 0.000000 5.391755 5.391755 0.000000
1000.000000
A-4 1000.000000 0.000000 5.391755 5.391755 0.000000
1000.000000
A-5 1000.000000 0.000000 5.391755 5.391755 0.000000
1000.000000
A-6 1000.000000 0.000000 5.391755 5.391755 0.000000
1000.000000
A-7 1000.000000 0.000000 5.391750 5.391750 0.000000
1000.000000
A-8 955.788140 1.117995 5.153376 6.271371 0.000000
954.670146
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 955.788145 1.117994 5.153376 6.271370 0.000000
954.670151
M-2 955.788149 1.117995 5.153377 6.271372 0.000000
954.670154
M-3 955.788142 1.117993 5.153377 6.271370 0.000000
954.670149
B-1 955.788137 1.117998 5.153377 6.271375 0.000000
954.670139
B-2 955.788216 1.117990 5.153367 6.271357 0.000000
954.670226
B-3 604.456853 0.707035 3.259079 3.966114 0.000000
602.736276
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:43:54
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S5 (POOL
# 4146)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4146
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
49,120.44
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
22,795.96
SUBSERVICER ADVANCES THIS MONTH
25,196.78
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 9
2,679,383.41
(B) TWO MONTHLY PAYMENTS: 2
958,884.16
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
0
AGGREGATE PRINCIPAL BALANCE
0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
211,562,890.29
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
765
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
1,038,825.51
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 93.59917170 % 5.36254500 %
1.03828370 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 93.56818700 % 5.38887603 %
1.04293690 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.5355 %
BANKRUPTCY AMOUNT AVAILABLE
109,256.00
FRAUD AMOUNT AVAILABLE
2,318,827.00
SPECIAL HAZARD AMOUNT AVAILABLE
2,767,680.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.43875434
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
302.03
POOL TRADING FACTOR:
79.72465644
.................................................................
...............
Run: 01/26/98 10:43:55
REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S6
(POOL # 4147)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4147
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A 7609442H0 153,070,000.00 42,622,197.51 7.905532 %
1,699,632.60
M-1 7609442K3 3,625,500.00 2,416,584.98 7.905532 %
96,365.44
M-2 7609442L1 2,416,900.00 1,610,989.99 7.905532 %
64,240.97
R 7609442J6 100.00 0.00 7.905532 %
0.00
B-1 886,200.00 590,698.52 7.905532 %
23,555.11
B-2 322,280.00 214,816.45 7.905532 %
8,566.17
B-3 805,639.55 250,187.32 7.905532 %
9,976.64
- -----------------------------------------------------------------
- --------------
161,126,619.55 47,705,474.77
1,902,336.93
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A 275,600.72 1,975,233.32 0.00 0.00
40,922,564.91
M-1 15,625.95 111,991.39 0.00 0.00
2,320,219.54
M-2 10,416.87 74,657.84 0.00 0.00
1,546,749.02
R 0.00 0.00 0.00 0.00
0.00
B-1 3,819.54 27,374.65 0.00 0.00
567,143.41
B-2 1,389.03 9,955.20 0.00 0.00
206,250.28
B-3 1,617.75 11,594.39 0.00 0.00
239,111.65
- -----------------------------------------------------------------
- --------------
308,469.86 2,210,806.79 0.00 0.00
45,802,038.81
=================================================================
==============
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A 278.449059 11.103630 1.800488 12.904118 0.000000
267.345430
M-1 666.552194 26.579903 4.310012 30.889915 0.000000
639.972291
M-2 666.552191 26.579904 4.310013 30.889917 0.000000
639.972287
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
B-1 666.552155 26.579903 4.310020 30.889923 0.000000
639.972252
B-2 666.552222 26.579899 4.310010 30.889909 0.000000
639.972322
B-3 310.544983 12.383503 2.008020 14.391523 0.000000
296.797308
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:43:55
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S6 (POOL
# 4147)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4147
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
12,535.52
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
4,927.93
SUBSERVICER ADVANCES THIS MONTH
25,986.41
MASTER SERVICER ADVANCES THIS MONTH
1,930.23
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 4
1,581,015.05
(B) TWO MONTHLY PAYMENTS: 1
621,586.86
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
5
AGGREGATE PRINCIPAL BALANCE
1,259,917.95
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
45,802,038.81
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
168
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
251,585.25
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
1,861,418.15
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 89.34445730 % 8.44258400 %
2.21295840 %
PREPAYMENT PERCENT 89.34445720 % 0.00000000 %
10.65554280 %
NEXT DISTRIBUTION 89.34660110 % 8.44278696 %
2.21061190 %
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
617,932.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,905,524.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.35338484
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
311.31
POOL TRADING FACTOR:
28.42611540
.................................................................
...............
Run: 01/26/98 10:46:54
REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-MZ1 (POOL
# 8022)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 8022
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 7609443Q9 49,500,000.00 42,884,015.75 6.470000 %
0.00
A-2 7609443R7 61,308,403.22 61,308,403.22 6.470000 %
0.00
A-3 7609443S5 5,000,000.00 6,365,254.48 6.470000 %
0.00
S-1 7609443T3 0.00 0.00 0.500000 %
0.00
S-2 7609443U0 0.00 0.00 0.250000 %
0.00
R 7609443V8 100.00 0.00 6.470000 %
0.00
- -----------------------------------------------------------------
- --------------
115,808,503.22 110,557,673.45
0.00
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 0.00 0.00 0.00 0.00
0.00
A-2 0.00 0.00 0.00 0.00
0.00
A-3 0.00 0.00 0.00 0.00
0.00
S-1 0.00 0.00 0.00 0.00
0.00
S-2 0.00 0.00 0.00 0.00
0.00
R 0.00 0.00 0.00 0.00
0.00
- -----------------------------------------------------------------
- --------------
0.00 0.00 0.00 0.00
0.00
=================================================================
==============
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
_________________________________________________________________
______________
DETERMINATION DATE 26-January-98
DISTRIBUTION DATE 29-January-98
Run: 01/26/98 10:46:55
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1994-MZ1
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 8022
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
0.00
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
0.00
SUBSERVICER ADVANCES THIS MONTH
0.00
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 0
0.00
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
0
AGGREGATE PRINCIPAL BALANCE
0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
0.00
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
0
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR
SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 0.00000000 %
0.00000000 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 %
0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 0.00000000 %
0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE
0.00
FRAUD AMOUNT AVAILABLE
0.00
SPECIAL HAZARD AMOUNT AVAILABLE
0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
0.00000000
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
0.00
POOL TRADING FACTOR:
0.00000000
.................................................................
...............
Run: 01/26/98 10:43:56
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S7
(POOL # 4148)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4148
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 7609445N4 22,295,000.00 0.00 4.500000 %
0.00
A-2 7609445P9 57,515,000.00 27,854,969.43 5.500000 %
1,106,176.21
A-3 7609445Q7 41,665,000.00 41,665,000.00 6.000000 %
0.00
A-4 7609445R5 10,090,000.00 10,090,000.00 6.250000 %
0.00
A-5 7609445S3 7,344,000.00 7,344,000.00 6.500000 %
0.00
A-6 7609445T1 45,437,000.00 45,072,637.34 6.500000 %
0.00
A-7 7609445U8 19,054,000.00 19,054,000.00 6.500000 %
0.00
A-8 7609445V6 50,184,000.00 20,483,987.75 6.687500 %
442,470.48
A-9 7609445W4 0.00 0.00 2.312500 %
0.00
A-10 7609445X2 43,420,000.00 33,242,471.67 6.500000 %
255,445.24
A-11 7609445Y0 66,266,000.00 66,266,000.00 6.500000 %
0.00
A-12 7609445Z7 32,444,000.00 41,352,186.07 6.500000 %
0.00
A-13 7609446A1 4,623,000.00 5,892,342.39 6.500000 %
0.00
A-14 7609446B9 478,414.72 373,850.25 0.000000 %
708.02
A-15 7609446C7 0.00 0.00 0.492876 %
0.00
R-I 7609446D5 100.00 0.00 6.500000 %
0.00
R-II 7609446E3 100.00 0.00 6.500000 %
0.00
M-1 7609446F0 11,695,500.00 11,204,349.19 6.500000 %
13,104.46
M-2 7609446G8 4,252,700.00 4,074,108.46 6.500000 %
4,765.03
M-3 7609446H6 4,252,700.00 4,074,108.46 6.500000 %
4,765.03
B-1 2,126,300.00 2,037,006.31 6.500000 %
2,382.46
B-2 638,000.00 611,207.29 6.500000 %
714.86
B-3 1,488,500.71 893,919.91 6.500000 %
1,045.51
- -----------------------------------------------------------------
- --------------
425,269,315.43 341,586,144.52
1,831,577.30
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 0.00 0.00 0.00 0.00
0.00
A-2 127,437.81 1,233,614.02 0.00 0.00
26,748,793.22
A-3 207,948.39 207,948.39 0.00 0.00
41,665,000.00
A-4 52,457.08 52,457.08 0.00 0.00
10,090,000.00
A-5 39,708.09 39,708.09 0.00 0.00
7,344,000.00
A-6 243,702.09 243,702.09 0.00 0.00
45,072,637.34
A-7 103,022.59 103,022.59 0.00 0.00
19,054,000.00
A-8 113,949.19 556,419.67 0.00 0.00
20,041,517.27
A-9 39,402.99 39,402.99 0.00 0.00
0.00
A-10 179,737.87 435,183.11 0.00 0.00
32,987,026.43
A-11 358,291.94 358,291.94 0.00 0.00
66,266,000.00
A-12 0.00 0.00 223,586.08 0.00
41,575,772.15
A-13 0.00 0.00 31,859.15 0.00
5,924,201.54
A-14 0.00 708.02 0.00 0.00
373,142.23
A-15 140,046.05 140,046.05 0.00 0.00
0.00
R-I 0.00 0.00 0.00 0.00
0.00
R-II 0.00 0.00 0.00 0.00
0.00
M-1 60,580.50 73,684.96 0.00 0.00
11,191,244.73
M-2 22,028.20 26,793.23 0.00 0.00
4,069,343.43
M-3 22,028.20 26,793.23 0.00 0.00
4,069,343.43
B-1 11,013.83 13,396.29 0.00 0.00
2,034,623.85
B-2 3,304.72 4,019.58 0.00 0.00
610,492.43
B-3 4,833.32 5,878.83 0.00 0.00
892,874.40
- -----------------------------------------------------------------
- --------------
1,729,492.86 3,561,070.16 255,445.23 0.00
340,010,012.45
=================================================================
==============
Run: 01/26/98 10:43:56
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S7
(POOL # 4148)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4148
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-2 484.307910 19.232830 2.215732 21.448562 0.000000
465.075080
A-3 1000.000000 0.000000 4.990961 4.990961 0.000000
1000.000000
A-4 1000.000000 0.000000 5.198918 5.198918 0.000000
1000.000000
A-5 1000.000000 0.000000 5.406875 5.406875 0.000000
1000.000000
A-6 991.980926 0.000000 5.363516 5.363516 0.000000
991.980926
A-7 1000.000000 0.000000 5.406875 5.406875 0.000000
1000.000000
A-8 408.177661 8.816963 2.270628 11.087591 0.000000
399.360698
A-10 765.602756 5.883124 4.139518 10.022642 0.000000
759.719632
A-11 1000.000000 0.000000 5.406874 5.406874 0.000000
1000.000000
A-12 1274.571140 0.000000 0.000000 0.000000 6.891446
1281.462586
A-13 1274.571142 0.000000 0.000000 0.000000 6.891445
1281.462587
A-14 781.435509 1.479929 0.000000 1.479929 0.000000
779.955579
R-I 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 958.005146 1.120470 5.179813 6.300283 0.000000
956.884676
M-2 958.005140 1.120472 5.179815 6.300287 0.000000
956.884669
M-3 958.005140 1.120472 5.179815 6.300287 0.000000
956.884669
B-1 958.005131 1.120472 5.179810 6.300282 0.000000
956.884659
B-2 958.005157 1.120470 5.179812 6.300282 0.000000
956.884687
B-3 600.550543 0.702398 3.247106 3.949504 0.000000
599.848152
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:43:57
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S7 (POOL
# 4148)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4148
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
67,160.06
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
36,246.77
SUBSERVICER ADVANCES THIS MONTH
55,977.33
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 19
5,038,496.75
(B) TWO MONTHLY PAYMENTS: 3
670,745.16
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
5
AGGREGATE PRINCIPAL BALANCE
2,391,013.44
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
340,010,012.45
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
1,223
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
1,176,577.48
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 93.29018910 % 5.67170800 %
1.03810250 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 93.26694940 % 5.68510658 %
1.04169810 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.4929 %
BANKRUPTCY AMOUNT AVAILABLE
142,572.00
FRAUD AMOUNT AVAILABLE
3,670,386.00
SPECIAL HAZARD AMOUNT AVAILABLE
3,670,386.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.34719609
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
303.65
POOL TRADING FACTOR:
79.95169181
.................................................................
...............
Run: 01/26/98 10:43:58
REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S8
(POOL # 4149)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4149
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 7609444Z8 17,088,000.00 9,181,751.61 6.000000 %
1,259,020.38
A-2 7609445A2 54,914,000.00 26,425,015.70 6.000000 %
948,612.32
A-3 7609445B0 15,096,000.00 7,465,344.84 6.000000 %
462,854.13
A-4 7609445C8 6,223,000.00 6,223,000.00 6.000000 %
0.00
A-5 7609445D6 9,515,000.00 9,251,423.55 6.000000 %
0.00
A-6 7609445E4 38,566,000.00 37,303,669.38 6.000000 %
0.00
A-7 7609445F1 5,917,000.00 5,410,802.13 5.540000 %
0.00
A-8 7609445G9 3,452,000.00 3,156,682.26 6.788476 %
0.00
A-9 7609445H7 0.00 0.00 0.321462 %
0.00
R 7609445J3 100.00 0.00 6.000000 %
0.00
M-1 7609445K0 775,800.00 640,431.63 6.000000 %
3,409.57
M-2 7609445L8 2,868,200.00 2,367,731.33 6.000000 %
12,605.49
B 620,201.82 511,983.59 6.000000 %
2,725.74
- -----------------------------------------------------------------
- --------------
155,035,301.82 107,937,836.02
2,689,227.63
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 45,583.98 1,304,604.36 0.00 0.00
7,922,731.23
A-2 131,190.37 1,079,802.69 0.00 0.00
25,476,403.38
A-3 37,062.66 499,916.79 0.00 0.00
7,002,490.71
A-4 30,894.88 30,894.88 0.00 0.00
6,223,000.00
A-5 45,929.88 45,929.88 0.00 0.00
9,251,423.55
A-6 185,198.85 185,198.85 0.00 0.00
37,303,669.38
A-7 24,803.15 24,803.15 0.00 0.00
5,410,802.13
A-8 17,731.22 17,731.22 0.00 0.00
3,156,682.26
A-9 28,710.34 28,710.34 0.00 0.00
0.00
R 0.00 0.00 0.00 0.00
0.00
M-1 3,179.51 6,589.08 0.00 0.00
637,022.06
M-2 11,754.91 24,360.40 0.00 0.00
2,355,125.84
B 2,541.80 5,267.54 0.00 0.00
509,257.85
- -----------------------------------------------------------------
- --------------
564,581.55 3,253,809.18 0.00 0.00
105,248,608.39
=================================================================
==============
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 537.321606 73.678627 2.667602 76.346229 0.000000
463.642979
A-2 481.207264 17.274508 2.389015 19.663523 0.000000
463.932756
A-3 494.524698 30.660713 2.455131 33.115844 0.000000
463.863985
A-4 1000.000000 0.000000 4.964628 4.964628 0.000000
1000.000000
A-5 972.298849 0.000000 4.827102 4.827102 0.000000
972.298849
A-6 967.268303 0.000000 4.802128 4.802128 0.000000
967.268303
A-7 914.450250 0.000000 4.191846 4.191846 0.000000
914.450250
A-8 914.450249 0.000000 5.136506 5.136506 0.000000
914.450249
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 825.511253 4.394908 4.098363 8.493271 0.000000
821.116344
M-2 825.511237 4.394913 4.098358 8.493271 0.000000
821.116324
B 825.511267 4.394908 4.098359 8.493267 0.000000
821.116359
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:43:59
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S8 (POOL
# 4149)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4149
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
22,509.85
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
11,700.08
SUBSERVICER ADVANCES THIS MONTH
3,196.09
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 2
306,713.90
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
0
AGGREGATE PRINCIPAL BALANCE
0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
105,248,608.39
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
462
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
2,114,580.73
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 96.73872790 % 2.78694000 %
0.47433190 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 96.67320470 % 2.84293346 %
0.48386180 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.3191 %
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
603,402.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,584,480.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
6.69588405
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
127.96
POOL TRADING FACTOR:
67.88686651
.................................................................
...............
Run: 01/26/98 10:43:59
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S9
(POOL # 4150)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4150
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 7609443W6 19,785,000.00 5,812,899.15 6.500000 %
525,631.01
A-2 7609443X4 70,702,000.00 24,579,043.50 6.500000 %
1,735,147.51
A-3 7609443Y2 11,213,000.00 11,213,000.00 6.500000 %
0.00
A-4 7609443Z9 81,754,000.00 81,754,000.00 6.500000 %
0.00
A-5 7609444A3 63,362,000.00 63,362,000.00 6.500000 %
0.00
A-6 7609444B1 17,598,000.00 17,598,000.00 6.500000 %
0.00
A-7 7609444C9 1,000,000.00 1,000,000.00 6.500000 %
0.00
A-8 7609444D7 29,500,000.00 28,222,823.29 6.500000 %
32,807.75
A-9 7609444E5 0.00 0.00 0.439093 %
0.00
R 7609444F2 100.00 0.00 6.500000 %
0.00
M-1 7609444G0 8,605,600.00 8,233,028.08 6.500000 %
9,570.52
M-2 7609444H8 3,129,000.00 2,993,532.69 6.500000 %
3,479.85
M-3 7609444J4 3,129,000.00 2,993,532.69 6.500000 %
3,479.85
B-1 1,251,600.00 1,197,413.09 6.500000 %
1,391.94
B-2 625,800.00 598,706.54 6.500000 %
695.97
B-3 1,251,647.88 1,108,897.52 6.500000 %
1,289.03
- -----------------------------------------------------------------
- --------------
312,906,747.88 250,666,876.55
2,313,493.43
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 31,403.81 557,034.82 0.00 0.00
5,287,268.14
A-2 132,786.67 1,867,934.18 0.00 0.00
22,843,895.99
A-3 60,577.49 60,577.49 0.00 0.00
11,213,000.00
A-4 441,670.62 441,670.62 0.00 0.00
81,754,000.00
A-5 342,309.04 342,309.04 0.00 0.00
63,362,000.00
A-6 95,072.04 95,072.04 0.00 0.00
17,598,000.00
A-7 5,402.44 5,402.44 0.00 0.00
1,000,000.00
A-8 152,471.95 185,279.70 0.00 0.00
28,190,015.54
A-9 91,480.64 91,480.64 0.00 0.00
0.00
R 0.00 0.00 0.00 0.00
0.00
M-1 44,478.39 54,048.91 0.00 0.00
8,223,457.56
M-2 16,172.37 19,652.22 0.00 0.00
2,990,052.84
M-3 16,172.37 19,652.22 0.00 0.00
2,990,052.84
B-1 6,468.95 7,860.89 0.00 0.00
1,196,021.15
B-2 3,234.47 3,930.44 0.00 0.00
598,010.57
B-3 5,990.73 7,279.76 0.00 0.00
1,107,608.49
- -----------------------------------------------------------------
- --------------
1,445,691.98 3,759,185.41 0.00 0.00
248,353,383.12
=================================================================
==============
Run: 01/26/98 10:43:59
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S9
(POOL # 4150)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4150
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 293.803343 26.567147 1.587253 28.154400 0.000000
267.236196
A-2 347.642832 24.541703 1.878118 26.419821 0.000000
323.101129
A-3 1000.000000 0.000000 5.402434 5.402434 0.000000
1000.000000
A-4 1000.000000 0.000000 5.402434 5.402434 0.000000
1000.000000
A-5 1000.000000 0.000000 5.402434 5.402434 0.000000
1000.000000
A-6 1000.000000 0.000000 5.402434 5.402434 0.000000
1000.000000
A-7 1000.000000 0.000000 5.402440 5.402440 0.000000
1000.000000
A-8 956.705874 1.112127 5.168541 6.280668 0.000000
955.593747
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 956.705875 1.112127 5.168540 6.280667 0.000000
955.593748
M-2 956.705877 1.112128 5.168543 6.280671 0.000000
955.593749
M-3 956.705877 1.112128 5.168543 6.280671 0.000000
955.593749
B-1 956.705888 1.112128 5.168544 6.280672 0.000000
955.593760
B-2 956.705880 1.112128 5.168536 6.280664 0.000000
955.593752
B-3 885.950064 1.029850 4.786290 5.816140 0.000000
884.920198
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:44:00
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S9 (POOL
# 4150)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4150
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
52,524.39
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
26,410.89
SUBSERVICER ADVANCES THIS MONTH
37,779.99
MASTER SERVICER ADVANCES THIS MONTH
843.70
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 16
3,904,580.27
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1
343,135.56
FORECLOSURES
NUMBER OF LOANS
4
AGGREGATE PRINCIPAL BALANCE
1,251,828.33
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
248,353,383.12
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
889
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
122,955.69
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
2,022,104.61
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 93.16817970 % 5.67290500 %
1.15891550 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 93.11255470 % 5.71909392 %
1.16835140 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.4391 %
BANKRUPTCY AMOUNT AVAILABLE
116,802.00
FRAUD AMOUNT AVAILABLE
2,671,692.00
SPECIAL HAZARD AMOUNT AVAILABLE
3,359,024.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.31630962
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
303.97
POOL TRADING FACTOR:
79.36977544
.................................................................
...............
Run: 01/26/98 10:44:01
REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S10
(POOL # 4151)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4151
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 7609444K1 31,032,000.00 0.00 6.500000 %
0.00
A-2 7609444L9 29,271,000.00 11,620,642.95 6.000000 %
1,369,042.74
A-3 7609444M7 28,657,000.00 28,657,000.00 6.350000 %
0.00
A-4 7609444N5 4,730,000.00 4,730,000.00 6.500000 %
0.00
A-5 7609444P0 0.00 0.00 6.500000 %
0.00
A-6 7609444Q8 25,586,000.00 24,935,106.59 6.500000 %
0.00
A-7 7609444R6 11,221,052.00 10,500,033.66 6.207000 %
0.00
A-8 7609444S4 5,178,948.00 4,846,170.25 7.134366 %
0.00
A-9 7609444T2 16,947,000.00 16,947,000.00 6.500000 %
0.00
A-10 7609444U9 0.00 0.00 0.198393 %
0.00
R-I 7609444V7 100.00 0.00 6.500000 %
0.00
R-II 7609444W5 100.00 0.00 6.500000 %
0.00
M-1 7609444X3 785,000.00 650,615.70 6.500000 %
3,479.75
M-2 7609444Y1 2,903,500.00 2,406,449.30 6.500000 %
12,870.66
B 627,984.63 520,479.79 6.500000 %
2,783.73
- -----------------------------------------------------------------
- --------------
156,939,684.63 105,813,498.24
1,388,176.88
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 0.00 0.00 0.00 0.00
0.00
A-2 57,862.21 1,426,904.95 0.00 0.00
10,251,600.21
A-3 151,014.30 151,014.30 0.00 0.00
28,657,000.00
A-4 25,514.56 25,514.56 0.00 0.00
4,730,000.00
A-5 8,389.12 8,389.12 0.00 0.00
0.00
A-6 134,504.93 134,504.93 0.00 0.00
24,935,106.59
A-7 54,086.15 54,086.15 0.00 0.00
10,500,033.66
A-8 28,692.45 28,692.45 0.00 0.00
4,846,170.25
A-9 91,415.49 91,415.49 0.00 0.00
16,947,000.00
A-10 17,421.36 17,421.36 0.00 0.00
0.00
R-I 1.88 1.88 0.00 0.00
0.00
R-II 0.00 0.00 0.00 0.00
0.00
M-1 3,509.55 6,989.30 0.00 0.00
647,135.95
M-2 12,980.86 25,851.52 0.00 0.00
2,393,578.64
B 2,807.59 5,591.32 0.00 0.00
517,696.06
- -----------------------------------------------------------------
- --------------
588,200.45 1,976,377.33 0.00 0.00
104,425,321.36
=================================================================
==============
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-2 397.001911 46.771301 1.976776 48.748077 0.000000
350.230611
A-3 1000.000000 0.000000 5.269718 5.269718 0.000000
1000.000000
A-4 1000.000000 0.000000 5.394199 5.394199 0.000000
1000.000000
A-6 974.560564 0.000000 5.256974 5.256974 0.000000
974.560564
A-7 935.744141 0.000000 4.820061 4.820061 0.000000
935.744141
A-8 935.744141 0.000000 5.540208 5.540208 0.000000
935.744142
A-9 1000.000000 0.000000 5.394199 5.394199 0.000000
1000.000000
R-I 0.000000 0.000000 18.810000 18.810000 0.000000
0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 828.809809 4.432803 4.470764 8.903567 0.000000
824.377006
M-2 828.809816 4.432809 4.470763 8.903572 0.000000
824.377007
B 828.809759 4.432800 4.470778 8.903578 0.000000
824.376960
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:44:02
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S10 (POOL
# 4151)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4151
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
23,520.74
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
11,407.73
SUBSERVICER ADVANCES THIS MONTH
20,577.36
MASTER SERVICER ADVANCES THIS MONTH
2,499.87
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 8
1,944,863.12
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
0
AGGREGATE PRINCIPAL BALANCE
0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
104,425,321.36
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
488
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
231,388.75
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
822,243.87
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 96.61900910 % 2.88910700 %
0.49188410 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 96.59238720 % 2.91185562 %
0.49575720 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.1985 %
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
593,921.00
SPECIAL HAZARD AMOUNT AVAILABLE
2,164,647.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.09227948
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
127.32
POOL TRADING FACTOR:
66.53850593
.................................................................
...............
Run: 01/26/98 10:44:02
REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S11
(POOL # 4152)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4152
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 7609446X1 167,000,000.00 103,936,605.37 6.989001 %
2,376,125.71
A-2 760947LS8 99,787,000.00 62,104,922.37 6.989001 %
1,419,799.14
A-3 7609446Y9 100,000,000.00 129,071,510.68 6.989001 %
0.00
A-4 7609446Z6 0.00 0.00 0.133000 %
0.00
R 7609447A0 100.00 0.00 6.989001 %
0.00
M-1 7609447B8 10,702,300.00 10,259,327.33 6.989001 %
11,727.31
M-2 7609447C6 3,891,700.00 3,730,620.88 6.989001 %
4,264.43
M-3 7609447D4 3,891,700.00 3,730,620.88 6.989001 %
4,264.43
B-1 1,751,300.00 1,678,812.94 6.989001 %
1,919.03
B-2 778,400.00 746,181.70 6.989001 %
852.95
B-3 1,362,164.15 1,302,767.78 6.989001 %
1,489.18
- -----------------------------------------------------------------
- --------------
389,164,664.15 316,561,369.93
3,820,442.18
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 602,429.03 2,978,554.74 0.00 0.00
101,560,479.66
A-2 359,967.58 1,779,766.72 0.00 0.00
60,685,123.23
A-3 0.00 0.00 748,113.96 0.00
129,819,624.64
A-4 34,916.59 34,916.59 0.00 0.00
0.00
R 0.00 0.00 0.00 0.00
0.00
M-1 59,464.29 71,191.60 0.00 0.00
10,247,600.02
M-2 21,623.13 25,887.56 0.00 0.00
3,726,356.45
M-3 21,623.13 25,887.56 0.00 0.00
3,726,356.45
B-1 9,730.60 11,649.63 0.00 0.00
1,676,893.91
B-2 4,324.96 5,177.91 0.00 0.00
745,328.75
B-3 7,551.00 9,040.18 0.00 0.00
1,301,278.60
- -----------------------------------------------------------------
- --------------
1,121,630.31 4,942,072.49 748,113.96 0.00
313,489,041.71
=================================================================
==============
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 622.374882 14.228298 3.607359 17.835657 0.000000
608.146585
A-2 622.374882 14.228298 3.607359 17.835657 0.000000
608.146585
A-3 1290.715107 0.000000 0.000000 0.000000 7.481140
1298.196246
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 958.609582 1.095775 5.556216 6.651991 0.000000
957.513807
M-2 958.609574 1.095776 5.556217 6.651993 0.000000
957.513799
M-3 958.609574 1.095776 5.556217 6.651993 0.000000
957.513799
B-1 958.609570 1.095775 5.556215 6.651990 0.000000
957.513796
B-2 958.609584 1.095773 5.556218 6.651991 0.000000
957.513810
B-3 956.395586 1.093246 5.543385 6.636631 0.000000
955.302340
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:44:03
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S11 (POOL
# 4152)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4152
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
59,829.40
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
21,452.28
SUBSERVICER ADVANCES THIS MONTH
33,712.77
MASTER SERVICER ADVANCES THIS MONTH
2,238.20
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 18
3,776,683.22
(B) TWO MONTHLY PAYMENTS: 2
113,673.74
(C) THREE OR MORE MONTHLY PAYMENTS: 1
153,793.91
FORECLOSURES
NUMBER OF LOANS
3
AGGREGATE PRINCIPAL BALANCE
721,186.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
313,489,041.71
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
1,253
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
289,123.64
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
2,710,470.77
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 93.22458980 % 5.59783100 %
1.17757970 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 93.16600860 % 5.64623019 %
1.18776120 %
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
1,679,354.00
SPECIAL HAZARD AMOUNT AVAILABLE
3,358,708.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.42899327
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
304.18
POOL TRADING FACTOR:
80.55434385
.................................................................
...............
Run: 01/26/98 10:44:04
REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S12
(POOL # 4153)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4153
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760947AA9 43,484,000.00 8,742,278.95 6.500000 %
1,150,603.03
A-2 760947AB7 16,923,000.00 16,923,000.00 6.500000 %
0.00
A-3 760947AC5 28,000,000.00 12,020,917.56 6.500000 %
529,207.54
A-4 760947AD3 73,800,000.00 68,223,375.96 6.500000 %
309,417.27
A-5 760947AE1 13,209,000.00 16,744,152.81 6.500000 %
0.00
A-6 760947AF8 1,749,506.64 1,192,616.62 0.000000 %
16,292.96
A-7 760947AG6 0.00 0.00 0.045000 %
0.00
A-8 760947AH4 0.00 0.00 0.215872 %
0.00
R 760947AJ0 100.00 0.00 6.500000 %
0.00
M-1 760947AK7 909,200.00 757,810.79 6.500000 %
4,015.05
M-2 760947AL5 2,907,400.00 2,423,294.15 6.500000 %
12,839.15
B 726,864.56 605,835.66 6.500000 %
3,209.84
- -----------------------------------------------------------------
- --------------
181,709,071.20 127,633,282.50
2,025,584.84
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 46,980.48 1,197,583.51 0.00 0.00
7,591,675.92
A-2 90,943.18 90,943.18 0.00 0.00
16,923,000.00
A-3 64,599.68 593,807.22 0.00 0.00
11,491,710.02
A-4 366,628.29 676,045.56 0.00 0.00
67,913,958.69
A-5 0.00 0.00 89,982.06 0.00
16,834,134.87
A-6 0.00 16,292.96 0.00 0.00
1,176,323.66
A-7 4,748.50 4,748.50 0.00 0.00
0.00
A-8 22,779.27 22,779.27 0.00 0.00
0.00
R 0.00 0.00 0.00 0.00
0.00
M-1 4,072.43 8,087.48 0.00 0.00
753,795.74
M-2 13,022.64 25,861.79 0.00 0.00
2,410,455.00
B 3,255.72 6,465.56 0.00 0.00
602,625.82
- -----------------------------------------------------------------
- --------------
617,030.19 2,642,615.03 89,982.06 0.00
125,697,679.72
=================================================================
==============
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 201.045878 26.460377 1.080408 27.540785 0.000000
174.585501
A-2 1000.000000 0.000000 5.373940 5.373940 0.000000
1000.000000
A-3 429.318484 18.900269 2.307131 21.207400 0.000000
410.418215
A-4 924.435989 4.192646 4.967863 9.160509 0.000000
920.243343
A-5 1267.632130 0.000000 0.000000 0.000000 6.812178
1274.444308
A-6 681.687393 9.312888 0.000000 9.312888 0.000000
672.374504
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 833.491850 4.416025 4.479136 8.895161 0.000000
829.075825
M-2 833.491831 4.416025 4.479136 8.895161 0.000000
829.075807
B 833.491813 4.416022 4.479129 8.895151 0.000000
829.075805
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:44:04
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S12 (POOL
# 4153)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4153
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
23,843.21
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
11,185.69
SUBSERVICER ADVANCES THIS MONTH
8,793.68
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 4
643,798.35
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
1
AGGREGATE PRINCIPAL BALANCE
224,200.40
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
125,697,679.72
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
570
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
1,259,330.35
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 97.00496630 % 2.51588800 %
0.47914620 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 96.97491520 % 2.51735016 %
0.48395380 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.2161 %
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
703,633.00
SPECIAL HAZARD AMOUNT AVAILABLE
896,783.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.00621116
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
128.26
POOL TRADING FACTOR:
69.17523649
.................................................................
...............
Run: 01/26/98 10:44:06
REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S13
(POOL # 4154)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4154
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760947AR2 205,217,561.00 102,028,399.47 7.000000 %
3,826,673.89
A-2 760947AS0 49,338,300.00 49,338,300.00 7.000000 %
0.00
A-3 760947AT8 12,500,000.00 7,432,882.24 7.000000 %
187,909.34
A-4 760947BA8 100,000,000.00 128,407,068.71 7.000000 %
0.00
A-5 760947AU5 2,381,928.79 2,030,094.40 0.000000 %
11,609.10
A-6 760947AV3 0.00 0.00 0.350074 %
0.00
R 760947AW1 100.00 0.00 7.000000 %
0.00
M-1 760947AX9 11,822,000.00 11,336,532.84 7.000000 %
16,045.39
M-2 760947AY7 3,940,650.00 3,778,828.28 7.000000 %
5,348.44
M-3 760947AZ4 3,940,700.00 3,778,876.24 7.000000 %
5,348.51
B-1 2,364,500.00 2,267,402.45 7.000000 %
3,209.21
B-2 788,200.00 755,832.79 7.000000 %
1,069.78
B-3 1,773,245.53 1,495,083.54 7.000000 %
2,116.10
- -----------------------------------------------------------------
- --------------
394,067,185.32 312,649,300.96
4,059,329.76
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 594,977.92 4,421,651.81 0.00 0.00
98,201,725.58
A-2 287,715.96 287,715.96 0.00 0.00
49,338,300.00
A-3 43,344.80 231,254.14 0.00 0.00
7,244,972.90
A-4 0.00 0.00 748,804.95 0.00
129,155,873.66
A-5 0.00 11,609.10 0.00 0.00
2,018,485.30
A-6 91,179.83 91,179.83 0.00 0.00
0.00
R 0.00 0.00 0.00 0.00
0.00
M-1 66,108.91 82,154.30 0.00 0.00
11,320,487.45
M-2 22,036.21 27,384.65 0.00 0.00
3,773,479.84
M-3 22,036.49 27,385.00 0.00 0.00
3,773,527.73
B-1 13,222.34 16,431.55 0.00 0.00
2,264,193.24
B-2 4,407.63 5,477.41 0.00 0.00
754,763.01
B-3 8,718.57 10,834.67 0.00 0.00
1,482,685.29
- -----------------------------------------------------------------
- --------------
1,153,748.66 5,213,078.42 748,804.95 0.00
309,328,494.00
=================================================================
==============
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 497.171874 18.646912 2.899254 21.546166 0.000000
478.524962
A-2 1000.000000 0.000000 5.831493 5.831493 0.000000
1000.000000
A-3 594.630579 15.032747 3.467584 18.500331 0.000000
579.597832
A-4 1284.070687 0.000000 0.000000 0.000000 7.488050
1291.558737
A-5 852.290131 4.873823 0.000000 4.873823 0.000000
847.416308
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 958.935277 1.357248 5.592024 6.949272 0.000000
957.578028
M-2 958.935272 1.357248 5.592024 6.949272 0.000000
957.578024
M-3 958.935275 1.357249 5.592024 6.949273 0.000000
957.578027
B-1 958.935272 1.357247 5.592024 6.949271 0.000000
957.578025
B-2 958.935283 1.357244 5.592020 6.949264 0.000000
957.578039
B-3 843.133968 1.193349 4.916730 6.110079 0.000000
836.142127
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:44:07
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S13 (POOL
# 4154)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4154
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
53,605.39
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
13,286.38
SUBSERVICER ADVANCES THIS MONTH
52,466.99
MASTER SERVICER ADVANCES THIS MONTH
1,261.67
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 14
3,158,696.69
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 3
1,171,794.04
FORECLOSURES
NUMBER OF LOANS
8
AGGREGATE PRINCIPAL BALANCE
2,828,466.03
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
309,328,494.00
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
1,184
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
166,721.81
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
2,742,332.14
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 92.46261800 % 6.08276500 %
1.45461670 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 92.39558230 % 6.09950114 %
1.46485350 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.3493 %
BANKRUPTCY AMOUNT AVAILABLE
106,235.00
FRAUD AMOUNT AVAILABLE
3,301,204.00
SPECIAL HAZARD AMOUNT AVAILABLE
3,301,204.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.59039016
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
304.09
POOL TRADING FACTOR:
78.49638476
.................................................................
...............
Run: 01/26/98 10:44:10
REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S14
(POOL # 4155)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4155
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760947BB6 150,068,000.00 104,267,104.74 6.500000 %
1,219,140.74
A-2 760947BC4 1,321,915.43 975,392.08 0.000000 %
15,340.85
A-3 760947BD2 0.00 0.00 0.300217 %
0.00
R 760947BE0 100.00 0.00 6.500000 %
0.00
M-1 760947BF7 1,168,000.00 975,467.77 6.500000 %
5,217.14
M-2 760947BG5 2,491,000.00 2,080,385.39 6.500000 %
11,126.61
B 622,704.85 520,058.64 6.500000 %
2,781.45
- -----------------------------------------------------------------
- --------------
155,671,720.28 108,818,408.62
1,253,606.79
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 564,414.61 1,783,555.35 0.00 0.00
103,047,964.00
A-2 0.00 15,340.85 0.00 0.00
960,051.23
A-3 27,206.66 27,206.66 0.00 0.00
0.00
R 0.00 0.00 0.00 0.00
0.00
M-1 5,280.36 10,497.50 0.00 0.00
970,250.63
M-2 11,261.46 22,388.07 0.00 0.00
2,069,258.78
B 2,815.16 5,596.61 0.00 0.00
517,277.19
- -----------------------------------------------------------------
- --------------
610,978.25 1,864,585.04 0.00 0.00
107,564,801.83
=================================================================
==============
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 694.799056 8.123922 3.761059 11.884981 0.000000
686.675134
A-2 737.862694 11.605016 0.000000 11.605016 0.000000
726.257678
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 835.160762 4.466729 4.520856 8.987585 0.000000
830.694033
M-2 835.160735 4.466724 4.520859 8.987583 0.000000
830.694010
B 835.160735 4.466723 4.520858 8.987581 0.000000
830.694012
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:44:11
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S14 (POOL
# 4155)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4155
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
20,906.34
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
4,664.43
SUBSERVICER ADVANCES THIS MONTH
2,898.57
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 1
212,654.54
(B) TWO MONTHLY PAYMENTS: 1
61,103.21
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
0
AGGREGATE PRINCIPAL BALANCE
0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
107,564,801.83
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
495
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
671,630.92
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 96.68415080 % 2.83361200 %
0.48223670 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 96.66357590 % 2.82574723 %
0.48522900 %
CLASS A-3 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.3003 %
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
580,439.00
SPECIAL HAZARD AMOUNT AVAILABLE
854,579.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.03916041
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
128.21
POOL TRADING FACTOR:
69.09720124
.................................................................
...............
Run: 01/26/98 10:44:13
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S15
(POOL # 4156)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4156
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760947BR1 26,000,000.00 6,554,488.32 7.750000 %
590,282.70
A-2 760947BS9 40,324,000.00 21,017,810.65 7.750000 %
801,475.87
A-3 760947BT7 6,500,000.00 6,500,000.00 7.750000 %
0.00
A-4 760947BU4 5,000,000.00 1,289,982.46 7.750000 %
154,017.42
A-5 760947BV2 15,371,000.00 15,371,000.00 7.750000 %
0.00
A-6 760947BW0 19,487,000.00 13,611,038.31 7.750000 %
0.00
A-7 760947BX8 21,500,000.00 27,990,276.77 7.750000 %
0.00
A-8 760947BY6 15,537,000.00 3,993,700.15 7.750000 %
359,663.79
A-9 760947BZ3 2,074,847.12 1,751,302.28 0.000000 %
2,694.25
A-10 760947CE9 0.00 0.00 0.316026 %
0.00
R 760947CA7 355,000.00 32,104.29 7.750000 %
574.82
M-1 760947CB5 4,463,000.00 4,302,660.13 7.750000 %
4,514.42
M-2 760947CC3 2,028,600.00 1,955,719.55 7.750000 %
2,051.97
M-3 760947CD1 1,623,000.00 1,564,691.31 7.750000 %
1,641.70
B-1 974,000.00 939,007.61 7.750000 %
985.22
B-2 324,600.00 312,938.25 7.750000 %
328.34
B-3 730,456.22 623,899.23 7.750000 %
654.60
- -----------------------------------------------------------------
- --------------
162,292,503.34 107,810,619.31
1,918,885.10
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 42,315.11 632,597.81 0.00 0.00
5,964,205.62
A-2 135,688.86 937,164.73 0.00 0.00
20,216,334.78
A-3 41,963.35 41,963.35 0.00 0.00
6,500,000.00
A-4 8,328.00 162,345.42 0.00 0.00
1,135,965.04
A-5 99,233.62 99,233.62 0.00 0.00
15,371,000.00
A-6 87,871.48 87,871.48 0.00 0.00
13,611,038.31
A-7 0.00 0.00 180,702.40 0.00
28,170,979.17
A-8 25,782.93 385,446.72 0.00 0.00
3,634,036.36
A-9 0.00 2,694.25 0.00 0.00
1,748,608.03
A-10 28,381.77 28,381.77 0.00 0.00
0.00
R 207.26 782.08 0.00 0.00
31,529.47
M-1 27,777.54 32,291.96 0.00 0.00
4,298,145.71
M-2 12,625.93 14,677.90 0.00 0.00
1,953,667.58
M-3 10,101.49 11,743.19 0.00 0.00
1,563,049.61
B-1 6,062.13 7,047.35 0.00 0.00
938,022.39
B-2 2,020.30 2,348.64 0.00 0.00
312,609.91
B-3 4,027.83 4,682.43 0.00 0.00
623,244.63
- -----------------------------------------------------------------
- --------------
532,387.60 2,451,272.70 180,702.40 0.00
106,072,436.61
=================================================================
==============
Run: 01/26/98 10:44:13
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S15
(POOL # 4156)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4156
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 252.095705 22.703181 1.627504 24.330685 0.000000
229.392524
A-2 521.223357 19.875902 3.364965 23.240867 0.000000
501.347455
A-3 1000.000000 0.000000 6.455900 6.455900 0.000000
1000.000000
A-4 257.996492 30.803484 1.665600 32.469084 0.000000
227.193008
A-5 1000.000000 0.000000 6.455899 6.455899 0.000000
1000.000000
A-6 698.467610 0.000000 4.509236 4.509236 0.000000
698.467610
A-7 1301.873338 0.000000 0.000000 0.000000 8.404763
1310.278101
A-8 257.044484 23.148857 1.659454 24.808311 0.000000
233.895627
A-9 844.063287 1.298529 0.000000 1.298529 0.000000
842.764758
R 90.434620 1.619211 0.583831 2.203042 0.000000
88.815409
M-1 964.073522 1.011521 6.223961 7.235482 0.000000
963.062001
M-2 964.073524 1.011520 6.223962 7.235482 0.000000
963.062003
M-3 964.073512 1.011522 6.223962 7.235484 0.000000
963.061990
B-1 964.073522 1.011520 6.223953 7.235473 0.000000
963.062002
B-2 964.073475 1.011522 6.223968 7.235490 0.000000
963.061953
B-3 854.122688 0.896152 5.514129 6.410281 0.000000
853.226536
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:44:15
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S15 (POOL
# 4156)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4156
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
20,690.00
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
1,913.04
SUBSERVICER ADVANCES THIS MONTH
25,035.94
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 11
2,831,210.12
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
2
AGGREGATE PRINCIPAL BALANCE
443,223.78
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
106,072,436.61
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
416
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
1,624,997.91
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 90.85519660 % 7.37612800 %
1.76867540 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 90.71282180 % 7.36747750 %
1.79621180 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.3164 %
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
1,348,433.00
SPECIAL HAZARD AMOUNT AVAILABLE
2,074,617.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.23971061
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
303.11
POOL TRADING FACTOR:
65.35880243
.................................................................
...............
Run: 01/26/98 10:46:57
REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S16
(POOL # 4157)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4157
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-I 760947BH3 25,878,300.00 17,618,127.08 6.500000 %
315,448.53
A-II 760947BJ9 22,971,650.00 15,308,007.69 7.000000 %
165,345.51
A-II 760947BK6 31,478,830.00 18,800,250.60 7.500000 %
112,897.73
IO 760947BL4 0.00 0.00 0.330759 %
0.00
R-I 760947BM2 100.00 0.00 6.500000 %
0.00
R-II 760947BN0 100.00 0.00 6.500000 %
0.00
M-1 760947BP5 1,040,530.00 885,860.96 7.038446 %
4,457.12
M-2 760947BQ3 1,539,985.00 1,311,074.76 7.038446 %
6,596.53
B 332,976.87 283,481.72 7.038446 %
1,426.31
- -----------------------------------------------------------------
- --------------
83,242,471.87 54,206,802.81
606,171.73
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-I 95,376.32 410,824.85 0.00 0.00
17,302,678.55
A-II 89,245.06 254,590.57 0.00 0.00
15,142,662.18
A-III 117,433.61 230,331.34 0.00 0.00
18,687,352.87
IO 14,932.52 14,932.52 0.00 0.00
0.00
R-I 0.00 0.00 0.00 0.00
0.00
R-II 0.00 0.00 0.00 0.00
0.00
M-1 5,192.89 9,650.01 0.00 0.00
881,403.84
M-2 7,685.49 14,282.02 0.00 0.00
1,304,478.23
B 1,661.77 3,088.08 0.00 0.00
282,055.41
- -----------------------------------------------------------------
- --------------
331,527.66 937,699.39 0.00 0.00
53,600,631.08
=================================================================
==============
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-I 680.806973 12.189693 3.685571 15.875264 0.000000
668.617280
A-II 666.386946 7.197807 3.885009 11.082816 0.000000
659.189139
A-II 597.234732 3.586465 3.730558 7.317023 0.000000
593.648267
R-I 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 851.355521 4.283506 4.990624 9.274130 0.000000
847.072015
M-2 851.355539 4.283506 4.990627 9.274133 0.000000
847.072033
B 851.355591 4.283505 4.990634 9.274139 0.000000
847.072086
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:46:58
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S16 (POOL
# 4157)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4157
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
9,807.14
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
1,569.58
SUBSERVICER ADVANCES THIS MONTH
14,108.11
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 4
1,310,280.79
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
0
AGGREGATE PRINCIPAL BALANCE
0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
53,600,631.07
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
286
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
333,015.91
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 95.42415840 % 4.05287800 %
0.52296340 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 95.39569330 % 4.07809018 %
0.52621660 %
CLASS IO - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.3314 %
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
689,639.00
SPECIAL HAZARD AMOUNT AVAILABLE
500,000.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.62671000
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
130.34
POOL TRADING FACTOR:
64.39096517
Run: 01/26/98 10:46:58
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S16 (POOL
# 4157)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4157
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
3,950.38
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
1,038.88
SUBSERVICER ADVANCES THIS MONTH
2,705.10
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 1
256,641.76
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
0
AGGREGATE PRINCIPAL BALANCE
0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
18,089,083.52
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
97
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
222,768.27
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 95.70548640 % 3.80370600 %
0.49080700 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 3.85054903 %
0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE
0.00
FRAUD AMOUNT AVAILABLE
0.00
SPECIAL HAZARD AMOUNT AVAILABLE
0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.04334696
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
128.04
POOL TRADING FACTOR:
67.45354285
Run: 01/26/98 10:46:58
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S16 (POOL
# 4158)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4158
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
2,693.66
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
868.09
SUBSERVICER ADVANCES THIS MONTH
4,653.51
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 1
441,810.59
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
0
AGGREGATE PRINCIPAL BALANCE
0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
15,847,722.97
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
79
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
89,617.81
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 95.57604500 % 3.91834300 %
0.50561190 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 3.94050149 %
0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE
0.00
FRAUD AMOUNT AVAILABLE
0.00
SPECIAL HAZARD AMOUNT AVAILABLE
0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.44728904
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
131.61
POOL TRADING FACTOR:
66.57358355
Run: 01/26/98 10:46:59
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S16 (POOL
# 4159)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4159
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
3,163.10
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
1,126.73
SUBSERVICER ADVANCES THIS MONTH
6,749.50
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 2
611,828.44
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
0
AGGREGATE PRINCIPAL BALANCE
0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
19,663,824.58
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
110
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
20,629.83
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 95.03937630 % 4.39368600 %
0.56693700 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 4.39829600 %
0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE
0.00
FRAUD AMOUNT AVAILABLE
0.00
SPECIAL HAZARD AMOUNT AVAILABLE
0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.30795554
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
131.42
POOL TRADING FACTOR:
60.28047997
.................................................................
...............
Run: 01/26/98 10:44:17
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S17
(POOL # 4160)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4160
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760947CF6 19,086,000.00 0.00 8.000000 %
0.00
A-2 760947CG4 28,854,000.00 4,638,940.73 8.000000 %
893,356.17
A-3 760947CH2 5,000,000.00 4,701,197.48 8.000000 %
135,034.94
A-4 760947CJ8 1,000,000.00 1,000,000.00 7.750000 %
0.00
A-5 760947CK5 1,000,000.00 1,000,000.00 8.250000 %
0.00
A-6 760947CL3 19,000,000.00 19,000,000.00 8.000000 %
0.00
A-7 760947CM1 49,847,000.00 13,484,795.92 8.000000 %
2,596,869.91
A-8 760947CN9 2,100,000.00 2,100,000.00 8.000000 %
0.00
A-9 760947CP4 13,566,000.00 13,566,000.00 8.000000 %
0.00
A-10 760947CQ2 50,737,000.00 50,737,000.00 8.000000 %
0.00
A-11 760947CR0 2,777,852.16 2,118,782.24 0.000000 %
24,301.57
A-12 760947CW9 0.00 0.00 0.326486 %
0.00
R 760947CS8 100.00 0.00 8.000000 %
0.00
M-1 760947CT6 5,660,500.00 5,460,988.63 8.000000 %
5,260.56
M-2 760947CU3 2,572,900.00 2,482,214.91 8.000000 %
2,391.11
M-3 760947CV1 2,058,400.00 1,985,849.16 8.000000 %
1,912.96
B-1 1,029,200.00 992,924.53 8.000000 %
956.48
B-2 617,500.00 595,735.45 8.000000 %
573.87
B-3 926,311.44 694,332.64 8.000000 %
668.86
- -----------------------------------------------------------------
- --------------
205,832,763.60 124,558,761.69
3,661,326.43
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 0.00 0.00 0.00 0.00
0.00
A-2 30,915.54 924,271.71 0.00 0.00
3,745,584.56
A-3 31,341.32 166,376.26 0.00 0.00
4,566,162.54
A-4 6,458.33 6,458.33 0.00 0.00
1,000,000.00
A-5 6,872.62 6,872.62 0.00 0.00
1,000,000.00
A-6 126,666.67 126,666.67 0.00 0.00
19,000,000.00
A-7 89,867.46 2,686,737.37 0.00 0.00
10,887,926.01
A-8 13,995.14 13,995.14 0.00 0.00
2,100,000.00
A-9 90,408.63 90,408.63 0.00 0.00
13,566,000.00
A-10 338,129.36 338,129.36 0.00 0.00
50,737,000.00
A-11 0.00 24,301.57 0.00 0.00
2,094,480.67
A-12 33,877.19 33,877.19 0.00 0.00
0.00
R 0.00 0.00 0.00 0.00
0.00
M-1 36,393.96 41,654.52 0.00 0.00
5,455,728.07
M-2 16,542.36 18,933.47 0.00 0.00
2,479,823.80
M-3 13,234.40 15,147.36 0.00 0.00
1,983,936.20
B-1 6,617.20 7,573.68 0.00 0.00
991,968.05
B-2 3,970.19 4,544.06 0.00 0.00
595,161.58
B-3 4,627.27 5,296.13 0.00 0.00
693,663.78
- -----------------------------------------------------------------
- --------------
849,917.64 4,511,244.07 0.00 0.00
120,897,435.26
=================================================================
==============
Run: 01/26/98 10:44:17
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S17
(POOL # 4160)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4160
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-2 160.772882 30.961259 1.071447 32.032706 0.000000
129.811623
A-3 940.239496 27.006988 6.268264 33.275252 0.000000
913.232508
A-4 1000.000000 0.000000 6.458330 6.458330 0.000000
1000.000000
A-5 1000.000000 0.000000 6.872620 6.872620 0.000000
1000.000000
A-6 1000.000000 0.000000 6.666667 6.666667 0.000000
1000.000000
A-7 270.523721 52.096814 1.802866 53.899680 0.000000
218.426907
A-8 1000.000000 0.000000 6.664352 6.664352 0.000000
1000.000000
A-9 1000.000000 0.000000 6.664354 6.664354 0.000000
1000.000000
A-10 1000.000000 0.000000 6.664355 6.664355 0.000000
1000.000000
A-11 762.741182 8.748331 0.000000 8.748331 0.000000
753.992851
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 964.753755 0.929345 6.429460 7.358805 0.000000
963.824410
M-2 964.753745 0.929344 6.429461 7.358805 0.000000
963.824401
M-3 964.753770 0.929343 6.429460 7.358803 0.000000
963.824427
B-1 964.753721 0.929343 6.429460 7.358803 0.000000
963.824378
B-2 964.753765 0.929344 6.429457 7.358801 0.000000
963.824421
B-3 749.567165 0.722057 4.995372 5.717429 0.000000
748.845097
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:44:19
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S17 (POOL
# 4160)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4160
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
23,020.92
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
0.00
SUBSERVICER ADVANCES THIS MONTH
30,838.18
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 9
2,079,230.33
(B) TWO MONTHLY PAYMENTS: 5
1,471,040.14
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
2
AGGREGATE PRINCIPAL BALANCE
450,478.02
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
120,897,435.26
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
512
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
3,540,974.35
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 90.02609660 % 8.10932200 %
1.86458100 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 89.73065820 % 8.20487883 %
1.91981200 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.3182 %
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
1,371,073.00
SPECIAL HAZARD AMOUNT AVAILABLE
2,225,420.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.45380005
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
303.45
POOL TRADING FACTOR:
58.73575865
.................................................................
...............
Run: 01/26/98 10:44:21
REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S18
(POOL # 4161)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4161
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760947CX7 20,960,000.00 0.00 8.000000 %
0.00
A-2 760947CY5 21,457,000.00 0.00 8.000000 %
0.00
A-3 760947CZ2 8,555,000.00 0.00 8.000000 %
0.00
A-4 760947DA6 48,771,000.00 47,075,348.13 8.000000 %
4,236,688.32
A-5 760947DJ7 15,500,000.00 15,500,000.00 8.000000 %
0.00
A-6 760947DB4 10,000,000.00 10,000,000.00 8.000000 %
0.00
A-7 760947DC2 1,364,277.74 1,205,593.88 0.000000 %
33,556.89
A-8 760947DD0 0.00 0.00 0.347047 %
0.00
R 760947DE8 160,000.00 14,471.30 8.000000 %
844.78
M-1 760947DF5 4,067,400.00 3,946,472.58 8.000000 %
3,875.50
M-2 760947DG3 1,355,800.00 1,315,490.83 8.000000 %
1,291.83
M-3 760947DH1 1,694,700.00 1,644,315.05 8.000000 %
1,614.74
B-1 611,000.00 592,834.44 8.000000 %
582.17
B-2 474,500.00 460,392.69 8.000000 %
452.11
B-3 610,170.76 502,300.54 8.000000 %
493.27
- -----------------------------------------------------------------
- --------------
135,580,848.50 82,257,219.44
4,279,399.61
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 0.00 0.00 0.00 0.00
0.00
A-2 0.00 0.00 0.00 0.00
0.00
A-3 0.00 0.00 0.00 0.00
0.00
A-4 310,424.34 4,547,112.66 0.00 0.00
42,838,659.81
A-5 102,210.12 102,210.12 0.00 0.00
15,500,000.00
A-6 66,666.67 66,666.67 0.00 0.00
10,000,000.00
A-7 0.00 33,556.89 0.00 0.00
1,172,036.99
A-8 23,530.69 23,530.69 0.00 0.00
0.00
R 95.43 940.21 0.00 0.00
13,626.52
M-1 26,023.84 29,899.34 0.00 0.00
3,942,597.08
M-2 8,674.61 9,966.44 0.00 0.00
1,314,199.00
M-3 10,842.94 12,457.68 0.00 0.00
1,642,700.31
B-1 3,909.27 4,491.44 0.00 0.00
592,252.27
B-2 3,035.92 3,488.03 0.00 0.00
459,940.58
B-3 3,312.27 3,805.54 0.00 0.00
501,807.27
- -----------------------------------------------------------------
- --------------
558,726.10 4,838,125.71 0.00 0.00
77,977,819.83
=================================================================
==============
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-4 965.232374 86.869007 6.364937 93.233944 0.000000
878.363368
A-5 1000.000000 0.000000 6.594201 6.594201 0.000000
1000.000000
A-6 1000.000000 0.000000 6.666667 6.666667 0.000000
1000.000000
A-7 883.686543 24.596817 0.000000 24.596817 0.000000
859.089726
R 90.445625 5.279875 0.596438 5.876313 0.000000
85.165750
M-1 970.269110 0.952820 6.398151 7.350971 0.000000
969.316291
M-2 970.269088 0.952818 6.398149 7.350967 0.000000
969.316271
M-3 970.269104 0.952818 6.398147 7.350965 0.000000
969.316286
B-1 970.269133 0.952815 6.398151 7.350966 0.000000
969.316318
B-2 970.269104 0.952813 6.398145 7.350958 0.000000
969.316291
B-3 823.213063 0.808364 5.428431 6.236795 0.000000
822.404649
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:44:22
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S18 (POOL
# 4161)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4161
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
15,746.20
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
0.00
SUBSERVICER ADVANCES THIS MONTH
17,253.33
MASTER SERVICER ADVANCES THIS MONTH
1,730.09
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 5
1,036,300.98
(B) TWO MONTHLY PAYMENTS: 3
599,680.72
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
2
AGGREGATE PRINCIPAL BALANCE
511,777.93
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
77,977,819.83
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
319
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
213,721.10
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
4,198,452.71
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 89.55997970 % 8.52083900 %
1.91918130 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 88.99367180 % 8.84802423 %
2.02328530 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.3523 %
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
865,522.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,648,849.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.53060808
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
304.70
POOL TRADING FACTOR:
57.51388982
.................................................................
...............
Run: 01/26/98 10:44:24
REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S19
(POOL # 4162)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4162
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A 760947DK4 75,339,000.00 31,039,794.75 8.160138 %
527,938.75
R 760947DP3 100.00 0.00 8.160138 %
0.00
M-1 760947DL2 12,120,000.00 4,993,453.76 8.160138 %
84,930.90
M-2 760947DM0 3,327,400.00 3,170,302.20 8.160138 %
2,587.19
M-3 760947DN8 2,139,000.00 2,038,010.60 8.160138 %
1,663.16
B-1 951,000.00 906,100.07 8.160138 %
739.44
B-2 142,700.00 135,962.67 8.160138 %
110.96
B-3 95,100.00 90,610.01 8.160138 %
73.94
B-4 950,747.29 331,493.32 8.160138 %
270.52
- -----------------------------------------------------------------
- --------------
95,065,047.29 42,705,727.38
618,314.86
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A 210,992.70 738,931.45 0.00 0.00
30,511,856.00
R 0.00 0.00 0.00 0.00
0.00
M-1 33,942.95 118,873.85 0.00 0.00
4,908,522.86
M-2 21,550.10 24,137.29 0.00 0.00
3,167,715.01
M-3 13,853.36 15,516.52 0.00 0.00
2,036,347.44
B-1 6,159.20 6,898.64 0.00 0.00
905,360.63
B-2 924.20 1,035.16 0.00 0.00
135,851.71
B-3 615.92 689.86 0.00 0.00
90,536.07
B-4 2,253.32 2,523.84 0.00 0.00
331,222.80
- -----------------------------------------------------------------
- --------------
290,291.75 908,606.61 0.00 0.00
42,087,412.52
=================================================================
==============
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A 412.001682 7.007509 2.800577 9.808086 0.000000
404.994173
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 412.001135 7.007500 2.800573 9.808073 0.000000
404.993635
M-2 952.786620 0.777541 6.476558 7.254099 0.000000
952.009079
M-3 952.786629 0.777541 6.476559 7.254100 0.000000
952.009088
B-1 952.786614 0.777539 6.476551 7.254090 0.000000
952.009075
B-2 952.786755 0.777575 6.476524 7.254099 0.000000
952.009180
B-3 952.786646 0.777497 6.476551 7.254048 0.000000
952.009148
B-4 348.666069 0.284534 2.370051 2.654585 0.000000
348.381535
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:44:25
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S19 (POOL
# 4162)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4162
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
13,172.68
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
1,994.31
SUBSERVICER ADVANCES THIS MONTH
33,760.17
MASTER SERVICER ADVANCES THIS MONTH
927.44
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 9
1,795,542.96
(B) TWO MONTHLY PAYMENTS: 4
585,863.63
(C) THREE OR MORE MONTHLY PAYMENTS: 3
415,635.97
FORECLOSURES
NUMBER OF LOANS
6
AGGREGATE PRINCIPAL BALANCE
1,504,222.14
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
42,087,412.52
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
272
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
125,758.94
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
583,463.98
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 72.68297870 % 23.88852100 %
3.42850050 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 72.49639300 % 24.02757667 %
3.47603030 %
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
579,317.00
SPECIAL HAZARD AMOUNT AVAILABLE
856,555.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.51754427
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
317.97
POOL TRADING FACTOR:
44.27222593
.................................................................
...............
Run: 01/26/98 10:44:26
REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S20
(POOL # 4163)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4163
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A 760947DQ1 100,003,900.00 31,970,382.27 8.198151 %
1,472,885.09
M-1 760947DR9 2,949,000.00 2,415,305.36 8.198151 %
111,273.84
M-2 760947DS7 1,876,700.00 1,537,064.65 8.198151 %
70,813.03
R 760947DT5 100.00 0.00 8.198151 %
0.00
B-1 1,072,500.00 878,404.57 8.198151 %
40,468.36
B-2 375,400.00 307,462.06 8.198151 %
14,164.87
B-3 965,295.81 714,041.96 8.198151 %
32,896.13
- -----------------------------------------------------------------
- --------------
107,242,895.81 37,822,660.87
1,742,501.32
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A 216,519.92 1,689,405.01 0.00 0.00
30,497,497.18
M-1 16,357.69 127,631.53 0.00 0.00
2,304,031.52
M-2 10,409.80 81,222.83 0.00 0.00
1,466,251.62
R 0.00 0.00 0.00 0.00
0.00
B-1 5,949.01 46,417.37 0.00 0.00
837,936.21
B-2 2,082.29 16,247.16 0.00 0.00
293,297.19
B-3 4,835.86 37,731.99 0.00 0.00
681,145.83
- -----------------------------------------------------------------
- --------------
256,154.57 1,998,655.89 0.00 0.00
36,080,159.55
=================================================================
==============
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A 319.691355 14.728276 2.165115 16.893391 0.000000
304.963078
M-1 819.025215 37.732737 5.546860 43.279597 0.000000
781.292479
M-2 819.025230 37.732738 5.546864 43.279602 0.000000
781.292492
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
B-1 819.025240 37.732737 5.546862 43.279599 0.000000
781.292504
B-2 819.025200 37.732738 5.546857 43.279595 0.000000
781.292461
B-3 739.713104 34.078807 5.009718 39.088525 0.000000
705.634297
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:44:27
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S20 (POOL
# 4163)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4163
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
8,657.49
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
0.00
SUBSERVICER ADVANCES THIS MONTH
12,672.06
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 6
898,153.68
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1
147,999.08
FORECLOSURES
NUMBER OF LOANS
1
AGGREGATE PRINCIPAL BALANCE
595,911.50
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
36,080,159.55
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
159
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
1,711,097.02
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 84.52705740 % 10.44974100 %
5.02320180 %
PREPAYMENT PERCENT 84.52705740 % 0.00000000 %
15.47294260 %
NEXT DISTRIBUTION 84.52705740 % 10.44974076 %
5.02320180 %
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
554,948.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,970,148.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.55197282
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
313.42
POOL TRADING FACTOR:
33.64340293
.................................................................
...............
Run: 01/26/98 10:44:29
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S1
(POOL # 4164)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4164
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760947EB3 38,811,257.00 15,020,434.52 7.850000 %
1,768,594.70
A-2 760947EC1 6,468,543.00 2,503,405.81 9.250000 %
294,765.79
A-3 760947ED9 8,732,000.00 8,732,000.00 8.250000 %
0.00
A-4 760947EE7 3,495,000.00 0.00 8.500000 %
0.00
A-5 760947EF4 2,910,095.00 0.00 8.500000 %
0.00
A-6 760947EG2 9,839,000.00 0.00 8.500000 %
0.00
A-7 760947EL1 45,746,137.00 15,607,111.23 0.000000 %
59,710.67
A-8 760947EH0 0.00 0.00 0.460653 %
0.00
R-I 760947EJ6 100.00 0.00 8.500000 %
0.00
R-II 760947EK3 100.00 0.00 8.500000 %
0.00
M-1 760947EM9 3,101,663.00 3,013,248.94 8.500000 %
2,192.56
M-2 760947EN7 1,860,998.00 1,807,949.55 8.500000 %
1,315.54
M-3 760947EP2 1,550,831.00 1,506,624.01 8.500000 %
1,096.28
B-1 760947EQ0 558,299.00 542,384.47 8.500000 %
394.66
B-2 760947ER8 248,133.00 241,059.88 8.500000 %
175.40
B-3 124,066.00 120,529.45 8.500000 %
87.70
B-4 620,337.16 578,510.66 8.500000 %
420.96
- -----------------------------------------------------------------
- --------------
124,066,559.16 49,673,258.52
2,128,754.26
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 97,544.41 1,866,139.11 0.00 0.00
13,251,839.82
A-2 19,156.81 313,922.60 0.00 0.00
2,208,640.02
A-3 59,596.11 59,596.11 0.00 0.00
8,732,000.00
A-4 0.00 0.00 0.00 0.00
0.00
A-5 0.00 0.00 0.00 0.00
0.00
A-6 0.00 0.00 0.00 0.00
0.00
A-7 117,681.83 177,392.50 0.00 0.00
15,547,400.56
A-8 14,197.38 14,197.38 0.00 0.00
0.00
R-I 0.00 0.00 0.00 0.00
0.00
R-II 0.00 0.00 0.00 0.00
0.00
M-1 21,188.70 23,381.26 0.00 0.00
3,011,056.38
M-2 12,713.22 14,028.76 0.00 0.00
1,806,634.01
M-3 10,594.34 11,690.62 0.00 0.00
1,505,527.73
B-1 3,813.96 4,208.62 0.00 0.00
541,989.81
B-2 1,695.10 1,870.50 0.00 0.00
240,884.48
B-3 847.54 935.24 0.00 0.00
120,441.75
B-4 4,067.99 4,488.95 0.00 0.00
578,089.70
- -----------------------------------------------------------------
- --------------
363,097.39 2,491,851.65 0.00 0.00
47,544,504.26
=================================================================
==============
Run: 01/26/98 10:44:29
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S1
(POOL # 4164)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4164
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 387.012318 45.569117 2.513302 48.082419 0.000000
341.443201
A-2 387.012316 45.569117 2.961534 48.530651 0.000000
341.443200
A-3 1000.000000 0.000000 6.825024 6.825024 0.000000
1000.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-5 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-6 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-7 341.167851 1.305261 2.572498 3.877759 0.000000
339.862589
R-I 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 971.494627 0.706898 6.831400 7.538298 0.000000
970.787729
M-2 971.494623 0.706900 6.831399 7.538299 0.000000
970.787723
M-3 971.494644 0.706898 6.831396 7.538294 0.000000
970.787745
B-1 971.494611 0.706897 6.831393 7.538290 0.000000
970.787714
B-2 971.494642 0.706879 6.831417 7.538296 0.000000
970.787763
B-3 971.494608 0.706882 6.831364 7.538246 0.000000
970.787726
B-4 932.574570 0.678566 6.557708 7.236274 0.000000
931.895971
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:44:30
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S1 (POOL
# 4164)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4164
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
9,920.23
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
0.00
SUBSERVICER ADVANCES THIS MONTH
11,211.79
MASTER SERVICER ADVANCES THIS MONTH
5,889.28
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 1
131,358.50
(B) TWO MONTHLY PAYMENTS: 4
955,700.86
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
1
AGGREGATE PRINCIPAL BALANCE
264,841.60
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
47,544,504.26
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
188
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
694,677.19
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
2,092,439.59
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 84.04240880 % 12.92866000 %
3.02893100 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 83.35017260 % 13.29957735 %
3.16032530 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.4684 %
BANKRUPTCY AMOUNT AVAILABLE
106,745.00
FRAUD AMOUNT AVAILABLE
601,090.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,932,805.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
9.16019321
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
316.35
POOL TRADING FACTOR:
38.32177227
.................................................................
...............
Run: 01/26/98 10:44:32
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S2
(POOL # 4165)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4165
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A 760947DZ1 301,391,044.00 89,259,125.69 8.321011 %
4,405,339.96
R 760947EA5 100.00 0.00 8.321011 %
0.00
B-1 4,660,688.00 4,457,356.41 8.321011 %
3,356.68
B-2 2,330,345.00 2,228,679.17 8.321011 %
1,678.34
B-3 2,330,343.10 1,499,479.12 8.321011 %
1,129.20
- -----------------------------------------------------------------
- --------------
310,712,520.10 97,444,640.39
4,411,504.18
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A 614,676.57 5,020,016.53 0.00 0.00
84,853,785.73
R 0.00 0.00 0.00 0.00
0.00
B-1 30,695.26 34,051.94 0.00 0.00
4,453,999.73
B-2 15,347.64 17,025.98 0.00 0.00
2,227,000.83
B-3 10,326.05 11,455.25 0.00 0.00
1,498,349.92
- -----------------------------------------------------------------
- --------------
671,045.52 5,082,549.70 0.00 0.00
93,033,136.21
=================================================================
==============
Run: 01/26/98 10:44:32
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S2
(POOL # 4165)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4165
_________________________________________________________________
______________
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A 296.157193 14.616692 2.039465 16.656157 0.000000
281.540502
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
B-1 956.373053 0.720211 6.585993 7.306204 0.000000
955.652841
B-2 956.373056 0.720211 6.585995 7.306206 0.000000
955.652845
B-3 643.458519 0.484564 4.431129 4.915693 0.000000
642.973955
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:44:32
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S2 (POOL
# 4165)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4165
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
23,416.59
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
0.00
SUBSERVICER ADVANCES THIS MONTH
60,305.88
MASTER SERVICER ADVANCES THIS MONTH
11,028.59
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 19
4,054,003.57
(B) TWO MONTHLY PAYMENTS: 4
889,035.24
(C) THREE OR MORE MONTHLY PAYMENTS: 1
92,669.89
FORECLOSURES
NUMBER OF LOANS
10
AGGREGATE PRINCIPAL BALANCE
2,781,084.11
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
93,033,136.21
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
420
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
5
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
1,419,065.69
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
4,338,122.11
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR
SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 91.59983080 %
8.40016920 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 %
0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 91.20813210 %
8.79186790 %
BANKRUPTCY AMOUNT AVAILABLE
126,700.00
FRAUD AMOUNT AVAILABLE
1,411,911.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,945,612.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.78699483
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
319.08
POOL TRADING FACTOR:
29.94186915
.................................................................
...............
Run: 01/26/98 10:44:33
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S3
(POOL # 4167)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4167
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760947FE6 34,803,800.00 0.00 7.650000 %
0.00
A-2 760947FF3 40,142,000.00 31,520,209.57 7.950000 %
2,902,167.43
A-3 760947FG1 9,521,000.00 9,521,000.00 8.100000 %
0.00
A-4 760947FH9 3,868,000.00 0.00 8.500000 %
0.00
A-5 760947FJ5 6,539,387.00 0.00 8.500000 %
0.00
A-6 760947FK2 16,968,000.00 0.00 8.500000 %
0.00
A-7 760947FR7 64,384,584.53 16,586,976.18 0.000000 %
1,514.61
A-8 760947FL0 0.00 0.00 8.500000 %
0.00
A-9 760947FM8 0.00 0.00 0.447804 %
0.00
R-I 760947FN6 100.00 0.00 8.500000 %
0.00
R-II 760947FQ9 100.00 0.00 8.500000 %
0.00
M-1 760947FS5 4,724,582.00 4,628,276.94 8.500000 %
3,620.08
M-2 760947FT3 2,834,750.00 2,776,966.92 8.500000 %
2,172.05
M-3 760947FU0 2,362,291.00 2,314,138.43 8.500000 %
1,810.04
B-1 760947FV8 944,916.00 925,655.00 8.500000 %
724.02
B-2 760947FW6 566,950.00 555,393.38 8.500000 %
434.41
B-3 377,967.00 370,262.57 8.500000 %
289.61
B-4 944,921.62 643,008.52 8.500000 %
502.94
- -----------------------------------------------------------------
- --------------
188,983,349.15 69,841,887.51
2,913,235.19
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 0.00 0.00 0.00 0.00
0.00
A-2 207,816.36 3,109,983.79 0.00 0.00
28,618,042.14
A-3 63,957.44 63,957.44 0.00 0.00
9,521,000.00
A-4 0.00 0.00 0.00 0.00
0.00
A-5 0.00 0.00 0.00 0.00
0.00
A-6 0.00 0.00 0.00 0.00
0.00
A-7 121,654.29 123,168.90 0.00 0.00
16,585,461.57
A-8 13,343.75 13,343.75 0.00 0.00
0.00
A-9 22,306.20 22,306.20 0.00 0.00
0.00
R-I 0.00 0.00 0.00 0.00
0.00
R-II 0.00 0.00 0.00 0.00
0.00
M-1 32,625.85 36,245.93 0.00 0.00
4,624,656.86
M-2 19,575.51 21,747.56 0.00 0.00
2,774,794.87
M-3 16,312.92 18,122.96 0.00 0.00
2,312,328.39
B-1 6,525.16 7,249.18 0.00 0.00
924,930.98
B-2 3,915.11 4,349.52 0.00 0.00
554,958.97
B-3 2,610.07 2,899.68 0.00 0.00
369,972.96
B-4 4,532.72 5,035.66 0.00 0.00
642,505.58
- -----------------------------------------------------------------
- --------------
515,175.38 3,428,410.57 0.00 0.00
66,928,652.32
=================================================================
==============
Run: 01/26/98 10:44:33
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S3
(POOL # 4167)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4167
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-2 785.217716 72.297530 5.177031 77.474561 0.000000
712.920187
A-3 1000.000000 0.000000 6.717513 6.717513 0.000000
1000.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-5 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-6 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-7 257.623409 0.023524 1.889494 1.913018 0.000000
257.599885
R-I 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 979.616173 0.766222 6.905553 7.671775 0.000000
978.849951
M-2 979.616164 0.766223 6.905551 7.671774 0.000000
978.849941
M-3 979.616157 0.766222 6.905551 7.671773 0.000000
978.849934
B-1 979.616178 0.766227 6.905545 7.671772 0.000000
978.849951
B-2 979.616157 0.766223 6.905565 7.671788 0.000000
978.849934
B-3 979.616131 0.766231 6.905550 7.671781 0.000000
978.849900
B-4 680.488737 0.532256 4.796927 5.329183 0.000000
679.956481
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:44:33
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S3 (POOL
# 4167)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4167
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
14,358.19
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
0.00
SUBSERVICER ADVANCES THIS MONTH
19,560.18
MASTER SERVICER ADVANCES THIS MONTH
3,507.73
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 3
698,249.64
(B) TWO MONTHLY PAYMENTS: 1
274,352.10
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
5
AGGREGATE PRINCIPAL BALANCE
1,381,829.38
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
66,928,652.32
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
269
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
418,946.88
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
2,858,473.15
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 82.40174440 % 14.00428600 %
3.59396950 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 81.64546540 % 14.51064646 %
3.74841910 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.4573 %
BANKRUPTCY AMOUNT AVAILABLE
134,050.00
FRAUD AMOUNT AVAILABLE
896,130.00
SPECIAL HAZARD AMOUNT AVAILABLE
3,315,932.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
9.20288722
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
312.66
POOL TRADING FACTOR:
35.41510542
.................................................................
...............
Run: 01/26/98 10:44:34
REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S4
(POOL # 4168)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4168
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760947EU1 54,360,000.00 3,127,895.09 8.000000 %
1,338,762.38
A-2 760947EV9 18,250,000.00 18,250,000.00 8.000000 %
0.00
A-3 760947EW7 6,624,000.00 6,624,000.00 8.000000 %
0.00
A-4 760947EX5 20,796,315.00 20,796,315.00 8.000000 %
0.00
A-5 760947EY3 1,051,485.04 813,606.23 0.000000 %
53,432.49
A-6 760947EZ0 0.00 0.00 0.365835 %
0.00
R 760947FA4 100.00 0.00 8.000000 %
0.00
M-1 760947FB2 1,575,400.00 1,402,314.95 8.000000 %
6,166.45
M-2 760947FC0 525,100.00 467,408.65 8.000000 %
2,055.35
M-3 760947FD8 525,100.00 467,408.65 8.000000 %
2,055.35
B-1 630,100.00 560,872.58 8.000000 %
2,466.34
B-2 315,000.00 280,391.78 8.000000 %
1,232.98
B-3 367,575.59 193,904.15 8.000000 %
852.66
- -----------------------------------------------------------------
- --------------
105,020,175.63 52,984,117.08
1,407,024.00
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 20,819.68 1,359,582.06 0.00 0.00
1,789,132.71
A-2 121,474.44 121,474.44 0.00 0.00
18,250,000.00
A-3 44,090.23 44,090.23 0.00 0.00
6,624,000.00
A-4 138,423.05 138,423.05 0.00 0.00
20,796,315.00
A-5 0.00 53,432.49 0.00 0.00
760,173.74
A-6 16,127.34 16,127.34 0.00 0.00
0.00
R 0.00 0.00 0.00 0.00
0.00
M-1 9,334.00 15,500.45 0.00 0.00
1,396,148.50
M-2 3,111.14 5,166.49 0.00 0.00
465,353.30
M-3 3,111.14 5,166.49 0.00 0.00
465,353.30
B-1 3,733.24 6,199.58 0.00 0.00
558,406.24
B-2 1,866.33 3,099.31 0.00 0.00
279,158.80
B-3 1,290.65 2,143.31 0.00 0.00
193,051.49
- -----------------------------------------------------------------
- --------------
363,381.24 1,770,405.24 0.00 0.00
51,577,093.08
=================================================================
==============
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 57.540381 24.627711 0.382996 25.010707 0.000000
32.912669
A-2 1000.000000 0.000000 6.656134 6.656134 0.000000
1000.000000
A-3 1000.000000 0.000000 6.656134 6.656134 0.000000
1000.000000
A-4 1000.000000 0.000000 6.656134 6.656134 0.000000
1000.000000
A-5 773.768717 50.816215 0.000000 50.816215 0.000000
722.952502
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 890.132633 3.914212 5.924844 9.839056 0.000000
886.218421
M-2 890.132641 3.914207 5.924852 9.839059 0.000000
886.218435
M-3 890.132641 3.914207 5.924852 9.839059 0.000000
886.218435
B-1 890.132646 3.914204 5.924837 9.839041 0.000000
886.218442
B-2 890.132635 3.914222 5.924857 9.839079 0.000000
886.218413
B-3 527.521836 2.319632 3.511251 5.830883 0.000000
525.202150
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:44:34
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S4 (POOL
# 4168)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4168
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
11,397.53
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
0.00
SUBSERVICER ADVANCES THIS MONTH
7,782.29
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 3
725,289.77
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
0
AGGREGATE PRINCIPAL BALANCE
0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
51,577,093.08
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
273
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
1,173,567.18
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 93.53600200 % 1.98420200 %
4.47979560 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 93.39300440 % 1.99820593 %
4.57889840 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.3629 %
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
606,443.00
SPECIAL HAZARD AMOUNT AVAILABLE
525,100.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.57428959
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
135.42
POOL TRADING FACTOR:
49.11160429
.................................................................
...............
Run: 01/26/98 10:44:35
REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S6
(POOL # 4169)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4169
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A 760947FZ9 95,824,102.00 37,908,084.98 8.063338 %
1,010,497.85
R 760947GA3 100.00 0.00 8.063338 %
0.00
M-1 760947GB1 16,170,335.00 6,396,989.69 8.063338 %
170,521.52
M-2 760947GC9 3,892,859.00 3,476,704.09 8.063338 %
90,807.16
M-3 760947GD7 1,796,704.00 1,604,632.51 8.063338 %
41,910.99
B-1 1,078,022.00 962,779.16 8.063338 %
25,146.59
B-2 299,451.00 267,439.04 8.063338 %
6,985.17
B-3 718,681.74 330,502.52 8.063338 %
8,632.31
- -----------------------------------------------------------------
- --------------
119,780,254.74 50,947,131.99
1,354,501.59
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A 254,602.45 1,265,100.30 0.00 0.00
36,897,587.13
R 0.00 0.00 0.00 0.00
0.00
M-1 42,964.17 213,485.69 0.00 0.00
6,226,468.17
M-2 23,350.62 114,157.78 0.00 0.00
3,385,896.93
M-3 10,777.21 52,688.20 0.00 0.00
1,562,721.52
B-1 6,466.32 31,612.91 0.00 0.00
937,632.57
B-2 1,796.20 8,781.37 0.00 0.00
260,453.87
B-3 2,219.75 10,852.06 0.00 0.00
317,937.70
- -----------------------------------------------------------------
- --------------
342,176.72 1,696,678.31 0.00 0.00
49,588,697.89
=================================================================
==============
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A 395.600733 10.545341 2.656977 13.202318 0.000000
385.055392
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 395.600319 10.545330 2.656975 13.202305 0.000000
385.054989
M-2 893.097872 23.326599 5.998322 29.324921 0.000000
869.771274
M-3 893.097867 23.326597 5.998322 29.324919 0.000000
869.771270
B-1 893.097877 23.326602 5.998319 29.324921 0.000000
869.771276
B-2 893.097836 23.326588 5.998310 29.324898 0.000000
869.771248
B-3 459.873267 12.011311 3.088641 15.099952 0.000000
442.390118
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:44:35
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S6 (POOL
# 4169)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4169
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
15,618.78
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
644.43
SUBSERVICER ADVANCES THIS MONTH
9,860.87
MASTER SERVICER ADVANCES THIS MONTH
1,830.57
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 9
928,815.41
(B) TWO MONTHLY PAYMENTS: 1
112,414.99
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
1
AGGREGATE PRINCIPAL BALANCE
233,816.15
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
49,588,697.89
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
525
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
241,584.89
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
999,517.19
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 74.40671050 % 22.52987700 %
3.06341230 %
PREPAYMENT PERCENT 87.20335520 % 0.00000000 %
12.79664480 %
NEXT DISTRIBUTION 74.40725150 % 22.53555164 %
3.05719690 %
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
1,223,484.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,246,683.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.51674933
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
289.34
POOL TRADING FACTOR:
41.39972652
.................................................................
...............
Run: 01/26/98 10:47:01
REPT1B.FRG
Page: 1 of 2
THE FIFTH THIRD BANK (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-R5 (POOL #
10023)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 10023
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
I A 760947GE5 94,065,000.00 37,848,954.03 7.992165 %
1,738,947.08
II A 760947GF2 199,529,000.00 64,188,124.04 7.883980 %
4,917,051.25
III 760947GG0 151,831,000.00 62,495,468.83 7.542950 %
2,903,648.99
R 760947GL9 1,000.00 402.35 7.992165 %
18.49
I M 760947GH8 10,069,000.00 9,502,883.91 7.992165 %
19,636.46
II M 760947GJ4 21,982,000.00 20,707,548.36 7.883980 %
39,965.28
III 760947GK1 12,966,000.00 11,948,573.02 7.542950 %
35,116.84
I B 1,855,785.84 1,751,446.76 7.992165 %
3,619.12
II B 3,946,359.39 3,698,631.01 7.883980 %
7,138.31
III 2,509,923.08 2,312,972.34 7.542950 %
6,797.83
- -----------------------------------------------------------------
- --------------
498,755,068.31 214,455,004.65
9,671,939.65
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
I A 251,069.55 1,990,016.63 0.00 0.00
36,110,006.95
II A 418,730.03 5,335,781.28 0.00 0.00
59,271,072.79
III A 391,169.66 3,294,818.65 0.00 0.00
59,591,819.84
R 2.67 21.16 0.00 0.00
383.86
I M 63,037.01 82,673.47 0.00 0.00
9,483,247.45
II M 135,085.30 175,050.58 0.00 0.00
20,667,583.08
III M 74,788.13 109,904.97 0.00 0.00
11,913,456.18
I B 11,618.16 15,237.28 0.00 0.00
1,747,827.64
II B 24,127.94 31,266.25 0.00 0.00
3,691,492.70
III B 14,477.28 21,275.11 0.00 0.00
2,306,174.51
- -----------------------------------------------------------------
- --------------
1,384,105.73 11,056,045.38 0.00 0.00
204,783,065.00
=================================================================
==============
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
I A 402.370212 18.486654 2.669107 21.155761 0.000000
383.883559
II A 321.698220 24.643291 2.098592 26.741883 0.000000
297.054928
III 411.612048 19.124217 2.576349 21.700566 0.000000
392.487831
R 402.350000 18.490000 2.670000 21.160000 0.000000
383.860000
I M 943.776334 1.950190 6.260504 8.210694 0.000000
941.826145
II M 942.022944 1.818091 6.145269 7.963360 0.000000
940.204853
III 921.531160 2.708379 5.768019 8.476398 0.000000
918.822781
I B 943.776336 1.950187 6.260507 8.210694 0.000000
941.826154
II B 937.226097 1.808834 6.113974 7.922808 0.000000
935.417263
III 921.531165 2.708378 5.768017 8.476395 0.000000
918.822783
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:47:01
rept2.frg
Page: 2 of 2
THE FIFTH THIRD BANK (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1995-R5 (POOL #
10023)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 10023
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
43,721.34
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
0.00
SUBSERVICER ADVANCES THIS MONTH
52,719.24
MASTER SERVICER ADVANCES THIS MONTH
612.89
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 64
4,725,086.53
(B) TWO MONTHLY PAYMENTS: 8
448,716.37
(C) THREE OR MORE MONTHLY PAYMENTS: 3
172,532.23
FORECLOSURES
NUMBER OF LOANS
9
AGGREGATE PRINCIPAL BALANCE
913,535.91
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
204,783,065.00
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
2,641
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
51,858.95
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
9,173,898.81
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 76.72143140 % 19.65867200 %
3.61989690 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 75.67680630 % 20.54090103 %
3.78229270 %
BANKRUPTCY AMOUNT AVAILABLE
0.00
FRAUD AMOUNT AVAILABLE
0.00
SPECIAL HAZARD AMOUNT AVAILABLE
0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.17432200
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
253.18
POOL TRADING FACTOR:
41.05884391
Run: 01/26/98 10:47:02
rept2.frg
Page: 2 of 2
THE FIFTH THIRD BANK (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1995-R5 (POOL #
10023)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 10023
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
10,065.27
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
0.00
SUBSERVICER ADVANCES THIS MONTH
21,057.69
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 32
2,230,184.33
(B) TWO MONTHLY PAYMENTS: 4
216,951.95
(C) THREE OR MORE MONTHLY PAYMENTS: 2
121,733.44
FORECLOSURES
NUMBER OF LOANS
1
AGGREGATE PRINCIPAL BALANCE
46,011.29
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
47,341,465.90
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
732
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
1,660,754.84
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 77.08047740 % 19.35268900 %
3.56683350 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 20.03158810 %
0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE
80,000.00
FRAUD AMOUNT AVAILABLE
5,019,208.00
SPECIAL HAZARD AMOUNT AVAILABLE
2,041,276.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.38304917
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
254.98
POOL TRADING FACTOR:
44.66564289
Run: 01/26/98 10:47:02
rept2.frg
Page: 2 of 2
THE FIFTH THIRD BANK (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1995-R5 Group II
(POOL # 10024)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 10024
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
17,908.31
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
0.00
SUBSERVICER ADVANCES THIS MONTH
18,519.71
MASTER SERVICER ADVANCES THIS MONTH
612.89
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 14
1,432,615.84
(B) TWO MONTHLY PAYMENTS: 2
149,906.13
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
6
AGGREGATE PRINCIPAL BALANCE
730,614.91
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
83,630,148.57
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
972
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
51,858.95
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
4,793,169.06
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 72.45175090 % 23.37345400 %
4.19616270 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 24.71307708 %
0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE
90,000.00
FRAUD AMOUNT AVAILABLE
6,763,721.00
SPECIAL HAZARD AMOUNT AVAILABLE
2,362,105.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.27688491
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
264.11
POOL TRADING FACTOR:
37.09355454
Run: 01/26/98 10:47:03
rept2.frg
Page: 2 of 2
THE FIFTH THIRD BANK (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1995-R5 Group
III(POOL # 10025)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 10025
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
15,747.76
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
0.00
SUBSERVICER ADVANCES THIS MONTH
13,141.84
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 18
1,062,286.36
(B) TWO MONTHLY PAYMENTS: 2
81,858.29
(C) THREE OR MORE MONTHLY PAYMENTS: 1
50,798.79
FORECLOSURES
NUMBER OF LOANS
2
AGGREGATE PRINCIPAL BALANCE
136,909.71
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
73,811,450.53
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
937
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
2,719,974.91
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 81.41988000 % 15.56675100 %
3.01336940 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 16.14039027 %
0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE
150,000.00
FRAUD AMOUNT AVAILABLE
3,179,724.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,368,591.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.92424256
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
239.65
POOL TRADING FACTOR:
44.11739166
.................................................................
...............
Run: 01/26/98 10:44:36
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S7
(POOL # 4170)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4170
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760947HB0 10,285,000.00 0.00 8.250000 %
0.00
A-2 760947HC8 10,286,000.00 0.00 7.750000 %
0.00
A-3 760947HD6 25,078,000.00 0.00 8.000000 %
0.00
A-4 760947HE4 1,719,000.00 0.00 8.000000 %
0.00
A-5 760947HF1 22,300,000.00 9,637,771.57 8.000000 %
1,746,250.27
A-6 760947HG9 17,800,000.00 17,800,000.00 7.100000 %
0.00
A-7 760947HH7 5,280,000.00 5,280,000.00 7.750000 %
0.00
A-8 760947HJ3 7,200,000.00 7,200,000.00 7.750000 %
0.00
A-9 760947HK0 0.00 0.00 8.000000 %
0.00
A-10 760947HL8 569,607.66 451,732.16 0.000000 %
22,681.29
R-I 760947HM6 1,000.00 0.00 8.000000 %
0.00
R-II 760947HN4 1,000.00 0.00 8.000000 %
0.00
M-1 760947HP9 1,574,800.00 1,418,675.23 8.000000 %
5,637.23
M-2 760947HQ7 1,049,900.00 945,813.50 8.000000 %
3,758.27
M-3 760947HR5 892,400.00 803,927.96 8.000000 %
3,194.48
B-1 209,800.00 189,000.54 8.000000 %
751.01
B-2 367,400.00 330,976.17 8.000000 %
1,315.16
B-3 367,731.33 331,274.66 8.000000 %
1,316.34
SPRE 0.00 0.00 0.397259 %
0.00
- -----------------------------------------------------------------
- --------------
104,981,638.99 44,389,171.79
1,784,904.05
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 0.00 0.00 0.00 0.00
0.00
A-2 0.00 0.00 0.00 0.00
0.00
A-3 0.00 0.00 0.00 0.00
0.00
A-4 0.00 0.00 0.00 0.00
0.00
A-5 64,227.05 1,810,477.32 0.00 0.00
7,891,521.30
A-6 105,276.09 105,276.09 0.00 0.00
17,800,000.00
A-7 34,086.86 34,086.86 0.00 0.00
5,280,000.00
A-8 46,482.08 46,482.08 0.00 0.00
7,200,000.00
A-9 15,943.85 15,943.85 0.00 0.00
0.00
A-10 0.00 22,681.29 0.00 0.00
429,050.87
R-I 0.00 0.00 0.00 0.00
0.00
R-II 0.00 0.00 0.00 0.00
0.00
M-1 9,454.19 15,091.42 0.00 0.00
1,413,038.00
M-2 6,302.99 10,061.26 0.00 0.00
942,055.23
M-3 5,357.45 8,551.93 0.00 0.00
800,733.48
B-1 1,259.51 2,010.52 0.00 0.00
188,249.53
B-2 2,205.66 3,520.82 0.00 0.00
329,661.01
B-3 2,207.65 3,523.99 0.00 0.00
329,958.32
SPRED 14,158.91 14,158.91 0.00 0.00
0.00
- -----------------------------------------------------------------
- --------------
306,962.29 2,091,866.34 0.00 0.00
42,604,267.74
=================================================================
==============
Run: 01/26/98 10:44:36
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S7
(POOL # 4170)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4170
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-5 432.187066 78.307187 2.880137 81.187324 0.000000
353.879879
A-6 1000.000000 0.000000 5.914387 5.914387 0.000000
1000.000000
A-7 1000.000000 0.000000 6.455845 6.455845 0.000000
1000.000000
A-8 1000.000000 0.000000 6.455844 6.455844 0.000000
1000.000000
A-10 793.058436 39.819145 0.000000 39.819145 0.000000
753.239291
R-I 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 900.860573 3.579648 6.003423 9.583071 0.000000
897.280925
M-2 900.860558 3.579646 6.003419 9.583065 0.000000
897.280913
M-3 900.860556 3.579650 6.003418 9.583068 0.000000
897.280905
B-1 900.860534 3.579647 6.003384 9.583031 0.000000
897.280887
B-2 900.860561 3.579641 6.003430 9.583071 0.000000
897.280920
B-3 900.860582 3.579651 6.003432 9.583083 0.000000
897.280958
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:44:37
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S7 (POOL
# 4170)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4170
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
9,139.23
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
0.00
SPREAD
0.00
SUBSERVICER ADVANCES THIS MONTH
7,810.71
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 2
433,483.19
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
1
AGGREGATE PRINCIPAL BALANCE
280,425.14
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
42,604,267.74
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
175
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
1,608,134.63
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 90.85138300 % 7.21120000 %
1.93741690 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 90.50699470 % 7.40730184 %
2.01034850 %
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
517,501.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,865,170.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.61544685
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
141.00
POOL TRADING FACTOR:
40.58258963
.................................................................
...............
Run: 01/26/98 10:44:37
REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S8
(POOL # 4171)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4171
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760947GN5 42,847,629.00 0.00 7.650000 %
0.00
A-2 760947GP0 20,646,342.00 8,918,356.55 8.000000 %
2,939,049.70
A-3 760947GQ8 10,027,461.00 3,055,779.19 8.000000 %
375,443.22
A-4 760947GR6 21,739,268.00 21,739,268.00 8.000000 %
0.00
A-5 760947GS4 0.00 0.00 0.350000 %
0.00
A-6 760947HA2 0.00 0.00 0.824960 %
0.00
R-I 760947GV7 100.00 0.00 8.000000 %
0.00
R-II 760947GW5 100.00 0.00 8.000000 %
0.00
M-1 760947GX3 2,809,400.00 2,729,705.24 8.000000 %
2,231.61
M-2 760947GY1 1,277,000.00 1,240,775.10 8.000000 %
1,014.37
M-3 760947GZ8 1,277,000.00 1,240,775.10 8.000000 %
1,014.37
B-1 613,000.00 595,610.91 8.000000 %
486.93
B-2 408,600.00 397,009.17 8.000000 %
324.57
B-3 510,571.55 458,315.79 8.000000 %
374.68
- -----------------------------------------------------------------
- --------------
102,156,471.55 40,375,595.05
3,319,939.45
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 0.00 0.00 0.00 0.00
0.00
A-2 58,561.36 2,997,611.06 0.00 0.00
5,979,306.85
A-3 20,065.42 395,508.64 0.00 0.00
2,680,335.97
A-4 142,748.40 142,748.40 0.00 0.00
21,739,268.00
A-5 0.00 0.00 0.00 0.00
0.00
A-6 27,339.35 27,339.35 0.00 0.00
0.00
R-I 0.00 0.00 0.00 0.00
0.00
R-II 0.00 0.00 0.00 0.00
0.00
M-1 17,924.29 20,155.90 0.00 0.00
2,727,473.63
M-2 8,147.40 9,161.77 0.00 0.00
1,239,760.73
M-3 8,147.40 9,161.77 0.00 0.00
1,239,760.73
B-1 3,911.01 4,397.94 0.00 0.00
595,123.98
B-2 2,606.92 2,931.49 0.00 0.00
396,684.60
B-3 3,009.48 3,384.16 0.00 0.00
457,941.11
- -----------------------------------------------------------------
- --------------
292,461.03 3,612,400.48 0.00 0.00
37,055,655.60
=================================================================
==============
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-2 431.958191 142.352079 2.836404 145.188483 0.000000
289.606113
A-3 304.741070 37.441504 2.001047 39.442551 0.000000
267.299566
A-4 1000.000000 0.000000 6.566385 6.566385 0.000000
1000.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 971.632818 0.794337 6.380113 7.174450 0.000000
970.838482
M-2 971.632811 0.794338 6.380110 7.174448 0.000000
970.838473
M-3 971.632811 0.794338 6.380110 7.174448 0.000000
970.838473
B-1 971.632806 0.794339 6.380114 7.174453 0.000000
970.838467
B-2 971.632819 0.794347 6.380127 7.174474 0.000000
970.838473
B-3 897.652425 0.733864 5.894335 6.628199 0.000000
896.918581
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:44:38
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S8 (POOL
# 4171)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4171
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
8,945.19
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
0.00
SUBSERVICER ADVANCES THIS MONTH
21,290.33
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 6
1,737,578.71
(B) TWO MONTHLY PAYMENTS: 1
247,836.18
(C) THREE OR MORE MONTHLY PAYMENTS: 1
257,770.54
FORECLOSURES
NUMBER OF LOANS
1
AGGREGATE PRINCIPAL BALANCE
347,769.68
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
37,055,655.60
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
165
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
3,286,931.26
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 83.49945980 % 12.90694400 %
3.59359630 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 82.03581970 % 14.05182287 %
3.91235740 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.8336 %
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
528,976.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,973,360.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
9.16212068
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
312.34
POOL TRADING FACTOR:
36.27342941
.................................................................
...............
Run: 01/26/98 10:44:39
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S9
(POOL # 4172)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4172
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760947HS3 23,188,000.00 11,516,145.78 6.600000 %
628,219.13
A-2 760947HT1 23,921,333.00 16,140,096.85 7.000000 %
418,812.75
A-3 760947HU8 12,694,000.00 12,694,000.00 6.700000 %
0.00
A-4 760947HV6 12,686,000.00 12,686,000.00 6.950000 %
0.00
A-5 760947HW4 9,469,000.00 9,469,000.00 7.100000 %
0.00
A-6 760947HX2 6,661,000.00 6,661,000.00 7.250000 %
0.00
A-7 760947HY0 7,808,000.00 0.00 8.000000 %
0.00
A-8 760947HZ7 18,690,000.00 3,010,300.34 8.000000 %
335,972.15
A-9 760947JF9 63,512,857.35 13,009,033.86 0.000000 %
3,029,209.53
A-10 760947JA0 8,356,981.00 0.00 8.000000 %
0.00
A-11 760947JB8 0.00 0.00 8.000000 %
0.00
A-12 760947JC6 0.00 0.00 0.468156 %
0.00
R-I 760947JD4 100.00 0.00 8.000000 %
0.00
R-II 760947JE2 100.00 0.00 8.000000 %
0.00
M-1 760947JG7 5,499,628.00 5,379,347.72 8.000000 %
4,263.20
M-2 760947JH5 2,499,831.00 2,445,158.15 8.000000 %
1,937.82
M-3 760947JJ1 2,499,831.00 2,445,158.15 8.000000 %
1,937.82
B-1 760947JK8 799,945.00 782,449.71 8.000000 %
620.10
B-2 760947JL6 699,952.00 684,643.61 8.000000 %
542.59
B-3 999,934.64 623,303.63 8.000000 %
493.96
- -----------------------------------------------------------------
- --------------
199,986,492.99 97,545,637.80
4,422,009.05
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 63,257.43 691,476.56 0.00 0.00
10,887,926.65
A-2 94,029.61 512,842.36 0.00 0.00
15,721,284.10
A-3 70,783.78 70,783.78 0.00 0.00
12,694,000.00
A-4 73,378.69 73,378.69 0.00 0.00
12,686,000.00
A-5 55,952.95 55,952.95 0.00 0.00
9,469,000.00
A-6 40,191.84 40,191.84 0.00 0.00
6,661,000.00
A-7 0.00 0.00 0.00 0.00
0.00
A-8 20,042.89 356,015.04 0.00 0.00
2,674,328.19
A-9 96,622.44 3,125,831.97 0.00 0.00
9,979,824.33
A-10 0.00 0.00 0.00 0.00
0.00
A-11 51,815.94 51,815.94 0.00 0.00
0.00
A-12 38,006.56 38,006.56 0.00 0.00
0.00
R-I 0.00 0.00 0.00 0.00
0.00
R-II 0.00 0.00 0.00 0.00
0.00
M-1 35,816.25 40,079.45 0.00 0.00
5,375,084.52
M-2 16,280.11 18,217.93 0.00 0.00
2,443,220.33
M-3 16,280.11 18,217.93 0.00 0.00
2,443,220.33
B-1 5,209.63 5,829.73 0.00 0.00
781,829.61
B-2 4,558.43 5,101.02 0.00 0.00
684,101.02
B-3 4,150.02 4,643.98 0.00 0.00
622,809.67
- -----------------------------------------------------------------
- --------------
686,376.68 5,108,385.73 0.00 0.00
93,123,628.75
=================================================================
==============
Run: 01/26/98 10:44:39
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S9
(POOL # 4172)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4172
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 496.642478 27.092424 2.728024 29.820448 0.000000
469.550054
A-2 674.715613 17.507919 3.930785 21.438704 0.000000
657.207694
A-3 1000.000000 0.000000 5.576160 5.576160 0.000000
1000.000000
A-4 1000.000000 0.000000 5.784226 5.784226 0.000000
1000.000000
A-5 1000.000000 0.000000 5.909066 5.909066 0.000000
1000.000000
A-6 1000.000000 0.000000 6.033905 6.033905 0.000000
1000.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-8 161.064759 17.976038 1.072386 19.048424 0.000000
143.088721
A-9 204.825202 47.694430 1.521305 49.215735 0.000000
157.130772
A-10 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 978.129379 0.775180 6.512486 7.287666 0.000000
977.354199
M-2 978.129382 0.775180 6.512484 7.287664 0.000000
977.354201
M-3 978.129382 0.775180 6.512484 7.287664 0.000000
977.354201
B-1 978.129384 0.775178 6.512485 7.287663 0.000000
977.354206
B-2 978.129372 0.775182 6.512489 7.287671 0.000000
977.354190
B-3 623.344372 0.494012 4.150291 4.644303 0.000000
622.850380
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:44:39
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S9 (POOL
# 4172)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4172
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
18,949.01
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
0.00
SUBSERVICER ADVANCES THIS MONTH
24,652.83
MASTER SERVICER ADVANCES THIS MONTH
2,401.40
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 3
647,942.86
(B) TWO MONTHLY PAYMENTS: 4
1,059,022.47
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
4
AGGREGATE PRINCIPAL BALANCE
1,370,185.99
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
93,123,628.75
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
330
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
291,473.19
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
4,344,686.96
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 87.30747370 % 10.54590100 %
2.14662520 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 86.71425470 % 11.01924970 %
2.24695340 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.4686 %
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
1,169,184.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,972,001.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.75358962
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
319.62
POOL TRADING FACTOR:
46.56495914
.................................................................
...............
Run: 01/26/98 10:44:41
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S10
(POOL # 4174)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4174
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760947JM4 55,601,800.00 28,810,048.93 6.600000 %
1,464,124.50
A-2 760947JN2 8,936,000.00 8,936,000.00 5.700000 %
0.00
A-3 760947JP7 20,970,000.00 12,520,000.00 7.500000 %
0.00
A-4 760947JQ5 38,235,000.00 25,289,959.60 7.200000 %
690,688.99
A-5 760947JR3 6,989,000.00 0.00 7.500000 %
0.00
A-6 760947KB6 72,376,561.40 55,059,792.25 7.500000 %
3,857,810.67
A-7 760947JS1 5,000,000.00 3,803,703.25 7.500000 %
266,509.67
A-8 760947JT9 8,040,000.00 0.00 7.500000 %
0.00
A-9 760947JU6 142,330.60 127,810.27 0.000000 %
184.57
A-10 760947JV4 0.00 0.00 0.578063 %
0.00
R-I 760947JW2 100.00 0.00 7.500000 %
0.00
R-II 760947JX0 100.00 0.00 7.500000 %
0.00
M-1 760947JY8 5,767,800.00 5,634,755.72 7.500000 %
4,748.63
M-2 760947JZ5 2,883,900.00 2,817,377.83 7.500000 %
2,374.32
M-3 760947KA8 2,883,900.00 2,817,377.83 7.500000 %
2,374.32
B-1 922,800.00 901,514.02 7.500000 %
759.74
B-2 807,500.00 788,873.64 7.500000 %
664.82
B-3 1,153,493.52 1,001,356.76 7.500000 %
843.88
- -----------------------------------------------------------------
- --------------
230,710,285.52 148,508,570.10
6,291,084.11
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 157,384.39 1,621,508.89 0.00 0.00
27,345,924.43
A-2 42,159.14 42,159.14 0.00 0.00
8,936,000.00
A-3 77,721.17 77,721.17 0.00 0.00
12,520,000.00
A-4 150,714.27 841,403.26 0.00 0.00
24,599,270.61
A-5 0.00 0.00 0.00 0.00
0.00
A-6 380,199.78 4,238,010.45 0.00 0.00
51,201,981.58
A-7 26,265.42 292,775.09 0.00 0.00
3,537,193.58
A-8 0.00 0.00 0.00 0.00
0.00
A-9 0.00 184.57 0.00 0.00
127,625.70
A-10 71,056.00 71,056.00 0.00 0.00
0.00
R-I 0.00 0.00 0.00 0.00
0.00
R-II 0.00 0.00 0.00 0.00
0.00
M-1 34,979.21 39,727.84 0.00 0.00
5,630,007.09
M-2 17,489.61 19,863.93 0.00 0.00
2,815,003.51
M-3 17,489.61 19,863.93 0.00 0.00
2,815,003.51
B-1 5,596.38 6,356.12 0.00 0.00
900,754.28
B-2 4,897.14 5,561.96 0.00 0.00
788,208.82
B-3 6,216.18 7,060.06 0.00 0.00
1,000,512.88
- -----------------------------------------------------------------
- --------------
992,168.30 7,283,252.41 0.00 0.00
142,217,485.99
=================================================================
==============
Run: 01/26/98 10:44:41
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S10
(POOL # 4174)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4174
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 518.149573 26.332322 2.830563 29.162885 0.000000
491.817251
A-2 1000.000000 0.000000 4.717898 4.717898 0.000000
1000.000000
A-3 597.043395 0.000000 3.706303 3.706303 0.000000
597.043395
A-4 661.434801 18.064313 3.941788 22.006101 0.000000
643.370488
A-5 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-6 760.740648 53.301934 5.253079 58.555013 0.000000
707.438715
A-7 760.740650 53.301934 5.253084 58.555018 0.000000
707.438716
A-8 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-9 897.981671 1.296770 0.000000 1.296770 0.000000
896.684901
R-I 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 976.933271 0.823300 6.064567 6.887867 0.000000
976.109971
M-2 976.933261 0.823302 6.064569 6.887871 0.000000
976.109959
M-3 976.933261 0.823302 6.064569 6.887871 0.000000
976.109959
B-1 976.933268 0.823299 6.064564 6.887863 0.000000
976.109970
B-2 976.933300 0.823307 6.064570 6.887877 0.000000
976.109994
B-3 868.107833 0.731586 5.389003 6.120589 0.000000
867.376247
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:44:42
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S10 (POOL
# 4174)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4174
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
29,229.75
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
0.00
SUBSERVICER ADVANCES THIS MONTH
39,377.91
MASTER SERVICER ADVANCES THIS MONTH
3,686.02
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 15
3,379,371.79
(B) TWO MONTHLY PAYMENTS: 2
510,501.28
(C) THREE OR MORE MONTHLY PAYMENTS: 1
98,247.66
FORECLOSURES
NUMBER OF LOANS
4
AGGREGATE PRINCIPAL BALANCE
1,129,849.87
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
142,217,485.99
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
504
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
489,668.73
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
6,165,898.85
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 90.59092580 % 7.59499500 %
1.81407910 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 90.18262800 % 7.91746109 %
1.89279940 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.5776 %
BANKRUPTCY AMOUNT AVAILABLE
128,249.00
FRAUD AMOUNT AVAILABLE
1,872,430.00
SPECIAL HAZARD AMOUNT AVAILABLE
2,505,945.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.37218060
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
319.42
POOL TRADING FACTOR:
61.64332278
.................................................................
...............
Run: 01/26/98 10:44:42
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S11
(POOL # 4175)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4175
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760947KP5 11,300,000.00 0.00 7.650000 %
0.00
A-2 760947KQ3 105,000,000.00 46,697,876.78 7.500000 %
6,107,216.94
A-3 760947KR1 47,939,000.00 21,320,471.59 7.250000 %
2,788,322.60
A-4 760947KS9 27,875,000.00 12,397,174.41 7.650000 %
1,621,320.69
A-5 760947KT7 30,655,000.00 21,324,377.25 7.650000 %
2,161,082.34
A-6 760947KU4 20,568,000.00 12,312,419.37 7.650000 %
864,781.92
A-7 760947KV2 5,000,000.00 5,000,000.00 7.500000 %
0.00
A-8 760947KW0 2,100,000.00 2,100,000.00 7.650000 %
0.00
A-9 760947KX8 12,900,000.00 12,900,000.00 7.400000 %
0.00
A-10 760947KY6 6,000,000.00 6,000,000.00 7.750000 %
0.00
A-11 760947KZ3 2,581,000.00 2,581,000.00 6.000000 %
0.00
A-12 760947LA7 2,456,000.00 2,456,000.00 7.400000 %
0.00
A-13 760947LB5 3,544,000.00 3,544,000.00 7.400000 %
0.00
A-14 760947LC3 4,741,000.00 4,741,000.00 8.000000 %
0.00
A-15 760947LD1 100,000,000.00 100,000,000.00 7.500000 %
0.00
A-16 760947LE9 32,887,000.00 32,105,300.62 7.500000 %
26,962.35
A-17 760947LF6 1,348,796.17 1,098,840.24 0.000000 %
30,326.21
A-18 760947LG4 0.00 0.00 0.452166 %
0.00
A-19 760947LR0 9,500,000.00 9,500,000.00 7.500000 %
0.00
R-I 760947LH2 100.00 0.00 7.500000 %
0.00
R-II 760947LJ8 100.00 0.00 7.500000 %
0.00
M-1 760947LK5 11,340,300.00 11,070,749.54 7.500000 %
9,297.33
M-2 760947LL3 5,670,200.00 5,535,423.61 7.500000 %
4,648.70
M-3 760947LM1 4,536,100.00 4,428,280.30 7.500000 %
3,718.91
B-1 2,041,300.00 1,992,779.82 7.500000 %
1,673.56
B-2 1,587,600.00 1,549,863.96 7.500000 %
1,301.59
B-3 2,041,838.57 1,780,714.22 7.500000 %
1,495.45
- -----------------------------------------------------------------
- --------------
453,612,334.74 322,436,271.71
13,622,148.59
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 0.00 0.00 0.00 0.00
0.00
A-2 289,675.21 6,396,892.15 0.00 0.00
40,590,659.84
A-3 127,846.18 2,916,168.78 0.00 0.00
18,532,148.99
A-4 78,439.91 1,699,760.60 0.00 0.00
10,775,853.72
A-5 134,924.47 2,296,006.81 0.00 0.00
19,163,294.91
A-6 77,903.64 942,685.56 0.00 0.00
11,447,637.45
A-7 31,250.00 31,250.00 0.00 0.00
5,000,000.00
A-8 13,287.21 13,287.21 0.00 0.00
2,100,000.00
A-9 78,954.04 78,954.04 0.00 0.00
12,900,000.00
A-10 38,750.00 38,750.00 0.00 0.00
6,000,000.00
A-11 12,905.00 12,905.00 0.00 0.00
2,581,000.00
A-12 15,145.33 15,145.33 0.00 0.00
2,456,000.00
A-13 21,854.67 21,854.67 0.00 0.00
3,544,000.00
A-14 31,606.67 31,606.67 0.00 0.00
4,741,000.00
A-15 620,317.74 620,317.74 0.00 0.00
100,000,000.00
A-16 199,154.88 226,117.23 0.00 0.00
32,078,338.27
A-17 0.00 30,326.21 0.00 0.00
1,068,514.03
A-18 120,585.43 120,585.43 0.00 0.00
0.00
A-19 58,930.19 58,930.19 0.00 0.00
9,500,000.00
R-I 0.00 0.00 0.00 0.00
0.00
R-II 0.00 0.00 0.00 0.00
0.00
M-1 68,673.82 77,971.15 0.00 0.00
11,061,452.21
M-2 34,337.22 38,985.92 0.00 0.00
5,530,774.91
M-3 27,469.41 31,188.32 0.00 0.00
4,424,561.39
B-1 12,361.56 14,035.12 0.00 0.00
1,991,106.26
B-2 9,614.08 10,915.67 0.00 0.00
1,548,562.37
B-3 11,046.08 12,541.53 0.00 0.00
1,779,218.77
- -----------------------------------------------------------------
- --------------
2,115,032.74 15,737,181.33 0.00 0.00
308,814,123.12
=================================================================
==============
Run: 01/26/98 10:44:42
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S11
(POOL # 4175)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4175
_________________________________________________________________
______________
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-2 444.741684 58.163971 2.758812 60.922783 0.000000
386.577713
A-3 444.741684 58.163971 2.666851 60.830822 0.000000
386.577713
A-4 444.741683 58.163971 2.813988 60.977959 0.000000
386.577712
A-5 695.624768 70.496896 4.401385 74.898281 0.000000
625.127872
A-6 598.620156 42.045018 3.787614 45.832632 0.000000
556.575139
A-7 1000.000000 0.000000 6.250000 6.250000 0.000000
1000.000000
A-8 1000.000000 0.000000 6.327243 6.327243 0.000000
1000.000000
A-9 1000.000000 0.000000 6.120468 6.120468 0.000000
1000.000000
A-10 1000.000000 0.000000 6.458333 6.458333 0.000000
1000.000000
A-11 1000.000000 0.000000 5.000000 5.000000 0.000000
1000.000000
A-12 1000.000000 0.000000 6.166665 6.166665 0.000000
1000.000000
A-13 1000.000000 0.000000 6.166668 6.166668 0.000000
1000.000000
A-14 1000.000000 0.000000 6.666667 6.666667 0.000000
1000.000000
A-15 1000.000000 0.000000 6.203177 6.203177 0.000000
1000.000000
A-16 976.230748 0.819848 6.055733 6.875581 0.000000
975.410900
A-17 814.682207 22.483909 0.000000 22.483909 0.000000
792.198298
A-19 1000.000000 0.000000 6.203178 6.203178 0.000000
1000.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 976.230747 0.819849 6.055732 6.875581 0.000000
975.410898
M-2 976.230752 0.819848 6.055733 6.875581 0.000000
975.410904
M-3 976.230749 0.819847 6.055733 6.875580 0.000000
975.410901
B-1 976.230745 0.819850 6.055729 6.875579 0.000000
975.410895
B-2 976.230763 0.819848 6.055732 6.875580 0.000000
975.410916
B-3 872.113127 0.732409 5.409869 6.142278 0.000000
871.380723
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:44:43
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S11 (POOL
# 4175)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4175
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
64,771.63
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
0.00
SUBSERVICER ADVANCES THIS MONTH
68,453.98
MASTER SERVICER ADVANCES THIS MONTH
10,082.43
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 16
4,834,690.40
(B) TWO MONTHLY PAYMENTS: 7
2,008,527.04
(C) THREE OR MORE MONTHLY PAYMENTS: 2
495,735.75
FORECLOSURES
NUMBER OF LOANS
6
AGGREGATE PRINCIPAL BALANCE
1,674,415.81
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
308,814,123.12
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
1,125
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
4
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
1,298,865.39
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
13,351,032.70
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 91.79746620 % 6.54590800 %
1.65662560 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 91.44238780 % 6.80564357 %
1.72833900 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.4486 %
BANKRUPTCY AMOUNT AVAILABLE
165,000.00
FRAUD AMOUNT AVAILABLE
3,959,720.00
SPECIAL HAZARD AMOUNT AVAILABLE
3,959,720.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.22966944
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
322.51
POOL TRADING FACTOR:
68.07886371
.................................................................
...............
Run: 01/26/98 10:44:44
REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S12
(POOL # 4176)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4176
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760947KG5 35,048,000.00 11,919,893.89 7.250000 %
766,591.01
A-2 760947KH3 23,594,900.00 23,594,900.00 7.250000 %
0.00
A-3 760947KJ9 56,568,460.00 34,258,489.90 7.250000 %
739,473.54
A-4 760947KE0 434,639.46 303,392.66 0.000000 %
2,846.68
A-5 760947KF7 0.00 0.00 0.508956 %
0.00
R 760947KK6 100.00 0.00 7.250000 %
0.00
M-1 760947KL4 1,803,000.00 1,629,641.93 7.250000 %
6,837.03
M-2 760947KM2 901,000.00 814,369.06 7.250000 %
3,416.62
M-3 760947KN0 721,000.00 651,676.00 7.250000 %
2,734.05
B-1 360,000.00 325,386.09 7.250000 %
1,365.13
B-2 361,000.00 326,289.92 7.250000 %
1,368.92
B-3 360,674.91 325,996.07 7.250000 %
1,367.69
- -----------------------------------------------------------------
- --------------
120,152,774.37 74,150,035.52
1,526,000.67
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 71,827.59 838,418.60 0.00 0.00
11,153,302.88
A-2 142,179.52 142,179.52 0.00 0.00
23,594,900.00
A-3 206,436.81 945,910.35 0.00 0.00
33,519,016.36
A-4 0.00 2,846.68 0.00 0.00
300,545.98
A-5 31,366.94 31,366.94 0.00 0.00
0.00
R 0.00 0.00 0.00 0.00
0.00
M-1 9,819.99 16,657.02 0.00 0.00
1,622,804.90
M-2 4,907.28 8,323.90 0.00 0.00
810,952.44
M-3 3,926.91 6,660.96 0.00 0.00
648,941.95
B-1 1,960.73 3,325.86 0.00 0.00
324,020.96
B-2 1,966.17 3,335.09 0.00 0.00
324,921.00
B-3 1,964.41 3,332.10 0.00 0.00
324,628.38
- -----------------------------------------------------------------
- --------------
476,356.35 2,002,357.02 0.00 0.00
72,624,034.85
=================================================================
==============
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 340.101971 21.872604 2.049406 23.922010 0.000000
318.229368
A-2 1000.000000 0.000000 6.025858 6.025858 0.000000
1000.000000
A-3 605.611146 13.072188 3.649327 16.721515 0.000000
592.538958
A-4 698.032940 6.549520 0.000000 6.549520 0.000000
691.483419
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 903.850211 3.792030 5.446473 9.238503 0.000000
900.058181
M-2 903.850233 3.792031 5.446482 9.238513 0.000000
900.058202
M-3 903.850208 3.792025 5.446477 9.238502 0.000000
900.058183
B-1 903.850250 3.792028 5.446472 9.238500 0.000000
900.058222
B-2 903.850194 3.792022 5.446454 9.238476 0.000000
900.058172
B-3 903.850146 3.792002 5.446484 9.238486 0.000000
900.058116
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:44:44
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S12 (POOL
# 4176)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4176
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
14,912.75
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
2,422.46
SUBSERVICER ADVANCES THIS MONTH
9,728.49
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 4
797,391.22
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1
50,493.50
FORECLOSURES
NUMBER OF LOANS
1
AGGREGATE PRINCIPAL BALANCE
90,811.57
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
72,624,034.85
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
314
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
1,214,778.42
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 94.48402950 % 4.19204800 %
1.32392220 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 94.39149070 % 4.24473702 %
1.34613300 %
CLASS A-5 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.5109 %
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
972,353.00
SPECIAL HAZARD AMOUNT AVAILABLE
500,000.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.03449358
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
143.94
POOL TRADING FACTOR:
60.44307777
.................................................................
...............
Run: 01/26/98 10:44:45
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S13
(POOL # 4177)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4177
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A 760947KD2 97,561,000.00 38,126,848.11 6.645000 %
1,949,631.87
R 0.00 0.00 0.000000 %
0.00
B-1 1,156,700.00 1,064,405.72 7.625000 %
7,327.74
B-2 1,257,300.00 1,156,978.73 7.625000 %
7,965.04
B-3 604,098.39 325,416.96 7.625000 %
2,240.28
- -----------------------------------------------------------------
- --------------
100,579,098.39 40,673,649.52
1,967,164.93
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A 215,870.05 2,165,501.92 0.00 0.00
36,177,216.24
R 44,851.29 44,851.29 0.00 0.00
0.00
B-1 6,915.34 14,243.08 0.00 0.00
1,057,077.98
B-2 7,516.78 15,481.82 0.00 0.00
1,149,013.69
B-3 2,114.20 4,354.48 0.00 0.00
323,176.68
- -----------------------------------------------------------------
- --------------
277,267.66 2,244,432.59 0.00 0.00
38,706,484.59
=================================================================
==============
Run: 01/26/98 10:44:45
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S13
(POOL # 4177)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4177
_________________________________________________________________
______________
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A 390.800095 19.983722 2.212667 22.196389 0.000000
370.816374
B-1 920.208974 6.335039 5.978508 12.313547 0.000000
913.873935
B-2 920.208964 6.335035 5.978510 12.313545 0.000000
913.873928
B-3 538.682051 3.708469 3.499761 7.208230 0.000000
534.973583
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:44:45
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S13 (POOL
# 4177)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4177
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
11,110.38
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
0.00
SUBSERVICER ADVANCES THIS MONTH
38,898.06
MASTER SERVICER ADVANCES THIS MONTH
753.20
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 16
3,047,982.90
(B) TWO MONTHLY PAYMENTS: 2
373,692.55
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
5
AGGREGATE PRINCIPAL BALANCE
1,630,490.73
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
38,706,484.59
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
246
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
96,745.58
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
1,687,153.51
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
242,204.86
DISTRIBUTION PERCENTAGES:
SENIOR
SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 93.73844880 %
6.26155130 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 %
0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 93.46551780 %
6.53448220 %
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
499,258.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,912,356.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.77434057
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
301.94
POOL TRADING FACTOR:
38.48362653
.................................................................
...............
Run: 01/26/98 10:44:46
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S14
(POOL # 4178)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4178
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760947LV1 68,252,000.00 0.00 7.500000 %
0.00
A-2 760947LW9 56,875,000.00 51,145,820.23 7.500000 %
4,093,868.82
A-3 760947LX7 23,500,000.00 21,651,955.48 7.500000 %
1,320,547.12
A-4 760947LY5 19,651,199.00 0.00 7.500000 %
0.00
A-5 760947LZ2 75,000,000.00 44,625,570.53 7.500000 %
3,571,967.96
A-6 760947MA6 97,212,000.00 97,212,000.00 7.500000 %
0.00
A-7 760947MB4 12,427,000.00 12,427,000.00 7.500000 %
0.00
A-8 760947MC2 53,182,701.00 53,182,701.00 7.500000 %
0.00
A-9 760947MD0 41,080,426.00 41,080,426.00 7.500000 %
0.00
A-10 760947ME8 3,101,574.00 3,101,574.00 7.500000 %
0.00
A-11 760947MF5 1,175,484.46 1,107,998.73 0.000000 %
1,374.73
R 760947MG3 100.00 0.00 7.500000 %
0.00
M-1 760947MH1 10,777,500.00 10,538,048.24 7.500000 %
9,130.56
M-2 760947MJ7 5,987,500.00 5,854,471.22 7.500000 %
5,072.53
M-3 760947MK4 4,790,000.00 4,683,576.99 7.500000 %
4,058.03
B-1 2,395,000.00 2,341,788.50 7.500000 %
2,029.01
B-2 1,437,000.00 1,405,073.09 7.500000 %
1,217.41
B-3 2,155,426.27 2,028,933.43 7.500000 %
1,757.93
SPRE 0.00 0.00 0.413292 %
0.00
- -----------------------------------------------------------------
- --------------
478,999,910.73 352,386,937.44
9,011,024.10
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 0.00 0.00 0.00 0.00
0.00
A-2 319,403.98 4,413,272.80 0.00 0.00
47,051,951.41
A-3 135,215.75 1,455,762.87 0.00 0.00
20,331,408.36
A-4 0.00 0.00 0.00 0.00
0.00
A-5 278,685.23 3,850,653.19 0.00 0.00
41,053,602.57
A-6 607,085.76 607,085.76 0.00 0.00
97,212,000.00
A-7 77,606.21 77,606.21 0.00 0.00
12,427,000.00
A-8 332,124.23 332,124.23 0.00 0.00
53,182,701.00
A-9 256,545.91 256,545.91 0.00 0.00
41,080,426.00
A-10 19,369.23 19,369.23 0.00 0.00
3,101,574.00
A-11 0.00 1,374.73 0.00 0.00
1,106,624.00
R 0.00 0.00 0.00 0.00
0.00
M-1 65,809.76 74,940.32 0.00 0.00
10,528,917.68
M-2 36,560.99 41,633.52 0.00 0.00
5,849,398.69
M-3 29,248.79 33,306.82 0.00 0.00
4,679,518.96
B-1 14,624.39 16,653.40 0.00 0.00
2,339,759.49
B-2 8,774.64 9,992.05 0.00 0.00
1,403,855.68
B-3 12,670.62 14,428.55 0.00 0.00
2,027,175.49
SPRED 119,252.63 119,252.63 0.00 0.00
0.00
- -----------------------------------------------------------------
- --------------
2,312,978.12 11,324,002.22 0.00 0.00
343,375,913.33
=================================================================
==============
Run: 01/26/98 10:44:46
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S14
(POOL # 4178)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4178
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-2 899.267169 71.980111 5.615894 77.596005 0.000000
827.287058
A-3 921.359808 56.193494 5.753862 61.947356 0.000000
865.166313
A-4 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-5 595.007607 47.626239 3.715803 51.342042 0.000000
547.381368
A-6 1000.000000 0.000000 6.244967 6.244967 0.000000
1000.000000
A-7 1000.000000 0.000000 6.244967 6.244967 0.000000
1000.000000
A-8 1000.000000 0.000000 6.244967 6.244967 0.000000
1000.000000
A-9 1000.000000 0.000000 6.244967 6.244967 0.000000
1000.000000
A-10 1000.000000 0.000000 6.244968 6.244968 0.000000
1000.000000
A-11 942.589007 1.169501 0.000000 1.169501 0.000000
941.419506
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 977.782254 0.847187 6.106218 6.953405 0.000000
976.935067
M-2 977.782250 0.847187 6.106220 6.953407 0.000000
976.935063
M-3 977.782253 0.847188 6.106219 6.953407 0.000000
976.935065
B-1 977.782255 0.847186 6.106217 6.953403 0.000000
976.935069
B-2 977.782248 0.847189 6.106221 6.953410 0.000000
976.935059
B-3 941.314235 0.815583 5.878475 6.694058 0.000000
940.498647
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:44:46
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S14 (POOL
# 4178)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4178
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
70,964.25
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
0.00
SPREAD
0.00
SUBSERVICER ADVANCES THIS MONTH
73,151.89
MASTER SERVICER ADVANCES THIS MONTH
9,013.68
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 22
6,195,299.91
(B) TWO MONTHLY PAYMENTS: 6
1,716,868.55
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
8
AGGREGATE PRINCIPAL BALANCE
1,756,233.58
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
343,375,913.33
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
1,228
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
4
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
1,117,935.91
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
8,705,621.78
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 92.35596320 % 1.64421900 %
5.99981780 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 92.16154450 % 1.68060439 %
6.15241740 %
BANKRUPTCY AMOUNT AVAILABLE
159,408.00
FRAUD AMOUNT AVAILABLE
3,710,656.00
SPECIAL HAZARD AMOUNT AVAILABLE
3,710,656.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.18350377
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
322.91
POOL TRADING FACTOR:
71.68600779
.................................................................
...............
Run: 01/26/98 10:44:49
REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S15 (POOL
# 4183)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4183
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760947ML2 101,500,000.00 49,751,572.84 7.000000 %
3,338,811.27
A-2 760947MM0 34,000,000.00 34,000,000.00 7.000000 %
0.00
A-3 760947MN8 14,000,000.00 14,000,000.00 7.000000 %
0.00
A-4 760947MP3 25,515,000.00 25,515,000.00 7.000000 %
0.00
A-5 760947MQ1 1,221,111.75 959,446.59 0.000000 %
4,947.53
A-6 7609473R0 0.00 0.00 0.487499 %
0.00
R 760947MU2 100.00 0.00 7.000000 %
0.00
M-1 760947MR9 2,277,000.00 2,066,523.33 7.000000 %
8,559.26
M-2 760947MS7 911,000.00 826,790.84 7.000000 %
3,424.46
M-3 760947MT5 1,367,000.00 1,240,640.05 7.000000 %
5,138.57
B-1 455,000.00 412,941.62 7.000000 %
1,710.35
B-2 455,000.00 412,941.62 7.000000 %
1,710.35
B-3 455,670.95 413,550.65 7.000000 %
1,712.87
- -----------------------------------------------------------------
- --------------
182,156,882.70 129,599,407.54
3,366,014.66
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 289,957.85 3,628,769.12 0.00 0.00
46,412,761.57
A-2 198,155.88 198,155.88 0.00 0.00
34,000,000.00
A-3 81,593.60 81,593.60 0.00 0.00
14,000,000.00
A-4 148,704.33 148,704.33 0.00 0.00
25,515,000.00
A-5 0.00 4,947.53 0.00 0.00
954,499.06
A-6 52,602.58 52,602.58 0.00 0.00
0.00
R 0.00 0.00 0.00 0.00
0.00
M-1 12,043.93 20,603.19 0.00 0.00
2,057,964.07
M-2 4,818.63 8,243.09 0.00 0.00
823,366.38
M-3 7,230.59 12,369.16 0.00 0.00
1,235,501.48
B-1 2,406.67 4,117.02 0.00 0.00
411,231.27
B-2 2,406.67 4,117.02 0.00 0.00
411,231.27
B-3 2,410.22 4,123.09 0.00 0.00
411,837.78
- -----------------------------------------------------------------
- --------------
802,330.95 4,168,345.61 0.00 0.00
126,233,392.88
=================================================================
==============
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 490.163279 32.894692 2.856728 35.751420 0.000000
457.268587
A-2 1000.000000 0.000000 5.828114 5.828114 0.000000
1000.000000
A-3 1000.000000 0.000000 5.828114 5.828114 0.000000
1000.000000
A-4 1000.000000 0.000000 5.828114 5.828114 0.000000
1000.000000
A-5 785.715632 4.051660 0.000000 4.051660 0.000000
781.663971
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 907.564045 3.759007 5.289385 9.048392 0.000000
903.805037
M-2 907.564040 3.759012 5.289385 9.048397 0.000000
903.805027
M-3 907.564045 3.759012 5.289386 9.048398 0.000000
903.805033
B-1 907.564000 3.759011 5.289385 9.048396 0.000000
903.804989
B-2 907.564000 3.759011 5.289385 9.048396 0.000000
903.804989
B-3 907.564219 3.759006 5.289387 9.048393 0.000000
903.805213
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:44:50
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1995-S15 (POOL #
4183)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4183
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
25,898.88
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
0.00
SUBSERVICER ADVANCES THIS MONTH
27,721.29
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 7
1,923,214.02
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1
539,782.20
FORECLOSURES
NUMBER OF LOANS
1
AGGREGATE PRINCIPAL BALANCE
291,642.95
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
126,233,392.88
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
515
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
2,828,652.07
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 95.82292460 % 3.21358500 %
0.96349060 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 95.72862430 % 3.26128597 %
0.98524200 %
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
1,554,399.00
SPECIAL HAZARD AMOUNT AVAILABLE
910,784.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.72776233
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
145.79
POOL TRADING FACTOR:
69.29927160
.................................................................
...............
Run: 01/26/98 10:44:50
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S16 (POOL
# 4184)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4184
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760947MV0 15,150,000.00 6,421,703.02 7.500000 %
941,690.28
A-2 760947MW8 152,100,000.00 72,851,468.76 7.500000 %
8,550,072.45
A-3 760947MX6 9,582,241.00 9,582,241.00 7.500000 %
0.00
A-4 760947MY4 34,448,155.00 34,448,155.00 7.500000 %
0.00
A-5 760947MZ1 49,922,745.00 49,922,745.00 7.500000 %
0.00
A-6 760947NA5 44,355,201.00 44,355,201.00 7.500000 %
0.00
A-7 760947NB3 42,424,530.00 41,503,190.57 7.500000 %
34,318.21
A-8 760947NC1 22,189,665.00 12,956,828.69 8.500000 %
996,124.70
A-9 760947ND9 24,993,667.00 14,641,524.25 7.000000 %
1,116,885.95
A-10 760947NE7 9,694,332.00 5,637,567.61 7.250000 %
437,681.67
A-11 760947NF4 19,384,664.00 11,271,134.68 7.125000 %
875,363.40
A-12 760947NG2 917,418.09 806,888.68 0.000000 %
27,419.71
A-13 7609473Q2 0.00 0.00 0.506185 %
0.00
R 760947NH0 100.00 0.00 7.500000 %
0.00
M-1 760947NK3 10,149,774.00 9,929,349.94 7.500000 %
8,210.39
M-2 760947NL1 5,638,762.00 5,516,304.23 7.500000 %
4,561.33
M-3 760947NM9 4,511,009.00 4,413,042.80 7.500000 %
3,649.06
B-1 760947NN7 2,255,508.00 2,206,524.81 7.500000 %
1,824.53
B-2 760947NP2 1,353,299.00 1,323,909.20 7.500000 %
1,094.72
B-3 760947NQ0 2,029,958.72 1,982,920.11 7.500000 %
1,639.65
- -----------------------------------------------------------------
- --------------
451,101,028.81 329,770,699.35
13,000,536.05
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 40,032.79 981,723.07 0.00 0.00
5,480,012.74
A-2 454,154.95 9,004,227.40 0.00 0.00
64,301,396.31
A-3 59,735.55 59,735.55 0.00 0.00
9,582,241.00
A-4 214,749.27 214,749.27 0.00 0.00
34,448,155.00
A-5 311,217.63 311,217.63 0.00 0.00
49,922,745.00
A-6 276,509.65 276,509.65 0.00 0.00
44,355,201.00
A-7 258,730.26 293,048.47 0.00 0.00
41,468,872.36
A-8 91,542.37 1,087,667.07 0.00 0.00
11,960,703.99
A-9 85,190.03 1,202,075.98 0.00 0.00
13,524,638.30
A-10 33,973.02 471,654.69 0.00 0.00
5,199,885.94
A-11 66,750.88 942,114.28 0.00 0.00
10,395,771.28
A-12 0.00 27,419.71 0.00 0.00
779,468.97
A-13 138,747.75 138,747.75 0.00 0.00
0.00
R 0.00 0.00 0.00 0.00
0.00
M-1 61,899.42 70,109.81 0.00 0.00
9,921,139.55
M-2 34,388.55 38,949.88 0.00 0.00
5,511,742.90
M-3 27,510.84 31,159.90 0.00 0.00
4,409,393.74
B-1 13,755.44 15,579.97 0.00 0.00
2,204,700.28
B-2 8,253.23 9,347.95 0.00 0.00
1,322,814.48
B-3 12,361.49 14,001.14 0.00 0.00
1,981,280.46
- -----------------------------------------------------------------
- --------------
2,189,503.12 15,190,039.17 0.00 0.00
316,770,163.30
=================================================================
==============
Run: 01/26/98 10:44:50
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S16 (POOL
# 4184)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4184
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 423.874787 62.157774 2.642428 64.800202 0.000000
361.717013
A-2 478.970866 56.213494 2.985897 59.199391 0.000000
422.757372
A-3 1000.000000 0.000000 6.233985 6.233985 0.000000
1000.000000
A-4 1000.000000 0.000000 6.233985 6.233985 0.000000
1000.000000
A-5 1000.000000 0.000000 6.233985 6.233985 0.000000
1000.000000
A-6 1000.000000 0.000000 6.233985 6.233985 0.000000
1000.000000
A-7 978.282861 0.808924 6.098601 6.907525 0.000000
977.473937
A-8 583.912767 44.891381 4.125451 49.016832 0.000000
539.021386
A-9 585.809367 44.686758 3.408465 48.095223 0.000000
541.122609
A-10 581.532344 45.148203 3.504421 48.652624 0.000000
536.384141
A-11 581.445966 45.157522 3.443489 48.601011 0.000000
536.288443
A-12 879.521222 29.887911 0.000000 29.887911 0.000000
849.633312
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 978.282860 0.808923 6.098601 6.907524 0.000000
977.473937
M-2 978.282862 0.808924 6.098599 6.907523 0.000000
977.473938
M-3 978.282863 0.808923 6.098600 6.907523 0.000000
977.473940
B-1 978.282857 0.808922 6.098600 6.907522 0.000000
977.473935
B-2 978.282848 0.808927 6.098601 6.907528 0.000000
977.473921
B-3 976.827800 0.807721 6.089528 6.897249 0.000000
976.020074
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:44:51
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1995-S16 (POOL #
4184)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4184
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
64,722.94
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
0.00
SUBSERVICER ADVANCES THIS MONTH
62,195.11
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 16
4,405,486.12
(B) TWO MONTHLY PAYMENTS: 4
1,422,392.55
(C) THREE OR MORE MONTHLY PAYMENTS: 1
244,478.15
FORECLOSURES
NUMBER OF LOANS
6
AGGREGATE PRINCIPAL BALANCE
2,120,473.96
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
316,770,163.30
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
1,179
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
12,727,752.51
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 92.28728200 % 6.03674200 %
1.67597590 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 91.97727280 % 6.26393470 %
1.74334100 %
BANKRUPTCY AMOUNT AVAILABLE
137,410.00
FRAUD AMOUNT AVAILABLE
3,997,454.00
SPECIAL HAZARD AMOUNT AVAILABLE
4,474,154.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.27163105
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
323.00
POOL TRADING FACTOR:
70.22155639
.................................................................
...............
Run: 01/26/98 10:44:52
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S17 (POOL
# 4185)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4185
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760947PC9 161,500,000.00 85,014,930.35 7.500000 %
6,308,341.13
A-2 760947PD7 7,348,151.00 7,348,151.00 7.500000 %
0.00
A-3 760947PE5 24,828,814.00 15,438,671.42 8.500000 %
774,480.86
A-4 760947PF2 15,917,318.00 15,917,318.00 7.500000 %
0.00
A-5 760947PG0 43,800,000.00 43,800,000.00 7.500000 %
0.00
A-6 760947PH8 52,000,000.00 52,000,000.00 7.500000 %
0.00
A-7 760947PJ4 24,828,814.00 15,438,671.42 7.000000 %
774,480.86
A-8 760947PK1 42,208,985.00 41,343,247.71 7.500000 %
34,889.08
A-9 760947PL9 49,657,668.00 30,877,354.43 7.250000 %
1,548,964.06
A-10 760947PM7 479,655.47 379,557.41 0.000000 %
540.02
A-11 7609473S8 0.00 0.00 0.455303 %
0.00
R 760947PN5 100.00 0.00 7.500000 %
0.00
M-1 760947PP0 10,087,900.00 9,880,989.76 7.500000 %
8,338.45
M-2 760947PQ8 5,604,400.00 5,489,449.65 7.500000 %
4,632.48
M-3 760947PR6 4,483,500.00 4,391,540.11 7.500000 %
3,705.97
B-1 2,241,700.00 2,195,721.12 7.500000 %
1,852.94
B-2 1,345,000.00 1,317,413.05 7.500000 %
1,111.75
B-3 2,017,603.30 1,910,016.08 7.500000 %
1,611.86
- -----------------------------------------------------------------
- --------------
448,349,608.77 332,743,031.51
9,462,949.46
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 530,790.82 6,839,131.95 0.00 0.00
78,706,589.22
A-2 45,878.19 45,878.19 0.00 0.00
7,348,151.00
A-3 109,243.55 883,724.41 0.00 0.00
14,664,190.56
A-4 99,379.80 99,379.80 0.00 0.00
15,917,318.00
A-5 273,465.35 273,465.35 0.00 0.00
43,800,000.00
A-6 324,662.06 324,662.06 0.00 0.00
52,000,000.00
A-7 89,965.28 864,446.14 0.00 0.00
14,664,190.56
A-8 258,126.62 293,015.70 0.00 0.00
41,308,358.63
A-9 186,356.70 1,735,320.76 0.00 0.00
29,328,390.37
A-10 0.00 540.02 0.00 0.00
379,017.39
A-11 126,117.66 126,117.66 0.00 0.00
0.00
R 0.00 0.00 0.00 0.00
0.00
M-1 61,691.98 70,030.43 0.00 0.00
9,872,651.31
M-2 34,273.39 38,905.87 0.00 0.00
5,484,817.17
M-3 27,418.59 31,124.56 0.00 0.00
4,387,834.14
B-1 13,708.99 15,561.93 0.00 0.00
2,193,868.18
B-2 8,225.27 9,337.02 0.00 0.00
1,316,301.30
B-3 11,925.19 13,537.05 0.00 0.00
1,908,404.22
- -----------------------------------------------------------------
- --------------
2,201,229.44 11,664,178.90 0.00 0.00
323,280,082.05
=================================================================
==============
Run: 01/26/98 10:44:52
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S17 (POOL
# 4185)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4185
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 526.408237 39.060936 3.286630 42.347566 0.000000
487.347302
A-2 1000.000000 0.000000 6.243501 6.243501 0.000000
1000.000000
A-3 621.804627 31.192825 4.399870 35.592695 0.000000
590.611801
A-4 1000.000000 0.000000 6.243502 6.243502 0.000000
1000.000000
A-5 1000.000000 0.000000 6.243501 6.243501 0.000000
1000.000000
A-6 1000.000000 0.000000 6.243501 6.243501 0.000000
1000.000000
A-7 621.804627 31.192825 3.623422 34.816247 0.000000
590.611801
A-8 979.489265 0.826579 6.115442 6.942021 0.000000
978.662686
A-9 621.804359 31.192847 3.752828 34.945675 0.000000
590.611512
A-10 791.312585 1.125850 0.000000 1.125850 0.000000
790.186736
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 979.489265 0.826579 6.115443 6.942022 0.000000
978.662686
M-2 979.489267 0.826579 6.115443 6.942022 0.000000
978.662688
M-3 979.489263 0.826580 6.115443 6.942023 0.000000
978.662683
B-1 979.489280 0.826578 6.115444 6.942022 0.000000
978.662702
B-2 979.489257 0.826580 6.115442 6.942022 0.000000
978.662677
B-3 946.675732 0.798888 5.910572 6.709460 0.000000
945.876833
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:44:52
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1995-S17 (POOL #
4185)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4185
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
67,623.88
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
0.00
SUBSERVICER ADVANCES THIS MONTH
41,613.99
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 22
4,320,340.97
(B) TWO MONTHLY PAYMENTS: 1
255,573.41
(C) THREE OR MORE MONTHLY PAYMENTS: 1
256,044.43
FORECLOSURES
NUMBER OF LOANS
3
AGGREGATE PRINCIPAL BALANCE
704,919.92
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
323,280,082.05
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
1,229
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
9,182,022.92
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 92.42241350 % 5.94589400 %
1.63169260 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 92.20693920 % 6.10780055 %
1.67809100 %
BANKRUPTCY AMOUNT AVAILABLE
151,861.00
FRAUD AMOUNT AVAILABLE
1,680,146.00
SPECIAL HAZARD AMOUNT AVAILABLE
3,360,292.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.23925857
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
325.31
POOL TRADING FACTOR:
72.10446396
.................................................................
...............
Run: 01/26/98 10:44:53
REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S18 (POOL
# 4186)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4186
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760947NR8 26,815,000.00 0.00 7.000000 %
0.00
A-2 760947NS6 45,874,000.00 38,270,932.46 7.000000 %
679,047.72
A-3 760947NT4 14,000,000.00 9,111,957.54 7.000000 %
97,622.18
A-4 760947NU1 10,808,000.00 10,808,000.00 7.000000 %
0.00
A-5 760947NV9 23,801,500.00 23,801,500.00 7.000000 %
0.00
A-6 760947NW7 13,965,000.00 13,965,000.00 7.000000 %
0.00
A-7 760947PB1 416,148.36 360,413.90 0.000000 %
1,892.33
A-8 7609473T6 0.00 0.00 0.489177 %
0.00
R 760947NX5 100.00 0.00 7.000000 %
0.00
M-1 760947NY3 2,110,000.00 1,929,270.37 7.000000 %
8,126.14
M-2 760947NZ0 1,054,500.00 964,178.02 7.000000 %
4,061.14
M-3 760947PA3 773,500.00 707,246.74 7.000000 %
2,978.94
B-1 351,000.00 320,935.49 7.000000 %
1,351.79
B-2 281,200.00 257,114.13 7.000000 %
1,082.97
B-3 350,917.39 320,860.01 7.000000 %
1,351.48
- -----------------------------------------------------------------
- --------------
140,600,865.75 100,817,408.66
797,514.69
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 0.00 0.00 0.00 0.00
0.00
A-2 222,938.54 901,986.26 0.00 0.00
37,591,884.74
A-3 53,079.62 150,701.80 0.00 0.00
9,014,335.36
A-4 62,959.53 62,959.53 0.00 0.00
10,808,000.00
A-5 138,650.18 138,650.18 0.00 0.00
23,801,500.00
A-6 81,349.90 81,349.90 0.00 0.00
13,965,000.00
A-7 0.00 1,892.33 0.00 0.00
358,521.57
A-8 41,041.17 41,041.17 0.00 0.00
0.00
R 0.00 0.00 0.00 0.00
0.00
M-1 11,238.52 19,364.66 0.00 0.00
1,921,144.23
M-2 5,616.60 9,677.74 0.00 0.00
960,116.88
M-3 4,119.91 7,098.85 0.00 0.00
704,267.80
B-1 1,869.53 3,221.32 0.00 0.00
319,583.70
B-2 1,497.76 2,580.73 0.00 0.00
256,031.16
B-3 1,869.09 3,220.57 0.00 0.00
319,508.53
- -----------------------------------------------------------------
- --------------
626,230.35 1,423,745.04 0.00 0.00
100,019,893.97
=================================================================
==============
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-2 834.261945 14.802453 4.859802 19.662255 0.000000
819.459492
A-3 650.854110 6.973013 3.791401 10.764414 0.000000
643.881097
A-4 1000.000000 0.000000 5.825271 5.825271 0.000000
1000.000000
A-5 1000.000000 0.000000 5.825271 5.825271 0.000000
1000.000000
A-6 1000.000000 0.000000 5.825270 5.825270 0.000000
1000.000000
A-7 866.070697 4.547248 0.000000 4.547248 0.000000
861.523448
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 914.346147 3.851251 5.326313 9.177564 0.000000
910.494896
M-2 914.346155 3.851247 5.326316 9.177563 0.000000
910.494908
M-3 914.346141 3.851248 5.326322 9.177570 0.000000
910.494893
B-1 914.346125 3.851254 5.326296 9.177550 0.000000
910.494872
B-2 914.346124 3.851245 5.326316 9.177561 0.000000
910.494879
B-3 914.346280 3.851248 5.326296 9.177544 0.000000
910.495003
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:44:54
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1995-S18 (POOL #
4186)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4186
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
20,502.44
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
4,958.31
SUBSERVICER ADVANCES THIS MONTH
10,837.97
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 5
1,012,333.66
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
1
AGGREGATE PRINCIPAL BALANCE
82,655.57
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
100,019,893.97
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
410
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
372,830.41
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 95.52086470 % 3.58431500 %
0.89482030 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 95.50412340 % 3.58481575 %
0.89816480 %
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
517,147.00
SPECIAL HAZARD AMOUNT AVAILABLE
829,634.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.76430459
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
145.71
POOL TRADING FACTOR:
71.13746664
.................................................................
...............
Run: 01/26/98 10:44:55
REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S19
(POOL # 4188)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4188
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A 760947QK0 114,954,300.00 84,962,140.99 7.000000 %
1,347,894.82
A-2 7609473U3 0.00 0.00 0.533255 %
0.00
R 760947QL8 100.00 0.00 7.000000 %
0.00
M-1 760947QM6 1,786,900.00 1,643,601.36 7.000000 %
6,584.23
M-2 760947QN4 893,400.00 821,754.70 7.000000 %
3,291.93
M-3 760947QP9 595,600.00 547,836.45 7.000000 %
2,194.62
B-1 297,800.00 273,918.24 7.000000 %
1,097.31
B-2 238,200.00 219,097.77 7.000000 %
877.70
B-3 357,408.38 177,387.12 7.000000 %
710.62
- -----------------------------------------------------------------
- --------------
119,123,708.38 88,645,736.63
1,362,651.23
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A 495,338.34 1,843,233.16 0.00 0.00
83,614,246.17
A-2 39,370.55 39,370.55 0.00 0.00
0.00
R 0.00 0.00 0.00 0.00
0.00
M-1 9,582.37 16,166.60 0.00 0.00
1,637,017.13
M-2 4,790.92 8,082.85 0.00 0.00
818,462.77
M-3 3,193.94 5,388.56 0.00 0.00
545,641.83
B-1 1,596.98 2,694.29 0.00 0.00
272,820.93
B-2 1,277.36 2,155.06 0.00 0.00
218,220.07
B-3 1,034.19 1,744.81 0.00 0.00
176,676.50
- -----------------------------------------------------------------
- --------------
556,184.65 1,918,835.88 0.00 0.00
87,283,085.40
=================================================================
==============
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A 739.094936 11.725484 4.309002 16.034486 0.000000
727.369452
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 919.806010 3.684722 5.362566 9.047288 0.000000
916.121288
M-2 919.806022 3.684721 5.362570 9.047291 0.000000
916.121301
M-3 919.805994 3.684721 5.362559 9.047280 0.000000
916.121273
B-1 919.806044 3.684721 5.362592 9.047313 0.000000
916.121323
B-2 919.805919 3.684719 5.362552 9.047271 0.000000
916.121201
B-3 496.314944 1.988230 2.893581 4.881811 0.000000
494.326686
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:44:55
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S19 (POOL
# 4188)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4188
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
18,232.53
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
3,267.02
SUBSERVICER ADVANCES THIS MONTH
12,892.59
MASTER SERVICER ADVANCES THIS MONTH
4,120.13
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 6
1,230,983.52
(B) TWO MONTHLY PAYMENTS: 1
53,975.76
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
0
AGGREGATE PRINCIPAL BALANCE
0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
87,283,085.40
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
372
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
402,642.08
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
1,007,538.17
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 95.84458790 % 3.39914000 %
0.75627230 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 95.79662060 % 3.43837723 %
0.76500220 %
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
442,590.00
SPECIAL HAZARD AMOUNT AVAILABLE
609,536.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.84634861
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
148.52
POOL TRADING FACTOR:
73.27096057
.................................................................
...............
Run: 01/26/98 10:44:56
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S21
(POOL # 4189)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4189
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760947QQ7 37,500,000.00 17,607,727.37 6.200000 %
1,410,025.12
A-2 760947QR5 35,848,000.00 35,848,000.00 6.500000 %
0.00
A-3 760947QS3 8,450,000.00 8,450,000.00 6.200000 %
0.00
A-4 760947QT1 67,350,000.00 29,228,661.22 7.050000 %
3,997,930.21
A-5 760947QU8 104,043,000.00 91,567,331.60 0.000000 %
2,387,596.93
A-6 760947QV6 26,848,000.00 26,348,523.26 7.500000 %
21,720.61
A-7 760947QW4 366,090.95 335,086.42 0.000000 %
331.80
A-8 7609473V1 0.00 0.00 0.424051 %
0.00
R-I 760947QX2 100.00 0.00 7.500000 %
0.00
R-II 760947QY0 100.00 0.00 7.500000 %
0.00
M-1 760947QZ7 6,711,800.00 6,586,934.54 7.500000 %
5,429.99
M-2 760947RA1 4,474,600.00 4,391,355.12 7.500000 %
3,620.05
M-3 760947RB9 2,983,000.00 2,927,504.64 7.500000 %
2,413.31
B-1 1,789,800.00 1,756,502.77 7.500000 %
1,447.99
B-2 745,700.00 731,827.10 7.500000 %
603.29
B-3 1,193,929.65 1,144,078.80 7.500000 %
943.12
- -----------------------------------------------------------------
- --------------
298,304,120.60 226,923,532.84
7,832,062.42
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 90,881.23 1,500,906.35 0.00 0.00
16,197,702.25
A-2 193,980.25 193,980.25 0.00 0.00
35,848,000.00
A-3 43,614.17 43,614.17 0.00 0.00
8,450,000.00
A-4 171,544.67 4,169,474.88 0.00 0.00
25,230,731.01
A-5 177,980.54 2,565,577.47 462,729.78 0.00
89,642,464.45
A-6 164,511.69 186,232.30 0.00 0.00
26,326,802.65
A-7 0.00 331.80 0.00 0.00
334,754.62
A-8 80,108.11 80,108.11 0.00 0.00
0.00
R-I 0.00 0.00 0.00 0.00
0.00
R-II 0.00 0.00 0.00 0.00
0.00
M-1 41,126.70 46,556.69 0.00 0.00
6,581,504.55
M-2 27,418.21 31,038.26 0.00 0.00
4,387,735.07
M-3 18,278.39 20,691.70 0.00 0.00
2,925,091.33
B-1 10,967.03 12,415.02 0.00 0.00
1,755,054.78
B-2 4,569.29 5,172.58 0.00 0.00
731,223.81
B-3 7,143.26 8,086.38 0.00 0.00
1,143,135.68
- -----------------------------------------------------------------
- --------------
1,032,123.54 8,864,185.96 462,729.78 0.00
219,554,200.20
=================================================================
==============
Run: 01/26/98 10:44:56
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S21
(POOL # 4189)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4189
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 469.539397 37.600670 2.423499 40.024169 0.000000
431.938727
A-2 1000.000000 0.000000 5.411188 5.411188 0.000000
1000.000000
A-3 1000.000000 0.000000 5.161440 5.161440 0.000000
1000.000000
A-4 433.981607 59.360508 2.547063 61.907571 0.000000
374.621099
A-5 880.091228 22.948175 1.710644 24.658819 4.447486
861.590539
A-6 981.396129 0.809022 6.127521 6.936543 0.000000
980.587107
A-7 915.309215 0.906332 0.000000 0.906332 0.000000
914.402883
R-I 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 981.396129 0.809021 6.127522 6.936543 0.000000
980.587108
M-2 981.396129 0.809022 6.127522 6.936544 0.000000
980.587107
M-3 981.396125 0.809021 6.127519 6.936540 0.000000
980.587104
B-1 981.396117 0.809023 6.127517 6.936540 0.000000
980.587094
B-2 981.396138 0.809025 6.127518 6.936543 0.000000
980.587113
B-3 958.246409 0.789938 5.982982 6.772920 0.000000
957.456480
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:44:56
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S21 (POOL
# 4189)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4189
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
46,267.11
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
0.00
SUBSERVICER ADVANCES THIS MONTH
34,272.36
MASTER SERVICER ADVANCES THIS MONTH
4,146.18
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 13
2,678,310.49
(B) TWO MONTHLY PAYMENTS: 1
287,180.18
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
5
AGGREGATE PRINCIPAL BALANCE
1,606,152.87
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
219,554,200.20
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
850
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
539,302.73
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
7,182,238.77
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 92.25988650 % 6.13702700 %
1.60308640 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 92.00629980 % 6.32842867 %
1.65560780 %
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
2,662,797.00
SPECIAL HAZARD AMOUNT AVAILABLE
3,243,641.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.20427084
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
326.87
POOL TRADING FACTOR:
73.60079363
.................................................................
...............
Run: 01/26/98 10:47:23
REPT1B.FRG
Page: 1 of 3
NORWEST MORTGAGE, INC. (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-R20
(POOL # 10044)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 10044
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760947PS4 17,500,000.00 10,102,850.10 7.500000 %
564,511.28
A-2 760947PT2 73,285,445.00 50,502,133.27 7.500000 %
1,738,701.61
A-3 760947PU9 7,765,738.00 7,765,738.00 7.500000 %
0.00
A-4 760947PV7 33,673,000.00 33,673,000.00 7.500000 %
0.00
A-5 760947PW5 30,185,181.00 29,556,998.72 7.500000 %
28,050.30
A-6 760947PX3 19,608,650.00 12,579,752.18 7.500000 %
536,408.23
A-7 760947PY1 2,775,000.00 2,775,000.00 7.500000 %
0.00
A-8 760947PZ8 1,030,000.00 1,030,000.00 7.500000 %
0.00
A-9 760947QA2 1,986,000.00 1,986,000.00 7.500000 %
0.00
A-10 760947QB0 114,042,695.00 78,534,944.24 7.500000 %
2,709,763.37
A-11 760947QC8 3,268,319.71 2,838,885.79 0.000000 %
9,075.01
R 760947QD6 100.00 0.00 7.500000 %
0.00
M-1 760947QE4 7,342,463.00 7,189,659.35 7.500000 %
6,823.16
M-2 760947QF1 5,710,804.00 5,591,956.74 7.500000 %
5,306.90
M-3 760947QG9 3,263,317.00 3,195,404.28 7.500000 %
3,032.52
B-1 760947QH7 1,794,824.00 1,757,472.00 7.500000 %
1,667.88
B-2 760947QJ3 1,142,161.00 1,118,391.56 7.500000 %
1,061.38
B-3 1,957,990.76 1,854,974.22 7.500000 %
1,760.41
- -----------------------------------------------------------------
- --------------
326,331,688.47 252,053,160.45
5,606,162.05
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 63,126.68 627,637.96 0.00 0.00
9,538,338.82
A-2 315,557.69 2,054,259.30 0.00 0.00
48,763,431.66
A-3 48,523.46 48,523.46 0.00 0.00
7,765,738.00
A-4 210,402.48 210,402.48 0.00 0.00
33,673,000.00
A-5 184,684.05 212,734.35 0.00 0.00
29,528,948.42
A-6 78,603.36 615,011.59 0.00 0.00
12,043,343.95
A-7 17,339.32 17,339.32 0.00 0.00
2,775,000.00
A-8 6,435.86 6,435.86 0.00 0.00
1,030,000.00
A-9 12,409.33 12,409.33 0.00 0.00
1,986,000.00
A-10 490,718.00 3,200,481.37 0.00 0.00
75,825,180.87
A-11 0.00 9,075.01 0.00 0.00
2,829,810.78
R 0.00 0.00 0.00 0.00
0.00
M-1 44,923.89 51,747.05 0.00 0.00
7,182,836.19
M-2 34,940.80 40,247.70 0.00 0.00
5,586,649.84
M-3 19,966.18 22,998.70 0.00 0.00
3,192,371.76
B-1 10,981.39 12,649.27 0.00 0.00
1,755,804.12
B-2 6,988.16 8,049.54 0.00 0.00
1,117,330.18
B-3 11,590.63 13,351.04 0.00 0.00
1,807,332.12
- -----------------------------------------------------------------
- --------------
1,557,191.28 7,163,353.33 0.00 0.00
246,401,116.71
=================================================================
==============
Run: 01/26/98 10:47:23
Page: 2 of 3
NORWEST MORTGAGE, INC. (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-R20
(POOL # 10044)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 10044
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 577.305720 32.257787 3.607239 35.865026 0.000000
545.047933
A-2 689.115462 23.725060 4.305871 28.030931 0.000000
665.390401
A-3 1000.000000 0.000000 6.248403 6.248403 0.000000
1000.000000
A-4 1000.000000 0.000000 6.248403 6.248403 0.000000
1000.000000
A-5 979.189050 0.929274 6.118368 7.047642 0.000000
978.259777
A-6 641.540962 27.355694 4.008606 31.364300 0.000000
614.185268
A-7 1000.000000 0.000000 6.248404 6.248404 0.000000
1000.000000
A-8 1000.000000 0.000000 6.248408 6.248408 0.000000
1000.000000
A-9 1000.000000 0.000000 6.248404 6.248404 0.000000
1000.000000
A-10 688.645110 23.760955 4.302932 28.063887 0.000000
664.884155
A-11 868.607126 2.776659 0.000000 2.776659 0.000000
865.830467
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 979.189047 0.929274 6.118368 7.047642 0.000000
978.259773
M-2 979.189049 0.929274 6.118368 7.047642 0.000000
978.259776
M-3 979.189052 0.929275 6.118370 7.047645 0.000000
978.259777
B-1 979.189046 0.929272 6.118366 7.047638 0.000000
978.259774
B-2 979.189064 0.929274 6.118367 7.047641 0.000000
978.259790
B-3 947.386606 0.899090 5.919655 6.818745 0.000000
923.054468
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:47:24
rept2.frg
Page: 3 of 3
NORWEST MORTGAGE, INC. (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-R20 (POOL
# 10044)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 10044
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
39,879.54
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
0.00
SPREAD
71,699.84
SUBSERVICER ADVANCES THIS MONTH
25,970.93
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 3
754,189.61
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1
234,260.73
FORECLOSURES
NUMBER OF LOANS
8
AGGREGATE PRINCIPAL BALANCE
2,410,628.34
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
246,401,116.71
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
881
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
5,412,266.49
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 91.69074160 % 6.41095700 %
1.89830130 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 91.52514120 % 6.47799734 %
1.92160010 %
BANKRUPTCY AMOUNT AVAILABLE
126,853.00
FRAUD AMOUNT AVAILABLE
6,526,634.00
SPECIAL HAZARD AMOUNT AVAILABLE
3,263,316.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.02499551
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
316.28
POOL TRADING FACTOR:
75.50634076
.................................................................
...............
Run: 01/26/98 10:45:00
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S1
(POOL # 4192)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4192
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760947RC7 173,876,000.00 105,984,248.07 6.850000 %
9,805,749.36
A-2 760947RD5 25,000,000.00 17,720,829.37 7.250000 %
1,051,346.01
A-3 760947RE3 22,600,422.00 22,600,422.00 7.000000 %
0.00
A-4 760947RF0 15,842,000.00 13,428,653.11 6.750000 %
112,559.12
A-5 760947RG8 11,649,000.00 10,705,706.13 6.900000 %
43,995.47
A-6 760947RU7 73,856,000.00 76,269,346.89 0.000000 %
0.00
A-7 760947RH6 93,000,000.00 71,687,065.87 7.250000 %
3,078,272.16
A-8 760947RJ2 6,350,000.00 7,293,293.87 7.250000 %
0.00
A-9 760947RK9 20,348,738.00 12,403,354.67 7.250000 %
1,147,568.52
A-10 760947RL7 2,511,158.00 2,511,158.00 9.500000 %
0.00
A-11 760947RM5 40,000,000.00 40,000,000.00 7.100000 %
0.00
A-12 760947RN3 15,000,000.00 15,000,000.00 7.250000 %
0.00
A-13 760947RP8 178,301.34 153,363.87 0.000000 %
187.46
A-14 7609473W9 0.00 0.00 0.619942 %
0.00
R-I 760947RQ6 100.00 0.00 7.250000 %
0.00
R-II 760947RY9 100.00 0.00 7.250000 %
0.00
M-1 760947RR4 11,941,396.00 11,731,805.02 7.250000 %
9,523.00
M-2 760947RS2 6,634,109.00 6,517,669.57 7.250000 %
5,290.55
M-3 760947RT0 5,307,287.00 5,214,135.46 7.250000 %
4,232.44
B-1 760947RV5 3,184,372.00 3,128,481.08 7.250000 %
2,539.47
B-2 760947RW3 1,326,822.00 1,303,534.11 7.250000 %
1,058.11
B-3 760947RX1 2,122,914.66 2,030,072.94 7.250000 %
1,647.86
- -----------------------------------------------------------------
- --------------
530,728,720.00 425,683,140.03
15,263,969.53
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 604,057.34 10,409,806.70 0.00 0.00
96,178,498.71
A-2 106,897.68 1,158,243.69 0.00 0.00
16,669,483.36
A-3 131,631.82 131,631.82 0.00 0.00
22,600,422.00
A-4 75,419.30 187,978.42 0.00 0.00
13,316,093.99
A-5 61,462.56 105,458.03 0.00 0.00
10,661,710.66
A-6 396,491.84 396,491.84 112,559.12 0.00
76,381,906.01
A-7 432,439.23 3,510,711.39 0.00 0.00
68,608,793.71
A-8 0.00 0.00 43,995.47 0.00
7,337,289.34
A-9 74,820.98 1,222,389.50 0.00 0.00
11,255,786.15
A-10 19,849.24 19,849.24 0.00 0.00
2,511,158.00
A-11 236,300.48 236,300.48 0.00 0.00
40,000,000.00
A-12 90,484.78 90,484.78 0.00 0.00
15,000,000.00
A-13 0.00 187.46 0.00 0.00
153,176.41
A-14 219,575.50 219,575.50 0.00 0.00
0.00
R-I 0.00 0.00 0.00 0.00
0.00
R-II 0.00 0.00 0.00 0.00
0.00
M-1 70,769.99 80,292.99 0.00 0.00
11,722,282.02
M-2 39,316.66 44,607.21 0.00 0.00
6,512,379.02
M-3 31,453.33 35,685.77 0.00 0.00
5,209,903.02
B-1 18,871.99 21,411.46 0.00 0.00
3,125,941.61
B-2 7,863.33 8,921.44 0.00 0.00
1,302,476.00
B-3 12,246.04 13,893.90 0.00 0.00
1,909,056.73
- -----------------------------------------------------------------
- --------------
2,629,952.09 17,893,921.62 156,554.59 0.00
410,456,356.74
=================================================================
==============
Run: 01/26/98 10:45:00
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S1
(POOL # 4192)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4192
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 609.539258 56.395071 3.474070 59.869141 0.000000
553.144187
A-2 708.833175 42.053840 4.275907 46.329747 0.000000
666.779334
A-3 1000.000000 0.000000 5.824308 5.824308 0.000000
1000.000000
A-4 847.661476 7.105108 4.760718 11.865826 0.000000
840.556369
A-5 919.023618 3.776759 5.276209 9.052968 0.000000
915.246859
A-6 1032.676382 0.000000 5.368445 5.368445 1.524035
1034.200417
A-7 770.828665 33.099701 4.649884 37.749585 0.000000
737.728965
A-8 1148.550216 0.000000 0.000000 0.000000 6.928420
1155.478636
A-9 609.539258 56.395071 3.676935 60.072006 0.000000
553.144188
A-10 1000.000000 0.000000 7.904417 7.904417 0.000000
1000.000000
A-11 1000.000000 0.000000 5.907512 5.907512 0.000000
1000.000000
A-12 1000.000000 0.000000 6.032319 6.032319 0.000000
1000.000000
A-13 860.138628 1.051366 0.000000 1.051366 0.000000
859.087262
R-I 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 982.448369 0.797478 5.926442 6.723920 0.000000
981.650891
M-2 982.448369 0.797477 5.926442 6.723919 0.000000
981.650892
M-3 982.448370 0.797477 5.926442 6.723919 0.000000
981.650892
B-1 982.448370 0.797479 5.926440 6.723919 0.000000
981.650891
B-2 982.448369 0.797477 5.926439 6.723916 0.000000
981.650892
B-3 956.266862 0.776225 5.768503 6.544728 0.000000
899.262116
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:45:01
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1996-S1 (POOL
# 4192)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4192
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
85,892.53
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
0.00
SUBSERVICER ADVANCES THIS MONTH
58,181.89
MASTER SERVICER ADVANCES THIS MONTH
1,458.20
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 18
4,594,135.89
(B) TWO MONTHLY PAYMENTS: 3
1,003,521.02
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
11
AGGREGATE PRINCIPAL BALANCE
2,250,608.71
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
410,456,356.74
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
1,535
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
207,195.29
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
14,245,917.27
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 92.96742560 % 5.51397600 %
1.51859830 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 92.74145560 % 5.71182872 %
1.54458330 %
BANKRUPTCY AMOUNT AVAILABLE
165,277.00
FRAUD AMOUNT AVAILABLE
4,859,749.00
SPECIAL HAZARD AMOUNT AVAILABLE
4,859,749.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.15293697
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
327.78
POOL TRADING FACTOR:
77.33825988
.................................................................
...............
Run: 01/26/98 10:45:02
REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S2
(POOL # 4193)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4193
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760947RZ6 55,358,000.00 38,902,974.58 6.750000 %
723,259.04
A-2 760947SA0 20,391,493.00 20,391,493.00 6.750000 %
0.00
A-3 760947SB8 29,250,000.00 22,896,036.75 6.750000 %
279,280.11
A-4 760947SC6 313,006.32 266,101.17 0.000000 %
1,511.87
A-5 7609473X7 0.00 0.00 0.549938 %
0.00
R 760947SD4 100.00 0.00 6.750000 %
0.00
M-1 760947SE2 1,364,000.00 1,254,066.69 6.750000 %
5,296.68
M-2 760947SF9 818,000.00 752,072.26 6.750000 %
3,176.46
M-3 760947SG7 546,000.00 501,994.47 6.750000 %
2,120.23
B-1 491,000.00 451,427.22 6.750000 %
1,906.65
B-2 273,000.00 250,997.22 6.750000 %
1,060.11
B-3 327,627.84 301,222.41 6.750000 %
1,272.24
- -----------------------------------------------------------------
- --------------
109,132,227.16 85,968,385.77
1,018,883.39
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 218,679.25 941,938.29 0.00 0.00
38,179,715.54
A-2 114,623.53 114,623.53 0.00 0.00
20,391,493.00
A-3 128,701.94 407,982.05 0.00 0.00
22,616,756.64
A-4 0.00 1,511.87 0.00 0.00
264,589.30
A-5 39,370.71 39,370.71 0.00 0.00
0.00
R 0.00 0.00 0.00 0.00
0.00
M-1 7,049.30 12,345.98 0.00 0.00
1,248,770.01
M-2 4,227.51 7,403.97 0.00 0.00
748,895.80
M-3 2,821.78 4,942.01 0.00 0.00
499,874.24
B-1 2,537.54 4,444.19 0.00 0.00
449,520.57
B-2 1,410.89 2,471.00 0.00 0.00
249,937.11
B-3 1,693.22 2,965.46 0.00 0.00
299,950.17
- -----------------------------------------------------------------
- --------------
521,115.67 1,539,999.06 0.00 0.00
84,949,502.38
=================================================================
==============
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 702.752530 13.065122 3.950274 17.015396 0.000000
689.687408
A-2 1000.000000 0.000000 5.621145 5.621145 0.000000
1000.000000
A-3 782.770487 9.548038 4.400066 13.948104 0.000000
773.222449
A-4 850.146317 4.830158 0.000000 4.830158 0.000000
845.316159
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 919.403732 3.883196 5.168109 9.051305 0.000000
915.520535
M-2 919.403741 3.883203 5.168105 9.051308 0.000000
915.520538
M-3 919.403791 3.883205 5.168095 9.051300 0.000000
915.520586
B-1 919.403707 3.883198 5.168106 9.051304 0.000000
915.520509
B-2 919.403736 3.883187 5.168095 9.051282 0.000000
915.520550
B-3 919.404193 3.883186 5.168120 9.051306 0.000000
915.521014
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:45:03
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1996-S2 (POOL
# 4193)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4193
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
17,655.43
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
1,483.08
SUBSERVICER ADVANCES THIS MONTH
16,521.63
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 5
1,088,870.60
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
1
AGGREGATE PRINCIPAL BALANCE
610,921.37
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
84,949,502.38
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
328
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
655,590.65
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 95.90234930 % 2.92656500 %
1.17108530 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 95.87063650 % 2.94002905 %
1.18014860 %
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
976,302.00
SPECIAL HAZARD AMOUNT AVAILABLE
661,887.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.57616995
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
148.07
POOL TRADING FACTOR:
77.84089502
.................................................................
...............
Run: 01/26/98 10:44:59
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S3
(POOL # 4191)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4191
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760947SH5 25,823,654.00 17,976,197.22 7.000000 %
1,010,024.05
A-2 760947SJ1 50,172,797.00 37,093,702.68 7.400000 %
1,683,373.38
A-3 760947SK8 24,945,526.00 24,945,526.00 7.250000 %
0.00
A-4 760947SL6 33,000,000.00 33,000,000.00 7.250000 %
0.00
A-5 760947SM4 33,510,029.00 32,898,753.45 7.250000 %
38,920.22
A-6 760947SN2 45,513,473.00 31,677,103.12 7.250000 %
1,780,840.18
A-7 760947SP7 8,560,000.00 8,560,000.00 7.125000 %
0.00
A-8 760947SQ5 77,000,000.00 57,401,370.24 7.250000 %
2,522,484.41
A-9 760947SR3 36,574,716.00 20,820,555.16 7.250000 %
2,027,673.65
A-10 7609473Y5 0.00 0.00 0.607155 %
0.00
R 760947SS1 100.00 0.00 7.250000 %
0.00
M-1 760947ST9 8,000,000.00 7,854,067.44 7.250000 %
9,291.60
M-2 760947SU6 5,333,000.00 5,235,717.72 7.250000 %
6,194.01
M-3 760947SV4 3,555,400.00 3,490,543.91 7.250000 %
4,129.42
B-1 1,244,400.00 1,221,700.20 7.250000 %
1,445.31
B-2 888,900.00 872,685.05 7.250000 %
1,032.41
B-3 1,422,085.30 1,395,652.38 7.250000 %
1,651.10
- -----------------------------------------------------------------
- --------------
355,544,080.30 284,443,574.57
9,087,059.74
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 104,827.27 1,114,851.32 0.00 0.00
16,966,173.17
A-2 228,670.59 1,912,043.97 0.00 0.00
35,410,329.30
A-3 150,663.85 150,663.85 0.00 0.00
24,945,526.00
A-4 199,310.58 199,310.58 0.00 0.00
33,000,000.00
A-5 198,699.08 237,619.30 0.00 0.00
32,859,833.23
A-6 191,320.66 1,972,160.84 0.00 0.00
29,896,262.94
A-7 50,808.58 50,808.58 0.00 0.00
8,560,000.00
A-8 346,687.90 2,869,172.31 0.00 0.00
54,878,885.83
A-9 125,750.21 2,153,423.86 0.00 0.00
18,792,881.51
A-10 143,871.26 143,871.26 0.00 0.00
0.00
R 0.00 0.00 0.00 0.00
0.00
M-1 47,436.33 56,727.93 0.00 0.00
7,844,775.84
M-2 31,622.24 37,816.25 0.00 0.00
5,229,523.71
M-3 21,081.89 25,211.31 0.00 0.00
3,486,414.49
B-1 7,378.73 8,824.04 0.00 0.00
1,220,254.89
B-2 5,270.77 6,303.18 0.00 0.00
871,652.64
B-3 8,429.35 10,080.45 0.00 0.00
1,370,329.88
- -----------------------------------------------------------------
- --------------
1,861,829.29 10,948,889.03 0.00 0.00
275,332,843.43
=================================================================
==============
Run: 01/26/98 10:44:59
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S3
(POOL # 4191)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4191
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 696.113618 39.112360 4.059351 43.171711 0.000000
657.001258
A-2 739.319011 33.551516 4.557661 38.109177 0.000000
705.767496
A-3 1000.000000 0.000000 6.039714 6.039714 0.000000
1000.000000
A-4 1000.000000 0.000000 6.039715 6.039715 0.000000
1000.000000
A-5 981.758430 1.161450 5.929541 7.090991 0.000000
980.596980
A-6 695.993978 39.127758 4.203605 43.331363 0.000000
656.866219
A-7 1000.000000 0.000000 5.935582 5.935582 0.000000
1000.000000
A-8 745.472341 32.759538 4.502440 37.261978 0.000000
712.712803
A-9 569.260884 55.439218 3.438173 58.877391 0.000000
513.821666
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 981.758430 1.161450 5.929541 7.090991 0.000000
980.596980
M-2 981.758432 1.161449 5.929541 7.090990 0.000000
980.596983
M-3 981.758427 1.161450 5.929541 7.090991 0.000000
980.596976
B-1 981.758438 1.161451 5.929548 7.090999 0.000000
980.596987
B-2 981.758409 1.161447 5.929542 7.090989 0.000000
980.596963
B-3 981.412564 1.161041 5.927457 7.088498 0.000000
963.605967
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:44:59
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1996-S3 (POOL
# 4191)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4191
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
58,486.22
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
0.00
SUBSERVICER ADVANCES THIS MONTH
48,423.83
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 20
5,113,593.53
(B) TWO MONTHLY PAYMENTS: 3
874,277.02
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
2
AGGREGATE PRINCIPAL BALANCE
626,294.75
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
275,332,843.43
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
980
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
8,647,110.71
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 92.94399010 % 5.82904000 %
1.22697010 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 92.72772870 % 6.01479788 %
1.25747350 %
BANKRUPTCY AMOUNT AVAILABLE
166,126.00
FRAUD AMOUNT AVAILABLE
3,315,462.00
SPECIAL HAZARD AMOUNT AVAILABLE
3,315,462.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.14562723
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
327.23
POOL TRADING FACTOR:
77.43986152
.................................................................
...............
Run: 01/26/98 10:45:04
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S4
(POOL # 4196)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4196
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760947TE1 52,772,000.00 34,348,355.47 7.125000 %
1,668,290.15
A-2 760947TF8 59,147,000.00 38,497,729.48 7.250000 %
1,869,824.10
A-3 760947TG6 50,000,000.00 36,815,793.24 7.250000 %
1,193,850.78
A-4 760947TH4 2,000,000.00 1,483,178.91 6.812500 %
46,798.97
A-5 760947TJ0 18,900,000.00 14,016,042.36 7.000000 %
442,250.09
A-6 760947TK7 25,500,000.00 18,910,533.49 7.250000 %
596,686.61
A-7 760947TL5 30,750,000.00 22,803,878.49 7.500000 %
719,533.87
A-8 760947TM3 87,500,000.00 69,865,129.55 7.350000 %
1,596,865.41
A-9 760947TN1 21,400,000.00 21,400,000.00 6.875000 %
0.00
A-10 760947TP6 30,271,000.00 30,271,000.00 7.375000 %
0.00
A-11 760947TQ4 54,090,000.00 54,090,000.00 7.250000 %
0.00
A-12 760947TR2 42,824,000.00 42,824,000.00 7.250000 %
0.00
A-13 760947TS0 61,263,000.00 60,169,075.36 7.250000 %
50,604.74
A-14 760947TT8 709,256.16 623,958.80 0.000000 %
2,125.66
A-15 7609473Z2 0.00 0.00 0.490882 %
0.00
R 760947TU5 100.00 0.00 7.250000 %
0.00
M-1 760947TV3 12,822,700.00 12,593,735.26 7.250000 %
10,591.86
M-2 760947TW1 7,123,700.00 6,996,497.76 7.250000 %
5,884.35
M-3 760947TX9 6,268,900.00 6,156,961.23 7.250000 %
5,178.26
B-1 2,849,500.00 2,798,618.75 7.250000 %
2,353.76
B-2 1,424,700.00 1,399,260.26 7.250000 %
1,176.84
B-3 2,280,382.97 1,764,601.18 7.250000 %
1,484.09
- -----------------------------------------------------------------
- --------------
569,896,239.13 477,828,349.59
8,213,499.54
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 203,799.33 1,872,089.48 0.00 0.00
32,680,065.32
A-2 232,426.19 2,102,250.29 0.00 0.00
36,627,905.38
A-3 222,271.66 1,416,122.44 0.00 0.00
35,621,942.46
A-4 8,414.18 55,213.15 0.00 0.00
1,436,379.94
A-5 81,702.51 523,952.60 0.00 0.00
13,573,792.27
A-6 114,170.45 710,857.06 0.00 0.00
18,313,846.88
A-7 142,423.58 861,957.45 0.00 0.00
22,084,344.62
A-8 427,621.71 2,024,487.12 0.00 0.00
68,268,264.14
A-9 122,517.58 122,517.58 0.00 0.00
21,400,000.00
A-10 185,909.13 185,909.13 0.00 0.00
30,271,000.00
A-11 326,562.96 326,562.96 0.00 0.00
54,090,000.00
A-12 258,545.61 258,545.61 0.00 0.00
42,824,000.00
A-13 363,264.77 413,869.51 0.00 0.00
60,118,470.62
A-14 0.00 2,125.66 0.00 0.00
621,833.14
A-15 195,326.33 195,326.33 0.00 0.00
0.00
R 0.00 0.00 0.00 0.00
0.00
M-1 76,033.41 86,625.27 0.00 0.00
12,583,143.40
M-2 42,240.66 48,125.01 0.00 0.00
6,990,613.41
M-3 37,172.04 42,350.30 0.00 0.00
6,151,782.97
B-1 16,896.38 19,250.14 0.00 0.00
2,796,264.99
B-2 8,447.89 9,624.73 0.00 0.00
1,398,083.42
B-3 10,653.60 12,137.69 0.00 0.00
1,763,117.09
- -----------------------------------------------------------------
- --------------
3,076,399.97 11,289,899.51 0.00 0.00
469,614,850.05
=================================================================
==============
Run: 01/26/98 10:45:04
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S4
(POOL # 4196)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4196
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 650.882200 31.613169 3.861884 35.475053 0.000000
619.269031
A-2 650.882200 31.613169 3.929636 35.542805 0.000000
619.269031
A-3 736.315865 23.877016 4.445433 28.322449 0.000000
712.438849
A-4 741.589455 23.399485 4.207090 27.606575 0.000000
718.189970
A-5 741.589543 23.399476 4.322884 27.722360 0.000000
718.190067
A-6 741.589549 23.399475 4.477273 27.876748 0.000000
718.190074
A-7 741.589544 23.399475 4.631661 28.031136 0.000000
718.190069
A-8 798.458623 18.249890 4.887105 23.136995 0.000000
780.208733
A-9 1000.000000 0.000000 5.725121 5.725121 0.000000
1000.000000
A-10 1000.000000 0.000000 6.141493 6.141493 0.000000
1000.000000
A-11 1000.000000 0.000000 6.037400 6.037400 0.000000
1000.000000
A-12 1000.000000 0.000000 6.037400 6.037400 0.000000
1000.000000
A-13 982.143796 0.826025 5.929595 6.755620 0.000000
981.317771
A-14 879.736878 2.997027 0.000000 2.997027 0.000000
876.739851
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 982.143797 0.826024 5.929594 6.755618 0.000000
981.317772
M-2 982.143796 0.826024 5.929596 6.755620 0.000000
981.317772
M-3 982.143794 0.826024 5.929595 6.755619 0.000000
981.317770
B-1 982.143797 0.826026 5.929595 6.755621 0.000000
981.317772
B-2 982.143792 0.826027 5.929592 6.755619 0.000000
981.317765
B-3 773.817908 0.650812 4.671847 5.322659 0.000000
773.167101
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:45:05
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1996-S4 (POOL
# 4196)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4196
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
100,162.23
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
0.00
SUBSERVICER ADVANCES THIS MONTH
89,084.23
MASTER SERVICER ADVANCES THIS MONTH
6,244.18
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 24
7,530,923.08
(B) TWO MONTHLY PAYMENTS: 4
778,808.46
(C) THREE OR MORE MONTHLY PAYMENTS: 1
278,180.73
FORECLOSURES
NUMBER OF LOANS
11
AGGREGATE PRINCIPAL BALANCE
3,642,255.61
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
469,614,850.05
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
1,636
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
850,380.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
7,811,509.02
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 93.35511680 % 5.39542300 %
1.24946050 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 93.24446120 % 5.47800815 %
1.27026740 %
BANKRUPTCY AMOUNT AVAILABLE
175,482.00
FRAUD AMOUNT AVAILABLE
5,337,598.00
SPECIAL HAZARD AMOUNT AVAILABLE
6,193,457.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.02630143
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
328.97
POOL TRADING FACTOR:
82.40357065
.................................................................
...............
Run: 01/26/98 10:45:06
REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S5
(POOL # 4197)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4197
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760947SW2 55,184,352.00 37,837,001.80 6.750000 %
1,889,774.88
A-2 760947SX0 21,274,070.00 21,274,070.00 6.750000 %
0.00
A-3 760947SY8 38,926,942.00 30,094,961.46 6.750000 %
962,132.82
A-4 760947SZ5 177,268.15 155,293.66 0.000000 %
705.71
A-5 7609474J7 0.00 0.00 0.511702 %
0.00
R 760947TA9 100.00 0.00 6.750000 %
0.00
M-1 760947TB7 1,493,000.00 1,380,593.43 6.750000 %
5,596.28
M-2 760947TC5 597,000.00 552,052.41 6.750000 %
2,237.76
M-3 760947TD3 597,000.00 552,052.41 6.750000 %
2,237.76
B-1 597,000.00 552,052.41 6.750000 %
2,237.76
B-2 299,000.00 276,488.59 6.750000 %
1,120.75
B-3 298,952.57 276,444.69 6.750000 %
1,120.58
- -----------------------------------------------------------------
- --------------
119,444,684.72 92,951,010.86
2,867,164.30
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 212,699.40 2,102,474.28 0.00 0.00
35,947,226.92
A-2 119,591.44 119,591.44 0.00 0.00
21,274,070.00
A-3 169,177.78 1,131,310.60 0.00 0.00
29,132,828.64
A-4 0.00 705.71 0.00 0.00
154,587.95
A-5 39,611.08 39,611.08 0.00 0.00
0.00
R 0.00 0.00 0.00 0.00
0.00
M-1 7,760.96 13,357.24 0.00 0.00
1,374,997.15
M-2 3,103.34 5,341.10 0.00 0.00
549,814.65
M-3 3,103.34 5,341.10 0.00 0.00
549,814.65
B-1 3,103.34 5,341.10 0.00 0.00
549,814.65
B-2 1,554.27 2,675.02 0.00 0.00
275,367.84
B-3 1,554.02 2,674.60 0.00 0.00
275,324.11
- -----------------------------------------------------------------
- --------------
561,258.97 3,428,423.27 0.00 0.00
90,083,846.56
=================================================================
==============
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 685.647297 34.244760 3.854343 38.099103 0.000000
651.402537
A-2 1000.000000 0.000000 5.621465 5.621465 0.000000
1000.000000
A-3 773.113939 24.716373 4.346033 29.062406 0.000000
748.397566
A-4 876.038138 3.981031 0.000000 3.981031 0.000000
872.057107
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 924.710938 3.748346 5.198232 8.946578 0.000000
920.962592
M-2 924.710905 3.748342 5.198224 8.946566 0.000000
920.962563
M-3 924.710905 3.748342 5.198224 8.946566 0.000000
920.962563
B-1 924.710905 3.748342 5.198224 8.946566 0.000000
920.962563
B-2 924.711003 3.748328 5.198227 8.946555 0.000000
920.962676
B-3 924.710866 3.748354 5.198216 8.946570 0.000000
920.962513
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:45:07
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1996-S5 (POOL
# 4197)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4197
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
20,272.37
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
0.00
SUBSERVICER ADVANCES THIS MONTH
6,975.29
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 3
723,566.00
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
0
AGGREGATE PRINCIPAL BALANCE
0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
90,083,846.56
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
332
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
2,490,338.29
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 96.13162760 % 2.67760000 %
1.19077230 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 96.02450510 % 2.74702574 %
1.22374700 %
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
1,071,844.00
SPECIAL HAZARD AMOUNT AVAILABLE
2,128,553.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.56554134
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
149.45
POOL TRADING FACTOR:
75.41888262
.................................................................
...............
Run: 01/26/98 10:45:09
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S6
(POOL # 4198)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4198
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760947UK5 68,000,000.00 51,575,065.22 6.625000 %
2,680,119.61
A-2 760947UL3 50,000,000.00 35,024,324.17 6.625000 %
2,443,638.47
A-3 760947UM1 12,000,000.00 12,000,000.00 6.625000 %
0.00
A-4 760947UN9 10,424,000.00 8,475,929.32 6.000000 %
98,757.60
A-5 760947UP4 40,000,000.00 32,259,038.85 6.625000 %
618,212.93
A-6 760947UQ2 9,032,000.00 9,032,000.00 7.000000 %
0.00
A-7 760947UR0 9,317,000.00 3,352,846.98 8.000000 %
2,978,686.61
A-8 760947US8 1,331,000.00 478,978.15 0.000000 %
425,526.67
A-9 760947UT6 67,509,000.00 64,167,088.77 0.000000 %
667,150.31
A-10 760947UU3 27,446,000.00 26,957,771.42 7.000000 %
22,540.26
A-11 760947UV1 15,000,000.00 14,733,169.53 7.000000 %
12,318.88
A-12 760947UW9 72,100,000.00 54,682,837.35 6.625000 %
1,390,979.10
A-13 760947UX7 17,900,000.00 17,900,000.00 6.625000 %
0.00
A-14 7609474A6 0.00 0.00 0.622463 %
0.00
R-I 760947UY5 100.00 0.00 7.000000 %
0.00
R-II 760947UZ2 100.00 0.00 7.000000 %
0.00
M-1 760947VA6 9,550,000.00 9,380,117.94 7.000000 %
7,843.02
M-2 760947VB4 5,306,000.00 5,211,613.17 7.000000 %
4,357.60
M-3 760947VC2 4,669,000.00 4,585,944.57 7.000000 %
3,834.46
B-1 2,335,000.00 2,293,463.39 7.000000 %
1,917.64
B-2 849,000.00 833,897.39 7.000000 %
697.25
B-3 1,698,373.98 1,512,143.63 7.000000 %
1,264.34
- -----------------------------------------------------------------
- --------------
424,466,573.98 354,456,229.85
11,357,844.75
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 284,431.63 2,964,551.24 0.00 0.00
48,894,945.61
A-2 193,155.85 2,636,794.32 0.00 0.00
32,580,685.70
A-3 66,178.87 66,178.87 0.00 0.00
12,000,000.00
A-4 42,334.15 141,091.75 0.00 0.00
8,377,171.72
A-5 177,905.56 796,118.49 0.00 0.00
31,640,825.92
A-6 52,630.10 52,630.10 0.00 0.00
9,032,000.00
A-7 22,328.31 3,001,014.92 0.00 0.00
374,160.37
A-8 0.00 425,526.67 0.00 0.00
53,451.48
A-9 345,711.35 1,012,861.66 98,757.60 0.00
63,598,696.06
A-10 157,084.83 179,625.09 0.00 0.00
26,935,231.16
A-11 85,851.21 98,170.09 0.00 0.00
14,720,850.65
A-12 301,570.69 1,692,549.79 0.00 0.00
53,291,858.25
A-13 98,716.82 98,716.82 0.00 0.00
17,900,000.00
A-14 183,665.86 183,665.86 0.00 0.00
0.00
R-I 0.00 0.00 0.00 0.00
0.00
R-II 0.00 0.00 0.00 0.00
0.00
M-1 54,658.60 62,501.62 0.00 0.00
9,372,274.92
M-2 30,368.44 34,726.04 0.00 0.00
5,207,255.57
M-3 26,722.62 30,557.08 0.00 0.00
4,582,110.11
B-1 13,364.18 15,281.82 0.00 0.00
2,291,545.75
B-2 4,859.18 5,556.43 0.00 0.00
833,200.14
B-3 8,811.37 10,075.71 0.00 0.00
1,510,879.29
- -----------------------------------------------------------------
- --------------
2,150,349.62 13,508,194.37 98,757.60 0.00
343,197,142.70
=================================================================
==============
Run: 01/26/98 10:45:09
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S6
(POOL # 4198)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4198
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 758.456841 39.413524 4.182818 43.596342 0.000000
719.043318
A-2 700.486483 48.872769 3.863117 52.735886 0.000000
651.613714
A-3 1000.000000 0.000000 5.514906 5.514906 0.000000
1000.000000
A-4 813.116781 9.474060 4.061219 13.535279 0.000000
803.642721
A-5 806.475971 15.455323 4.447639 19.902962 0.000000
791.020648
A-6 1000.000000 0.000000 5.827070 5.827070 0.000000
1000.000000
A-7 359.863366 319.704477 2.396513 322.100990 0.000000
40.158889
A-8 359.863373 319.704485 0.000000 319.704485 0.000000
40.158888
A-9 950.496804 9.882391 5.120967 15.003358 1.462881
942.077294
A-10 982.211303 0.821258 5.723414 6.544672 0.000000
981.390045
A-11 982.211302 0.821259 5.723414 6.544673 0.000000
981.390043
A-12 758.430476 19.292359 4.182673 23.475032 0.000000
739.138117
A-13 1000.000000 0.000000 5.514906 5.514906 0.000000
1000.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 982.211303 0.821259 5.723414 6.544673 0.000000
981.390044
M-2 982.211302 0.821259 5.723415 6.544674 0.000000
981.390043
M-3 982.211302 0.821259 5.723414 6.544673 0.000000
981.390043
B-1 982.211302 0.821259 5.723418 6.544677 0.000000
981.390043
B-2 982.211296 0.821260 5.723416 6.544676 0.000000
981.390035
B-3 890.347855 0.744447 5.188121 5.932568 0.000000
889.603413
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:45:11
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1996-S6 (POOL
# 4198)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4198
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
76,976.21
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
0.00
SUBSERVICER ADVANCES THIS MONTH
63,392.41
MASTER SERVICER ADVANCES THIS MONTH
5,844.74
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 13
4,286,972.34
(B) TWO MONTHLY PAYMENTS: 2
376,756.93
(C) THREE OR MORE MONTHLY PAYMENTS: 3
1,208,227.09
FORECLOSURES
NUMBER OF LOANS
8
AGGREGATE PRINCIPAL BALANCE
2,926,066.81
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
343,197,142.70
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
1,209
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
729,447.85
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
10,962,714.93
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 93.28064280 % 5.41045000 %
1.30890760 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 93.06600700 % 5.58327510 %
1.35071790 %
BANKRUPTCY AMOUNT AVAILABLE
164,251.00
FRAUD AMOUNT AVAILABLE
7,909,719.00
SPECIAL HAZARD AMOUNT AVAILABLE
3,954,859.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.93799260
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
328.66
POOL TRADING FACTOR:
80.85375003
.................................................................
...............
Run: 01/26/98 10:45:12
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S7
(POOL # 4199)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4199
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760947VD0 29,630,000.00 3,366,687.65 5.000000 %
2,034,847.72
A-2 760947VE8 28,800,000.00 28,800,000.00 5.125000 %
0.00
A-3 760947VF5 26,330,000.00 26,330,000.00 5.750000 %
0.00
A-4 760947VG3 34,157,000.00 34,157,000.00 5.875000 %
0.00
A-5 760947VH1 136,575,000.00 105,353,525.23 6.375000 %
5,676,119.58
A-6 760947VW8 123,614,000.00 128,382,282.02 0.000000 %
856,727.29
A-7 760947VJ7 66,675,000.00 54,509,652.68 7.000000 %
1,866,172.17
A-8 760947VK4 10,436,000.00 10,436,000.00 7.000000 %
0.00
A-9 760947VL2 6,550,000.00 6,550,000.00 7.000000 %
0.00
A-10 760947VM0 3,825,000.00 3,825,000.00 7.000000 %
0.00
A-11 760947VN8 20,000,000.00 19,623,508.25 7.000000 %
16,841.05
A-12 760947VP3 38,585,000.00 37,875,144.46 7.000000 %
32,504.75
A-13 760947VQ1 698,595.74 637,423.88 0.000000 %
749.68
A-14 7609474B4 0.00 0.00 0.587382 %
0.00
R-I 760947VR9 100.00 0.00 7.000000 %
0.00
R-II 760947VS7 100.00 0.00 7.000000 %
0.00
M-1 760947VT5 12,554,000.00 12,318,068.54 7.000000 %
10,571.46
M-2 760947VU2 6,974,500.00 6,843,425.91 7.000000 %
5,873.08
M-3 760947VV0 6,137,500.00 6,022,155.94 7.000000 %
5,168.26
B-1 760947VX6 3,069,000.00 3,011,323.28 7.000000 %
2,584.34
B-2 760947VY4 1,116,000.00 1,095,026.64 7.000000 %
939.76
B-3 2,231,665.53 2,189,725.16 7.000000 %
1,879.25
- -----------------------------------------------------------------
- --------------
557,958,461.27 491,325,949.64
10,510,978.39
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 14,022.36 2,048,870.08 0.00 0.00
1,331,839.93
A-2 122,951.70 122,951.70 0.00 0.00
28,800,000.00
A-3 126,115.04 126,115.04 0.00 0.00
26,330,000.00
A-4 167,161.32 167,161.32 0.00 0.00
34,157,000.00
A-5 559,470.83 6,235,590.41 0.00 0.00
99,677,405.65
A-6 432,521.33 1,289,248.62 480,948.53 0.00
128,006,503.26
A-7 317,848.11 2,184,020.28 0.00 0.00
52,643,480.51
A-8 60,852.77 60,852.77 0.00 0.00
10,436,000.00
A-9 38,193.33 38,193.33 0.00 0.00
6,550,000.00
A-10 22,303.74 22,303.74 0.00 0.00
3,825,000.00
A-11 114,425.51 131,266.56 0.00 0.00
19,606,667.20
A-12 220,851.58 253,356.33 0.00 0.00
37,842,639.71
A-13 0.00 749.68 0.00 0.00
636,674.20
A-14 240,402.15 240,402.15 0.00 0.00
0.00
R-I 0.00 0.00 0.00 0.00
0.00
R-II 0.00 0.00 0.00 0.00
0.00
M-1 71,827.18 82,398.64 0.00 0.00
12,307,497.08
M-2 39,904.30 45,777.38 0.00 0.00
6,837,552.83
M-3 35,115.45 40,283.71 0.00 0.00
6,016,987.68
B-1 17,559.15 20,143.49 0.00 0.00
3,008,738.94
B-2 6,385.15 7,324.91 0.00 0.00
1,094,086.88
B-3 12,768.38 14,647.63 0.00 0.00
2,187,845.91
- -----------------------------------------------------------------
- --------------
2,620,679.38 13,131,657.77 480,948.53 0.00
481,295,919.78
=================================================================
==============
Run: 01/26/98 10:45:12
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S7
(POOL # 4199)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4199
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 113.624288 68.675252 0.473249 69.148501 0.000000
44.949036
A-2 1000.000000 0.000000 4.269156 4.269156 0.000000
1000.000000
A-3 1000.000000 0.000000 4.789785 4.789785 0.000000
1000.000000
A-4 1000.000000 0.000000 4.893911 4.893911 0.000000
1000.000000
A-5 771.396853 41.560458 4.096437 45.656895 0.000000
729.836395
A-6 1038.573964 6.930666 3.498967 10.429633 3.890729
1035.534027
A-7 817.542597 27.989084 4.767126 32.756210 0.000000
789.553514
A-8 1000.000000 0.000000 5.831044 5.831044 0.000000
1000.000000
A-9 1000.000000 0.000000 5.831043 5.831043 0.000000
1000.000000
A-10 1000.000000 0.000000 5.831043 5.831043 0.000000
1000.000000
A-11 981.175413 0.842053 5.721276 6.563329 0.000000
980.333360
A-12 981.602811 0.842419 5.723768 6.566187 0.000000
980.760392
A-13 912.435968 1.073124 0.000000 1.073124 0.000000
911.362843
R-I 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 981.206670 0.842079 5.721458 6.563537 0.000000
980.364591
M-2 981.206669 0.842079 5.721457 6.563536 0.000000
980.364590
M-3 981.206670 0.842079 5.721458 6.563537 0.000000
980.364591
B-1 981.206673 0.842079 5.721457 6.563536 0.000000
980.364594
B-2 981.206667 0.842079 5.721461 6.563540 0.000000
980.364588
B-3 981.206695 0.842080 5.721458 6.563538 0.000000
980.364611
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:45:13
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1996-S7 (POOL
# 4199)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4199
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
101,387.28
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
0.00
SUBSERVICER ADVANCES THIS MONTH
72,704.67
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 23
7,719,504.76
(B) TWO MONTHLY PAYMENTS: 3
731,620.62
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
5
AGGREGATE PRINCIPAL BALANCE
1,546,043.98
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
481,295,919.78
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
1,655
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
9,608,267.62
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 93.58458090 % 5.13230900 %
1.28311030 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 93.45633950 % 5.22797650 %
1.30875910 %
BANKRUPTCY AMOUNT AVAILABLE
192,798.00
FRAUD AMOUNT AVAILABLE
5,303,552.00
SPECIAL HAZARD AMOUNT AVAILABLE
5,303,552.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.88021171
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
329.11
POOL TRADING FACTOR:
86.26017046
.................................................................
...............
Run: 01/26/98 10:45:14
REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S8
(POOL # 4200)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4200
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760947UA7 60,000,000.00 49,557,302.62 6.750000 %
650,108.49
A-2 760947UB5 39,034,000.00 30,670,534.67 6.750000 %
524,458.88
A-3 760947UC3 6,047,000.00 6,047,000.00 6.750000 %
0.00
A-4 760947UD1 5,000,000.00 4,647,119.83 6.750000 %
18,175.84
A-5 760947UE9 229,143.79 210,140.88 0.000000 %
1,031.40
A-6 7609474C2 0.00 0.00 0.499745 %
0.00
R 760947UF6 100.00 0.00 6.750000 %
0.00
M-1 760947UG4 1,425,200.00 1,324,614.84 6.750000 %
5,180.84
M-2 760947UH2 570,100.00 529,864.53 6.750000 %
2,072.41
M-3 760947UJ8 570,100.00 529,864.53 6.750000 %
2,072.41
B-1 570,100.00 529,864.53 6.750000 %
2,072.41
B-2 285,000.00 264,885.79 6.750000 %
1,036.02
B-3 285,969.55 265,786.87 6.750000 %
1,039.55
- -----------------------------------------------------------------
- --------------
114,016,713.34 94,576,979.09
1,207,248.25
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 278,514.72 928,623.21 0.00 0.00
48,907,194.13
A-2 172,370.07 696,828.95 0.00 0.00
30,146,075.79
A-3 33,984.47 33,984.47 0.00 0.00
6,047,000.00
A-4 26,117.07 44,292.91 0.00 0.00
4,628,943.99
A-5 0.00 1,031.40 0.00 0.00
209,109.48
A-6 39,352.34 39,352.34 0.00 0.00
0.00
R 0.00 0.00 0.00 0.00
0.00
M-1 7,444.41 12,625.25 0.00 0.00
1,319,434.00
M-2 2,977.87 5,050.28 0.00 0.00
527,792.12
M-3 2,977.87 5,050.28 0.00 0.00
527,792.12
B-1 2,977.87 5,050.28 0.00 0.00
527,792.12
B-2 1,488.67 2,524.69 0.00 0.00
263,849.77
B-3 1,493.74 2,533.29 0.00 0.00
264,747.32
- -----------------------------------------------------------------
- --------------
569,699.10 1,776,947.35 0.00 0.00
93,369,730.84
=================================================================
==============
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 825.955044 10.835142 4.641912 15.477054 0.000000
815.119902
A-2 785.738963 13.435950 4.415896 17.851846 0.000000
772.303013
A-3 1000.000000 0.000000 5.620055 5.620055 0.000000
1000.000000
A-4 929.423966 3.635168 5.223414 8.858582 0.000000
925.788798
A-5 917.069932 4.501104 0.000000 4.501104 0.000000
912.568829
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 929.423828 3.635167 5.223414 8.858581 0.000000
925.788661
M-2 929.423838 3.635169 5.223417 8.858586 0.000000
925.788669
M-3 929.423838 3.635169 5.223417 8.858586 0.000000
925.788669
B-1 929.423838 3.635169 5.223417 8.858586 0.000000
925.788669
B-2 929.423825 3.635158 5.223404 8.858562 0.000000
925.788667
B-3 929.423675 3.635177 5.223423 8.858600 0.000000
925.788497
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:45:15
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1996-S8 (POOL
# 4200)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4200
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
19,785.81
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
2,203.13
SUBSERVICER ADVANCES THIS MONTH
17,675.21
MASTER SERVICER ADVANCES THIS MONTH
2,271.38
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 6
1,795,319.63
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
0
AGGREGATE PRINCIPAL BALANCE
0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
93,369,730.84
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
351
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
237,465.56
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
837,319.70
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 96.34947920 % 2.52667600 %
1.12384520 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 96.31667610 % 2.54367044 %
1.13394390 %
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
1,040,911.00
SPECIAL HAZARD AMOUNT AVAILABLE
644,114.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.54298524
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
152.54
POOL TRADING FACTOR:
81.89126673
.................................................................
...............
Run: 01/26/98 10:45:19
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S9 (POOL #
4203)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4203
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760947XB2 126,846,538.00 119,867,509.43 0.000000 %
5,201,020.23
A-2 760947WF4 20,813,863.00 17,701,515.44 7.250000 %
242,698.27
A-3 760947WG2 6,939,616.00 5,970,258.76 7.250000 %
83,969.52
A-4 760947WH0 3,076,344.00 2,325,458.81 6.100000 %
61,813.80
A-5 760947WJ6 74,488,122.00 74,488,122.00 6.300000 %
0.00
A-6 760947WK3 22,340,000.00 0.00 7.250000 %
0.00
A-7 760947WL1 30,014,887.00 29,528,921.00 7.250000 %
31,869.38
A-8 760947WM9 49,964,458.00 40,631,041.87 7.250000 %
808,496.99
A-9 760947WN7 16,853,351.00 16,853,351.00 7.250000 %
0.00
A-10 760947WP2 18,008,933.00 17,600,959.56 7.250000 %
27,644.20
A-11 760947WQ0 7,003,473.00 7,003,473.00 7.250000 %
0.00
A-12 760947WR8 95,117,613.00 81,400,148.93 7.250000 %
990,509.72
A-13 760947WS6 11,709,319.00 13,207,707.86 7.250000 %
0.00
A-14 760947WT4 67,096,213.00 50,719,126.56 6.730000 %
1,348,182.18
A-15 760947WU1 1,955,837.23 1,810,898.41 0.000000 %
17,225.71
A-16 7609474D0 0.00 0.00 0.353484 %
0.00
R-I 760947WV9 100.00 0.00 7.250000 %
0.00
R-II 760947WW7 100.00 0.00 7.250000 %
0.00
M-1 760947WX5 13,183,200.00 12,966,301.14 7.250000 %
15,246.70
M-2 760947WY3 7,909,900.00 7,779,761.02 7.250000 %
9,147.99
M-3 760947WZ0 5,859,200.00 5,762,800.51 7.250000 %
6,776.31
B-1 3,222,600.00 3,169,579.61 7.250000 %
3,727.02
B-2 1,171,800.00 1,152,520.75 7.250000 %
1,355.22
B-3 2,343,649.31 2,305,090.03 7.250000 %
2,710.49
- -----------------------------------------------------------------
- --------------
585,919,116.54 512,244,545.69
8,852,393.73
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 481,027.71 5,682,047.94 326,045.08 0.00
114,992,534.28
A-2 106,906.48 349,604.75 0.00 0.00
17,458,817.17
A-3 36,056.77 120,026.29 0.00 0.00
5,886,289.24
A-4 11,816.64 73,630.44 0.00 0.00
2,263,645.01
A-5 390,915.71 390,915.71 0.00 0.00
74,488,122.00
A-6 0.00 0.00 0.00 0.00
0.00
A-7 178,336.87 210,206.25 0.00 0.00
29,497,051.62
A-8 245,386.98 1,053,883.97 0.00 0.00
39,822,544.88
A-9 101,784.07 101,784.07 0.00 0.00
16,853,351.00
A-10 106,299.18 133,943.38 0.00 0.00
17,573,315.36
A-11 42,296.75 42,296.75 0.00 0.00
7,003,473.00
A-12 491,607.79 1,482,117.51 0.00 0.00
80,409,639.21
A-13 0.00 0.00 79,766.59 0.00
13,287,474.45
A-14 284,342.90 1,632,525.08 0.00 0.00
49,370,944.38
A-15 0.00 17,225.71 0.00 0.00
1,793,672.70
A-16 150,835.03 150,835.03 0.00 0.00
0.00
R-I 0.00 0.00 0.00 0.00
0.00
R-II 0.00 0.00 0.00 0.00
0.00
M-1 78,308.64 93,555.34 0.00 0.00
12,951,054.44
M-2 46,985.06 56,133.05 0.00 0.00
7,770,613.03
M-3 34,803.84 41,580.15 0.00 0.00
5,756,024.20
B-1 19,142.35 22,869.37 0.00 0.00
3,165,852.59
B-2 6,960.53 8,315.75 0.00 0.00
1,151,165.53
B-3 13,921.36 16,631.85 0.00 0.00
2,298,402.20
- -----------------------------------------------------------------
- --------------
2,827,734.66 11,680,128.39 405,811.67 0.00
503,793,986.29
=================================================================
==============
Run: 01/26/98 10:45:19
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S9 (POOL #
4203)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4203
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 944.980536 41.002461 3.792202 44.794663 2.570390
906.548465
A-2 850.467568 11.660415 5.136311 16.796726 0.000000
838.807153
A-3 860.315435 12.100024 5.195787 17.295811 0.000000
848.215411
A-4 755.916377 20.093267 3.841131 23.934398 0.000000
735.823110
A-5 1000.000000 0.000000 5.248027 5.248027 0.000000
1000.000000
A-6 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-7 983.809168 1.061786 5.941614 7.003400 0.000000
982.747382
A-8 813.198892 16.181442 4.911231 21.092673 0.000000
797.017450
A-9 1000.000000 0.000000 6.039397 6.039397 0.000000
1000.000000
A-10 977.346052 1.535027 5.902581 7.437608 0.000000
975.811025
A-11 1000.000000 0.000000 6.039396 6.039396 0.000000
1000.000000
A-12 855.784185 10.413526 5.168420 15.581946 0.000000
845.370659
A-13 1127.965500 0.000000 0.000000 0.000000 6.812231
1134.777731
A-14 755.916382 20.093268 4.237838 24.331106 0.000000
735.823114
A-15 925.894232 8.807333 0.000000 8.807333 0.000000
917.086899
R-I 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 983.547328 1.156525 5.940033 7.096558 0.000000
982.390803
M-2 983.547329 1.156524 5.940032 7.096556 0.000000
982.390805
M-3 983.547329 1.156525 5.940033 7.096558 0.000000
982.390804
B-1 983.547325 1.156526 5.940033 7.096559 0.000000
982.390799
B-2 983.547320 1.156528 5.940032 7.096560 0.000000
982.390792
B-3 983.547334 1.156525 5.940035 7.096560 0.000000
980.693737
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:45:20
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S9 (POOL #
4203)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4203
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
105,934.90
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
0.00
SUBSERVICER ADVANCES THIS MONTH
89,748.55
MASTER SERVICER ADVANCES THIS MONTH
968.44
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 28
8,063,825.45
(B) TWO MONTHLY PAYMENTS: 4
1,198,645.27
(C) THREE OR MORE MONTHLY PAYMENTS: 1
271,307.86
FORECLOSURES
NUMBER OF LOANS
12
AGGREGATE PRINCIPAL BALANCE
2,966,691.51
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
503,793,986.29
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
1,776
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
144,212.27
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
7,787,302.90
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 93.50825460 % 5.19340000 %
1.29834510 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 93.40775070 % 5.25565854 %
1.31781200 %
BANKRUPTCY AMOUNT AVAILABLE
188,469.00
FRAUD AMOUNT AVAILABLE
5,598,551.00
SPECIAL HAZARD AMOUNT AVAILABLE
5,598,551.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.86987283
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
331.00
POOL TRADING FACTOR:
85.98353801
.................................................................
...............
Run: 01/26/98 10:45:22
REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S11 (POOL
# 4204)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4204
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760947VZ1 110,123,000.00 92,217,149.16 7.000000 %
1,940,903.22
A-2 760947WA5 1,458,253.68 1,254,279.45 0.000000 %
16,618.05
A-3 7609474F5 0.00 0.00 0.241109 %
0.00
R 760947WB3 100.00 0.00 7.000000 %
0.00
M-1 760947WC1 1,442,000.00 1,344,138.61 7.000000 %
5,351.14
M-2 760947WD9 865,000.00 806,296.75 7.000000 %
3,209.94
M-3 760947WE7 288,000.00 268,454.85 7.000000 %
1,068.74
B-1 576,700.00 537,562.23 7.000000 %
2,140.09
B-2 288,500.00 268,920.94 7.000000 %
1,070.60
B-3 288,451.95 268,876.29 7.000000 %
1,070.44
- -----------------------------------------------------------------
- --------------
115,330,005.63 96,965,678.28
1,971,432.22
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 535,883.65 2,476,786.87 0.00 0.00
90,276,245.94
A-2 0.00 16,618.05 0.00 0.00
1,237,661.40
A-3 19,408.48 19,408.48 0.00 0.00
0.00
R 0.00 0.00 0.00 0.00
0.00
M-1 7,810.93 13,162.07 0.00 0.00
1,338,787.47
M-2 4,685.48 7,895.42 0.00 0.00
803,086.81
M-3 1,560.02 2,628.76 0.00 0.00
267,386.11
B-1 3,123.83 5,263.92 0.00 0.00
535,422.14
B-2 1,562.73 2,633.33 0.00 0.00
267,850.34
B-3 1,562.47 2,632.91 0.00 0.00
267,805.85
- -----------------------------------------------------------------
- --------------
575,597.59 2,547,029.81 0.00 0.00
94,994,246.06
=================================================================
==============
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 837.401353 17.624867 4.866228 22.491095 0.000000
819.776486
A-2 860.124317 11.395857 0.000000 11.395857 0.000000
848.728460
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 932.134958 3.710915 5.416734 9.127649 0.000000
928.424043
M-2 932.134971 3.710913 5.416740 9.127653 0.000000
928.424058
M-3 932.134896 3.710903 5.416736 9.127639 0.000000
928.423993
B-1 932.134958 3.710924 5.416733 9.127657 0.000000
928.424033
B-2 932.134974 3.710919 5.416742 9.127661 0.000000
928.424056
B-3 932.135456 3.710913 5.416743 9.127656 0.000000
928.424474
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:45:22
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S11 (POOL #
4204)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4204
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
20,016.78
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
3,845.87
SUBSERVICER ADVANCES THIS MONTH
13,463.71
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 3
1,196,187.82
(B) TWO MONTHLY PAYMENTS: 1
168,759.08
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
0
AGGREGATE PRINCIPAL BALANCE
0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
94,994,246.06
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
373
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
1,585,140.85
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 96.34918130 % 2.52727500 %
1.12354380 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 96.28789940 % 2.53621718 %
1.14240330 %
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
1,054,900.00
SPECIAL HAZARD AMOUNT AVAILABLE
643,800.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.44644308
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
152.18
POOL TRADING FACTOR:
82.36732977
.................................................................
...............
Run: 01/26/98 10:45:24
REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S12 (POOL
# 4205)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4205
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A 760947XA4 91,183,371.00 41,257,454.16 6.525000 %
2,379,165.44
R 0.00 911,833.71 0.000000 %
0.00
- -----------------------------------------------------------------
- --------------
91,183,371.00 42,169,287.87
2,379,165.44
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A 230,715.88 2,609,881.32 0.00 0.00
38,878,288.72
R 50,503.17 50,503.17 0.00 0.00
911,833.71
- -----------------------------------------------------------------
- --------------
281,219.05 2,660,384.49 0.00 0.00
39,790,122.43
=================================================================
==============
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A 452.466867 26.092098 2.530241 28.622339 0.000000
426.374769
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:45:24
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S12 (POOL #
4205)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4205
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
9,413.61
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
0.00
SUBSERVICER ADVANCES THIS MONTH
23,765.98
MASTER SERVICER ADVANCES THIS MONTH
6,494.10
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 6
1,989,517.20
(B) TWO MONTHLY PAYMENTS: 2
429,081.53
(C) THREE OR MORE MONTHLY PAYMENTS: 1
313,748.76
FORECLOSURES
NUMBER OF LOANS
2
AGGREGATE PRINCIPAL BALANCE
364,962.94
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
39,790,122.43
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
161
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
863,011.32
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
2,346,077.50
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR
SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 97.83768290 %
2.16231710 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 %
0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 97.70839180 %
2.29160820 %
BANKRUPTCY AMOUNT AVAILABLE
0.00
FRAUD AMOUNT AVAILABLE
0.00
SPECIAL HAZARD AMOUNT AVAILABLE
0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.49651455
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
322.79
POOL TRADING FACTOR:
43.63747687
.................................................................
...............
Run: 01/26/98 10:45:25
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S10 (POOL
# 4206)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4206
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760947XC0 186,575,068.00 146,414,147.69 7.500000 %
6,136,644.09
A-2 760947XD8 75,497,074.00 52,064,802.64 7.500000 %
3,580,483.43
A-3 760947XE6 33,361,926.00 33,361,926.00 7.500000 %
0.00
A-4 760947XF3 69,336,000.00 69,336,000.00 7.500000 %
0.00
A-5 760947XG1 84,305,000.00 84,305,000.00 7.500000 %
0.00
A-6 760947XH9 37,904,105.00 37,904,105.00 7.500000 %
0.00
A-7 760947XJ5 14,595,895.00 14,595,895.00 7.500000 %
0.00
A-8 760947XK2 6,332,420.11 5,955,318.59 0.000000 %
50,783.83
A-9 7609474E8 0.00 0.00 0.199127 %
0.00
R 760947XL0 100.00 0.00 7.500000 %
0.00
M-1 760947XM8 9,380,900.00 9,227,262.86 7.500000 %
12,010.41
M-2 760947XN6 6,700,600.00 6,590,859.87 7.500000 %
8,578.81
M-3 760947XP1 5,896,500.00 5,799,929.18 7.500000 %
7,549.32
B-1 2,948,300.00 2,900,013.77 7.500000 %
3,774.72
B-2 1,072,100.00 1,054,541.50 7.500000 %
1,372.61
B-3 2,144,237.43 2,023,192.05 7.500000 %
2,633.39
- -----------------------------------------------------------------
- --------------
536,050,225.54 471,532,994.15
9,803,830.61
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 914,667.03 7,051,311.12 0.00 0.00
140,277,503.60
A-2 325,255.17 3,905,738.60 0.00 0.00
48,484,319.21
A-3 208,416.02 208,416.02 0.00 0.00
33,361,926.00
A-4 433,150.44 433,150.44 0.00 0.00
69,336,000.00
A-5 526,663.61 526,663.61 0.00 0.00
84,305,000.00
A-6 236,791.57 236,791.57 0.00 0.00
37,904,105.00
A-7 91,182.33 91,182.33 0.00 0.00
14,595,895.00
A-8 0.00 50,783.83 0.00 0.00
5,904,534.76
A-9 78,209.74 78,209.74 0.00 0.00
0.00
R 0.00 0.00 0.00 0.00
0.00
M-1 57,643.83 69,654.24 0.00 0.00
9,215,252.45
M-2 41,173.90 49,752.71 0.00 0.00
6,582,281.06
M-3 36,232.87 43,782.19 0.00 0.00
5,792,379.86
B-1 18,116.74 21,891.46 0.00 0.00
2,896,239.05
B-2 6,587.84 7,960.45 0.00 0.00
1,053,168.89
B-3 12,639.13 15,272.52 0.00 0.00
2,019,584.94
- -----------------------------------------------------------------
- --------------
2,986,730.22 12,790,560.83 0.00 0.00
461,728,189.82
=================================================================
==============
Run: 01/26/98 10:45:25
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S10 (POOL
# 4206)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4206
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 784.746586 32.891019 4.902408 37.793427 0.000000
751.855567
A-2 689.626761 47.425460 4.308182 51.733642 0.000000
642.201302
A-3 1000.000000 0.000000 6.247122 6.247122 0.000000
1000.000000
A-4 1000.000000 0.000000 6.247122 6.247122 0.000000
1000.000000
A-5 1000.000000 0.000000 6.247122 6.247122 0.000000
1000.000000
A-6 1000.000000 0.000000 6.247122 6.247122 0.000000
1000.000000
A-7 1000.000000 0.000000 6.247122 6.247122 0.000000
1000.000000
A-8 940.449068 8.019656 0.000000 8.019656 0.000000
932.429412
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 983.622345 1.280305 6.144808 7.425113 0.000000
982.342041
M-2 983.622343 1.280305 6.144808 7.425113 0.000000
982.342038
M-3 983.622349 1.280305 6.144810 7.425115 0.000000
982.342044
B-1 983.622348 1.280304 6.144809 7.425113 0.000000
982.342045
B-2 983.622330 1.280300 6.144800 7.425100 0.000000
982.342030
B-3 943.548518 1.228124 5.894464 7.122588 0.000000
941.866284
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:45:25
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S10 (POOL #
4206)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4206
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
97,825.81
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
0.00
SUBSERVICER ADVANCES THIS MONTH
70,197.68
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 22
6,153,952.30
(B) TWO MONTHLY PAYMENTS: 3
544,618.69
(C) THREE OR MORE MONTHLY PAYMENTS: 4
876,460.40
FORECLOSURES
NUMBER OF LOANS
8
AGGREGATE PRINCIPAL BALANCE
2,187,981.86
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
461,728,189.82
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
1,646
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
9,163,661.48
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 94.07278300 % 4.64327500 %
1.28394200 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 93.95404210 % 4.67589241 %
1.30949610 %
BANKRUPTCY AMOUNT AVAILABLE
175,406.00
FRAUD AMOUNT AVAILABLE
5,102,211.00
SPECIAL HAZARD AMOUNT AVAILABLE
5,102,211.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.89238027
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
333.03
POOL TRADING FACTOR:
86.13524775
.................................................................
...............
Run: 01/26/98 10:45:26
REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S13 (POOL
# 4207)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4207
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760947XQ9 79,750,000.00 54,730,044.55 7.000000 %
1,072,731.53
A-2 760947XR7 13,800,000.00 13,800,000.00 7.000000 %
0.00
A-3 760947XS5 18,350,000.00 18,350,000.00 7.000000 %
0.00
A-4 760947XT3 18,245,000.00 18,245,000.00 7.000000 %
0.00
A-5 760947XU0 20,000,000.00 18,631,957.55 7.000000 %
77,668.31
A-6 760947XV8 2,531,159.46 2,205,532.59 0.000000 %
30,606.85
A-7 7609474G3 0.00 0.00 0.340516 %
0.00
R 760947XW6 100.00 0.00 7.000000 %
0.00
M-1 760947XX4 2,368,100.00 2,206,115.59 7.000000 %
9,196.31
M-2 760947XY2 789,000.00 735,030.28 7.000000 %
3,064.01
M-3 760947XZ9 394,500.00 367,515.13 7.000000 %
1,532.01
B-1 789,000.00 735,030.28 7.000000 %
3,064.01
B-2 394,500.00 367,515.13 7.000000 %
1,532.01
B-3 394,216.33 367,250.89 7.000000 %
1,530.90
- -----------------------------------------------------------------
- --------------
157,805,575.79 130,740,991.99
1,200,925.94
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 319,064.30 1,391,795.83 0.00 0.00
53,657,313.02
A-2 80,451.01 80,451.01 0.00 0.00
13,800,000.00
A-3 106,976.53 106,976.53 0.00 0.00
18,350,000.00
A-4 106,364.40 106,364.40 0.00 0.00
18,245,000.00
A-5 108,620.28 186,288.59 0.00 0.00
18,554,289.24
A-6 0.00 30,606.85 0.00 0.00
2,174,925.74
A-7 37,076.91 37,076.91 0.00 0.00
0.00
R 0.00 0.00 0.00 0.00
0.00
M-1 12,861.18 22,057.49 0.00 0.00
2,196,919.28
M-2 4,285.07 7,349.08 0.00 0.00
731,966.27
M-3 2,142.54 3,674.55 0.00 0.00
365,983.12
B-1 4,285.07 7,349.08 0.00 0.00
731,966.27
B-2 2,142.54 3,674.55 0.00 0.00
365,983.12
B-3 2,141.00 3,671.90 0.00 0.00
365,719.99
- -----------------------------------------------------------------
- --------------
786,410.83 1,987,336.77 0.00 0.00
129,540,066.05
=================================================================
==============
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 686.270151 13.451179 4.000806 17.451985 0.000000
672.818972
A-2 1000.000000 0.000000 5.829783 5.829783 0.000000
1000.000000
A-3 1000.000000 0.000000 5.829784 5.829784 0.000000
1000.000000
A-4 1000.000000 0.000000 5.829784 5.829784 0.000000
1000.000000
A-5 931.597878 3.883415 5.431014 9.314429 0.000000
927.714462
A-6 871.352684 12.092028 0.000000 12.092028 0.000000
859.260657
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 931.597310 3.883413 5.431012 9.314425 0.000000
927.713897
M-2 931.597313 3.883409 5.431014 9.314423 0.000000
927.713904
M-3 931.597288 3.883422 5.431027 9.314449 0.000000
927.713866
B-1 931.597313 3.883409 5.431014 9.314423 0.000000
927.713904
B-2 931.597288 3.883422 5.431027 9.314449 0.000000
927.713866
B-3 931.597354 3.883299 5.431028 9.314327 0.000000
927.713945
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:45:27
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S13 (POOL #
4207)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4207
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
27,229.68
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
5,179.73
SUBSERVICER ADVANCES THIS MONTH
6,000.91
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 3
535,895.99
(B) TWO MONTHLY PAYMENTS: 1
50,363.37
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
0
AGGREGATE PRINCIPAL BALANCE
0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
129,540,066.05
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
576
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
654,548.81
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 96.28238210 % 2.57412300 %
1.14349480 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 96.26386150 % 2.54351319 %
1.14919150 %
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
1,448,877.00
SPECIAL HAZARD AMOUNT AVAILABLE
789,028.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.53517658
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
148.22
POOL TRADING FACTOR:
82.08839605
.................................................................
...............
Run: 01/26/98 10:45:28
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S14 (POOL
# 4208)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4208
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760947YA3 31,680,861.00 26,389,688.39 7.500000 %
575,005.34
A-2 760947YB1 105,040,087.00 90,460,951.58 7.500000 %
1,584,352.15
A-3 760947YC9 2,560,000.00 2,560,000.00 7.500000 %
0.00
A-4 760947YD7 33,579,740.00 33,020,471.73 7.500000 %
32,956.70
A-5 760947YE5 6,864,000.00 6,864,000.00 7.750000 %
0.00
A-6 760947YF2 1,536,000.00 1,536,000.00 6.000000 %
0.00
A-7 760947YG0 27,457,512.00 27,457,512.00 7.425000 %
0.00
A-8 760947YH8 13,002,000.00 13,002,000.00 7.500000 %
0.00
A-9 760947YJ4 3,150,000.00 3,150,000.00 7.500000 %
0.00
A-10 760947YK1 5,225,000.00 5,225,000.00 7.500000 %
0.00
A-11 760947YL9 10,498,532.00 9,041,378.60 8.000000 %
158,352.61
A-12 760947YM7 59,143,468.00 50,934,596.00 7.000000 %
892,079.24
A-13 760947YN5 16,215,000.00 13,964,424.18 6.787500 %
244,575.87
A-14 760947YP0 0.00 0.00 2.212500 %
0.00
A-15 760947YQ8 5,800,000.00 5,800,000.00 7.500000 %
0.00
A-16 760947YR6 11,615,000.00 11,615,000.00 7.500000 %
0.00
A-17 760947YS4 2,430,000.00 2,430,000.00 7.500000 %
0.00
A-18 760947YT2 9,649,848.10 9,047,864.26 0.000000 %
33,476.43
A-19 760947H53 0.00 0.00 0.196523 %
0.00
R-I 760947YU9 100.00 0.00 7.500000 %
0.00
R-II 760947YV7 100.00 0.00 7.500000 %
0.00
M-1 760947YW5 11,024,900.00 10,841,281.04 7.500000 %
10,820.34
M-2 760947YX3 3,675,000.00 3,613,793.12 7.500000 %
3,606.81
M-3 760947YY1 1,837,500.00 1,806,896.59 7.500000 %
1,803.41
B-1 2,756,200.00 2,710,295.67 7.500000 %
2,705.06
B-2 1,286,200.00 1,264,778.40 7.500000 %
1,262.34
B-3 1,470,031.75 1,445,548.29 7.500000 %
1,442.73
- -----------------------------------------------------------------
- --------------
367,497,079.85 334,181,479.85
3,542,439.03
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 164,774.53 739,779.87 0.00 0.00
25,814,683.05
A-2 564,829.00 2,149,181.15 0.00 0.00
88,876,599.43
A-3 16,000.00 16,000.00 0.00 0.00
2,560,000.00
A-4 206,176.48 239,133.18 0.00 0.00
32,987,515.03
A-5 44,330.00 44,330.00 0.00 0.00
6,864,000.00
A-6 7,680.00 7,680.00 0.00 0.00
1,536,000.00
A-7 169,727.50 169,727.50 0.00 0.00
27,457,512.00
A-8 81,183.17 81,183.17 0.00 0.00
13,002,000.00
A-9 19,687.50 19,687.50 0.00 0.00
3,150,000.00
A-10 32,656.25 32,656.25 0.00 0.00
5,225,000.00
A-11 60,217.02 218,569.63 0.00 0.00
8,883,025.99
A-12 296,828.42 1,188,907.66 0.00 0.00
50,042,516.76
A-13 78,909.16 323,485.03 0.00 0.00
13,719,848.31
A-14 25,721.77 25,721.77 0.00 0.00
0.00
A-15 36,250.00 36,250.00 0.00 0.00
5,800,000.00
A-16 72,593.75 72,593.75 0.00 0.00
11,615,000.00
A-17 15,172.67 15,172.67 0.00 0.00
2,430,000.00
A-18 0.00 33,476.43 0.00 0.00
9,014,387.83
A-19 54,675.21 54,675.21 0.00 0.00
0.00
R-I 0.00 0.00 0.00 0.00
0.00
R-II 0.00 0.00 0.00 0.00
0.00
M-1 67,691.86 78,512.20 0.00 0.00
10,830,460.70
M-2 22,564.16 26,170.97 0.00 0.00
3,610,186.31
M-3 11,282.08 13,085.49 0.00 0.00
1,805,093.18
B-1 16,922.81 19,627.87 0.00 0.00
2,707,590.61
B-2 7,897.15 9,159.49 0.00 0.00
1,263,516.06
B-3 9,025.86 10,468.59 0.00 0.00
1,444,105.56
- -----------------------------------------------------------------
- --------------
2,082,796.35 5,625,235.38 0.00 0.00
330,639,040.82
=================================================================
==============
Run: 01/26/98 10:45:28
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S14 (POOL
# 4208)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4208
_________________________________________________________________
______________
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 832.985202 18.149928 5.201075 23.351003 0.000000
814.835274
A-2 861.204081 15.083310 5.377271 20.460581 0.000000
846.120771
A-3 1000.000000 0.000000 6.250000 6.250000 0.000000
1000.000000
A-4 983.345068 0.981446 6.139907 7.121353 0.000000
982.363623
A-5 1000.000000 0.000000 6.458333 6.458333 0.000000
1000.000000
A-6 1000.000000 0.000000 5.000000 5.000000 0.000000
1000.000000
A-7 1000.000000 0.000000 6.181460 6.181460 0.000000
1000.000000
A-8 1000.000000 0.000000 6.243899 6.243899 0.000000
1000.000000
A-9 1000.000000 0.000000 6.250000 6.250000 0.000000
1000.000000
A-10 1000.000000 0.000000 6.250000 6.250000 0.000000
1000.000000
A-11 861.204081 15.083310 5.735756 20.819066 0.000000
846.120771
A-12 861.204081 15.083310 5.018786 20.102096 0.000000
846.120771
A-13 861.204081 15.083310 4.866430 19.949740 0.000000
846.120772
A-15 1000.000000 0.000000 6.250000 6.250000 0.000000
1000.000000
A-16 1000.000000 0.000000 6.250000 6.250000 0.000000
1000.000000
A-17 1000.000000 0.000000 6.243897 6.243897 0.000000
1000.000000
A-18 937.617273 3.469115 0.000000 3.469115 0.000000
934.148158
R-I 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 983.345068 0.981446 6.139907 7.121353 0.000000
982.363622
M-2 983.345067 0.981445 6.139907 7.121352 0.000000
982.363622
M-3 983.345083 0.981448 6.139907 7.121355 0.000000
982.363635
B-1 983.345066 0.981445 6.139906 7.121351 0.000000
982.363620
B-2 983.345047 0.981449 6.139908 7.121357 0.000000
982.363598
B-3 983.344945 0.981448 6.139908 7.121356 0.000000
982.363517
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:45:29
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S14 (POOL #
4208)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4208
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
69,220.67
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
14,667.12
SUBSERVICER ADVANCES THIS MONTH
23,983.14
MASTER SERVICER ADVANCES THIS MONTH
1,760.29
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 12
2,796,959.15
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
3
AGGREGATE PRINCIPAL BALANCE
548,355.24
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
330,639,040.82
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
1,323
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
213,712.14
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
3,207,920.07
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 93.33117460 % 5.00162700 %
1.66719840 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 93.26514550 % 4.91343676 %
1.68370560 %
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
3,503,977.00
SPECIAL HAZARD AMOUNT AVAILABLE
3,503,977.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.81720916
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
318.87
POOL TRADING FACTOR:
89.97052193
.................................................................
...............
Run: 01/26/98 10:45:32
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S15 (POOL
# 4213)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4213
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760947ZT1 37,528,000.00 0.00 7.750000 %
0.00
A-2 760947ZU8 108,005,000.00 72,832,138.40 7.500000 %
5,456,763.83
A-3 760947ZV6 22,739,000.00 15,704,427.68 6.787500 %
1,091,352.77
A-4 760947ZW4 0.00 0.00 2.212500 %
0.00
A-5 760947ZX2 25,743,000.00 23,686,207.68 8.500000 %
1,774,629.23
A-6 760947ZY0 77,229,000.00 71,058,623.06 7.500000 %
5,323,887.68
A-7 760947ZZ7 2,005,000.00 1,469,289.99 7.750000 %
83,110.75
A-8 760947A27 4,558,000.00 3,499,932.06 7.750000 %
164,150.05
A-9 760947A35 5,200,000.00 5,200,000.00 8.000000 %
0.00
A-10 760947A43 5,004,000.00 5,004,000.00 7.625000 %
0.00
A-11 760947A50 11,334,000.00 11,334,000.00 7.750000 %
0.00
A-12 760947A68 5,667,000.00 5,667,000.00 7.000000 %
0.00
A-13 760947A76 15,379,000.00 15,379,000.00 7.500000 %
0.00
A-14 760947A84 9,617,000.00 9,617,000.00 8.000000 %
0.00
A-15 760947A92 14,375,000.00 14,375,000.00 8.000000 %
0.00
A-16 760947B26 45,450,000.00 45,450,000.00 7.750000 %
0.00
A-17 760947B34 10,301,000.00 9,290,279.34 7.750000 %
59,393.49
A-18 760947B42 12,069,000.00 12,069,000.00 7.750000 %
0.00
A-19 760947B59 8,230,000.00 9,240,720.66 7.750000 %
0.00
A-20 760947B67 41,182,000.00 40,601,233.28 7.750000 %
52,145.54
A-21 760947B75 10,625,000.00 10,475,161.56 7.750000 %
28,983.50
A-22 760947B83 5,391,778.36 5,002,674.70 0.000000 %
52,110.65
A-23 7609474H1 0.00 0.00 0.316038 %
0.00
R-I 760947B91 100.00 0.00 7.750000 %
0.00
R-II 760947C25 100.00 0.00 7.750000 %
0.00
M-1 760947C33 10,108,600.00 9,966,044.09 7.750000 %
11,746.10
M-2 760947C41 6,317,900.00 6,228,802.20 7.750000 %
7,341.34
M-3 760947C58 5,559,700.00 5,481,294.65 7.750000 %
6,460.32
B-1 2,527,200.00 2,491,560.29 7.750000 %
2,936.58
B-2 1,263,600.00 1,245,780.17 7.750000 %
1,468.29
B-3 2,022,128.94 1,993,612.02 7.750000 %
2,349.69
- -----------------------------------------------------------------
- --------------
505,431,107.30 414,362,781.83
14,118,829.81
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 0.00 0.00 0.00 0.00
0.00
A-2 453,018.23 5,909,782.06 0.00 0.00
67,375,374.57
A-3 88,402.25 1,179,755.02 0.00 0.00
14,613,074.91
A-4 28,816.20 28,816.20 0.00 0.00
0.00
A-5 166,972.83 1,941,602.06 0.00 0.00
21,911,578.45
A-6 441,986.90 5,765,874.58 0.00 0.00
65,734,735.38
A-7 9,443.66 92,554.41 0.00 0.00
1,386,179.24
A-8 22,495.35 186,645.40 0.00 0.00
3,335,782.01
A-9 34,500.45 34,500.45 0.00 0.00
5,200,000.00
A-10 31,796.25 31,796.25 0.00 0.00
5,004,000.00
A-11 73,198.75 73,198.75 0.00 0.00
11,334,000.00
A-12 32,898.99 32,898.99 0.00 0.00
5,667,000.00
A-13 95,657.87 95,657.87 0.00 0.00
15,379,000.00
A-14 63,805.91 63,805.91 0.00 0.00
9,617,000.00
A-15 95,373.82 95,373.82 0.00 0.00
14,375,000.00
A-16 292,123.80 292,123.80 0.00 0.00
45,450,000.00
A-17 59,712.03 119,105.52 0.00 0.00
9,230,885.85
A-18 77,571.89 77,571.89 0.00 0.00
12,069,000.00
A-19 0.00 0.00 59,393.49 0.00
9,300,114.15
A-20 260,959.00 313,104.54 0.00 0.00
40,549,087.74
A-21 67,327.71 96,311.21 0.00 0.00
10,446,178.06
A-22 0.00 52,110.65 0.00 0.00
4,950,564.05
A-23 108,605.26 108,605.26 0.00 0.00
0.00
R-I 0.00 0.00 0.00 0.00
0.00
R-II 0.00 0.00 0.00 0.00
0.00
M-1 64,055.41 75,801.51 0.00 0.00
9,954,297.99
M-2 40,034.79 47,376.13 0.00 0.00
6,221,460.86
M-3 35,230.29 41,690.61 0.00 0.00
5,474,834.33
B-1 16,014.17 18,950.75 0.00 0.00
2,488,623.71
B-2 8,007.08 9,475.37 0.00 0.00
1,244,311.88
B-3 12,813.67 15,163.36 0.00 0.00
1,983,444.89
- -----------------------------------------------------------------
- --------------
2,680,822.56 16,799,652.37 59,393.49 0.00
400,295,528.07
=================================================================
==============
Run: 01/26/98 10:45:32
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S15 (POOL
# 4213)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4213
_________________________________________________________________
______________
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-2 674.340432 50.523252 4.194419 54.717671 0.000000
623.817180
A-3 690.638448 47.994757 3.887693 51.882450 0.000000
642.643692
A-5 920.102850 68.936380 6.486145 75.422525 0.000000
851.166471
A-6 920.102851 68.936380 5.723069 74.659449 0.000000
851.166471
A-7 732.812963 41.451746 4.710055 46.161801 0.000000
691.361217
A-8 767.865744 36.013613 4.935355 40.948968 0.000000
731.852130
A-9 1000.000000 0.000000 6.634702 6.634702 0.000000
1000.000000
A-10 1000.000000 0.000000 6.354167 6.354167 0.000000
1000.000000
A-11 1000.000000 0.000000 6.458333 6.458333 0.000000
1000.000000
A-12 1000.000000 0.000000 5.805363 5.805363 0.000000
1000.000000
A-13 1000.000000 0.000000 6.220032 6.220032 0.000000
1000.000000
A-14 1000.000000 0.000000 6.634700 6.634700 0.000000
1000.000000
A-15 1000.000000 0.000000 6.634701 6.634701 0.000000
1000.000000
A-16 1000.000000 0.000000 6.427366 6.427366 0.000000
1000.000000
A-17 901.881307 5.765798 5.796722 11.562520 0.000000
896.115508
A-18 1000.000000 0.000000 6.427367 6.427367 0.000000
1000.000000
A-19 1122.809315 0.000000 0.000000 0.000000 7.216706
1130.026021
A-20 985.897559 1.266222 6.336725 7.602947 0.000000
984.631338
A-21 985.897559 2.727859 6.336726 9.064585 0.000000
983.169700
A-22 927.833892 9.664835 0.000000 9.664835 0.000000
918.169057
R-I 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 985.897561 1.161991 6.336724 7.498715 0.000000
984.735571
M-2 985.897561 1.161991 6.336724 7.498715 0.000000
984.735570
M-3 985.897557 1.161991 6.336725 7.498716 0.000000
984.735567
B-1 985.897551 1.161990 6.336724 7.498714 0.000000
984.735561
B-2 985.897570 1.161990 6.336720 7.498710 0.000000
984.735581
B-3 985.897576 1.161988 6.336723 7.498711 0.000000
980.869642
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:45:33
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S15 (POOL #
4213)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4213
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
84,404.98
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
0.00
SUBSERVICER ADVANCES THIS MONTH
67,809.34
MASTER SERVICER ADVANCES THIS MONTH
3,900.45
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 20
5,992,468.58
(B) TWO MONTHLY PAYMENTS: 3
861,664.66
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
7
AGGREGATE PRINCIPAL BALANCE
2,151,800.68
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
400,295,528.07
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
1,522
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
507,427.18
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
13,539,412.34
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 93.30489390 % 5.29512800 %
1.39997830 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 93.07769770 % 5.40865227 %
1.44592220 %
BANKRUPTCY AMOUNT AVAILABLE
163,220.00
FRAUD AMOUNT AVAILABLE
4,646,040.00
SPECIAL HAZARD AMOUNT AVAILABLE
5,695,254.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.25155429
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
332.75
POOL TRADING FACTOR:
79.19883092
.................................................................
...............
Run: 01/26/98 10:45:34
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S16 (POOL
# 4214)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4214
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760947D99 19,601,888.00 12,193,636.61 7.750000 %
628,036.25
A-2 760947E23 57,937,351.00 26,742,954.04 7.750000 %
2,644,512.32
A-3 760947E31 32,313,578.00 32,313,578.00 7.750000 %
0.00
A-4 760947E49 49,946,015.00 31,963,843.32 7.750000 %
1,524,442.82
A-5 760947E56 17,641,789.00 17,419,170.18 7.750000 %
12,527.40
A-6 760947E64 16,661,690.00 16,451,438.88 7.750000 %
11,831.43
A-7 760947E72 20,493,335.00 12,031,025.53 8.000000 %
717,394.27
A-8 760947E80 19,268,210.00 12,031,025.53 7.500000 %
717,394.27
A-9 760947E98 5,000,000.00 5,000,000.00 7.750000 %
0.00
A-10 760947F22 7,000,000.00 7,000,000.00 8.000000 %
0.00
A-11 760947F30 4,900,496.00 3,186,483.52 7.750000 %
62,234.99
A-12 760947F48 5,000,000.00 5,000,000.00 7.600000 %
0.00
A-13 760947F55 291,667.00 291,667.00 0.000000 %
0.00
A-14 760947F63 1,883,298.00 775,452.81 7.750000 %
176,988.66
A-15 760947F71 1,300,000.00 1,300,000.00 7.750000 %
0.00
A-16 760947F89 18,886,422.00 18,886,422.00 7.750000 %
0.00
A-17 760947G54 1,225,125.00 0.00 7.500000 %
0.00
A-18 760947G62 7,082,000.00 7,082,000.00 7.575000 %
0.00
A-19 760947G70 8,382,000.00 8,382,000.00 7.750000 %
0.00
A-20 760947G88 5,534,742.00 0.00 7.750000 %
0.00
A-21 760947G96 19,601,988.00 13,074,793.23 7.750000 %
1,022,553.52
A-22 760947H20 14,717,439.00 14,717,439.00 7.750000 %
0.00
A-23 760947H38 8,365,657.00 8,365,657.00 7.750000 %
0.00
A-24 760947H46 1,118,434.45 1,030,729.53 0.000000 %
1,238.71
A-25 7609475H0 0.00 0.00 0.533754 %
0.00
R 760947F97 100.00 0.00 7.750000 %
0.00
M-1 760947G21 7,283,700.00 7,191,788.20 7.750000 %
5,172.14
M-2 760947G39 4,552,300.00 4,494,855.29 7.750000 %
3,232.58
M-3 760947G47 4,006,000.00 3,955,448.96 7.750000 %
2,844.65
B-1 1,820,900.00 1,797,922.35 7.750000 %
1,293.02
B-2 910,500.00 899,010.56 7.750000 %
646.54
B-3 1,456,687.10 1,438,305.95 7.750000 %
1,034.39
- -----------------------------------------------------------------
- --------------
364,183,311.55 275,016,647.49
7,533,377.96
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 78,735.05 706,771.30 0.00 0.00
11,565,600.36
A-2 172,680.88 2,817,193.20 0.00 0.00
24,098,441.72
A-3 208,650.74 208,650.74 0.00 0.00
32,313,578.00
A-4 206,392.47 1,730,835.29 0.00 0.00
30,439,400.50
A-5 112,476.64 125,004.04 0.00 0.00
17,406,642.78
A-6 106,227.94 118,059.37 0.00 0.00
16,439,607.45
A-7 80,191.03 797,585.30 0.00 0.00
11,313,631.26
A-8 75,179.09 792,573.36 0.00 0.00
11,313,631.26
A-9 32,291.67 32,291.67 0.00 0.00
5,000,000.00
A-10 46,666.67 46,666.67 0.00 0.00
7,000,000.00
A-11 20,575.31 82,810.30 0.00 0.00
3,124,248.53
A-12 31,666.67 31,666.67 0.00 0.00
5,000,000.00
A-13 0.00 0.00 0.00 0.00
291,667.00
A-14 5,007.14 181,995.80 0.00 0.00
598,464.15
A-15 8,395.83 8,395.83 0.00 0.00
1,300,000.00
A-16 121,950.77 121,950.77 0.00 0.00
18,886,422.00
A-17 0.00 0.00 0.00 0.00
0.00
A-18 44,705.13 44,705.13 0.00 0.00
7,082,000.00
A-19 54,133.75 54,133.75 0.00 0.00
8,382,000.00
A-20 0.00 0.00 0.00 0.00
0.00
A-21 84,424.73 1,106,978.25 0.00 0.00
12,052,239.71
A-22 95,031.40 95,031.40 0.00 0.00
14,717,439.00
A-23 54,017.55 54,017.55 0.00 0.00
8,365,657.00
A-24 0.00 1,238.71 0.00 0.00
1,029,490.82
A-25 122,301.97 122,301.97 0.00 0.00
0.00
R 0.00 0.00 0.00 0.00
0.00
M-1 46,437.82 51,609.96 0.00 0.00
7,186,616.06
M-2 29,023.55 32,256.13 0.00 0.00
4,491,622.71
M-3 25,540.58 28,385.23 0.00 0.00
3,952,604.31
B-1 11,609.29 12,902.31 0.00 0.00
1,796,629.33
B-2 5,804.97 6,451.51 0.00 0.00
898,364.02
B-3 9,287.23 10,321.62 0.00 0.00
1,437,271.56
- -----------------------------------------------------------------
- --------------
1,889,405.87 9,422,783.83 0.00 0.00
267,483,269.53
=================================================================
==============
Run: 01/26/98 10:45:34
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S16 (POOL
# 4214)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4214
_________________________________________________________________
______________
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 622.064396 32.039580 4.016707 36.056287 0.000000
590.024816
A-2 461.583997 45.644343 2.980476 48.624819 0.000000
415.939654
A-3 1000.000000 0.000000 6.457061 6.457061 0.000000
1000.000000
A-4 639.967840 30.521811 4.132311 34.654122 0.000000
609.446029
A-5 987.381165 0.710098 6.375580 7.085678 0.000000
986.671067
A-6 987.381165 0.710098 6.375580 7.085678 0.000000
986.671067
A-7 587.070164 35.006224 3.913030 38.919254 0.000000
552.063940
A-8 624.397675 37.232014 3.901716 41.133730 0.000000
587.165661
A-9 1000.000000 0.000000 6.458334 6.458334 0.000000
1000.000000
A-10 1000.000000 0.000000 6.666667 6.666667 0.000000
1000.000000
A-11 650.236939 12.699732 4.198618 16.898350 0.000000
637.537207
A-12 1000.000000 0.000000 6.333334 6.333334 0.000000
1000.000000
A-13 1000.000000 0.000000 0.000000 0.000000 0.000000
1000.000000
A-14 411.752580 93.978044 2.658708 96.636752 0.000000
317.774536
A-15 1000.000000 0.000000 6.458331 6.458331 0.000000
1000.000000
A-16 1000.000000 0.000000 6.457061 6.457061 0.000000
1000.000000
A-17 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-18 1000.000000 0.000000 6.312501 6.312501 0.000000
1000.000000
A-19 1000.000000 0.000000 6.458333 6.458333 0.000000
1000.000000
A-20 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-21 667.013633 52.165807 4.306947 56.472754 0.000000
614.847826
A-22 1000.000000 0.000000 6.457061 6.457061 0.000000
1000.000000
A-23 1000.000000 0.000000 6.457060 6.457060 0.000000
1000.000000
A-24 921.582423 1.107539 0.000000 1.107539 0.000000
920.474883
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 987.381166 0.710098 6.375581 7.085679 0.000000
986.671068
M-2 987.381168 0.710098 6.375579 7.085677 0.000000
986.671070
M-3 987.381168 0.710097 6.375582 7.085679 0.000000
986.671071
B-1 987.381158 0.710099 6.375578 7.085677 0.000000
986.671058
B-2 987.381175 0.710093 6.375585 7.085678 0.000000
986.671082
B-3 987.381539 0.710098 6.375583 7.085681 0.000000
986.671441
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:45:35
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S16 (POOL #
4214)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4214
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
56,882.29
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
0.00
SUBSERVICER ADVANCES THIS MONTH
60,718.92
MASTER SERVICER ADVANCES THIS MONTH
3,916.42
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 11
2,981,938.35
(B) TWO MONTHLY PAYMENTS: 4
1,362,848.17
(C) THREE OR MORE MONTHLY PAYMENTS: 1
227,959.95
FORECLOSURES
NUMBER OF LOANS
9
AGGREGATE PRINCIPAL BALANCE
3,373,312.66
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
267,483,269.52
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
1,032
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
497,918.95
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
7,335,389.63
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 92.78162490 % 5.70908600 %
1.50928880 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 92.58291320 % 5.84367131 %
1.55083740 %
BANKRUPTCY AMOUNT AVAILABLE
140,078.00
FRAUD AMOUNT AVAILABLE
7,283,666.00
SPECIAL HAZARD AMOUNT AVAILABLE
3,643,213.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.53869836
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
0.63
POOL TRADING FACTOR:
73.44742635
.................................................................
...............
Run: 01/26/98 10:45:35
REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S17 (POOL
# 4215)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4215
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760947C66 25,652,000.00 19,002,266.78 7.250000 %
512,220.87
A-2 760947C74 26,006,000.00 9,714,173.12 7.250000 %
3,551,305.02
A-3 760947C82 22,997,000.00 22,997,000.00 7.250000 %
0.00
A-4 760947C90 7,216,000.00 7,216,000.00 7.250000 %
0.00
A-5 760947D24 16,378,000.00 16,378,000.00 7.250000 %
25,084.92
A-6 760947D32 17,250,000.00 16,287,646.68 7.250000 %
59,641.22
A-7 760947D40 1,820,614.04 1,546,808.55 0.000000 %
13,033.47
A-8 7609474Y4 0.00 0.00 0.374700 %
0.00
R 760947D57 100.00 0.00 7.250000 %
0.00
M-1 760947D65 1,515,800.00 1,431,234.94 7.250000 %
5,240.82
M-2 760947D73 606,400.00 572,569.51 7.250000 %
2,096.60
M-3 760947D81 606,400.00 572,569.51 7.250000 %
2,096.60
B-1 606,400.00 572,569.51 7.250000 %
2,096.60
B-2 303,200.00 286,284.75 7.250000 %
1,048.30
B-3 303,243.02 286,325.34 7.250000 %
1,048.46
- -----------------------------------------------------------------
- --------------
121,261,157.06 96,863,448.69
4,174,912.88
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 113,452.94 625,673.81 0.00 0.00
18,490,045.91
A-2 57,998.43 3,609,303.45 0.00 0.00
6,162,868.10
A-3 137,303.47 137,303.47 0.00 0.00
22,997,000.00
A-4 43,083.09 43,083.09 0.00 0.00
7,216,000.00
A-5 97,784.77 122,869.69 0.00 0.00
16,352,915.08
A-6 97,245.31 156,886.53 0.00 0.00
16,228,005.46
A-7 0.00 13,033.47 0.00 0.00
1,533,775.08
A-8 29,889.34 29,889.34 0.00 0.00
0.00
R 0.00 0.00 0.00 0.00
0.00
M-1 8,545.18 13,786.00 0.00 0.00
1,425,994.12
M-2 3,418.52 5,515.12 0.00 0.00
570,472.91
M-3 3,418.52 5,515.12 0.00 0.00
570,472.91
B-1 3,418.52 5,515.12 0.00 0.00
570,472.91
B-2 1,709.26 2,757.56 0.00 0.00
285,236.45
B-3 1,709.50 2,757.96 0.00 0.00
285,276.88
- -----------------------------------------------------------------
- --------------
598,976.85 4,773,889.73 0.00 0.00
92,688,535.81
=================================================================
==============
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 740.771354 19.968068 4.422772 24.390840 0.000000
720.803287
A-2 373.535842 136.557141 2.230194 138.787335 0.000000
236.978701
A-3 1000.000000 0.000000 5.970495 5.970495 0.000000
1000.000000
A-4 1000.000000 0.000000 5.970495 5.970495 0.000000
1000.000000
A-5 1000.000000 1.531623 5.970495 7.502118 0.000000
998.468377
A-6 944.211402 3.457462 5.637409 9.094871 0.000000
940.753940
A-7 849.608163 7.158832 0.000000 7.158832 0.000000
842.449331
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 944.210938 3.457461 5.637406 9.094867 0.000000
940.753477
M-2 944.210933 3.457454 5.637401 9.094855 0.000000
940.753480
M-3 944.210933 3.457454 5.637401 9.094855 0.000000
940.753480
B-1 944.210933 3.457454 5.637401 9.094855 0.000000
940.753480
B-2 944.210917 3.457454 5.637401 9.094855 0.000000
940.753463
B-3 944.210818 3.457326 5.637393 9.094719 0.000000
940.753333
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:45:36
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S17 (POOL #
4215)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4215
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
19,583.79
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
0.00
SUBSERVICER ADVANCES THIS MONTH
18,007.46
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 5
750,132.81
(B) TWO MONTHLY PAYMENTS: 1
867,239.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
1
AGGREGATE PRINCIPAL BALANCE
331,240.70
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
92,688,535.81
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
374
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
3,819,297.75
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 96.09558880 % 2.70296300 %
1.20144770 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 95.93227370 % 2.76942549 %
1.25170230 %
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
1,212,612.00
SPECIAL HAZARD AMOUNT AVAILABLE
606,306.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.79119741
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
154.81
POOL TRADING FACTOR:
76.43711973
.................................................................
...............
Run: 01/26/98 10:45:37
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S18 (POOL
# 4218)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4218
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760947H61 60,600,000.00 44,440,208.08 6.600000 %
2,357,496.96
A-2 760947H79 0.00 0.00 2.400000 %
0.00
A-3 760947H87 33,761,149.00 33,761,149.00 7.750000 %
0.00
A-4 760947H95 4,982,438.00 4,982,438.00 8.000000 %
0.00
A-5 760947J28 20,015,977.00 19,723,203.74 8.000000 %
14,126.31
A-6 760947J36 48,165,041.00 26,618,651.51 7.250000 %
3,143,329.32
A-7 760947J44 10,255,000.00 10,255,000.00 7.250000 %
0.00
A-8 760947J51 7,125,000.00 7,125,000.00 7.250000 %
0.00
A-9 760947J69 7,733,000.00 7,733,000.00 7.250000 %
0.00
A-10 760947J77 3,100,000.00 3,100,000.00 7.250000 %
0.00
A-11 760947J85 0.00 0.00 8.000000 %
0.00
A-12 760947J93 4,421,960.00 4,421,960.00 7.250000 %
0.00
A-13 760947K26 2,238,855.16 2,091,588.43 0.000000 %
55,289.09
A-14 7609474Z1 0.00 0.00 0.280833 %
0.00
R-I 760947K34 100.00 0.00 8.000000 %
0.00
R-II 760947K42 100.00 0.00 8.000000 %
0.00
M-1 760947K59 4,283,600.00 4,220,943.87 8.000000 %
3,023.16
M-2 760947K67 2,677,200.00 2,638,040.65 8.000000 %
1,889.44
M-3 760947K75 2,463,100.00 2,427,072.30 8.000000 %
1,738.34
B-1 1,070,900.00 1,055,235.96 8.000000 %
755.79
B-2 428,400.00 422,133.78 8.000000 %
302.34
B-3 856,615.33 844,085.70 8.000000 %
604.55
- -----------------------------------------------------------------
- --------------
214,178,435.49 175,859,711.02
5,578,555.30
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 244,019.45 2,601,516.41 0.00 0.00
42,082,711.12
A-2 88,734.35 88,734.35 0.00 0.00
0.00
A-3 217,682.41 217,682.41 0.00 0.00
33,761,149.00
A-4 33,161.66 33,161.66 0.00 0.00
4,982,438.00
A-5 131,271.93 145,398.24 0.00 0.00
19,709,077.43
A-6 160,556.72 3,303,886.04 0.00 0.00
23,475,322.19
A-7 61,957.29 61,957.29 0.00 0.00
10,255,000.00
A-8 42,976.13 42,976.13 0.00 0.00
7,125,000.00
A-9 46,720.21 46,720.21 0.00 0.00
7,733,000.00
A-10 18,729.17 18,729.17 0.00 0.00
3,100,000.00
A-11 6,179.37 6,179.37 0.00 0.00
0.00
A-12 26,672.10 26,672.10 0.00 0.00
4,421,960.00
A-13 0.00 55,289.09 0.00 0.00
2,036,299.34
A-14 41,088.41 41,088.41 0.00 0.00
0.00
R-I 0.00 0.00 0.00 0.00
0.00
R-II 0.00 0.00 0.00 0.00
0.00
M-1 28,093.38 31,116.54 0.00 0.00
4,217,920.71
M-2 17,558.04 19,447.48 0.00 0.00
2,636,151.21
M-3 16,153.89 17,892.23 0.00 0.00
2,425,333.96
B-1 7,023.35 7,779.14 0.00 0.00
1,054,480.17
B-2 2,809.60 3,111.94 0.00 0.00
421,831.44
B-3 5,617.99 6,222.54 0.00 0.00
843,481.15
- -----------------------------------------------------------------
- --------------
1,197,005.45 6,775,560.75 0.00 0.00
170,281,155.72
=================================================================
==============
Run: 01/26/98 10:45:37
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S18 (POOL
# 4218)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4218
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 733.336767 38.902590 4.026724 42.929314 0.000000
694.434177
A-3 1000.000000 0.000000 6.447719 6.447719 0.000000
1000.000000
A-4 1000.000000 0.000000 6.655710 6.655710 0.000000
1000.000000
A-5 985.373022 0.705752 6.558357 7.264109 0.000000
984.667270
A-6 552.655016 65.261635 3.333470 68.595105 0.000000
487.393381
A-7 1000.000000 0.000000 6.041667 6.041667 0.000000
1000.000000
A-8 1000.000000 0.000000 6.031738 6.031738 0.000000
1000.000000
A-9 1000.000000 0.000000 6.041667 6.041667 0.000000
1000.000000
A-10 1000.000000 0.000000 6.041668 6.041668 0.000000
1000.000000
A-12 1000.000000 0.000000 6.031737 6.031737 0.000000
1000.000000
A-13 934.222306 24.695251 0.000000 24.695251 0.000000
909.527055
R-I 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 985.373020 0.705752 6.558357 7.264109 0.000000
984.667268
M-2 985.373020 0.705752 6.558359 7.264111 0.000000
984.667268
M-3 985.373026 0.705753 6.558357 7.264110 0.000000
984.667273
B-1 985.373013 0.705752 6.558362 7.264114 0.000000
984.667261
B-2 985.372969 0.705742 6.558357 7.264099 0.000000
984.667227
B-3 985.373096 0.705754 6.558358 7.264112 0.000000
984.667354
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:45:38
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S18 (POOL #
4218)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4218
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
36,313.31
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
0.00
SUBSERVICER ADVANCES THIS MONTH
26,358.31
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 15
3,342,919.58
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
2
AGGREGATE PRINCIPAL BALANCE
130,222.17
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
170,281,155.72
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
671
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
5,452,369.24
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 93.32011410 % 5.34393600 %
1.33595010 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 93.10576330 % 5.44946142 %
1.37881940 %
BANKRUPTCY AMOUNT AVAILABLE
106,710.00
FRAUD AMOUNT AVAILABLE
1,937,666.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,985,257.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.48995689
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
336.21
POOL TRADING FACTOR:
79.50434194
.................................................................
...............
Run: 01/26/98 10:45:39
REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S19 (POOL
# 4219)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4219
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760947K83 69,926,000.00 48,975,664.38 7.500000 %
2,764,799.30
A-2 760947K91 19,855,000.00 19,855,000.00 7.500000 %
0.00
A-3 760947L25 10,475,000.00 9,980,758.36 7.500000 %
35,027.92
A-4 760947L33 1,157,046.74 1,021,131.21 0.000000 %
23,092.98
A-5 7609475A5 0.00 0.00 0.328177 %
0.00
R 760947L41 100.00 0.00 7.500000 %
0.00
M-1 760947L58 1,310,400.00 1,248,570.35 7.500000 %
4,381.91
M-2 760947L66 786,200.00 749,104.10 7.500000 %
2,629.01
M-3 760947L74 524,200.00 499,466.25 7.500000 %
1,752.90
B-1 314,500.00 299,660.69 7.500000 %
1,051.67
B-2 209,800.00 199,900.84 7.500000 %
701.56
B-3 262,361.78 249,982.54 7.500000 %
877.34
- -----------------------------------------------------------------
- --------------
104,820,608.52 83,079,238.72
2,834,314.59
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 304,414.29 3,069,213.59 0.00 0.00
46,210,865.08
A-2 123,411.20 123,411.20 0.00 0.00
19,855,000.00
A-3 62,036.64 97,064.56 0.00 0.00
9,945,730.44
A-4 0.00 23,092.98 0.00 0.00
998,038.23
A-5 22,595.62 22,595.62 0.00 0.00
0.00
R 0.00 0.00 0.00 0.00
0.00
M-1 7,760.64 12,142.55 0.00 0.00
1,244,188.44
M-2 4,656.15 7,285.16 0.00 0.00
746,475.09
M-3 3,104.49 4,857.39 0.00 0.00
497,713.35
B-1 1,862.58 2,914.25 0.00 0.00
298,609.02
B-2 1,242.51 1,944.07 0.00 0.00
199,199.28
B-3 1,553.80 2,431.14 0.00 0.00
249,105.20
- -----------------------------------------------------------------
- --------------
532,637.92 3,366,952.51 0.00 0.00
80,244,924.13
=================================================================
==============
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 700.392763 39.538931 4.353378 43.892309 0.000000
660.853832
A-2 1000.000000 0.000000 6.215623 6.215623 0.000000
1000.000000
A-3 952.817027 3.343954 5.922352 9.266306 0.000000
949.473073
A-4 882.532377 19.958554 0.000000 19.958554 0.000000
862.573823
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 952.816201 3.343948 5.922344 9.266292 0.000000
949.472253
M-2 952.816205 3.343946 5.922348 9.266294 0.000000
949.472259
M-3 952.816196 3.343953 5.922339 9.266292 0.000000
949.472243
B-1 952.816184 3.343943 5.922353 9.266296 0.000000
949.472242
B-2 952.816206 3.343947 5.922355 9.266302 0.000000
949.472259
B-3 952.816146 3.343970 5.922357 9.266327 0.000000
949.472147
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:45:40
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S19 (POOL #
4219)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4219
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
16,938.75
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
0.00
SUBSERVICER ADVANCES THIS MONTH
15,550.49
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 3
1,425,207.52
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
1
AGGREGATE PRINCIPAL BALANCE
276,874.14
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
80,244,924.13
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
339
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
2,542,398.77
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 96.04343210 % 3.04313700 %
0.91343090 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 95.91745420 % 3.10097730 %
0.94251460 %
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
888,414.00
SPECIAL HAZARD AMOUNT AVAILABLE
602,148.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.04299158
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
158.12
POOL TRADING FACTOR:
76.55452994
.................................................................
...............
Run: 01/26/98 10:45:42
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S20 (POOL
# 4225)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4225
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760947L82 52,409,000.00 52,409,000.00 7.100000 %
0.00
A-2 760947L90 70,579,000.00 70,579,000.00 7.350000 %
0.00
A-3 760947M24 68,773,000.00 34,141,321.81 7.500000 %
7,826,978.29
A-4 105,985,000.00 89,896,565.21 0.000000 %
6,183,556.14
A-5 760947M32 26,381,000.00 0.00 1.400000 %
0.00
A-6 760947M40 4,255,000.00 0.00 47.120000 %
0.00
A-7 760947M57 20,022,000.00 20,022,000.00 7.750000 %
0.00
A-8 760947M65 12,014,000.00 12,014,000.00 7.750000 %
0.00
A-9 760947M73 20,835,000.00 3,402,214.88 7.750000 %
2,925,904.96
A-10 760947M81 29,566,000.00 29,566,000.00 7.750000 %
0.00
A-11 760947M99 9,918,000.00 9,918,000.00 7.750000 %
0.00
A-12 760947N23 4,755,000.00 4,755,000.00 7.750000 %
0.00
A-13 760947N56 1,318,180.24 1,257,468.36 0.000000 %
4,191.55
A-14 7609475B3 0.00 0.00 0.536865 %
0.00
R-I 760947N31 100.00 0.00 7.750000 %
0.00
R-II 760947N49 100.00 0.00 7.750000 %
0.00
M-1 760947N64 9,033,100.00 8,935,437.10 7.750000 %
6,532.37
M-2 760947N72 5,645,600.00 5,584,561.64 7.750000 %
4,082.67
M-3 760947N80 5,194,000.00 5,137,844.18 7.750000 %
3,756.09
B-1 2,258,300.00 2,233,884.01 7.750000 %
1,633.11
B-2 903,300.00 893,533.82 7.750000 %
653.23
B-3 1,807,395.50 1,787,854.55 7.750000 %
1,307.03
- -----------------------------------------------------------------
- --------------
451,652,075.74 352,533,685.56
16,958,595.44
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 306,945.19 306,945.19 0.00 0.00
52,409,000.00
A-2 427,916.92 427,916.92 0.00 0.00
70,579,000.00
A-3 211,221.54 8,038,199.83 0.00 0.00
26,314,343.52
A-4 277,184.65 6,460,740.79 355,944.98 0.00
84,068,954.05
A-5 0.00 0.00 0.00 0.00
0.00
A-6 0.00 0.00 0.00 0.00
0.00
A-7 127,998.78 127,998.78 0.00 0.00
20,022,000.00
A-8 76,804.38 76,804.38 0.00 0.00
12,014,000.00
A-9 21,750.04 2,947,655.00 0.00 0.00
476,309.92
A-10 189,012.66 189,012.66 0.00 0.00
29,566,000.00
A-11 63,404.84 63,404.84 0.00 0.00
9,918,000.00
A-12 30,398.27 30,398.27 0.00 0.00
4,755,000.00
A-13 0.00 4,191.55 0.00 0.00
1,253,276.81
A-14 156,121.31 156,121.31 0.00 0.00
0.00
R-I 0.00 0.00 0.00 0.00
0.00
R-II 0.00 0.00 0.00 0.00
0.00
M-1 57,123.41 63,655.78 0.00 0.00
8,928,904.73
M-2 35,701.58 39,784.25 0.00 0.00
5,580,478.97
M-3 32,845.75 36,601.84 0.00 0.00
5,134,088.09
B-1 14,281.01 15,914.12 0.00 0.00
2,232,250.90
B-2 5,712.28 6,365.51 0.00 0.00
892,880.59
B-3 11,429.59 12,736.62 0.00 0.00
1,786,547.52
- -----------------------------------------------------------------
- --------------
2,045,852.20 19,004,447.64 355,944.98 0.00
335,931,035.10
=================================================================
==============
Run: 01/26/98 10:45:42
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S20 (POOL
# 4225)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4225
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 1000.000000 0.000000 5.856727 5.856727 0.000000
1000.000000
A-2 1000.000000 0.000000 6.062950 6.062950 0.000000
1000.000000
A-3 496.434964 113.808883 3.071286 116.880169 0.000000
382.626082
A-4 848.200832 58.343691 2.615320 60.959011 3.358447
793.215588
A-5 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-6 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-7 1000.000000 0.000000 6.392907 6.392907 0.000000
1000.000000
A-8 1000.000000 0.000000 6.392907 6.392907 0.000000
1000.000000
A-9 163.293251 140.432204 1.043918 141.476122 0.000000
22.861047
A-10 1000.000000 0.000000 6.392906 6.392906 0.000000
1000.000000
A-11 1000.000000 0.000000 6.392906 6.392906 0.000000
1000.000000
A-12 1000.000000 0.000000 6.392906 6.392906 0.000000
1000.000000
A-13 953.942657 3.179800 0.000000 3.179800 0.000000
950.762856
R-I 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 989.188330 0.723159 6.323788 7.046947 0.000000
988.465170
M-2 989.188331 0.723160 6.323788 7.046948 0.000000
988.465171
M-3 989.188329 0.723159 6.323787 7.046946 0.000000
988.465169
B-1 989.188332 0.723159 6.323788 7.046947 0.000000
988.465173
B-2 989.188332 0.723160 6.323791 7.046951 0.000000
988.465172
B-3 989.188338 0.723157 6.323790 7.046947 0.000000
988.465183
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:45:43
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S20 (POOL #
4225)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4225
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
71,639.91
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
0.00
SUBSERVICER ADVANCES THIS MONTH
59,642.87
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 23
6,083,251.06
(B) TWO MONTHLY PAYMENTS: 1
223,156.73
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
6
AGGREGATE PRINCIPAL BALANCE
1,523,164.03
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
335,931,035.10
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
1,265
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
16,344,685.10
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 93.00461740 % 5.59612100 %
1.39926140 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 92.66304670 % 5.84747158 %
1.46758450 %
BANKRUPTCY AMOUNT AVAILABLE
171,264.00
FRAUD AMOUNT AVAILABLE
9,033,042.00
SPECIAL HAZARD AMOUNT AVAILABLE
4,408,398.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.54799983
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
334.93
POOL TRADING FACTOR:
74.37827769
.................................................................
...............
Run: 01/26/98 10:45:44
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S21 (POOL
# 4226)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4226
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760947Q95 62,361,000.00 46,818,619.93 7.500000 %
1,702,384.92
A-2 760947R29 5,000,000.00 3,273,068.89 7.500000 %
189,153.88
A-3 760947R37 5,848,000.00 5,848,000.00 7.500000 %
0.00
A-4 760947R45 7,000,000.00 7,000,000.00 7.500000 %
0.00
A-5 760947R52 5,000,000.00 5,000,000.00 7.500000 %
0.00
A-6 760947R60 4,417,000.00 4,417,000.00 7.500000 %
0.00
A-7 760947R78 10,450,000.00 9,993,498.33 7.500000 %
34,433.95
A-8 760947R86 929,248.96 860,379.16 0.000000 %
3,409.55
A-9 7609475C1 0.00 0.00 0.340401 %
0.00
R 760947R94 100.00 0.00 7.500000 %
0.00
M-1 760947S28 1,570,700.00 1,502,083.80 7.500000 %
5,175.63
M-2 760947S36 784,900.00 750,611.55 7.500000 %
2,586.33
M-3 760947S44 418,500.00 400,217.78 7.500000 %
1,379.00
B-1 313,800.00 300,091.61 7.500000 %
1,034.01
B-2 261,500.00 250,076.34 7.500000 %
861.67
B-3 314,089.78 300,368.80 7.500000 %
1,034.93
- -----------------------------------------------------------------
- --------------
104,668,838.74 86,714,016.19
1,941,453.87
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 292,526.56 1,994,911.48 0.00 0.00
45,116,235.01
A-2 20,450.40 209,604.28 0.00 0.00
3,083,915.01
A-3 36,538.78 36,538.78 0.00 0.00
5,848,000.00
A-4 43,736.57 43,736.57 0.00 0.00
7,000,000.00
A-5 31,240.41 31,240.41 0.00 0.00
5,000,000.00
A-6 27,597.78 27,597.78 0.00 0.00
4,417,000.00
A-7 62,440.19 96,874.14 0.00 0.00
9,959,064.38
A-8 0.00 3,409.55 0.00 0.00
856,969.61
A-9 24,590.42 24,590.42 0.00 0.00
0.00
R 0.00 0.00 0.00 0.00
0.00
M-1 9,385.14 14,560.77 0.00 0.00
1,496,908.17
M-2 4,689.88 7,276.21 0.00 0.00
748,025.22
M-3 2,500.59 3,879.59 0.00 0.00
398,838.78
B-1 1,874.99 2,909.00 0.00 0.00
299,057.60
B-2 1,562.50 2,424.17 0.00 0.00
249,214.67
B-3 1,876.73 2,911.66 0.00 0.00
299,333.87
- -----------------------------------------------------------------
- --------------
561,010.94 2,502,464.81 0.00 0.00
84,772,562.32
=================================================================
==============
Run: 01/26/98 10:45:44
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S21 (POOL
# 4226)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4226
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 750.767626 27.298871 4.690857 31.989728 0.000000
723.468755
A-2 654.613778 37.830776 4.090080 41.920856 0.000000
616.783002
A-3 1000.000000 0.000000 6.248081 6.248081 0.000000
1000.000000
A-4 1000.000000 0.000000 6.248081 6.248081 0.000000
1000.000000
A-5 1000.000000 0.000000 6.248082 6.248082 0.000000
1000.000000
A-6 1000.000000 0.000000 6.248082 6.248082 0.000000
1000.000000
A-7 956.315630 3.295115 5.975138 9.270253 0.000000
953.020515
A-8 925.886600 3.669146 0.000000 3.669146 0.000000
922.217454
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 956.314891 3.295110 5.975132 9.270242 0.000000
953.019781
M-2 956.314881 3.295108 5.975131 9.270239 0.000000
953.019773
M-3 956.314886 3.295102 5.975125 9.270227 0.000000
953.019785
B-1 956.314882 3.295124 5.975112 9.270236 0.000000
953.019758
B-2 956.314876 3.295105 5.975143 9.270248 0.000000
953.019771
B-3 956.315102 3.294981 5.975139 9.270120 0.000000
953.020098
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:45:45
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S21 (POOL #
4226)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4226
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
17,940.74
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
0.00
SUBSERVICER ADVANCES THIS MONTH
8,404.86
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 1
178,135.28
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
1
AGGREGATE PRINCIPAL BALANCE
667,628.69
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
84,772,562.32
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
310
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
1,642,401.55
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 95.91927610 % 3.09004200 %
0.99068230 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 95.83941650 % 3.11866493 %
1.01006990 %
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
1,046,688.00
SPECIAL HAZARD AMOUNT AVAILABLE
642,842.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.06032769
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
159.80
POOL TRADING FACTOR:
80.99121318
.................................................................
...............
Run: 01/26/98 10:45:46
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S22 (POOL
# 4227)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4227
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760947P21 21,520,000.00 15,038,801.45 7.500000 %
1,026,577.96
A-2 760947P39 24,275,000.00 16,964,075.54 8.000000 %
1,158,000.92
A-3 760947P47 13,325,000.00 10,516,580.98 8.000000 %
444,834.55
A-4 760947P54 3,200,000.00 3,200,000.00 7.250000 %
0.00
A-5 760947P62 36,000,000.00 25,880,656.49 6.700000 %
1,602,835.48
A-6 760947P70 0.00 0.00 2.300000 %
0.00
A-7 760947P88 34,877,000.00 34,877,000.00 8.000000 %
0.00
A-8 760947P96 25,540,000.00 14,391,348.77 7.500000 %
1,765,870.85
A-9 760947Q20 20,140,000.00 17,531,162.79 7.500000 %
413,222.15
A-10 760947Q38 16,200,000.00 16,054,937.14 8.000000 %
10,879.71
A-11 760947S51 5,000,000.00 4,955,227.52 8.000000 %
3,357.93
A-12 760947S69 575,632.40 544,754.12 0.000000 %
2,325.43
A-13 7609475D9 0.00 0.00 0.331712 %
0.00
R-I 760947Q46 100.00 0.00 8.000000 %
0.00
R-II 760947Q53 100.00 0.00 8.000000 %
0.00
M-1 760947Q61 4,235,400.00 4,197,473.76 8.000000 %
2,844.44
M-2 760947Q79 2,117,700.00 2,098,736.88 8.000000 %
1,422.22
M-3 760947Q87 2,435,400.00 2,413,591.99 8.000000 %
1,635.58
B-1 1,058,900.00 1,049,418.01 8.000000 %
711.14
B-2 423,500.00 419,707.72 8.000000 %
284.42
B-3 847,661.00 840,070.53 8.000000 %
569.29
- -----------------------------------------------------------------
- --------------
211,771,393.40 170,973,543.69
6,435,372.07
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 93,976.79 1,120,554.75 0.00 0.00
14,012,223.49
A-2 113,074.92 1,271,075.84 0.00 0.00
15,806,074.62
A-3 70,098.81 514,933.36 0.00 0.00
10,071,746.43
A-4 19,333.33 19,333.33 0.00 0.00
3,200,000.00
A-5 144,476.16 1,747,311.64 0.00 0.00
24,277,821.01
A-6 49,596.29 49,596.29 0.00 0.00
0.00
A-7 232,474.44 232,474.44 0.00 0.00
34,877,000.00
A-8 89,930.89 1,855,801.74 0.00 0.00
12,625,477.92
A-9 109,551.44 522,773.59 0.00 0.00
17,117,940.64
A-10 107,015.01 117,894.72 0.00 0.00
16,044,057.43
A-11 33,029.32 36,387.25 0.00 0.00
4,951,869.59
A-12 0.00 2,325.43 0.00 0.00
542,428.69
A-13 47,253.75 47,253.75 0.00 0.00
0.00
R-I 0.00 0.00 0.00 0.00
0.00
R-II 0.00 0.00 0.00 0.00
0.00
M-1 27,978.48 30,822.92 0.00 0.00
4,194,629.32
M-2 13,989.24 15,411.46 0.00 0.00
2,097,314.66
M-3 16,087.92 17,723.50 0.00 0.00
2,411,956.41
B-1 6,994.95 7,706.09 0.00 0.00
1,048,706.87
B-2 2,797.58 3,082.00 0.00 0.00
419,423.30
B-3 5,599.53 6,168.82 0.00 0.00
839,501.24
- -----------------------------------------------------------------
- --------------
1,183,258.85 7,618,630.92 0.00 0.00
164,538,171.62
=================================================================
==============
Run: 01/26/98 10:45:46
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S22 (POOL
# 4227)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4227
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 698.829064 47.703437 4.366951 52.070388 0.000000
651.125627
A-2 698.829064 47.703437 4.658081 52.361518 0.000000
651.125628
A-3 789.236847 33.383456 5.260699 38.644155 0.000000
755.853391
A-4 1000.000000 0.000000 6.041666 6.041666 0.000000
1000.000000
A-5 718.907125 44.523208 4.013227 48.536435 0.000000
674.383917
A-7 1000.000000 0.000000 6.665552 6.665552 0.000000
1000.000000
A-8 563.482724 69.141380 3.521178 72.662558 0.000000
494.341344
A-9 870.464885 20.517485 5.439496 25.956981 0.000000
849.947400
A-10 991.045502 0.671587 6.605865 7.277452 0.000000
990.373916
A-11 991.045504 0.671587 6.605864 7.277451 0.000000
990.373917
A-12 946.357641 4.039783 0.000000 4.039783 0.000000
942.317858
R-I 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 991.045417 0.671587 6.605865 7.277452 0.000000
990.373830
M-2 991.045417 0.671587 6.605865 7.277452 0.000000
990.373830
M-3 991.045409 0.671586 6.605864 7.277450 0.000000
990.373824
B-1 991.045434 0.671584 6.605865 7.277449 0.000000
990.373850
B-2 991.045384 0.671594 6.605856 7.277450 0.000000
990.373790
B-3 991.045394 0.671589 6.605860 7.277449 0.000000
990.373799
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:45:46
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S22 (POOL #
4227)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4227
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
35,216.87
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
0.00
SUBSERVICER ADVANCES THIS MONTH
38,817.71
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 15
2,646,685.40
(B) TWO MONTHLY PAYMENTS: 1
261,821.90
(C) THREE OR MORE MONTHLY PAYMENTS: 1
496,006.77
FORECLOSURES
NUMBER OF LOANS
6
AGGREGATE PRINCIPAL BALANCE
1,749,217.48
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
164,538,171.63
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
680
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
6,319,442.33
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 93.53454370 % 5.11052300 %
1.35493320 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 93.28547700 % 5.28989736 %
1.40712880 %
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
4,235,428.00
SPECIAL HAZARD AMOUNT AVAILABLE
2,122,400.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.59399363
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
339.18
POOL TRADING FACTOR:
77.69612741
.................................................................
...............
Run: 01/26/98 10:45:48
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S23 (POOL
# 4230)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4230
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760947S77 38,006,979.00 28,995,693.87 6.600000 %
1,708,858.94
A-2 760947S85 0.00 0.00 2.400000 %
0.00
A-3 760947S93 13,250,000.00 13,250,000.00 7.250000 %
0.00
A-4 760947T27 6,900,000.00 6,900,000.00 7.750000 %
0.00
A-5 760947T35 22,009,468.00 22,009,468.00 7.750000 %
0.00
A-6 760947T43 20,197,423.00 20,197,423.00 7.750000 %
0.00
A-7 760947T50 2,445,497.00 2,424,766.24 7.750000 %
1,670.48
A-8 760947T68 7,100,000.00 4,741,963.00 7.400000 %
447,167.36
A-9 760947T76 8,846,378.00 8,846,378.00 7.400000 %
0.00
A-10 760947T84 108,794,552.00 82,999,849.18 7.150000 %
4,891,589.58
A-11 760947T92 16,999,148.00 12,968,725.85 6.550000 %
764,310.84
A-12 760947U25 0.00 0.00 2.450000 %
0.00
A-13 760947U33 0.00 0.00 7.250000 %
0.00
A-14 760947U41 930,190.16 895,201.86 0.000000 %
994.94
A-15 7609475E7 0.00 0.00 0.438326 %
0.00
R-I 760947U58 100.00 0.00 7.750000 %
0.00
R-II 760947U66 100.00 0.00 7.750000 %
0.00
M-1 760947U74 5,195,400.00 5,151,358.01 7.750000 %
3,548.90
M-2 760947U82 3,247,100.00 3,219,573.96 7.750000 %
2,218.04
M-3 760947U90 2,987,300.00 2,961,976.32 7.750000 %
2,040.58
B-1 1,298,800.00 1,287,789.93 7.750000 %
887.19
B-2 519,500.00 515,096.12 7.750000 %
354.86
B-3 1,039,086.60 1,030,278.26 7.750000 %
709.79
- -----------------------------------------------------------------
- --------------
259,767,021.76 218,395,541.60
7,824,351.50
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 159,092.91 1,867,951.85 0.00 0.00
27,286,834.93
A-2 57,851.97 57,851.97 0.00 0.00
0.00
A-3 79,859.62 79,859.62 0.00 0.00
13,250,000.00
A-4 44,455.36 44,455.36 0.00 0.00
6,900,000.00
A-5 141,802.74 141,802.74 0.00 0.00
22,009,468.00
A-6 130,128.08 130,128.08 0.00 0.00
20,197,423.00
A-7 15,622.30 17,292.78 0.00 0.00
2,423,095.76
A-8 29,171.81 476,339.17 0.00 0.00
4,294,795.64
A-9 54,421.51 54,421.51 0.00 0.00
8,846,378.00
A-10 493,351.81 5,384,941.39 0.00 0.00
78,108,259.60
A-11 70,617.44 834,928.28 0.00 0.00
12,204,415.01
A-12 26,414.16 26,414.16 0.00 0.00
0.00
A-13 7,253.60 7,253.60 0.00 0.00
0.00
A-14 0.00 994.94 0.00 0.00
894,206.92
A-15 79,581.98 79,581.98 0.00 0.00
0.00
R-I 0.00 0.00 0.00 0.00
0.00
R-II 0.00 0.00 0.00 0.00
0.00
M-1 33,189.20 36,738.10 0.00 0.00
5,147,809.11
M-2 20,743.09 22,961.13 0.00 0.00
3,217,355.92
M-3 19,083.44 21,124.02 0.00 0.00
2,959,935.74
B-1 8,296.98 9,184.17 0.00 0.00
1,286,902.74
B-2 3,318.66 3,673.52 0.00 0.00
514,741.26
B-3 6,637.88 7,347.67 0.00 0.00
1,029,568.47
- -----------------------------------------------------------------
- --------------
1,480,894.54 9,305,246.04 0.00 0.00
210,571,190.10
=================================================================
==============
Run: 01/26/98 10:45:48
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S23 (POOL
# 4230)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4230
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 762.904462 44.961714 4.185887 49.147601 0.000000
717.942748
A-3 1000.000000 0.000000 6.027141 6.027141 0.000000
1000.000000
A-4 1000.000000 0.000000 6.442806 6.442806 0.000000
1000.000000
A-5 1000.000000 0.000000 6.442806 6.442806 0.000000
1000.000000
A-6 1000.000000 0.000000 6.442806 6.442806 0.000000
1000.000000
A-7 991.522885 0.683084 6.388190 7.071274 0.000000
990.839801
A-8 667.882113 62.981318 4.108706 67.090024 0.000000
604.900794
A-9 1000.000000 0.000000 6.151841 6.151841 0.000000
1000.000000
A-10 762.904462 44.961714 4.534711 49.496425 0.000000
717.942748
A-11 762.904461 44.961714 4.154175 49.115889 0.000000
717.942747
A-14 962.385863 1.069609 0.000000 1.069609 0.000000
961.316254
R-I 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 991.522888 0.683085 6.388190 7.071275 0.000000
990.839803
M-2 991.522885 0.683083 6.388189 7.071272 0.000000
990.839802
M-3 991.522887 0.683085 6.388190 7.071275 0.000000
990.839802
B-1 991.522890 0.683084 6.388189 7.071273 0.000000
990.839806
B-2 991.522849 0.683080 6.388181 7.071261 0.000000
990.839769
B-3 991.522997 0.683081 6.388187 7.071268 0.000000
990.839907
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:45:48
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S23 (POOL #
4230)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4230
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
44,746.57
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
0.00
SUBSERVICER ADVANCES THIS MONTH
58,359.57
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 15
4,402,947.91
(B) TWO MONTHLY PAYMENTS: 5
1,467,765.13
(C) THREE OR MORE MONTHLY PAYMENTS: 1
240,618.92
FORECLOSURES
NUMBER OF LOANS
7
AGGREGATE PRINCIPAL BALANCE
1,699,712.66
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
210,571,190.10
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
799
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
7,673,747.53
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 93.48687330 % 5.21052400 %
1.30260220 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 93.24851350 % 5.37827647 %
1.35027340 %
BANKRUPTCY AMOUNT AVAILABLE
102,894.00
FRAUD AMOUNT AVAILABLE
5,195,340.00
SPECIAL HAZARD AMOUNT AVAILABLE
2,597,670.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.44482127
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
340.36
POOL TRADING FACTOR:
81.06155611
.................................................................
...............
Run: 01/26/98 10:45:52
REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S24 (POOL
# 4233)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4233
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760947V24 35,025,125.00 26,446,130.68 7.250000 %
1,730,618.07
A-2 760947V32 30,033,957.00 25,013,686.62 7.250000 %
1,012,726.00
A-3 760947V40 25,641,602.00 25,641,602.00 7.250000 %
0.00
A-4 760947V57 13,627,408.00 13,117,595.83 7.250000 %
44,311.74
A-5 760947V65 8,189,491.00 3,934,331.55 7.250000 %
858,382.18
A-6 760947V73 17,267,161.00 17,267,161.00 7.250000 %
0.00
A-7 760947V81 348,675.05 330,569.68 0.000000 %
1,789.28
A-8 7609475F4 0.00 0.00 0.518845 %
0.00
R 760947V99 100.00 0.00 7.250000 %
0.00
M-1 760947W23 2,022,800.00 1,947,125.43 7.250000 %
6,577.46
M-2 760947W31 1,146,300.00 1,103,416.00 7.250000 %
3,727.38
M-3 760947W49 539,400.00 519,220.62 7.250000 %
1,753.95
B-1 337,100.00 324,488.83 7.250000 %
1,096.14
B-2 269,700.00 259,610.31 7.250000 %
876.97
B-3 404,569.62 389,434.35 7.250000 %
1,315.53
- -----------------------------------------------------------------
- --------------
134,853,388.67 116,294,372.90
3,663,174.70
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 159,668.67 1,890,286.74 0.00 0.00
24,715,512.61
A-2 151,020.28 1,163,746.28 0.00 0.00
24,000,960.62
A-3 154,811.32 154,811.32 0.00 0.00
25,641,602.00
A-4 79,197.56 123,509.30 0.00 0.00
13,073,284.09
A-5 23,753.55 882,135.73 0.00 0.00
3,075,949.37
A-6 104,250.58 104,250.58 0.00 0.00
17,267,161.00
A-7 0.00 1,789.28 0.00 0.00
328,780.40
A-8 50,247.70 50,247.70 0.00 0.00
0.00
R 0.00 0.00 0.00 0.00
0.00
M-1 11,755.78 18,333.24 0.00 0.00
1,940,547.97
M-2 6,661.88 10,389.26 0.00 0.00
1,099,688.62
M-3 3,134.80 4,888.75 0.00 0.00
517,466.67
B-1 1,959.10 3,055.24 0.00 0.00
323,392.69
B-2 1,567.40 2,444.37 0.00 0.00
258,733.34
B-3 2,351.21 3,666.74 0.00 0.00
388,118.82
- -----------------------------------------------------------------
- --------------
750,379.83 4,413,554.53 0.00 0.00
112,631,198.20
=================================================================
==============
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 755.061707 49.410761 4.558690 53.969451 0.000000
705.650947
A-2 832.846855 33.719366 5.028318 38.747684 0.000000
799.127488
A-3 1000.000000 0.000000 6.037506 6.037506 0.000000
1000.000000
A-4 962.589205 3.251663 5.811638 9.063301 0.000000
959.337542
A-5 480.412220 104.815083 2.900492 107.715575 0.000000
375.597137
A-6 1000.000000 0.000000 6.037506 6.037506 0.000000
1000.000000
A-7 948.073801 5.131655 0.000000 5.131655 0.000000
942.942146
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 962.589198 3.251661 5.811637 9.063298 0.000000
959.337537
M-2 962.589200 3.251662 5.811637 9.063299 0.000000
959.337538
M-3 962.589210 3.251669 5.811643 9.063312 0.000000
959.337542
B-1 962.589232 3.251676 5.811629 9.063305 0.000000
959.337556
B-2 962.589210 3.251650 5.811643 9.063293 0.000000
959.337560
B-3 962.589208 3.251653 5.811633 9.063286 0.000000
959.337530
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:45:52
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S24 (POOL #
4233)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4233
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
24,061.16
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
0.00
SUBSERVICER ADVANCES THIS MONTH
13,713.80
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 5
1,134,609.77
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
0
AGGREGATE PRINCIPAL BALANCE
0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
112,631,198.20
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
442
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
3,269,937.58
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 96.08214340 % 3.07834200 %
0.83951500 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 95.96807600 % 3.15871918 %
0.86395720 %
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
1,166,044.00
SPECIAL HAZARD AMOUNT AVAILABLE
713,194.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.04572047
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
161.66
POOL TRADING FACTOR:
83.52122206
.................................................................
...............
Run: 01/26/98 10:45:53
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S25 (POOL
# 4234)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4234
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760947W56 25,623,000.00 22,917,211.55 7.250000 %
346,132.80
A-2 760947W64 38,194,000.00 29,180,808.92 6.600000 %
1,529,536.98
A-3 760947W72 0.00 0.00 2.400000 %
0.00
A-4 760947W80 41,309,000.00 24,293,526.84 6.750000 %
2,744,340.10
A-5 760947W98 25,013,000.00 19,110,320.30 7.250000 %
1,001,683.73
A-6 760947X22 7,805,000.00 7,805,000.00 6.750000 %
0.00
A-7 760947X30 39,464,000.00 42,554,963.62 0.000000 %
0.00
A-8 760947X48 12,000,000.00 12,000,000.00 7.750000 %
0.00
A-9 760947X55 10,690,000.00 10,690,000.00 7.650000 %
0.00
A-10 760947X63 763,154.95 667,466.97 0.000000 %
799.18
A-11 7609475G2 0.00 0.00 0.388738 %
0.00
R-I 760947X71 100.00 0.00 7.750000 %
0.00
R-II 760947X89 100.00 0.00 7.750000 %
0.00
M-1 760947X97 4,251,000.00 4,217,496.53 7.750000 %
2,961.92
M-2 760947Y21 3,188,300.00 3,163,172.00 7.750000 %
2,221.47
M-3 760947Y39 2,125,500.00 2,108,748.27 7.750000 %
1,480.96
B-1 850,200.00 843,499.30 7.750000 %
592.38
B-2 425,000.00 421,650.44 7.750000 %
296.12
B-3 850,222.04 843,521.13 7.750000 %
592.41
- -----------------------------------------------------------------
- --------------
212,551,576.99 180,817,385.87
5,630,638.05
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 138,414.89 484,547.69 0.00 0.00
22,571,078.75
A-2 160,444.30 1,689,981.28 0.00 0.00
27,651,271.94
A-3 58,343.38 58,343.38 0.00 0.00
0.00
A-4 136,608.40 2,880,948.50 0.00 0.00
21,549,186.74
A-5 115,422.11 1,117,105.84 0.00 0.00
18,108,636.57
A-6 43,889.41 43,889.41 0.00 0.00
7,805,000.00
A-7 21,183.86 21,183.86 268,314.19 0.00
42,823,277.81
A-8 77,475.78 77,475.78 0.00 0.00
12,000,000.00
A-9 68,127.46 68,127.46 0.00 0.00
10,690,000.00
A-10 0.00 799.18 0.00 0.00
666,667.79
A-11 58,557.18 58,557.18 0.00 0.00
0.00
R-I 0.00 0.00 0.00 0.00
0.00
R-II 0.00 0.00 0.00 0.00
0.00
M-1 27,229.49 30,191.41 0.00 0.00
4,214,534.61
M-2 20,422.44 22,643.91 0.00 0.00
3,160,950.53
M-3 13,614.74 15,095.70 0.00 0.00
2,107,267.31
B-1 5,445.90 6,038.28 0.00 0.00
842,906.92
B-2 2,722.31 3,018.43 0.00 0.00
421,354.32
B-3 5,446.04 6,038.45 0.00 0.00
842,928.72
- -----------------------------------------------------------------
- --------------
953,347.69 6,583,985.74 268,314.19 0.00
175,455,062.01
=================================================================
==============
Run: 01/26/98 10:45:53
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S25 (POOL
# 4234)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4234
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 894.400014 13.508676 5.401978 18.910654 0.000000
880.891338
A-2 764.015524 40.046525 4.200772 44.247297 0.000000
723.968999
A-4 588.092833 66.434436 3.306989 69.741425 0.000000
521.658397
A-5 764.015524 40.046525 4.614485 44.661010 0.000000
723.968999
A-6 1000.000000 0.000000 5.623243 5.623243 0.000000
1000.000000
A-7 1078.323627 0.000000 0.536789 0.536789 6.798961
1085.122588
A-8 1000.000000 0.000000 6.456315 6.456315 0.000000
1000.000000
A-9 1000.000000 0.000000 6.373008 6.373008 0.000000
1000.000000
A-10 874.615267 1.047205 0.000000 1.047205 0.000000
873.568061
R-I 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 992.118685 0.696758 6.405432 7.102190 0.000000
991.421927
M-2 992.118684 0.696757 6.405432 7.102189 0.000000
991.421927
M-3 992.118687 0.696758 6.405429 7.102187 0.000000
991.421929
B-1 992.118678 0.696754 6.405434 7.102188 0.000000
991.421924
B-2 992.118682 0.696753 6.405435 7.102188 0.000000
991.421929
B-3 992.118635 0.696759 6.405433 7.102192 0.000000
991.421862
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:45:54
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S25 (POOL #
4234)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4234
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
38,864.81
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
0.00
SUBSERVICER ADVANCES THIS MONTH
24,986.01
MASTER SERVICER ADVANCES THIS MONTH
3,426.09
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 10
2,072,672.51
(B) TWO MONTHLY PAYMENTS: 2
519,234.40
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
4
AGGREGATE PRINCIPAL BALANCE
799,105.86
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
175,455,062.01
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
725
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
444,320.12
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
5,235,235.47
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 93.56198010 % 5.26751100 %
1.17050890 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 93.36915790 % 5.40466165 %
1.20556630 %
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
1,804,840.00
SPECIAL HAZARD AMOUNT AVAILABLE
2,145,061.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.41518628
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
340.74
POOL TRADING FACTOR:
82.54705258
.................................................................
...............
Run: 01/26/98 10:45:55
REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S1 (POOL #
4235)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4235
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760947Y47 96,648,000.00 81,208,827.46 7.000000 %
1,946,210.56
A-2 760947Y54 15,536,000.00 15,536,000.00 7.000000 %
0.00
A-3 760947Y62 13,007,000.00 12,561,603.81 7.000000 %
42,415.71
A-4 760947Y70 163,098.92 156,001.54 0.000000 %
707.04
A-5 760947Y88 0.00 0.00 0.570805 %
0.00
R 760947Y96 100.00 0.00 7.000000 %
0.00
M-1 760947Z20 2,280,000.00 2,201,926.05 7.000000 %
7,435.06
M-2 760947Z38 1,107,000.00 1,069,093.05 7.000000 %
3,609.92
M-3 760947Z46 521,000.00 503,159.43 7.000000 %
1,698.98
B-1 325,500.00 314,353.92 7.000000 %
1,061.45
B-2 260,400.00 251,483.16 7.000000 %
849.16
B-3 390,721.16 377,341.65 7.000000 %
1,274.13
- -----------------------------------------------------------------
- --------------
130,238,820.08 114,179,790.07
2,005,262.01
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 473,373.15 2,419,583.71 0.00 0.00
79,262,616.90
A-2 90,560.67 90,560.67 0.00 0.00
15,536,000.00
A-3 73,222.65 115,638.36 0.00 0.00
12,519,188.10
A-4 0.00 707.04 0.00 0.00
155,294.50
A-5 54,272.40 54,272.40 0.00 0.00
0.00
R 0.00 0.00 0.00 0.00
0.00
M-1 12,835.22 20,270.28 0.00 0.00
2,194,490.99
M-2 6,231.84 9,841.76 0.00 0.00
1,065,483.13
M-3 2,932.96 4,631.94 0.00 0.00
501,460.45
B-1 1,832.39 2,893.84 0.00 0.00
313,292.47
B-2 1,465.92 2,315.08 0.00 0.00
250,634.00
B-3 2,199.56 3,473.69 0.00 0.00
376,067.52
- -----------------------------------------------------------------
- --------------
718,926.76 2,724,188.77 0.00 0.00
112,174,528.06
=================================================================
==============
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 840.253574 20.137101 4.897909 25.035010 0.000000
820.116473
A-2 1000.000000 0.000000 5.829085 5.829085 0.000000
1000.000000
A-3 965.757193 3.260991 5.629480 8.890471 0.000000
962.496202
A-4 956.484200 4.335038 0.000000 4.335038 0.000000
952.149162
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 965.757039 3.260991 5.629482 8.890473 0.000000
962.496048
M-2 965.757046 3.260994 5.629485 8.890479 0.000000
962.496052
M-3 965.757063 3.260998 5.629482 8.890480 0.000000
962.496065
B-1 965.757051 3.260983 5.629462 8.890445 0.000000
962.496068
B-2 965.757143 3.260983 5.629493 8.890476 0.000000
962.496160
B-3 965.756884 3.260996 5.629488 8.890484 0.000000
962.495914
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:45:56
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-S1 (POOL #
4235)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4235
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
24,991.56
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
2,349.50
SUBSERVICER ADVANCES THIS MONTH
19,550.06
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 8
1,803,316.60
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1
180,460.65
FORECLOSURES
NUMBER OF LOANS
1
AGGREGATE PRINCIPAL BALANCE
97,495.29
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
112,174,528.06
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
436
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
1,619,682.09
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 95.86283060 % 3.30999200 %
0.82717720 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 95.80301670 % 3.35319848 %
0.83913620 %
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
1,302,388.00
SPECIAL HAZARD AMOUNT AVAILABLE
651,194.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.88358929
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
163.57
POOL TRADING FACTOR:
86.12987126
.................................................................
...............
Run: 01/26/98 10:45:56
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S2 (POOL #
4236)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4236
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760947Z53 54,550,000.00 54,550,000.00 7.350000 %
0.00
A-2 760947Z61 6,820,000.00 6,820,000.00 7.500000 %
0.00
A-3 760947Z79 33,956,396.00 33,956,396.00 7.500000 %
0.00
A-4 760947Z87 23,875,000.00 23,875,000.00 7.500000 %
0.00
A-5 760947Z95 41,092,200.00 40,786,077.95 7.500000 %
29,222.04
A-6 7609472A8 9,750,000.00 9,750,000.00 7.500000 %
0.00
A-7 7609472B6 25,963,473.00 21,364,820.51 6.600000 %
731,044.65
A-8 7609472C4 0.00 0.00 2.400000 %
0.00
A-9 7609472D2 156,744,610.00 121,597,486.06 7.350000 %
5,587,314.35
A-10 7609472E0 36,000,000.00 26,406,715.59 7.150000 %
1,501,771.93
A-11 7609472F7 6,260,870.00 4,592,472.59 6.550000 %
261,177.74
A-12 7609472G5 0.00 0.00 1.950000 %
0.00
A-13 7609472H3 6,079,451.00 6,501,696.27 7.350000 %
0.00
A-14 7609472J9 486,810.08 481,207.38 0.000000 %
1,905.07
A-15 7609472K6 0.00 0.00 0.442751 %
0.00
R-I 7609472P5 100.00 0.00 7.500000 %
0.00
R-II 7609472Q3 100.00 0.00 7.500000 %
0.00
M-1 7609472L4 8,476,700.00 8,413,551.65 7.500000 %
6,028.07
M-2 7609472M2 5,297,900.00 5,258,432.56 7.500000 %
3,767.51
M-3 7609472N0 4,238,400.00 4,206,825.45 7.500000 %
3,014.07
B-1 7609472R1 1,695,400.00 1,682,769.89 7.500000 %
1,205.66
B-2 847,700.00 841,384.95 7.500000 %
602.83
B-3 1,695,338.32 1,682,708.64 7.500000 %
1,205.62
- -----------------------------------------------------------------
- --------------
423,830,448.40 372,767,545.49
8,128,259.54
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 334,025.98 334,025.98 0.00 0.00
54,550,000.00
A-2 42,613.17 42,613.17 0.00 0.00
6,820,000.00
A-3 212,168.56 212,168.56 0.00 0.00
33,956,396.00
A-4 149,218.75 149,218.75 0.00 0.00
23,875,000.00
A-5 254,842.22 284,064.26 0.00 0.00
40,756,855.91
A-6 60,920.58 60,920.58 0.00 0.00
9,750,000.00
A-7 117,473.89 848,518.54 0.00 0.00
20,633,775.86
A-8 42,717.78 42,717.78 0.00 0.00
0.00
A-9 744,577.82 6,331,892.17 0.00 0.00
116,010,171.71
A-10 157,296.33 1,659,068.26 0.00 0.00
24,904,943.66
A-11 25,060.29 286,238.03 0.00 0.00
4,331,294.85
A-12 7,460.70 7,460.70 0.00 0.00
0.00
A-13 0.00 0.00 39,811.83 0.00
6,541,508.10
A-14 0.00 1,905.07 0.00 0.00
479,302.31
A-15 137,497.79 137,497.79 0.00 0.00
0.00
R-I 0.00 0.00 0.00 0.00
0.00
R-II 0.00 0.00 0.00 0.00
0.00
M-1 52,570.10 58,598.17 0.00 0.00
8,407,523.58
M-2 32,856.08 36,623.59 0.00 0.00
5,254,665.05
M-3 26,285.36 29,299.43 0.00 0.00
4,203,811.38
B-1 10,514.39 11,720.05 0.00 0.00
1,681,564.23
B-2 5,257.20 5,860.03 0.00 0.00
840,782.12
B-3 10,514.01 11,719.63 0.00 0.00
1,681,503.02
- -----------------------------------------------------------------
- --------------
2,423,871.00 10,552,130.54 39,811.83 0.00
364,679,097.78
=================================================================
==============
Run: 01/26/98 10:45:56
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S2 (POOL #
4236)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4236
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 1000.000000 0.000000 6.123299 6.123299 0.000000
1000.000000
A-2 1000.000000 0.000000 6.248265 6.248265 0.000000
1000.000000
A-3 1000.000000 0.000000 6.248265 6.248265 0.000000
1000.000000
A-4 1000.000000 0.000000 6.250000 6.250000 0.000000
1000.000000
A-5 992.550361 0.711133 6.201718 6.912851 0.000000
991.839228
A-6 1000.000000 0.000000 6.248265 6.248265 0.000000
1000.000000
A-7 822.879917 28.156659 4.524583 32.681242 0.000000
794.723258
A-9 775.768213 35.645974 4.750261 40.396235 0.000000
740.122239
A-10 733.519878 41.715887 4.369343 46.085230 0.000000
691.803991
A-11 733.519877 41.715887 4.002685 45.718572 0.000000
691.803990
A-13 1069.454507 0.000000 0.000000 0.000000 6.548590
1076.003096
A-14 988.490994 3.913374 0.000000 3.913374 0.000000
984.577620
R-I 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 992.550362 0.711134 6.201718 6.912852 0.000000
991.839228
M-2 992.550361 0.711133 6.201718 6.912851 0.000000
991.839229
M-3 992.550361 0.711134 6.201718 6.912852 0.000000
991.839227
B-1 992.550366 0.711136 6.201716 6.912852 0.000000
991.839230
B-2 992.550372 0.711136 6.201722 6.912858 0.000000
991.839236
B-3 992.550348 0.711132 6.201718 6.912850 0.000000
991.839210
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:45:57
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-S2 (POOL #
4236)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4236
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
77,396.42
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
0.00
SUBSERVICER ADVANCES THIS MONTH
68,759.36
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 25
7,812,234.84
(B) TWO MONTHLY PAYMENTS: 1
173,421.69
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
5
AGGREGATE PRINCIPAL BALANCE
1,272,365.80
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
364,679,097.78
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
1,452
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
7,821,321.99
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 94.06755740 % 4.80243500 %
1.13000750 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 93.94018070 % 4.89910174 %
1.15427010 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
0.4421 %
BANKRUPTCY AMOUNT AVAILABLE
154,377.00
FRAUD AMOUNT AVAILABLE
8,476,609.00
SPECIAL HAZARD AMOUNT AVAILABLE
4,238,304.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.22273910
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
342.60
POOL TRADING FACTOR:
86.04362880
.................................................................
...............
Run: 01/26/98 10:46:00
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S3 (POOL #
4238)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4238
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 7609472S9 92,500,000.00 83,658,295.51 7.250000 %
2,252,674.07
A-2 7609472T7 11,073,000.00 9,916,420.05 7.000000 %
119,617.01
A-3 7609472U4 7,931,000.00 7,931,000.00 7.300000 %
0.00
A-4 7609472V2 3,750,000.00 3,991,007.70 7.500000 %
0.00
A-5 7609472W0 18,000,000.00 18,000,000.00 7.500000 %
0.00
A-6 7609472X8 19,875,000.00 18,100,630.99 6.750000 %
264,404.63
A-7 7609472Y6 16,143,000.00 16,143,000.00 7.000000 %
0.00
A-8 7609472Z3 5,573,000.00 5,573,000.00 7.300000 %
0.00
A-9 7609473A7 15,189,000.00 11,775,233.84 7.500000 %
855,644.55
A-10 45,347,855.00 37,796,551.84 0.000000 %
211,856.36
A-11 7609473C3 3,300,000.00 0.01 7.500000 %
0.01
A-12 7609473D1 6,000,000.00 6,000,000.00 7.500000 %
0.00
A-13 7609473E9 112,677.89 111,576.20 0.000000 %
4,861.47
A-14 7609473F6 0.00 0.00 0.436831 %
0.00
R-I 7609473G4 100.00 0.00 7.500000 %
0.00
R-II 7609473H2 100.00 0.00 7.500000 %
0.00
M-1 7609473J8 4,509,400.00 4,478,910.04 7.500000 %
3,223.87
M-2 7609473K5 3,221,000.00 3,199,221.45 7.500000 %
2,302.76
M-3 7609473L3 2,576,700.00 2,559,277.83 7.500000 %
1,842.14
B-1 1,159,500.00 1,151,660.13 7.500000 %
828.95
B-2 515,300.00 511,815.84 7.500000 %
368.40
B-3 902,034.34 895,935.28 7.500000 %
644.88
- -----------------------------------------------------------------
- --------------
257,678,667.23 231,793,536.71
3,718,269.10
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 505,069.82 2,757,743.89 0.00 0.00
81,405,621.44
A-2 57,803.92 177,420.93 0.00 0.00
9,796,803.04
A-3 48,212.01 48,212.01 0.00 0.00
7,931,000.00
A-4 0.00 0.00 24,925.75 0.00
4,015,933.45
A-5 112,418.60 112,418.60 0.00 0.00
18,000,000.00
A-6 101,742.38 366,147.01 0.00 0.00
17,836,226.36
A-7 94,099.36 94,099.36 0.00 0.00
16,143,000.00
A-8 33,877.89 33,877.89 0.00 0.00
5,573,000.00
A-9 73,541.96 929,186.51 0.00 0.00
10,919,589.29
A-10 154,664.35 366,520.71 123,213.33 0.00
37,707,908.81
A-11 0.00 0.01 0.00 0.00
0.00
A-12 37,472.87 37,472.87 0.00 0.00
6,000,000.00
A-13 0.00 4,861.47 0.00 0.00
106,714.73
A-14 84,317.82 84,317.82 0.00 0.00
0.00
R-I 0.00 0.00 0.00 0.00
0.00
R-II 0.00 0.00 0.00 0.00
0.00
M-1 27,972.93 31,196.80 0.00 0.00
4,475,686.17
M-2 19,980.66 22,283.42 0.00 0.00
3,196,918.69
M-3 15,983.92 17,826.06 0.00 0.00
2,557,435.69
B-1 7,192.67 8,021.62 0.00 0.00
1,150,831.18
B-2 3,196.54 3,564.94 0.00 0.00
511,447.44
B-3 5,595.55 6,240.43 0.00 0.00
895,290.40
- -----------------------------------------------------------------
- --------------
1,383,143.25 5,101,412.35 148,139.08 0.00
228,223,406.69
=================================================================
==============
Run: 01/26/98 10:46:00
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S3 (POOL #
4238)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4238
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 904.414006 24.353233 5.460214 29.813447 0.000000
880.060772
A-2 895.549539 10.802584 5.220258 16.022842 0.000000
884.746956
A-3 1000.000000 0.000000 6.078932 6.078932 0.000000
1000.000000
A-4 1064.268720 0.000000 0.000000 0.000000 6.646867
1070.915587
A-5 1000.000000 0.000000 6.245478 6.245478 0.000000
1000.000000
A-6 910.723572 13.303378 5.119113 18.422491 0.000000
897.420194
A-7 1000.000000 0.000000 5.829112 5.829112 0.000000
1000.000000
A-8 1000.000000 0.000000 6.078932 6.078932 0.000000
1000.000000
A-9 775.247471 56.333172 4.841791 61.174963 0.000000
718.914299
A-10 833.480478 4.671806 3.410621 8.082427 2.717071
831.525743
A-11 0.000003 0.000003 0.000000 0.000003 0.000000
0.000000
A-12 1000.000000 0.000000 6.245478 6.245478 0.000000
1000.000000
A-13 990.222660 43.144844 0.000000 43.144844 0.000000
947.077816
R-I 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 993.238577 0.714922 6.203249 6.918171 0.000000
992.523655
M-2 993.238575 0.714921 6.203247 6.918168 0.000000
992.523654
M-3 993.238573 0.714922 6.203252 6.918174 0.000000
992.523650
B-1 993.238577 0.714920 6.203251 6.918171 0.000000
992.523657
B-2 993.238579 0.714923 6.203260 6.918183 0.000000
992.523656
B-3 993.238550 0.714906 6.203256 6.918162 0.000000
992.523633
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:46:01
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-S3 (POOL #
4238)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4238
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
47,895.89
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
0.00
SUBSERVICER ADVANCES THIS MONTH
41,937.49
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 15
3,493,682.52
(B) TWO MONTHLY PAYMENTS: 4
464,088.79
(C) THREE OR MORE MONTHLY PAYMENTS: 1
366,577.63
FORECLOSURES
NUMBER OF LOANS
6
AGGREGATE PRINCIPAL BALANCE
1,439,656.93
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
228,223,406.69
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
919
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
3,403,282.66
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 94.47655720 % 4.41873400 %
1.10470890 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 94.39426840 % 4.48246773 %
1.12116700 %
BANKRUPTCY AMOUNT AVAILABLE
127,664.00
FRAUD AMOUNT AVAILABLE
5,153,573.00
SPECIAL HAZARD AMOUNT AVAILABLE
2,576,787.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.21366775
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
343.25
POOL TRADING FACTOR:
88.56899531
.................................................................
...............
Run: 01/26/98 10:46:01
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S4 (POOL #
4239)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4239
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 7609474K4 73,713,000.00 60,481,392.45 6.750000 %
2,847,789.63
A-2 7609474L2 17,686,000.00 15,480,815.19 6.450000 %
474,613.71
A-3 7609474M0 32,407,000.00 32,407,000.00 6.750000 %
0.00
A-4 7609474N8 6,211,000.00 6,211,000.00 7.000000 %
0.00
A-5 7609474P3 45,000,000.00 43,711,888.02 7.000000 %
147,973.58
A-6 7609474Q1 0.00 0.00 2.050000 %
0.00
A-7 7609474R9 1,021,562.20 969,129.09 0.000000 %
4,095.05
A-8 7609474S7 0.00 0.00 0.360850 %
0.00
R-I 7609474T5 100.00 0.00 7.000000 %
0.00
R-II 7609474U2 100.00 0.00 7.000000 %
0.00
M-1 7609474V0 2,269,200.00 2,204,244.02 7.000000 %
7,461.81
M-2 7609474W8 907,500.00 881,522.76 7.000000 %
2,984.13
M-3 7609474X6 907,500.00 881,522.76 7.000000 %
2,984.13
B-1 BC0073306 544,500.00 528,913.66 7.000000 %
1,790.48
B-2 BC0073314 363,000.00 352,609.11 7.000000 %
1,193.65
B-3 BC0073322 453,585.73 440,601.86 7.000000 %
1,491.55
- -----------------------------------------------------------------
- --------------
181,484,047.93 164,550,638.92
3,492,377.72
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 339,922.99 3,187,712.62 0.00 0.00
57,633,602.82
A-2 83,139.71 557,753.42 0.00 0.00
15,006,201.48
A-3 182,136.76 182,136.76 0.00 0.00
32,407,000.00
A-4 36,200.50 36,200.50 0.00 0.00
6,211,000.00
A-5 254,772.52 402,746.10 0.00 0.00
43,563,914.44
A-6 26,424.25 26,424.25 0.00 0.00
0.00
A-7 0.00 4,095.05 0.00 0.00
965,034.04
A-8 49,440.37 49,440.37 0.00 0.00
0.00
R-I 0.00 0.00 0.00 0.00
0.00
R-II 0.00 0.00 0.00 0.00
0.00
M-1 12,847.32 20,309.13 0.00 0.00
2,196,782.21
M-2 5,137.91 8,122.04 0.00 0.00
878,538.63
M-3 5,137.91 8,122.04 0.00 0.00
878,538.63
B-1 3,082.75 4,873.23 0.00 0.00
527,123.18
B-2 2,055.17 3,248.82 0.00 0.00
351,415.46
B-3 2,568.03 4,059.58 0.00 0.00
439,110.31
- -----------------------------------------------------------------
- --------------
1,002,866.19 4,495,243.91 0.00 0.00
161,058,261.20
=================================================================
==============
Run: 01/26/98 10:46:01
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S4 (POOL #
4239)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4239
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 820.498317 38.633479 4.611439 43.244918 0.000000
781.864838
A-2 875.314666 26.835560 4.700877 31.536437 0.000000
848.479107
A-3 1000.000000 0.000000 5.620291 5.620291 0.000000
1000.000000
A-4 1000.000000 0.000000 5.828450 5.828450 0.000000
1000.000000
A-5 971.375289 3.288302 5.661612 8.949914 0.000000
968.086988
A-7 948.673600 4.008615 0.000000 4.008615 0.000000
944.664985
R-I 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 971.374943 3.288300 5.661608 8.949908 0.000000
968.086643
M-2 971.374942 3.288298 5.661609 8.949907 0.000000
968.086645
M-3 971.374942 3.288298 5.661609 8.949907 0.000000
968.086645
B-1 971.374949 3.288301 5.661616 8.949917 0.000000
968.086648
B-2 971.374959 3.288292 5.661625 8.949917 0.000000
968.086667
B-3 971.375047 3.288309 5.661620 8.949929 0.000000
968.086694
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:46:02
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-S4 (POOL #
4239)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4239
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
34,014.90
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
2,671.95
SUBSERVICER ADVANCES THIS MONTH
6,532.43
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 2
657,621.66
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
0
AGGREGATE PRINCIPAL BALANCE
0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
161,058,261.20
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
611
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
2,935,101.89
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 96.76649630 % 2.42526800 %
0.80823600 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 96.70722580 % 2.45492497 %
0.82305100 %
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
1,814,840.00
SPECIAL HAZARD AMOUNT AVAILABLE
907,420.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.62822180
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
165.15
POOL TRADING FACTOR:
88.74513382
.................................................................
...............
Run: 01/26/98 10:46:04
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S5 (POOL #
4243)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4243
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 7609475J6 101,437,000.00 81,201,421.39 7.500000 %
3,935,771.86
A-2 7609475K3 35,986,000.00 35,986,000.00 7.500000 %
0.00
A-3 7609475L1 29,287,000.00 29,287,000.00 7.500000 %
0.00
A-4 7609475M9 16,236,000.00 16,236,000.00 7.625000 %
0.00
A-5 7609475N7 125,000,000.00 124,252,509.75 7.500000 %
89,881.17
A-6 7609475P2 132,774,000.00 113,124,320.96 7.500000 %
3,821,815.79
A-7 7609475Q0 2,212,000.00 105,394.82 7.500000 %
105,394.82
A-8 7609475R8 28,000,000.00 28,000,000.00 7.500000 %
304,334.87
A-9 7609475S6 4,059,000.00 4,059,000.00 7.000000 %
0.00
A-10 7609475T4 1,271,532.92 1,252,434.72 0.000000 %
2,297.19
A-11 7609475U1 0.00 0.00 0.375610 %
0.00
R 7609475V9 100.00 0.00 7.500000 %
0.00
M-1 7609475X5 10,026,600.00 9,966,641.47 7.500000 %
7,209.62
M-2 7609475Y3 5,013,300.00 4,983,320.72 7.500000 %
3,604.81
M-3 7609475Z0 5,013,300.00 4,983,320.72 7.500000 %
3,604.81
B-1 2,256,000.00 2,242,509.23 7.500000 %
1,622.18
B-2 1,002,700.00 996,703.91 7.500000 %
720.99
B-3 1,755,253.88 1,744,757.55 7.500000 %
1,262.10
- -----------------------------------------------------------------
- --------------
501,329,786.80 458,421,335.24
8,277,520.21
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 507,245.86 4,443,017.72 0.00 0.00
77,265,649.53
A-2 224,795.94 224,795.94 0.00 0.00
35,986,000.00
A-3 182,948.89 182,948.89 0.00 0.00
29,287,000.00
A-4 103,166.25 103,166.25 0.00 0.00
16,236,000.00
A-5 776,175.72 866,056.89 0.00 0.00
124,162,628.58
A-6 706,660.59 4,528,476.38 0.00 0.00
109,302,505.17
A-7 658.38 106,053.20 0.00 0.00
0.00
A-8 174,909.31 479,244.18 0.00 0.00
27,695,665.13
A-9 23,665.23 23,665.23 0.00 0.00
4,059,000.00
A-10 0.00 2,297.19 0.00 0.00
1,250,137.53
A-11 143,415.32 143,415.32 0.00 0.00
0.00
R 0.00 0.00 0.00 0.00
0.00
M-1 62,259.23 69,468.85 0.00 0.00
9,959,431.85
M-2 31,129.61 34,734.42 0.00 0.00
4,979,715.91
M-3 31,129.61 34,734.42 0.00 0.00
4,979,715.91
B-1 14,008.42 15,630.60 0.00 0.00
2,240,887.05
B-2 6,226.17 6,947.16 0.00 0.00
995,982.92
B-3 10,899.08 12,161.18 0.00 0.00
1,743,495.45
- -----------------------------------------------------------------
- --------------
2,999,293.61 11,276,813.82 0.00 0.00
450,143,815.03
=================================================================
==============
Run: 01/26/98 10:46:04
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S5 (POOL #
4243)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4243
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 800.510873 38.800160 5.000600 43.800760 0.000000
761.710712
A-2 1000.000000 0.000000 6.246761 6.246761 0.000000
1000.000000
A-3 1000.000000 0.000000 6.246761 6.246761 0.000000
1000.000000
A-4 1000.000000 0.000000 6.354167 6.354167 0.000000
1000.000000
A-5 994.020078 0.719049 6.209406 6.928455 0.000000
993.301029
A-6 852.006575 28.784369 5.322281 34.106650 0.000000
823.222206
A-7 47.646844 47.646844 0.297640 47.944484 0.000000
0.000000
A-8 1000.000000 10.869103 6.246761 17.115864 0.000000
989.130898
A-9 1000.000000 0.000000 5.830310 5.830310 0.000000
1000.000000
A-10 984.980177 1.806630 0.000000 1.806630 0.000000
983.173546
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 994.020054 0.719049 6.209406 6.928455 0.000000
993.301004
M-2 994.020051 0.719049 6.209405 6.928454 0.000000
993.301001
M-3 994.020051 0.719049 6.209405 6.928454 0.000000
993.301001
B-1 994.020049 0.719051 6.209406 6.928457 0.000000
993.300997
B-2 994.020056 0.719049 6.209405 6.928454 0.000000
993.301007
B-3 994.020050 0.719036 6.209404 6.928440 0.000000
993.301009
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:46:05
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-S5 (POOL #
4243)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4243
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
94,766.20
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
0.00
SUBSERVICER ADVANCES THIS MONTH
37,808.44
MASTER SERVICER ADVANCES THIS MONTH
1,641.35
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 17
3,243,594.83
(B) TWO MONTHLY PAYMENTS: 4
1,247,117.17
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
3
AGGREGATE PRINCIPAL BALANCE
644,673.61
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
450,143,815.03
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
1,796
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
227,791.48
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
7,945,734.41
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 94.54966130 % 4.36015700 %
1.09018150 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 94.45320120 % 4.42499997 %
1.10947550 %
BANKRUPTCY AMOUNT AVAILABLE
133,016.00
FRAUD AMOUNT AVAILABLE
10,026,596.00
SPECIAL HAZARD AMOUNT AVAILABLE
5,013,298.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.14534700
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
345.62
POOL TRADING FACTOR:
89.78996000
.................................................................
...............
Run: 01/26/98 10:46:09
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S6 (POOL #
4245)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4245
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 7609476A4 80,000,000.00 72,118,797.93 7.000000 %
1,351,594.00
A-2 7609476B2 16,000,000.00 16,000,000.00 7.000000 %
0.00
A-3 7609476C0 23,427,000.00 23,427,000.00 7.000000 %
0.00
A-4 7609476D8 40,715,000.00 39,559,265.59 7.000000 %
267,768.50
A-5 7609476E6 20,955,000.00 20,955,000.00 7.000000 %
0.00
A-6 7609476F3 36,169,000.00 23,995,892.51 7.000000 %
3,740,728.73
A-7 7609476G1 38,393,000.00 38,393,000.00 7.000000 %
0.00
A-8 7609476H9 64,000,000.00 62,585,649.98 7.000000 %
207,273.25
A-9 7609476J5 986,993.86 949,798.22 0.000000 %
4,089.19
A-10 7609476L0 0.00 0.00 0.360158 %
0.00
R 7609476M8 100.00 0.00 7.000000 %
0.00
M-1 7609476N6 3,297,200.00 3,224,333.97 7.000000 %
10,678.46
M-2 7609476P1 2,472,800.00 2,418,152.69 7.000000 %
8,008.52
M-3 7609476Q9 824,300.00 806,083.49 7.000000 %
2,669.61
B-1 1,154,000.00 1,128,497.34 7.000000 %
3,737.40
B-2 659,400.00 644,827.68 7.000000 %
2,135.56
B-3 659,493.00 644,918.61 7.000000 %
2,135.86
- -----------------------------------------------------------------
- --------------
329,713,286.86 306,851,218.01
5,600,819.08
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 420,460.09 1,772,054.09 0.00 0.00
70,767,203.93
A-2 93,281.66 93,281.66 0.00 0.00
16,000,000.00
A-3 136,581.85 136,581.85 0.00 0.00
23,427,000.00
A-4 230,634.63 498,403.13 0.00 0.00
39,291,497.09
A-5 122,169.83 122,169.83 0.00 0.00
20,955,000.00
A-6 139,898.55 3,880,627.28 0.00 0.00
20,255,163.78
A-7 223,835.19 223,835.19 0.00 0.00
38,393,000.00
A-8 364,880.85 572,154.10 0.00 0.00
62,378,376.73
A-9 0.00 4,089.19 0.00 0.00
945,709.03
A-10 92,044.90 92,044.90 0.00 0.00
0.00
R 0.00 0.00 0.00 0.00
0.00
M-1 18,798.20 29,476.66 0.00 0.00
3,213,655.51
M-2 14,098.08 22,106.60 0.00 0.00
2,410,144.17
M-3 4,699.55 7,369.16 0.00 0.00
803,413.88
B-1 6,579.26 10,316.66 0.00 0.00
1,124,759.94
B-2 3,759.41 5,894.97 0.00 0.00
642,692.12
B-3 3,759.95 5,895.81 0.00 0.00
642,782.75
- -----------------------------------------------------------------
- --------------
1,875,482.00 7,476,301.08 0.00 0.00
301,250,398.93
=================================================================
==============
Run: 01/26/98 10:46:09
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S6 (POOL #
4245)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4245
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 901.484974 16.894925 5.255751 22.150676 0.000000
884.590049
A-2 1000.000000 0.000000 5.830104 5.830104 0.000000
1000.000000
A-3 1000.000000 0.000000 5.830104 5.830104 0.000000
1000.000000
A-4 971.614039 6.576655 5.664611 12.241266 0.000000
965.037384
A-5 1000.000000 0.000000 5.830104 5.830104 0.000000
1000.000000
A-6 663.438096 103.423615 3.867913 107.291528 0.000000
560.014482
A-7 1000.000000 0.000000 5.830104 5.830104 0.000000
1000.000000
A-8 977.900781 3.238645 5.701263 8.939908 0.000000
974.662136
A-9 962.314213 4.143077 0.000000 4.143077 0.000000
958.171136
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 977.900634 3.238645 5.701262 8.939907 0.000000
974.661989
M-2 977.900635 3.238644 5.701262 8.939906 0.000000
974.661991
M-3 977.900631 3.238639 5.701262 8.939901 0.000000
974.661992
B-1 977.900641 3.238648 5.701265 8.939913 0.000000
974.661993
B-2 977.900637 3.238641 5.701259 8.939900 0.000000
974.661996
B-3 977.900615 3.238609 5.701274 8.939883 0.000000
974.661978
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:46:09
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-S6 (POOL #
4245)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4245
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
63,801.21
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
5,119.58
SUBSERVICER ADVANCES THIS MONTH
24,006.01
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 9
2,534,527.33
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
0
AGGREGATE PRINCIPAL BALANCE
0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
301,250,398.93
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
1,133
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
4,584,414.60
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 97.10141460 % 2.10805500 %
0.79053040 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 97.05717270 % 2.13351205 %
0.80259650 %
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
3,297,133.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,648,566.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.65790216
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
167.70
POOL TRADING FACTOR:
91.36738219
.................................................................
...............
Run: 01/26/98 10:46:10
REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S7 (POOL #
4246)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4246
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 7609476R7 134,700,000.00 109,273,413.31 7.500000 %
6,101,585.38
A-2 7609476S5 72,764,000.00 72,764,000.00 7.500000 %
0.00
A-3 7609476T3 11,931,000.00 11,931,000.00 7.500000 %
0.00
A-4 7609476U0 19,418,000.00 18,886,407.12 7.500000 %
77,920.89
A-5 7609476V8 11,938,000.00 12,469,592.88 7.500000 %
0.00
A-6 7609476W6 549,825.51 529,925.24 0.000000 %
407.00
A-7 7609476X4 0.00 0.00 0.355342 %
0.00
R 7609476Y2 100.00 0.00 7.500000 %
0.00
M-1 7609476Z9 5,276,800.00 5,251,568.34 7.500000 %
3,725.04
M-2 7609477A3 2,374,500.00 2,363,146.04 7.500000 %
1,676.23
M-3 7609477B1 2,242,600.00 2,231,876.74 7.500000 %
1,583.11
B-1 1,187,300.00 1,181,622.77 7.500000 %
838.15
B-2 527,700.00 525,176.74 7.500000 %
372.52
B-3 923,562.67 919,146.55 7.500000 %
651.96
- -----------------------------------------------------------------
- --------------
263,833,388.18 238,326,875.73
6,188,760.28
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 682,835.50 6,784,420.88 0.00 0.00
103,171,827.93
A-2 454,692.88 454,692.88 0.00 0.00
72,764,000.00
A-3 74,555.28 74,555.28 0.00 0.00
11,931,000.00
A-4 118,018.72 195,939.61 0.00 0.00
18,808,486.23
A-5 0.00 0.00 77,920.89 0.00
12,547,513.77
A-6 0.00 407.00 0.00 0.00
529,518.24
A-7 70,560.27 70,560.27 0.00 0.00
0.00
R 0.00 0.00 0.00 0.00
0.00
M-1 32,816.37 36,541.41 0.00 0.00
5,247,843.30
M-2 14,766.99 16,443.22 0.00 0.00
2,361,469.81
M-3 13,946.71 15,529.82 0.00 0.00
2,230,293.63
B-1 7,383.81 8,221.96 0.00 0.00
1,180,784.62
B-2 3,281.76 3,654.28 0.00 0.00
524,804.22
B-3 5,743.63 6,395.59 0.00 0.00
918,494.59
- -----------------------------------------------------------------
- --------------
1,478,601.92 7,667,362.20 77,920.89 0.00
232,216,036.34
=================================================================
==============
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 811.235437 45.297590 5.069306 50.366896 0.000000
765.937847
A-2 1000.000000 0.000000 6.248871 6.248871 0.000000
1000.000000
A-3 1000.000000 0.000000 6.248871 6.248871 0.000000
1000.000000
A-4 972.623706 4.012817 6.077800 10.090617 0.000000
968.610888
A-5 1044.529476 0.000000 0.000000 0.000000 6.527131
1051.056607
A-6 963.806208 0.740235 0.000000 0.740235 0.000000
963.065973
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 995.218379 0.705928 6.218991 6.924919 0.000000
994.512451
M-2 995.218379 0.705930 6.218989 6.924919 0.000000
994.512449
M-3 995.218380 0.705926 6.218991 6.924917 0.000000
994.512454
B-1 995.218369 0.705929 6.218993 6.924922 0.000000
994.512440
B-2 995.218382 0.705931 6.218988 6.924919 0.000000
994.512450
B-3 995.218386 0.705929 6.218993 6.924922 0.000000
994.512468
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:46:11
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-S7 (POOL #
4246)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4246
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
48,984.74
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
0.00
SUBSERVICER ADVANCES THIS MONTH
29,320.27
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 15
3,237,114.98
(B) TWO MONTHLY PAYMENTS: 1
170,351.03
(C) THREE OR MORE MONTHLY PAYMENTS: 1
299,301.97
FORECLOSURES
NUMBER OF LOANS
1
AGGREGATE PRINCIPAL BALANCE
286,474.68
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
232,216,036.34
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
958
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
5,941,750.61
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 94.75496340 % 4.14075600 %
1.10428080 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 94.62045080 % 4.23726410 %
1.13260080 %
BANKRUPTCY AMOUNT AVAILABLE
132,542.00
FRAUD AMOUNT AVAILABLE
2,638,334.00
SPECIAL HAZARD AMOUNT AVAILABLE
3,904,911.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.14744031
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
347.23
POOL TRADING FACTOR:
88.01616730
.................................................................
...............
Run: 01/26/98 10:46:18
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S8 (POOL #
4250)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4250
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 7609477C9 268,034,000.00 216,824,132.63 7.500000 %
12,609,428.84
A-2 7609477D7 55,974,000.00 55,974,000.00 7.500000 %
0.00
A-3 7609477E5 25,328,000.00 25,328,000.00 7.500000 %
0.00
A-4 7609477F2 27,439,000.00 27,439,000.00 7.500000 %
0.00
A-5 7609477G0 12,727,000.00 12,727,000.00 7.500000 %
0.00
A-6 7609477H8 31,345,000.00 31,345,000.00 7.500000 %
0.00
A-7 7609477J4 19,940,000.00 19,433,421.15 7.500000 %
86,290.82
A-8 7609477K1 13,303,000.00 13,809,578.85 7.500000 %
0.00
A-9 7609477L9 120,899,000.00 120,899,000.00 7.500000 %
0.00
A-10 7609477M7 788,733.59 775,698.05 0.000000 %
769.35
A-11 7609477N5 0.00 0.00 0.474885 %
0.00
R 7609477P0 100.00 0.00 7.500000 %
0.00
M-1 7609477Q8 12,089,800.00 12,042,275.01 7.500000 %
9,985.54
M-2 7609477R6 5,440,400.00 5,419,013.78 7.500000 %
4,493.49
M-3 7609477S4 5,138,200.00 5,118,001.74 7.500000 %
4,243.89
B-1 2,720,200.00 2,709,506.89 7.500000 %
2,246.74
B-2 1,209,000.00 1,204,247.42 7.500000 %
998.57
B-3 2,116,219.73 2,107,900.86 7.500000 %
1,747.89
- -----------------------------------------------------------------
- --------------
604,491,653.32 553,155,776.38
12,720,205.13
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 1,354,851.67 13,964,280.51 0.00 0.00
204,214,703.79
A-2 349,760.27 349,760.27 0.00 0.00
55,974,000.00
A-3 158,265.05 158,265.05 0.00 0.00
25,328,000.00
A-4 171,455.89 171,455.89 0.00 0.00
27,439,000.00
A-5 79,526.19 79,526.19 0.00 0.00
12,727,000.00
A-6 195,863.00 195,863.00 0.00 0.00
31,345,000.00
A-7 121,432.07 207,722.89 0.00 0.00
19,347,130.33
A-8 0.00 0.00 86,290.82 0.00
13,895,869.67
A-9 755,451.94 755,451.94 0.00 0.00
120,899,000.00
A-10 0.00 769.35 0.00 0.00
774,928.70
A-11 218,856.13 218,856.13 0.00 0.00
0.00
R 0.00 0.00 0.00 0.00
0.00
M-1 75,247.60 85,233.14 0.00 0.00
12,032,289.47
M-2 33,861.36 38,354.85 0.00 0.00
5,414,520.29
M-3 31,980.45 36,224.34 0.00 0.00
5,113,757.85
B-1 16,930.68 19,177.42 0.00 0.00
2,707,260.15
B-2 7,524.89 8,523.46 0.00 0.00
1,203,248.85
B-3 13,171.47 14,919.36 0.00 0.00
2,106,152.97
- -----------------------------------------------------------------
- --------------
3,584,178.66 16,304,383.79 86,290.82 0.00
540,521,862.07
=================================================================
==============
Run: 01/26/98 10:46:18
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S8 (POOL #
4250)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4250
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 808.942644 47.044139 5.054775 52.098914 0.000000
761.898505
A-2 1000.000000 0.000000 6.248620 6.248620 0.000000
1000.000000
A-3 1000.000000 0.000000 6.248620 6.248620 0.000000
1000.000000
A-4 1000.000000 0.000000 6.248620 6.248620 0.000000
1000.000000
A-5 1000.000000 0.000000 6.248620 6.248620 0.000000
1000.000000
A-6 1000.000000 0.000000 6.248620 6.248620 0.000000
1000.000000
A-7 974.594842 4.327524 6.089873 10.417397 0.000000
970.267319
A-8 1038.080046 0.000000 0.000000 0.000000 6.486568
1044.566614
A-9 1000.000000 0.000000 6.248620 6.248620 0.000000
1000.000000
A-10 983.472823 0.975424 0.000000 0.975424 0.000000
982.497398
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 996.069001 0.825947 6.224057 7.050004 0.000000
995.243054
M-2 996.068999 0.825948 6.224057 7.050005 0.000000
995.243050
M-3 996.069001 0.825949 6.224057 7.050006 0.000000
995.243052
B-1 996.068999 0.825947 6.224057 7.050004 0.000000
995.243052
B-2 996.068999 0.825947 6.224061 7.050008 0.000000
995.243052
B-3 996.068995 0.825949 6.224056 7.050005 0.000000
995.243046
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:46:18
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-S8 (POOL #
4250)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4250
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
112,690.09
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
0.00
SUBSERVICER ADVANCES THIS MONTH
53,444.79
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 32
6,116,553.78
(B) TWO MONTHLY PAYMENTS: 2
448,123.94
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
3
AGGREGATE PRINCIPAL BALANCE
579,765.86
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
540,521,862.07
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
2,227
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
12,175,257.66
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
84,201.63
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 94.82223440 % 4.08763700 %
1.09012900 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 94.70543920 % 4.17384924 %
1.11471910 %
BANKRUPTCY AMOUNT AVAILABLE
211,562.00
FRAUD AMOUNT AVAILABLE
6,044,917.00
SPECIAL HAZARD AMOUNT AVAILABLE
8,860,607.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.25671152
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
349.15
POOL TRADING FACTOR:
89.41758899
.................................................................
...............
Run: 01/26/98 10:47:20
REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-QPCR1 (POOL
# 3328)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 3328
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A 24,934,336.17 20,745,010.10 7.351200 %
305,803.26
R 0.00 0.00 0.000000 %
0.00
- -----------------------------------------------------------------
- --------------
24,934,336.17 20,745,010.10
305,803.26
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A 126,036.81 431,840.07 0.00 0.00
20,439,206.84
R 0.00 0.00 0.00 0.00
0.00
- -----------------------------------------------------------------
- --------------
126,036.81 431,840.07 0.00 0.00
20,439,206.84
=================================================================
==============
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A 831.985659 12.264343 5.054749 17.319092 0.000000
819.721315
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:47:20
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-QPCR1 (POOL #
3328)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 3328
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
6,461.93
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
878.38
SUBSERVICER ADVANCES THIS MONTH
1,584.23
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 1
223,106.04
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
0
AGGREGATE PRINCIPAL BALANCE
0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
20,439,206.84
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
110
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
290,864.23
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR
SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 100.00000000 %
0.00000000 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 %
0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 100.00000000 %
0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE
0.00
FRAUD AMOUNT AVAILABLE
0.00
SPECIAL HAZARD AMOUNT AVAILABLE
0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.97164500
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
351.26
POOL TRADING FACTOR:
81.97213152
.................................................................
...............
Run: 01/26/98 10:47:22
REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-QPCR2 (POOL
# 3333)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 3333
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A 30,798,565.76 28,050,953.68 7.128859 %
1,265,874.15
R 0.00 0.00 0.000000 %
0.00
- -----------------------------------------------------------------
- --------------
30,798,565.76 28,050,953.68
1,265,874.15
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A 162,510.71 1,428,384.86 0.00 0.00
26,785,079.53
R 0.00 0.00 0.00 0.00
0.00
- -----------------------------------------------------------------
- --------------
162,510.71 1,428,384.86 0.00 0.00
26,785,079.53
=================================================================
==============
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A 910.787661 41.101724 5.276567 46.378291 0.000000
869.685937
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:47:22
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-QPCR2 (POOL #
3333)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 3333
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
8,066.59
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
1,160.44
SUBSERVICER ADVANCES THIS MONTH
2,096.92
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 1
303,154.89
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
0
AGGREGATE PRINCIPAL BALANCE
0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
26,785,059.51
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
130
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
1,244,615.50
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR
SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 100.00007140 %
0.00000000 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 %
0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 100.00007470 %
0.00000000 %
CLASS R - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION
1.7234 %
BANKRUPTCY AMOUNT AVAILABLE
0.00
FRAUD AMOUNT AVAILABLE
0.00
SPECIAL HAZARD AMOUNT AVAILABLE
0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.57702900
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
350.58
POOL TRADING FACTOR:
86.96852873
.................................................................
...............
Run: 01/26/98 10:46:19
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S9 (POOL #
4253)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4253
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760972AN9 48,785,000.00 32,082,438.02 7.150000 %
4,552,839.95
A-2 760972AP4 30,000,000.00 25,036,463.43 7.125000 %
1,352,977.32
A-3 760972AQ2 100,000,000.00 83,454,878.11 7.250000 %
4,509,924.42
A-4 760972AR0 45,330,000.00 45,330,000.00 7.150000 %
0.00
A-5 760972AS8 120,578,098.00 106,756,782.38 7.500000 %
3,767,460.23
A-6 760972AT6 25,500,000.00 22,577,051.68 9.500000 %
796,746.98
A-7 760972AU3 16,750,000.00 15,510,326.02 7.500000 %
337,914.46
A-8 760972AV1 20,000,000.00 20,000,000.00 7.150000 %
0.00
A-9 760972AW9 16,000,000.00 16,000,000.00 7.150000 %
0.00
A-10 760972AX7 15,599,287.00 15,599,287.00 7.150000 %
0.00
A-11 760972AY5 57,643,000.00 57,643,000.00 7.500000 %
0.00
A-12 760972AZ2 18,200,000.00 17,176,968.06 7.500000 %
278,861.44
A-13 760972BA6 4,241,000.00 4,240,999.99 7.500000 %
0.00
A-14 760972BB4 52,672,000.00 52,672,000.00 7.500000 %
0.00
A-15 760972BC2 3,137,000.00 3,089,563.54 7.500000 %
9,669.44
A-16 760972BD0 1,500,000.00 1,547,436.46 7.500000 %
0.00
A-17 760972BE8 15,988,294.00 15,988,294.00 7.500000 %
0.00
A-18 760972BF5 25,000,000.00 25,000,000.00 7.500000 %
0.00
A-19 760972BG3 34,720,000.00 34,720,000.00 7.100000 %
0.00
A-20 760972BH1 97,780,000.00 97,780,000.00 7.500000 %
0.00
A-21 760972BJ7 0.00 0.00 7.500000 %
0.00
A-22 760972BK4 0.00 0.00 7.500000 %
0.00
A-23 760972BL2 1,859,236.82 1,849,488.92 0.000000 %
2,139.82
A-24 760972BM0 0.00 0.00 0.433058 %
0.00
R-I 760972BN8 100.00 0.00 7.500000 %
0.00
R-II 760972BP3 100.00 0.00 7.500000 %
0.00
M-1 760972BQ1 15,775,000.00 15,722,148.68 7.500000 %
10,767.93
M-2 760972BR9 7,098,700.00 7,074,917.07 7.500000 %
4,845.53
M-3 760972BS7 6,704,300.00 6,681,838.43 7.500000 %
4,576.32
B-1 3,549,400.00 3,537,508.37 7.500000 %
2,422.80
B-2 1,577,500.00 1,572,214.87 7.500000 %
1,076.79
B-3 2,760,620.58 2,751,371.88 7.500000 %
1,884.40
- -----------------------------------------------------------------
- --------------
788,748,636.40 731,394,976.91
15,634,107.83
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 191,117.56 4,743,957.51 0.00 0.00
27,529,598.07
A-2 148,622.66 1,501,599.98 0.00 0.00
23,683,486.11
A-3 504,100.26 5,014,024.68 0.00 0.00
78,944,953.69
A-4 270,034.31 270,034.31 0.00 0.00
45,330,000.00
A-5 667,089.22 4,434,549.45 0.00 0.00
102,989,322.15
A-6 178,697.31 975,444.29 0.00 0.00
21,780,304.70
A-7 96,919.10 434,833.56 0.00 0.00
15,172,411.56
A-8 119,141.55 119,141.55 0.00 0.00
20,000,000.00
A-9 95,313.23 95,313.23 0.00 0.00
16,000,000.00
A-10 92,926.15 92,926.15 0.00 0.00
15,599,287.00
A-11 360,192.80 360,192.80 0.00 0.00
57,643,000.00
A-12 107,333.42 386,194.86 0.00 0.00
16,898,106.62
A-13 26,500.66 26,500.66 0.00 0.00
4,240,999.99
A-14 329,130.60 329,130.60 0.00 0.00
52,672,000.00
A-15 19,305.70 28,975.14 0.00 0.00
3,079,894.10
A-16 0.00 0.00 9,669.44 0.00
1,557,105.90
A-17 99,905.77 99,905.77 0.00 0.00
15,988,294.00
A-18 156,217.06 156,217.06 0.00 0.00
25,000,000.00
A-19 205,383.36 205,383.36 0.00 0.00
34,720,000.00
A-20 610,996.16 610,996.16 0.00 0.00
97,780,000.00
A-21 11,570.89 11,570.89 0.00 0.00
0.00
A-22 25,205.02 25,205.02 0.00 0.00
0.00
A-23 0.00 2,139.82 0.00 0.00
1,847,349.10
A-24 263,891.57 263,891.57 0.00 0.00
0.00
R-I 0.00 0.00 0.00 0.00
0.00
R-II 0.00 0.00 0.00 0.00
0.00
M-1 98,242.71 109,010.64 0.00 0.00
15,711,380.75
M-2 44,208.91 49,054.44 0.00 0.00
7,070,071.54
M-3 41,752.69 46,329.01 0.00 0.00
6,677,262.11
B-1 22,104.77 24,527.57 0.00 0.00
3,535,085.57
B-2 9,824.27 10,901.06 0.00 0.00
1,571,138.08
B-3 17,192.44 19,076.84 0.00 0.00
2,749,487.48
- -----------------------------------------------------------------
- --------------
4,812,920.15 20,447,027.98 9,669.44 0.00
715,770,538.52
=================================================================
==============
Run: 01/26/98 10:46:19
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S9 (POOL #
4253)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4253
_________________________________________________________________
______________
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 657.629149 93.324586 3.917548 97.242134 0.000000
564.304562
A-2 834.548781 45.099244 4.954089 50.053333 0.000000
789.449537
A-3 834.548781 45.099244 5.041003 50.140247 0.000000
789.449537
A-4 1000.000000 0.000000 5.957077 5.957077 0.000000
1000.000000
A-5 885.374576 31.244980 5.532424 36.777404 0.000000
854.129596
A-6 885.374576 31.244980 7.007738 38.252718 0.000000
854.129596
A-7 925.989613 20.173997 5.786215 25.960212 0.000000
905.815616
A-8 1000.000000 0.000000 5.957078 5.957078 0.000000
1000.000000
A-9 1000.000000 0.000000 5.957077 5.957077 0.000000
1000.000000
A-10 1000.000000 0.000000 5.957077 5.957077 0.000000
1000.000000
A-11 1000.000000 0.000000 6.248682 6.248682 0.000000
1000.000000
A-12 943.789454 15.322057 5.897441 21.219498 0.000000
928.467397
A-13 999.999998 0.000000 6.248682 6.248682 0.000000
999.999998
A-14 1000.000000 0.000000 6.248682 6.248682 0.000000
1000.000000
A-15 984.878400 3.082384 6.154192 9.236576 0.000000
981.796015
A-16 1031.624307 0.000000 0.000000 0.000000 6.446293
1038.070600
A-17 1000.000000 0.000000 6.248682 6.248682 0.000000
1000.000000
A-18 1000.000000 0.000000 6.248682 6.248682 0.000000
1000.000000
A-19 1000.000000 0.000000 5.915419 5.915419 0.000000
1000.000000
A-20 1000.000000 0.000000 6.248682 6.248682 0.000000
1000.000000
A-23 994.757042 1.150913 0.000000 1.150913 0.000000
993.606129
R-I 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 996.649679 0.682595 6.227747 6.910342 0.000000
995.967084
M-2 996.649678 0.682594 6.227747 6.910341 0.000000
995.967084
M-3 996.649677 0.682595 6.227748 6.910343 0.000000
995.967082
B-1 996.649679 0.682594 6.227748 6.910342 0.000000
995.967085
B-2 996.649680 0.682593 6.227746 6.910339 0.000000
995.967087
B-3 996.649775 0.682593 6.227745 6.910338 0.000000
995.967175
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:46:20
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-S9 (POOL #
4253)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4253
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
150,940.51
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
0.00
SUBSERVICER ADVANCES THIS MONTH
67,397.83
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 30
7,257,355.85
(B) TWO MONTHLY PAYMENTS: 2
338,857.70
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
3
AGGREGATE PRINCIPAL BALANCE
1,573,108.81
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
715,770,538.51
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
2,701
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
15,123,297.05
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 94.88174490 % 4.04072200 %
1.07753320 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 94.77332770 % 4.11566456 %
1.10035800 %
BANKRUPTCY AMOUNT AVAILABLE
294,648.00
FRAUD AMOUNT AVAILABLE
7,887,486.00
SPECIAL HAZARD AMOUNT AVAILABLE
3,943,743.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.21492235
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
349.90
POOL TRADING FACTOR:
90.74761026
.................................................................
...............
Run: 01/26/98 10:46:21
REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S10 (POOL
# 4254)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4254
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760972AA7 25,026,000.00 21,423,164.50 7.000000 %
582,323.60
A-2 760972AB5 75,627,000.00 71,733,119.61 7.000000 %
1,046,076.23
A-3 760972AC3 13,626,000.00 13,626,000.00 7.000000 %
0.00
A-4 760972AD1 3,585,000.00 0.00 7.000000 %
0.00
A-5 760972AE9 30,511,000.00 30,047,002.56 7.000000 %
140,918.24
A-6 760972AF6 213,978.86 210,041.60 0.000000 %
712.93
A-7 760972AG4 0.00 0.00 0.586652 %
0.00
R 760972AJ8 100.00 0.00 7.000000 %
0.00
M-1 760972AK5 1,525,600.00 1,502,399.37 7.000000 %
7,046.14
M-2 760972AL3 915,300.00 901,380.53 7.000000 %
4,227.41
M-3 760972AM1 534,000.00 525,879.18 7.000000 %
2,466.33
B-1 381,400.00 375,599.84 7.000000 %
1,761.54
B-2 305,100.00 300,460.18 7.000000 %
1,409.14
B-3 305,583.48 300,936.31 7.000000 %
1,411.37
- -----------------------------------------------------------------
- --------------
152,556,062.34 140,945,983.68
1,788,352.93
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 124,824.19 707,147.79 0.00 0.00
20,840,840.90
A-2 417,960.12 1,464,036.35 0.00 0.00
70,687,043.38
A-3 79,393.24 79,393.24 0.00 0.00
13,626,000.00
A-4 0.00 0.00 0.00 0.00
0.00
A-5 175,071.83 315,990.07 0.00 0.00
29,906,084.32
A-6 0.00 712.93 0.00 0.00
209,328.67
A-7 68,825.67 68,825.67 0.00 0.00
0.00
R 0.00 0.00 0.00 0.00
0.00
M-1 8,753.88 15,800.02 0.00 0.00
1,495,353.23
M-2 5,251.98 9,479.39 0.00 0.00
897,153.12
M-3 3,064.09 5,530.42 0.00 0.00
523,412.85
B-1 2,188.47 3,950.01 0.00 0.00
373,838.30
B-2 1,750.66 3,159.80 0.00 0.00
299,051.04
B-3 1,753.43 3,164.80 0.00 0.00
299,524.94
- -----------------------------------------------------------------
- --------------
888,837.56 2,677,190.49 0.00 0.00
139,157,630.75
=================================================================
==============
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 856.036302 23.268745 4.987780 28.256525 0.000000
832.767558
A-2 948.512034 13.832047 5.526599 19.358646 0.000000
934.679987
A-3 1000.000000 0.000000 5.826599 5.826599 0.000000
1000.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-5 984.792454 4.618604 5.737991 10.356595 0.000000
980.173849
A-6 981.599771 3.331769 0.000000 3.331769 0.000000
978.268002
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 984.792455 4.618603 5.737992 10.356595 0.000000
980.173853
M-2 984.792451 4.618606 5.737988 10.356594 0.000000
980.173845
M-3 984.792472 4.618596 5.737996 10.356592 0.000000
980.173876
B-1 984.792449 4.618616 5.737992 10.356608 0.000000
980.173833
B-2 984.792461 4.618617 5.737988 10.356605 0.000000
980.173845
B-3 984.792470 4.618574 5.737974 10.356548 0.000000
980.173857
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:46:21
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-S10 (POOL #
4254)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4254
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
29,308.83
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
6,112.34
SUBSERVICER ADVANCES THIS MONTH
11,586.51
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 6
1,217,453.88
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
0
AGGREGATE PRINCIPAL BALANCE
0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
139,157,630.75
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
571
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
1,127,598.76
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
212,686.13
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 97.22412390 % 2.08167100 %
0.69420530 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 97.20159700 % 2.09540733 %
0.69983890 %
BANKRUPTCY AMOUNT AVAILABLE
50,000.00
FRAUD AMOUNT AVAILABLE
3,051,121.00
SPECIAL HAZARD AMOUNT AVAILABLE
2,180,800.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.88754011
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
170.38
POOL TRADING FACTOR:
91.21737191
.................................................................
...............
Run: 01/26/98 10:46:25
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S11 (POOL
# 4257)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4257
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760972BT5 25,120,000.00 22,995,449.99 7.000000 %
608,499.80
A-2 760972BU2 28,521,000.00 28,521,000.00 7.000000 %
0.00
A-3 760972BV0 25,835,000.00 25,835,000.00 7.000000 %
0.00
A-4 760972BW8 7,423,000.00 7,423,000.00 7.000000 %
0.00
A-5 760972BX6 34,634,000.00 27,959,409.25 7.000000 %
2,384,947.02
A-6 760972BY4 8,310,000.00 8,310,000.00 7.000000 %
0.00
A-7 760972BZ1 20,000,000.00 19,756,927.75 7.000000 %
61,856.48
A-8 760972CA5 400,253.44 394,929.63 0.000000 %
1,369.52
A-9 760972CB3 0.00 0.00 0.492923 %
0.00
R 760972CC1 100.00 0.00 7.000000 %
0.00
M-1 760972CD9 1,544,900.00 1,526,123.89 7.000000 %
4,778.10
M-2 760972CE7 772,500.00 763,111.33 7.000000 %
2,389.21
M-3 760972CF4 772,500.00 763,111.33 7.000000 %
2,389.21
B-1 540,700.00 534,128.54 7.000000 %
1,672.29
B-2 308,900.00 305,145.76 7.000000 %
955.37
B-3 309,788.87 306,023.81 7.000000 %
958.13
- -----------------------------------------------------------------
- --------------
154,492,642.31 145,393,361.28
3,069,815.13
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 134,045.07 742,544.87 0.00 0.00
22,386,950.19
A-2 166,254.61 166,254.61 0.00 0.00
28,521,000.00
A-3 150,597.38 150,597.38 0.00 0.00
25,835,000.00
A-4 43,270.15 43,270.15 0.00 0.00
7,423,000.00
A-5 162,980.98 2,547,928.00 0.00 0.00
25,574,462.23
A-6 48,440.65 48,440.65 0.00 0.00
8,310,000.00
A-7 115,167.08 177,023.56 0.00 0.00
19,695,071.27
A-8 0.00 1,369.52 0.00 0.00
393,560.11
A-9 59,680.74 59,680.74 0.00 0.00
0.00
R 0.00 0.00 0.00 0.00
0.00
M-1 8,896.08 13,674.18 0.00 0.00
1,521,345.79
M-2 4,448.33 6,837.54 0.00 0.00
760,722.12
M-3 4,448.33 6,837.54 0.00 0.00
760,722.12
B-1 3,113.54 4,785.83 0.00 0.00
532,456.25
B-2 1,778.76 2,734.13 0.00 0.00
304,190.39
B-3 1,783.88 2,742.01 0.00 0.00
305,065.68
- -----------------------------------------------------------------
- --------------
904,905.58 3,974,720.71 0.00 0.00
142,323,546.15
=================================================================
==============
Run: 01/26/98 10:46:25
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S11 (POOL
# 4257)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4257
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 915.423965 24.223718 5.336189 29.559907 0.000000
891.200246
A-2 1000.000000 0.000000 5.829200 5.829200 0.000000
1000.000000
A-3 1000.000000 0.000000 5.829200 5.829200 0.000000
1000.000000
A-4 1000.000000 0.000000 5.829200 5.829200 0.000000
1000.000000
A-5 807.282129 68.861437 4.705809 73.567246 0.000000
738.420692
A-6 1000.000000 0.000000 5.829200 5.829200 0.000000
1000.000000
A-7 987.846388 3.092824 5.758354 8.851178 0.000000
984.753564
A-8 986.698903 3.421632 0.000000 3.421632 0.000000
983.277271
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 987.846391 3.092822 5.758353 8.851175 0.000000
984.753570
M-2 987.846382 3.092828 5.758356 8.851184 0.000000
984.753553
M-3 987.846382 3.092828 5.758356 8.851184 0.000000
984.753553
B-1 987.846384 3.092824 5.758350 8.851174 0.000000
984.753560
B-2 987.846423 3.092813 5.758368 8.851181 0.000000
984.753610
B-3 987.846368 3.092816 5.758373 8.851189 0.000000
984.753519
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:46:26
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-S11 (POOL #
4257)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4257
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
30,024.39
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
1,435.66
SUBSERVICER ADVANCES THIS MONTH
12,774.41
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 5
1,371,500.88
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
0
AGGREGATE PRINCIPAL BALANCE
0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
142,323,546.15
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
536
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
2,614,519.63
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 97.10504130 % 2.10508900 %
0.78986930 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 97.05171370 % 2.13793860 %
0.80441940 %
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
1,544,926.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,993,960.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.79068350
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
171.35
POOL TRADING FACTOR:
92.12318724
.................................................................
...............
Run: 01/26/98 10:46:27
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S12 (POOL
# 4258)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4258
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760972CG2 109,009,250.00 97,821,376.82 7.000000 %
2,697,541.98
A-2 760972CH0 15,572,750.00 13,974,482.40 9.000000 %
385,363.14
A-3 760972CJ6 152,196,020.00 139,263,043.15 7.250000 %
3,118,309.21
A-4 760972CK3 7,000,000.00 6,468,231.12 7.250000 %
128,216.41
A-5 760972CL1 61,774,980.00 61,774,980.00 7.250000 %
0.00
A-6 760972CM9 20,368,000.00 20,368,000.00 7.250000 %
0.00
A-7 760972CN7 19,267,000.00 19,267,000.00 7.250000 %
0.00
A-8 760972CP2 6,337,000.00 6,248,730.82 7.250000 %
22,402.52
A-9 760972CQ0 3,621,000.00 3,709,269.18 7.250000 %
0.00
A-10 760972CR8 68,580,000.00 68,580,000.00 6.700000 %
0.00
A-11 760972CS6 0.00 0.00 0.550000 %
0.00
A-12 760972CT4 78,398,000.00 78,398,000.00 6.750000 %
0.00
A-13 760972CU1 11,637,000.00 11,637,000.00 6.750000 %
0.00
A-14 760972CV9 116,561,000.00 110,069,995.12 6.750000 %
2,019,377.25
A-15 760972CW7 142,519,000.00 144,052,693.22 0.000000 %
52,582.22
A-16 760972CX5 30,000,000.00 8,706,235.65 7.250000 %
5,180,072.27
A-17 760972CY3 70,000,000.00 70,000,000.00 7.250000 %
0.00
A-18 760972CZ0 35,098,000.00 35,098,000.00 6.750000 %
0.00
A-19 760972DA4 52,549,000.00 52,549,000.00 6.750000 %
0.00
A-20 760972DB2 569,962.51 564,693.29 0.000000 %
587.12
A-21 760972DC0 0.00 0.00 0.574712 %
0.00
R-I 760972DD8 100.00 0.00 7.250000 %
0.00
R-II 760972DE6 100.00 0.00 7.250000 %
0.00
M-1 760972DF3 21,019,600.00 20,962,986.53 7.250000 %
14,512.46
M-2 760972DG1 9,458,900.00 9,433,423.72 7.250000 %
6,530.66
M-3 760972DH9 8,933,300.00 8,909,239.36 7.250000 %
6,167.78
B-1 760972DJ5 4,729,400.00 4,716,661.99 7.250000 %
3,265.30
B-2 760972DK2 2,101,900.00 2,096,238.82 7.250000 %
1,451.20
B-3 760972DL0 3,679,471.52 3,669,561.38 7.250000 %
2,540.41
- -----------------------------------------------------------------
- --------------
1,050,980,734.03 998,338,842.57
13,638,919.93
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 570,429.95 3,267,971.93 0.00 0.00
95,123,834.84
A-2 104,772.85 490,135.99 0.00 0.00
13,589,119.26
A-3 841,093.73 3,959,402.94 0.00 0.00
136,144,733.94
A-4 39,065.56 167,281.97 0.00 0.00
6,340,014.71
A-5 373,096.46 373,096.46 0.00 0.00
61,774,980.00
A-6 123,014.67 123,014.67 0.00 0.00
20,368,000.00
A-7 116,365.06 116,365.06 0.00 0.00
19,267,000.00
A-8 37,739.87 60,142.39 0.00 0.00
6,226,328.30
A-9 0.00 0.00 22,402.52 0.00
3,731,671.70
A-10 382,774.32 382,774.32 0.00 0.00
68,580,000.00
A-11 31,421.77 31,421.77 0.00 0.00
0.00
A-12 440,838.24 440,838.24 0.00 0.00
78,398,000.00
A-13 65,435.79 65,435.79 0.00 0.00
11,637,000.00
A-14 618,932.41 2,638,309.66 0.00 0.00
108,050,617.87
A-15 119,855.76 172,437.98 870,021.32 0.00
144,870,132.32
A-16 0.00 5,180,072.27 52,582.22 0.00
3,578,745.60
A-17 422,772.33 422,772.33 0.00 0.00
70,000,000.00
A-18 197,358.87 197,358.87 0.00 0.00
35,098,000.00
A-19 295,487.25 295,487.25 0.00 0.00
52,549,000.00
A-20 0.00 587.12 0.00 0.00
564,106.17
A-21 477,967.87 477,967.87 0.00 0.00
0.00
R-I 0.00 0.00 0.00 0.00
0.00
R-II 0.00 0.00 0.00 0.00
0.00
M-1 126,608.15 141,120.61 0.00 0.00
20,948,474.07
M-2 56,974.15 63,504.81 0.00 0.00
9,426,893.06
M-3 53,808.28 59,976.06 0.00 0.00
8,903,071.58
B-1 28,486.77 31,752.07 0.00 0.00
4,713,396.69
B-2 12,660.46 14,111.66 0.00 0.00
2,094,787.62
B-3 22,162.70 24,703.11 0.00 0.00
3,667,020.97
- -----------------------------------------------------------------
- --------------
5,559,123.27 19,198,043.20 945,006.06 0.00
985,644,928.70
=================================================================
==============
Run: 01/26/98 10:46:27
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S12 (POOL
# 4258)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4258
_________________________________________________________________
______________
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 897.367671 24.745992 5.232858 29.978850 0.000000
872.621680
A-2 897.367671 24.745992 6.727961 31.473953 0.000000
872.621680
A-3 915.024211 20.488770 5.526385 26.015155 0.000000
894.535442
A-4 924.033017 18.316629 5.580794 23.897423 0.000000
905.716388
A-5 1000.000000 0.000000 6.039605 6.039605 0.000000
1000.000000
A-6 1000.000000 0.000000 6.039605 6.039605 0.000000
1000.000000
A-7 1000.000000 0.000000 6.039605 6.039605 0.000000
1000.000000
A-8 986.070825 3.535193 5.955479 9.490672 0.000000
982.535632
A-9 1024.377017 0.000000 0.000000 0.000000 6.186832
1030.563850
A-10 1000.000000 0.000000 5.581428 5.581428 0.000000
1000.000000
A-12 1000.000000 0.000000 5.623080 5.623080 0.000000
1000.000000
A-13 1000.000000 0.000000 5.623081 5.623081 0.000000
1000.000000
A-14 944.312378 17.324639 5.309944 22.634583 0.000000
926.987739
A-15 1010.761325 0.368949 0.840981 1.209930 6.104599
1016.496975
A-16 290.207855 172.669076 0.000000 172.669076 1.752741
119.291520
A-17 1000.000000 0.000000 6.039605 6.039605 0.000000
1000.000000
A-18 1000.000000 0.000000 5.623080 5.623080 0.000000
1000.000000
A-19 1000.000000 0.000000 5.623080 5.623080 0.000000
1000.000000
A-20 990.755146 1.030103 0.000000 1.030103 0.000000
989.725044
R-I 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 997.306634 0.690425 6.023338 6.713763 0.000000
996.616209
M-2 997.306634 0.690425 6.023338 6.713763 0.000000
996.616209
M-3 997.306635 0.690426 6.023337 6.713763 0.000000
996.616209
B-1 997.306633 0.690426 6.023337 6.713763 0.000000
996.616207
B-2 997.306637 0.690423 6.023341 6.713764 0.000000
996.616214
B-3 997.306640 0.690417 6.023338 6.713755 0.000000
996.616211
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:46:28
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-S12 (POOL #
4258)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4258
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
205,334.03
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
8,671.82
SUBSERVICER ADVANCES THIS MONTH
87,018.28
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 41
9,727,853.19
(B) TWO MONTHLY PAYMENTS: 4
1,374,351.37
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
3
AGGREGATE PRINCIPAL BALANCE
798,107.80
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
985,644,928.70
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
3,727
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
12,002,709.90
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 95.01008200 % 3.93933300 %
1.05058470 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 94.94928310 % 3.98504954 %
1.06338540 %
BANKRUPTCY AMOUNT AVAILABLE
411,697.00
FRAUD AMOUNT AVAILABLE
10,509,807.00
SPECIAL HAZARD AMOUNT AVAILABLE
10,509,801.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.11912227
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
351.25
POOL TRADING FACTOR:
93.78334890
.................................................................
...............
Run: 01/26/98 10:46:29
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S13 (POOL
# 4262)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4262
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760972DM8 234,147,537.00 218,556,713.44 7.250000 %
7,125,095.01
A-2 760972DN6 37,442,000.00 37,442,000.00 7.250000 %
0.00
A-3 760972DP1 18,075,000.00 18,075,000.00 7.250000 %
0.00
A-4 760972DQ9 9,885,133.00 9,400,019.06 7.250000 %
495,204.93
A-5 760972DR7 30,029,256.00 29,799,645.16 7.250000 %
108,068.06
A-6 760972DR5 1,338,093.00 767,202.25 7.250000 %
713,719.54
A-7 760972DT3 115,060,820.00 115,060,820.00 7.250000 %
0.00
A-8 760972DU0 74,175,751.00 67,239,722.33 7.100000 %
3,169,804.54
A-9 760972DV8 8,901,089.00 8,068,765.66 8.500000 %
380,376.50
A-10 760972EJ4 26,196,554.00 26,196,554.00 7.250000 %
0.00
A-11 760972DW6 50,701,122.00 50,701,122.00 7.250000 %
0.00
A-12 760972DX4 28,081,917.00 28,081,917.00 7.160000 %
0.00
A-13 760972DY2 5,900,000.00 0.00 7.250000 %
0.00
A-14 760972DZ9 13,240,000.00 13,240,000.00 7.250000 %
0.00
A-15 760972EA3 10,400,000.00 10,400,000.00 7.250000 %
0.00
A-16 760972EB1 10,950,000.00 10,950,000.00 7.250000 %
0.00
A-17 760972EN5 73,729,728.00 70,232,876.94 7.250000 %
3,569,590.00
A-18 760972EC9 660,125.97 658,372.68 0.000000 %
1,324.59
A-19 760972ED7 0.00 0.00 0.473954 %
0.00
R 760972EE5 100.00 0.00 7.250000 %
0.00
M-1 760972EF2 13,723,600.00 13,680,241.28 7.250000 %
9,432.85
M-2 760972EG0 7,842,200.00 7,817,423.13 7.250000 %
5,390.30
M-3 760972EH8 5,881,700.00 5,863,117.19 7.250000 %
4,042.76
B-1 760972EK1 3,529,000.00 3,517,850.37 7.250000 %
2,425.64
B-2 760972EL9 1,568,400.00 1,563,444.75 7.250000 %
1,078.03
B-3 760972EM7 2,744,700.74 2,736,029.07 7.250000 %
1,886.54
- -----------------------------------------------------------------
- --------------
784,203,826.71 750,048,836.31
15,587,439.29
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 1,320,271.45 8,445,366.46 0.00 0.00
211,431,618.43
A-2 226,212.08 226,212.08 0.00 0.00
37,442,000.00
A-3 109,188.63 109,188.63 0.00 0.00
18,075,000.00
A-4 56,784.24 551,989.17 0.00 0.00
8,904,814.13
A-5 180,015.61 288,083.67 0.00 0.00
29,691,577.10
A-6 0.00 713,719.54 4,634.56 0.00
58,117.27
A-7 695,066.80 695,066.80 0.00 0.00
115,060,820.00
A-8 397,782.19 3,567,586.73 0.00 0.00
64,069,917.79
A-9 57,146.17 437,522.67 0.00 0.00
7,688,389.16
A-10 158,249.83 158,249.83 0.00 0.00
26,196,554.00
A-11 306,278.60 306,278.60 0.00 0.00
50,701,122.00
A-12 167,533.19 167,533.19 0.00 0.00
28,081,917.00
A-13 0.00 0.00 0.00 0.00
0.00
A-14 79,981.05 79,981.05 0.00 0.00
13,240,000.00
A-15 62,824.99 62,824.99 0.00 0.00
10,400,000.00
A-16 66,147.46 66,147.46 0.00 0.00
10,950,000.00
A-17 424,267.28 3,993,857.28 0.00 0.00
66,663,286.94
A-18 0.00 1,324.59 0.00 0.00
657,048.09
A-19 296,201.09 296,201.09 0.00 0.00
0.00
R 0.00 0.00 0.00 0.00
0.00
M-1 82,640.48 92,073.33 0.00 0.00
13,670,808.43
M-2 47,223.99 52,614.29 0.00 0.00
7,812,032.83
M-3 35,418.30 39,461.06 0.00 0.00
5,859,074.43
B-1 21,250.86 23,676.50 0.00 0.00
3,515,424.73
B-2 9,444.56 10,522.59 0.00 0.00
1,562,366.72
B-3 16,527.98 18,414.52 0.00 0.00
2,734,142.53
- -----------------------------------------------------------------
- --------------
4,816,456.83 20,403,896.12 4,634.56 0.00
734,466,031.58
=================================================================
==============
Run: 01/26/98 10:46:29
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S13 (POOL
# 4262)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4262
_________________________________________________________________
______________
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 933.414531 30.429938 5.638631 36.068569 0.000000
902.984593
A-2 1000.000000 0.000000 6.041667 6.041667 0.000000
1000.000000
A-3 1000.000000 0.000000 6.040865 6.040865 0.000000
1000.000000
A-4 950.924895 50.095930 5.744408 55.840338 0.000000
900.828965
A-5 992.353762 3.598759 5.994674 9.593433 0.000000
988.755003
A-6 573.354954 533.385601 0.000000 533.385601 3.463556
43.432909
A-7 1000.000000 0.000000 6.040864 6.040864 0.000000
1000.000000
A-8 906.491966 42.733703 5.362699 48.096402 0.000000
863.758262
A-9 906.491965 42.733703 6.420132 49.153835 0.000000
863.758262
A-10 1000.000000 0.000000 6.040864 6.040864 0.000000
1000.000000
A-11 1000.000000 0.000000 6.040864 6.040864 0.000000
1000.000000
A-12 1000.000000 0.000000 5.965874 5.965874 0.000000
1000.000000
A-13 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
A-14 1000.000000 0.000000 6.040865 6.040865 0.000000
1000.000000
A-15 1000.000000 0.000000 6.040864 6.040864 0.000000
1000.000000
A-16 1000.000000 0.000000 6.040864 6.040864 0.000000
1000.000000
A-17 952.572034 48.414528 5.754358 54.168886 0.000000
904.157505
A-18 997.344007 2.006572 0.000000 2.006572 0.000000
995.337435
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 996.840572 0.687345 6.021779 6.709124 0.000000
996.153227
M-2 996.840572 0.687345 6.021778 6.709123 0.000000
996.153226
M-3 996.840572 0.687345 6.021779 6.709124 0.000000
996.153226
B-1 996.840570 0.687345 6.021780 6.709125 0.000000
996.153225
B-2 996.840570 0.687344 6.021780 6.709124 0.000000
996.153226
B-3 996.840577 0.687346 6.021779 6.709125 0.000000
996.153238
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:46:30
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-S13 (POOL #
4262)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4262
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
154,740.37
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
0.00
SUBSERVICER ADVANCES THIS MONTH
98,323.60
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 48
12,950,338.84
(B) TWO MONTHLY PAYMENTS: 3
649,616.45
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
0
AGGREGATE PRINCIPAL BALANCE
0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
734,466,031.58
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
2,806
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
15,065,558.90
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 95.30577080 % 3.65107100 %
1.04315770 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 95.20940050 % 3.72269302 %
1.06457320 %
BANKRUPTCY AMOUNT AVAILABLE
298,628.00
FRAUD AMOUNT AVAILABLE
7,842,038.00
SPECIAL HAZARD AMOUNT AVAILABLE
7,842,038.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
8.00479844
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
0.00
POOL TRADING FACTOR:
93.65754241
.................................................................
...............
Run: 01/26/98 10:46:35
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S14 (POOL
# 4266)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4266
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760972FU8 27,687,000.00 27,687,000.00 7.250000 %
0.00
A-2 760972FV6 110,064,000.00 106,327,622.22 7.250000 %
5,535,481.35
A-3 760972FW4 81,245,000.00 81,245,000.00 7.250000 %
0.00
A-4 760972FX2 59,365,000.00 59,365,000.00 7.250000 %
0.00
A-5 760972FY0 21,615,000.00 21,615,000.00 7.250000 %
0.00
A-6 760972FZ7 50,199,000.00 50,199,000.00 7.250000 %
0.00
A-7 760972GA1 93,420,000.00 89,520,902.10 7.150000 %
5,776,552.85
A-8 760972GB9 11,174,000.00 10,707,627.49 9.500000 %
690,935.58
A-9 760972GC7 105,330,000.00 100,933,810.94 7.100000 %
6,512,998.41
A-10 760972GD5 25,064,000.00 24,419,548.04 7.250000 %
954,762.07
A-11 760972GE3 43,692,000.00 43,692,000.00 7.250000 %
0.00
A-12 760972GF0 48,290,000.00 48,290,000.00 7.250000 %
0.00
A-13 760972GG8 1,077,250.96 1,075,406.30 0.000000 %
1,006.61
A-14 760972GH6 0.00 0.00 0.401668 %
0.00
R 760972GJ2 100.00 0.00 7.250000 %
0.00
M-1 760972GK9 10,624,800.00 10,610,092.26 7.250000 %
7,299.47
M-2 760972GL7 7,083,300.00 7,073,494.71 7.250000 %
4,866.38
M-3 760972GM5 5,312,400.00 5,305,046.14 7.250000 %
3,649.73
B-1 760972GN3 3,187,500.00 3,183,087.59 7.250000 %
2,189.88
B-2 760972GP8 1,416,700.00 1,414,738.89 7.250000 %
973.30
B-3 760972GQ6 2,479,278.25 2,475,846.23 7.250000 %
1,703.33
- -----------------------------------------------------------------
- --------------
708,326,329.21 695,140,222.91
19,492,418.96
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 167,233.97 167,233.97 0.00 0.00
27,687,000.00
A-2 642,236.07 6,177,717.42 0.00 0.00
100,792,140.87
A-3 490,732.97 490,732.97 0.00 0.00
81,245,000.00
A-4 358,574.22 358,574.22 0.00 0.00
59,365,000.00
A-5 130,558.11 130,558.11 0.00 0.00
21,615,000.00
A-6 303,210.10 303,210.10 0.00 0.00
50,199,000.00
A-7 533,262.55 6,309,815.40 0.00 0.00
83,744,349.25
A-8 84,747.61 775,683.19 0.00 0.00
10,016,691.91
A-9 597,042.99 7,110,041.40 0.00 0.00
94,420,812.53
A-10 147,498.03 1,102,260.10 0.00 0.00
23,464,785.97
A-11 263,906.76 263,906.76 0.00 0.00
43,692,000.00
A-12 291,679.42 291,679.42 0.00 0.00
48,290,000.00
A-13 0.00 1,006.61 0.00 0.00
1,074,399.69
A-14 232,621.64 232,621.64 0.00 0.00
0.00
R 0.00 0.00 0.00 0.00
0.00
M-1 64,086.68 71,386.15 0.00 0.00
10,602,792.79
M-2 42,725.06 47,591.44 0.00 0.00
7,068,628.33
M-3 32,043.34 35,693.07 0.00 0.00
5,301,396.41
B-1 19,226.36 21,416.24 0.00 0.00
3,180,897.71
B-2 8,545.25 9,518.55 0.00 0.00
1,413,765.59
B-3 14,954.51 16,657.84 0.00 0.00
2,474,142.90
- -----------------------------------------------------------------
- --------------
4,424,885.64 23,917,304.60 0.00 0.00
675,647,803.95
=================================================================
==============
Run: 01/26/98 10:46:35
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S14 (POOL
# 4266)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4266
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 1000.000000 0.000000 6.040162 6.040162 0.000000
1000.000000
A-2 966.052680 50.293296 5.835115 56.128411 0.000000
915.759384
A-3 1000.000000 0.000000 6.040162 6.040162 0.000000
1000.000000
A-4 1000.000000 0.000000 6.040162 6.040162 0.000000
1000.000000
A-5 1000.000000 0.000000 6.040162 6.040162 0.000000
1000.000000
A-6 1000.000000 0.000000 6.040162 6.040162 0.000000
1000.000000
A-7 958.262707 61.834220 5.708227 67.542447 0.000000
896.428487
A-8 958.262707 61.834220 7.584357 69.418577 0.000000
896.428487
A-9 958.262707 61.834220 5.668309 67.502529 0.000000
896.428487
A-10 974.287745 38.092965 5.884856 43.977821 0.000000
936.194780
A-11 1000.000000 0.000000 6.040162 6.040162 0.000000
1000.000000
A-12 1000.000000 0.000000 6.040162 6.040162 0.000000
1000.000000
A-13 998.287623 0.934425 0.000000 0.934425 0.000000
997.353198
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 998.615716 0.687022 6.031801 6.718823 0.000000
997.928694
M-2 998.615717 0.687022 6.031802 6.718824 0.000000
997.928696
M-3 998.615718 0.687021 6.031801 6.718822 0.000000
997.928697
B-1 998.615715 0.687021 6.031799 6.718820 0.000000
997.928693
B-2 998.615720 0.687019 6.031799 6.718818 0.000000
997.928701
B-3 998.615718 0.687023 6.031800 6.718823 0.000000
997.928690
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:46:36
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-S14 (POOL #
4266)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4266
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
143,544.66
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
0.00
SUBSERVICER ADVANCES THIS MONTH
148,023.86
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 72
20,185,844.30
(B) TWO MONTHLY PAYMENTS: 1
600,000.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
0
AGGREGATE PRINCIPAL BALANCE
0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
675,647,803.94
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
2,467
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
19,014,067.92
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 95.66866020 % 3.31217400 %
1.01916600 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 95.54657450 % 3.40011725 %
1.04789280 %
BANKRUPTCY AMOUNT AVAILABLE
298,628.00
FRAUD AMOUNT AVAILABLE
7,083,263.00
SPECIAL HAZARD AMOUNT AVAILABLE
7,083,263.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.92619786
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
354.38
POOL TRADING FACTOR:
95.38651552
.................................................................
...............
Run: 01/26/98 10:46:37
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S15 (POOL
# 4267)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4267
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760972FD6 165,961,752.00 163,688,190.24 7.000000 %
2,240,194.14
A-2 760972FE4 14,999,000.00 14,999,000.00 7.000000 %
0.00
A-3 760972FF1 7,809,000.00 7,809,000.00 7.000000 %
0.00
A-4 760972FG9 60,747,995.00 60,747,995.00 7.000000 %
0.00
A-5 760972FH7 30,220,669.00 29,806,666.63 6.750000 %
407,926.31
A-6 760972GR4 3,777,584.00 3,725,833.70 9.000000 %
50,990.79
A-7 760972FJ3 16,474,000.00 16,474,000.00 6.940000 %
0.00
A-8 760972FK0 212,784.89 212,433.65 0.000000 %
177.16
A-9 760972FQ7 0.00 0.00 0.505961 %
0.00
R 760972FL8 100.00 0.00 7.000000 %
0.00
M-1 760972FM6 6,270,600.00 6,261,605.96 7.000000 %
4,340.89
M-2 760972FN4 2,665,000.00 2,661,177.54 7.000000 %
1,844.87
M-3 760972FP9 1,724,400.00 1,721,926.66 7.000000 %
1,193.73
B-1 760972FR5 940,600.00 939,250.88 7.000000 %
651.14
B-2 760972FS3 783,800.00 782,675.78 7.000000 %
542.59
B-3 760972FT1 940,711.19 939,361.92 7.000000 %
651.23
- -----------------------------------------------------------------
- --------------
313,527,996.08 310,769,117.96
2,708,512.85
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 954,422.28 3,194,616.42 0.00 0.00
161,447,996.10
A-2 87,455.18 87,455.18 0.00 0.00
14,999,000.00
A-3 45,532.20 45,532.20 0.00 0.00
7,809,000.00
A-4 354,205.39 354,205.39 0.00 0.00
60,747,995.00
A-5 167,587.79 575,514.10 0.00 0.00
29,398,740.32
A-6 27,931.30 78,922.09 0.00 0.00
3,674,842.91
A-7 95,232.17 95,232.17 0.00 0.00
16,474,000.00
A-8 0.00 177.16 0.00 0.00
212,256.49
A-9 130,972.43 130,972.43 0.00 0.00
0.00
R 0.00 0.00 0.00 0.00
0.00
M-1 36,509.75 40,850.64 0.00 0.00
6,257,265.07
M-2 15,516.62 17,361.49 0.00 0.00
2,659,332.67
M-3 10,040.09 11,233.82 0.00 0.00
1,720,732.93
B-1 5,476.52 6,127.66 0.00 0.00
938,599.74
B-2 4,563.58 5,106.17 0.00 0.00
782,133.19
B-3 5,477.17 6,128.40 0.00 0.00
938,710.69
- -----------------------------------------------------------------
- --------------
1,940,922.47 4,649,435.32 0.00 0.00
308,060,605.11
=================================================================
==============
Run: 01/26/98 10:46:37
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S15 (POOL
# 4267)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4267
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 986.300688 13.498256 5.750857 19.249113 0.000000
972.802433
A-2 1000.000000 0.000000 5.830734 5.830734 0.000000
1000.000000
A-3 1000.000000 0.000000 5.830734 5.830734 0.000000
1000.000000
A-4 1000.000000 0.000000 5.830734 5.830734 0.000000
1000.000000
A-5 986.300688 13.498256 5.545469 19.043725 0.000000
972.802433
A-6 986.300688 13.498256 7.393959 20.892215 0.000000
972.802433
A-7 1000.000000 0.000000 5.780756 5.780756 0.000000
1000.000000
A-8 998.349319 0.832578 0.000000 0.832578 0.000000
997.516741
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 998.565681 0.692261 5.822369 6.514630 0.000000
997.873420
M-2 998.565681 0.692259 5.822371 6.514630 0.000000
997.873422
M-3 998.565681 0.692258 5.822367 6.514625 0.000000
997.873423
B-1 998.565681 0.692260 5.822369 6.514629 0.000000
997.873421
B-2 998.565680 0.692256 5.822378 6.514634 0.000000
997.873424
B-3 998.565692 0.692263 5.822371 6.514634 0.000000
997.873417
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:46:37
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-S15 (POOL #
4267)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4267
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
64,634.18
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
5,614.07
SUBSERVICER ADVANCES THIS MONTH
54,585.88
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 23
7,575,178.37
(B) TWO MONTHLY PAYMENTS: 1
246,126.17
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
0
AGGREGATE PRINCIPAL BALANCE
0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
308,060,605.10
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
1,143
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
2,493,040.73
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 95.71543640 % 3.42762200 %
0.85694130 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 95.68073880 % 3.45299934 %
0.86388110 %
BANKRUPTCY AMOUNT AVAILABLE
111,627.00
FRAUD AMOUNT AVAILABLE
6,270,560.00
SPECIAL HAZARD AMOUNT AVAILABLE
3,135,280.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.79154632
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
353.80
POOL TRADING FACTOR:
98.25617136
.................................................................
...............
Run: 01/26/98 10:46:38
REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL ACCREDIT LOANS, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S16 (POOL
# 4268)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4268
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760972ET2 48,384,000.00 43,789,405.34 6.750000 %
3,721,087.77
A-2 760972EU9 125,536,000.00 125,536,000.00 6.750000 %
0.00
A-3 760972EV7 25,822,000.00 25,822,000.00 6.750000 %
0.00
A-4 760972EW5 49,936,000.00 49,630,405.04 6.750000 %
154,294.09
A-5 760972EX3 438,892.00 435,889.79 0.000000 %
1,554.42
A-6 760972EY1 0.00 0.00 0.466318 %
0.00
R 760972EZ8 100.00 0.00 6.750000 %
0.00
M-1 760972FA2 2,565,400.00 2,549,700.44 6.750000 %
7,926.67
M-2 760972FB0 1,282,700.00 1,274,850.22 6.750000 %
3,963.33
M-3 760972FC8 769,600.00 764,890.26 6.750000 %
2,377.94
B-1 897,900.00 892,405.09 6.750000 %
2,774.36
B-2 384,800.00 382,445.13 6.750000 %
1,188.97
B-3 513,300.75 510,159.55 6.750000 %
1,586.02
- -----------------------------------------------------------------
- --------------
256,530,692.75 251,588,150.86
3,896,753.57
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 246,014.83 3,967,102.60 0.00 0.00
40,068,317.57
A-2 705,278.29 705,278.29 0.00 0.00
125,536,000.00
A-3 145,071.50 145,071.50 0.00 0.00
25,822,000.00
A-4 278,830.36 433,124.45 0.00 0.00
49,476,110.95
A-5 0.00 1,554.42 0.00 0.00
434,335.37
A-6 97,647.38 97,647.38 0.00 0.00
0.00
R 0.00 0.00 0.00 0.00
0.00
M-1 14,324.56 22,251.23 0.00 0.00
2,541,773.77
M-2 7,162.28 11,125.61 0.00 0.00
1,270,886.89
M-3 4,297.26 6,675.20 0.00 0.00
762,512.32
B-1 5,013.65 7,788.01 0.00 0.00
889,630.73
B-2 2,148.62 3,337.59 0.00 0.00
381,256.16
B-3 2,866.15 4,452.17 0.00 0.00
508,573.53
- -----------------------------------------------------------------
- --------------
1,508,654.88 5,405,408.45 0.00 0.00
247,691,397.29
=================================================================
==============
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 905.038966 76.907403 5.084632 81.992035 0.000000
828.131564
A-2 1000.000000 0.000000 5.618136 5.618136 0.000000
1000.000000
A-3 1000.000000 0.000000 5.618136 5.618136 0.000000
1000.000000
A-4 993.880268 3.089837 5.583754 8.673591 0.000000
990.790431
A-5 993.159570 3.541691 0.000000 3.541691 0.000000
989.617879
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 993.880268 3.089838 5.583753 8.673591 0.000000
990.790430
M-2 993.880268 3.089834 5.583753 8.673587 0.000000
990.790434
M-3 993.880275 3.089839 5.583758 8.673597 0.000000
990.790437
B-1 993.880265 3.089832 5.583751 8.673583 0.000000
990.790433
B-2 993.880275 3.089839 5.583732 8.673571 0.000000
990.790437
B-3 993.880391 3.089845 5.583764 8.673609 0.000000
990.790545
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:46:38
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL ACCREDIT LOANS, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-S16 (POOL #
4268)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4268
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
52,141.80
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
8,437.47
SUBSERVICER ADVANCES THIS MONTH
24,321.46
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 11
2,667,142.49
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
0
AGGREGATE PRINCIPAL BALANCE
0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
247,691,397.29
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
912
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
3,114,511.04
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 97.46191790 % 1.82735400 %
0.71072810 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 97.42994870 % 1.84712632 %
0.71968030 %
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
2,565,307.00
SPECIAL HAZARD AMOUNT AVAILABLE
2,565,307.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.52545268
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
174.84
POOL TRADING FACTOR:
96.55429319
.................................................................
...............
Run: 01/26/98 10:46:39
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S17 (POOL
# 4269)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4269
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760972HF9 102,000,000.00 102,000,000.00 7.000000 %
0.00
A-2 760972HG7 40,495,556.00 40,348,209.37 0.000000 %
210,673.48
A-3 760972HH5 10,770,000.00 8,751,725.54 7.000000 %
8,802,723.64
A-4 760972HJ1 88,263,190.00 88,263,190.00 7.000000 %
0.00
A-5 760972HK8 175,915,000.00 175,915,000.00 7.000000 %
0.00
A-6 760972HL6 141,734,444.00 141,218,730.80 6.187500 %
737,357.16
A-7 760972HM4 0.00 0.00 2.812500 %
0.00
A-8 760972HN2 10,800,000.00 9,613,806.61 7.000000 %
5,225,438.57
A-9 760972HP7 106,840,120.00 106,451,372.86 7.000000 %
481,817.40
A-10 760972HQ5 16,838,888.00 16,838,888.00 6.575000 %
0.00
A-11 760972HR3 4,811,112.00 4,811,112.00 8.487500 %
0.00
A-12 760972HS1 30,508,273.00 30,508,273.00 7.000000 %
0.00
A-13 760972HT9 4,739,502.00 4,267,612.40 7.000000 %
1,693,244.08
A-14 760972HU6 4,250,000.00 4,250,000.00 7.000000 %
0.00
A-15 760972HV4 28,113,678.00 27,834,778.03 7.000000 %
1,000,754.67
A-16 760972HW2 5,720,000.00 5,720,000.00 7.000000 %
0.00
A-17 760972HX0 10,000,000.00 9,963,614.12 7.000000 %
52,023.84
A-18 760972HY8 59,670,999.00 59,670,999.00 7.000000 %
0.00
A-19 760972HZ5 7,079,762.00 6,286,217.20 7.000000 %
2,847,413.94
A-20 760972JA8 25,365,151.00 25,365,151.00 6.550000 %
0.00
A-21 760972JB6 0.00 0.00 7.000000 %
0.00
A-22 760972JC4 24,500,000.00 24,419,021.71 7.000000 %
97,981.84
A-23 760972JD2 1,749,325.00 1,569,898.52 7.000000 %
845,556.10
A-24 760972JE0 100,000,000.00 99,322,613.25 7.000000 %
2,430,533.51
A-25 760972JF7 200,634.09 200,445.27 0.000000 %
210.70
A-26 760972JG5 0.00 0.00 0.592929 %
0.00
R-I 760972JH3 100.00 0.00 7.000000 %
0.00
R-II 760972JJ9 100.00 0.00 7.000000 %
0.00
M-1 760972JK6 18,283,500.00 18,270,651.32 7.000000 %
12,778.37
M-2 760972JL4 10,447,700.00 10,440,357.91 7.000000 %
7,301.92
M-3 760972JM2 6,268,600.00 6,264,194.76 7.000000 %
4,381.14
B-1 760972JN0 3,656,700.00 3,654,130.26 7.000000 %
2,555.67
B-2 760972JP5 2,611,900.00 2,610,064.49 7.000000 %
1,825.46
B-3 760972JQ3 3,134,333.00 3,132,130.45 7.000000 %
2,190.50
- -----------------------------------------------------------------
- --------------
1,044,768,567.09 1,037,962,187.87
24,456,761.99
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 594,374.90 594,374.90 0.00 0.00
102,000,000.00
A-2 0.00 210,673.48 0.00 0.00
40,137,535.89
A-3 0.00 8,802,723.64 50,998.10 0.00
0.00
A-4 514,327.69 514,327.69 0.00 0.00
88,263,190.00
A-5 1,025,092.74 1,025,092.74 0.00 0.00
175,915,000.00
A-6 727,394.08 1,464,751.24 0.00 0.00
140,481,373.64
A-7 330,633.67 330,633.67 0.00 0.00
0.00
A-8 0.00 5,225,438.57 56,021.62 0.00
4,444,389.66
A-9 620,313.96 1,102,131.36 0.00 0.00
105,969,555.46
A-10 92,166.14 92,166.14 0.00 0.00
16,838,888.00
A-11 33,992.84 33,992.84 0.00 0.00
4,811,112.00
A-12 177,777.96 177,777.96 0.00 0.00
30,508,273.00
A-13 24,868.24 1,718,112.32 0.00 0.00
2,574,368.32
A-14 24,765.62 24,765.62 0.00 0.00
4,250,000.00
A-15 162,198.96 1,162,953.63 0.00 0.00
26,834,023.36
A-16 33,331.62 33,331.62 0.00 0.00
5,720,000.00
A-17 58,060.02 110,083.86 0.00 0.00
9,911,590.28
A-18 347,715.14 347,715.14 0.00 0.00
59,670,999.00
A-19 36,631.07 2,884,045.01 0.00 0.00
3,438,803.26
A-20 138,305.99 138,305.99 0.00 0.00
25,365,151.00
A-21 9,501.94 9,501.94 0.00 0.00
0.00
A-22 142,294.64 240,276.48 0.00 0.00
24,321,039.87
A-23 0.00 845,556.10 9,148.12 0.00
733,490.54
A-24 578,773.22 3,009,306.73 0.00 0.00
96,892,079.74
A-25 0.00 210.70 0.00 0.00
200,234.57
A-26 512,326.34 512,326.34 0.00 0.00
0.00
R-I 0.00 0.00 0.00 0.00
0.00
R-II 0.00 0.00 0.00 0.00
0.00
M-1 106,466.83 119,245.20 0.00 0.00
18,257,872.95
M-2 60,838.11 68,140.03 0.00 0.00
10,433,055.99
M-3 36,502.75 40,883.89 0.00 0.00
6,259,813.62
B-1 21,293.37 23,849.04 0.00 0.00
3,651,574.59
B-2 15,209.38 17,034.84 0.00 0.00
2,608,239.03
B-3 18,251.56 20,442.06 0.00 0.00
3,129,939.95
- -----------------------------------------------------------------
- --------------
6,443,408.78 30,900,170.77 116,167.84 0.00
1,013,621,593.72
=================================================================
==============
Run: 01/26/98 10:46:39
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S17 (POOL
# 4269)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4269
_________________________________________________________________
______________
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 1000.000000 0.000000 5.827205 5.827205 0.000000
1000.000000
A-2 996.361412 5.202385 0.000000 5.202385 0.000000
991.159027
A-3 812.602186 817.337385 0.000000 817.337385 4.735200
0.000000
A-4 1000.000000 0.000000 5.827205 5.827205 0.000000
1000.000000
A-5 1000.000000 0.000000 5.827205 5.827205 0.000000
1000.000000
A-6 996.361412 5.202385 5.132091 10.334476 0.000000
991.159027
A-8 890.167279 483.836905 0.000000 483.836905 5.187187
411.517561
A-9 996.361412 4.509705 5.806002 10.315707 0.000000
991.851708
A-10 1000.000000 0.000000 5.473410 5.473410 0.000000
1000.000000
A-11 1000.000000 0.000000 7.065485 7.065485 0.000000
1000.000000
A-12 1000.000000 0.000000 5.827205 5.827205 0.000000
1000.000000
A-13 900.434771 357.262025 5.247015 362.509040 0.000000
543.172747
A-14 1000.000000 0.000000 5.827205 5.827205 0.000000
1000.000000
A-15 990.079563 35.596718 5.769397 41.366115 0.000000
954.482845
A-16 1000.000000 0.000000 5.827206 5.827206 0.000000
1000.000000
A-17 996.361412 5.202384 5.806002 11.008386 0.000000
991.159028
A-18 1000.000000 0.000000 5.827205 5.827205 0.000000
1000.000000
A-19 887.913633 402.190630 5.174054 407.364684 0.000000
485.723003
A-20 1000.000000 0.000000 5.452599 5.452599 0.000000
1000.000000
A-22 996.694764 3.999259 5.807944 9.807203 0.000000
992.695505
A-23 897.431021 483.361354 0.000000 483.361354 5.229514
419.299181
A-24 993.226133 24.305335 5.787732 30.093067 0.000000
968.920797
A-25 999.058884 1.050170 0.000000 1.050170 0.000000
998.008713
R-I 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 999.297253 0.698902 5.823110 6.522012 0.000000
998.598351
M-2 999.297253 0.698902 5.823110 6.522012 0.000000
998.598351
M-3 999.297253 0.698902 5.823110 6.522012 0.000000
998.598351
B-1 999.297252 0.698901 5.823111 6.522012 0.000000
998.598351
B-2 999.297251 0.698901 5.823110 6.522011 0.000000
998.598350
B-3 999.297283 0.698870 5.823108 6.521978 0.000000
998.598410
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:46:40
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-S17 (POOL #
4269)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4269
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
214,040.91
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
0.00
SUBSERVICER ADVANCES THIS MONTH
73,937.24
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 39
10,507,121.96
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
0
AGGREGATE PRINCIPAL BALANCE
0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
1,013,621,593.72
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
3,740
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
23,614,627.92
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 95.72430480 % 3.37025400 %
0.90544150 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 95.62467320 % 3.44810556 %
0.92653990 %
BANKRUPTCY AMOUNT AVAILABLE
380,946.00
FRAUD AMOUNT AVAILABLE
10,447,686.00
SPECIAL HAZARD AMOUNT AVAILABLE
10,447,686.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.86545779
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
355.23
POOL TRADING FACTOR:
97.01876814
.................................................................
...............
Run: 01/26/98 10:46:42
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL ACCREDIT LOANS, INC. (COMPANY)
?????????? SERIES 1997-S18 (POOL # 4271)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4271
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760972GS2 31,950,000.00 31,256,946.21 6.750000 %
1,146,823.75
A-2 760972GT0 31,660,000.00 31,660,000.00 6.750000 %
0.00
A-3 760972GU7 25,000,000.00 25,000,000.00 6.750000 %
0.00
A-4 760972GV5 11,617,000.00 11,617,000.00 6.750000 %
0.00
A-5 760972GW3 10,000,000.00 10,000,000.00 6.750000 %
0.00
A-6 760972GX1 10,000,000.00 10,000,000.00 6.750000 %
0.00
A-7 760972GY9 30,982,000.00 30,884,244.61 6.750000 %
98,142.76
A-8 760972GZ6 253,847.57 253,074.18 0.000000 %
934.39
A-9 760972HA0 0.00 0.00 0.490381 %
0.00
R 760972HB8 100.00 0.00 6.750000 %
0.00
M-1 760972HC6 1,162,000.00 1,158,422.27 6.750000 %
3,592.00
M-2 760972HD4 774,800.00 772,414.43 6.750000 %
2,395.08
M-3 760972HE2 464,900.00 463,468.60 6.750000 %
1,437.11
B-1 760972JR1 542,300.00 540,630.29 6.750000 %
1,676.37
B-2 760972JS9 232,400.00 231,684.45 6.750000 %
718.40
B-3 760972JT7 309,989.92 309,035.47 6.750000 %
958.24
- -----------------------------------------------------------------
- --------------
154,949,337.49 154,146,920.51
1,256,678.10
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 175,756.53 1,322,580.28 0.00 0.00
30,110,122.46
A-2 178,022.89 178,022.89 0.00 0.00
31,660,000.00
A-3 140,573.98 140,573.98 0.00 0.00
25,000,000.00
A-4 65,321.92 65,321.92 0.00 0.00
11,617,000.00
A-5 56,229.59 56,229.59 0.00 0.00
10,000,000.00
A-6 56,229.59 56,229.59 0.00 0.00
10,000,000.00
A-7 173,660.85 271,803.61 0.00 0.00
30,786,101.85
A-8 0.00 934.39 0.00 0.00
252,139.79
A-9 62,969.39 62,969.39 0.00 0.00
0.00
R 0.00 0.00 0.00 0.00
0.00
M-1 6,513.77 10,105.77 0.00 0.00
1,154,830.27
M-2 4,343.25 6,738.33 0.00 0.00
770,019.35
M-3 2,606.06 4,043.17 0.00 0.00
462,031.49
B-1 3,039.95 4,716.32 0.00 0.00
538,953.92
B-2 1,302.76 2,021.16 0.00 0.00
230,966.05
B-3 1,737.69 2,695.93 0.00 0.00
308,077.23
- -----------------------------------------------------------------
- --------------
928,308.22 2,184,986.32 0.00 0.00
152,890,242.41
=================================================================
==============
Run: 01/26/98 10:46:42
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL ACCREDIT LOANS, INC. (COMPANY)
?????????? SERIES 1997-S18 (POOL # 4271)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4271
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 978.308176 35.894327 5.500987 41.395314 0.000000
942.413849
A-2 1000.000000 0.000000 5.622959 5.622959 0.000000
1000.000000
A-3 1000.000000 0.000000 5.622959 5.622959 0.000000
1000.000000
A-4 1000.000000 0.000000 5.622959 5.622959 0.000000
1000.000000
A-5 1000.000000 0.000000 5.622959 5.622959 0.000000
1000.000000
A-6 1000.000000 0.000000 5.622959 5.622959 0.000000
1000.000000
A-7 996.844768 3.167735 5.605218 8.772953 0.000000
993.677033
A-8 996.953329 3.680910 0.000000 3.680910 0.000000
993.272419
R 0.000000 0.000000 0.000000 0.000000 0.000000
0.000000
M-1 996.921059 3.091222 5.605654 8.696876 0.000000
993.829837
M-2 996.921051 3.091224 5.605640 8.696864 0.000000
993.829827
M-3 996.921058 3.091224 5.605636 8.696860 0.000000
993.829834
B-1 996.921058 3.091223 5.605661 8.696884 0.000000
993.829836
B-2 996.921041 3.091222 5.605680 8.696902 0.000000
993.829819
B-3 996.921029 3.091230 5.605634 8.696864 0.000000
993.829832
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:46:43
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL ACCREDIT LOANS, INC. (COMPANY)
?????????? 1997-S18 (POOL # 4271)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4271
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
32,008.34
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
1,397.30
SUBSERVICER ADVANCES THIS MONTH
31,366.73
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 12
3,395,686.62
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
0
AGGREGATE PRINCIPAL BALANCE
0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
152,890,242.41
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
541
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
778,569.05
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 97.74152400 % 1.55581600 %
0.70265980 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 97.73000430 % 1.56117295 %
0.70624380 %
BANKRUPTCY AMOUNT AVAILABLE
1,000,000.00
FRAUD AMOUNT AVAILABLE
1,549,493.00
SPECIAL HAZARD AMOUNT AVAILABLE
1,993,552.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.50813740
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
175.77
POOL TRADING FACTOR:
98.67111721
.................................................................
...............
Run: 01/26/98 10:40:41
REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-QPCR3 (POOL
# 3359)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 3359
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A 25,117,531.34 24,038,273.31 7.187422 %
812,858.68
R 0.00 0.00 0.000000 %
0.00
- -----------------------------------------------------------------
- --------------
25,117,531.34 24,038,273.31
812,858.68
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A 142,168.79 955,027.47 0.00 0.00
23,225,414.63
R 0.00 0.00 0.00 0.00
0.00
- -----------------------------------------------------------------
- --------------
142,168.79 955,027.47 0.00 0.00
23,225,414.63
=================================================================
==============
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A 957.031684 32.362204 5.660142 38.022346 0.000000
924.669480
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:40:41
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-QPCR3 (POOL #
3359)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 3359
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
7,403.03
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
1,010.17
SUBSERVICER ADVANCES THIS MONTH
1,416.01
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 2
203,617.80
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
0
AGGREGATE PRINCIPAL BALANCE
0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
23,225,414.63
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
137
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
794,502.54
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR
SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 100.00000000 %
0.00000000 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 %
0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 100.00000000 %
0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE
0.00
FRAUD AMOUNT AVAILABLE
0.00
SPECIAL HAZARD AMOUNT AVAILABLE
0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.60485289
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
355.22
POOL TRADING FACTOR:
92.46694795
.................................................................
...............
Run: 01/26/98 10:46:44
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S19 (POOL
# 4275)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4275
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760972KE8 31,369,573.00 31,369,573.00 6.500000 %
255,537.28
A-2 760972KF5 27,950,000.00 27,950,000.00 6.500000 %
0.00
A-3 760972KG3 46,000,000.00 46,000,000.00 6.500000 %
144,172.08
A-4 760972KH1 20,000,000.00 20,000,000.00 6.500000 %
0.00
A-5 760972KJ7 28,678,427.00 28,678,427.00 6.500000 %
396,535.62
A-6 760972KK4 57,001,000.00 57,001,000.00 6.500000 %
578,367.68
A-7 760972KL2 13,999,000.00 13,999,000.00 6.500000 %
0.00
A-8 760972LP2 124,678.09 124,678.09 0.000000 %
420.46
A-9 760972LQ0 0.00 0.00 0.638902 %
0.00
R 760972KM0 100.00 100.00 6.500000 %
100.00
M-1 760972KN8 1,727,300.00 1,727,300.00 6.500000 %
5,413.66
M-2 760972KP3 1,151,500.00 1,151,500.00 6.500000 %
3,609.00
M-3 760972KQ1 691,000.00 691,000.00 6.500000 %
2,165.72
B-1 760972LH0 806,000.00 806,000.00 6.500000 %
2,526.15
B-2 760972LJ6 345,400.00 345,400.00 6.500000 %
1,082.54
B-3 760972LK3 461,051.34 461,051.34 6.500000 %
1,445.02
- -----------------------------------------------------------------
- --------------
230,305,029.43 230,305,029.43
1,391,375.21
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 169,386.04 424,923.32 0.00 0.00
31,114,035.72
A-2 150,921.40 150,921.40 0.00 0.00
27,950,000.00
A-3 248,385.85 392,557.93 0.00 0.00
45,855,827.92
A-4 107,993.84 107,993.84 0.00 0.00
20,000,000.00
A-5 154,854.68 551,390.30 0.00 0.00
28,281,891.38
A-6 307,787.87 886,155.55 0.00 0.00
56,422,632.32
A-7 75,590.30 75,590.30 0.00 0.00
13,999,000.00
A-8 0.00 420.46 0.00 0.00
124,257.63
A-9 122,234.29 122,234.29 0.00 0.00
0.00
R 0.54 100.54 0.00 0.00
0.00
M-1 9,326.89 14,740.55 0.00 0.00
1,721,886.34
M-2 6,217.74 9,826.74 0.00 0.00
1,147,891.00
M-3 3,731.19 5,896.91 0.00 0.00
688,834.28
B-1 4,352.15 6,878.30 0.00 0.00
803,473.85
B-2 1,865.06 2,947.60 0.00 0.00
344,317.46
B-3 2,489.53 3,934.55 0.00 0.00
459,606.32
- -----------------------------------------------------------------
- --------------
1,365,137.37 2,756,512.58 0.00 0.00
228,913,654.22
=================================================================
==============
Run: 01/26/98 10:46:44
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S19 (POOL
# 4275)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4275
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 1000.000000 8.146024 5.399692 13.545716 0.000000
991.853976
A-2 1000.000000 0.000000 5.399692 5.399692 0.000000
1000.000000
A-3 1000.000000 3.134176 5.399692 8.533868 0.000000
996.865824
A-4 1000.000000 0.000000 5.399692 5.399692 0.000000
1000.000000
A-5 1000.000000 13.826965 5.399692 19.226657 0.000000
986.173035
A-6 1000.000000 10.146623 5.399692 15.546315 0.000000
989.853377
A-7 1000.000000 0.000000 5.399693 5.399693 0.000000
1000.000000
A-8 1000.000000 3.372365 0.000000 3.372365 0.000000
996.627635
R 1000.000000 ***.****** 5.400000 1005.400000 0.000000
0.000000
M-1 1000.000000 3.134175 5.399693 8.533868 0.000000
996.865825
M-2 1000.000000 3.134173 5.399687 8.533860 0.000000
996.865827
M-3 1000.000000 3.134182 5.399696 8.533878 0.000000
996.865818
B-1 1000.000000 3.134181 5.399690 8.533871 0.000000
996.865819
B-2 1000.000000 3.134163 5.399710 8.533873 0.000000
996.865837
B-3 1000.000000 3.134185 5.399681 8.533866 0.000000
996.865823
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:46:44
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-S19 (POOL #
4275)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4275
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
47,797.43
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
10,043.90
SUBSERVICER ADVANCES THIS MONTH
9,592.22
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 4
1,058,907.39
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
0
AGGREGATE PRINCIPAL BALANCE
0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
228,913,654.22
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
758
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
669,533.72
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 97.74861260 % 1.55087100 %
0.70051650 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 97.74202420 % 1.55456503 %
0.70256650 %
BANKRUPTCY AMOUNT AVAILABLE
100,000.00
FRAUD AMOUNT AVAILABLE
2,303,050.00
SPECIAL HAZARD AMOUNT AVAILABLE
2,303,050.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.41377662
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
0.00
POOL TRADING FACTOR:
99.39585548
.................................................................
...............
Run: 01/26/98 10:46:45
REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S20 (POOL
# 4276)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4276
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760972KR9 357,046,000.00 357,046,000.00 7.000000 %
3,477,000.53
A-2 760972KS7 150,500,000.00 150,500,000.00 7.000000 %
1,816,190.01
A-3 760972KT5 17,855,800.00 17,855,800.00 7.000000 %
0.00
A-4 760972KU2 67,390,110.00 67,390,110.00 7.000000 %
48,039.85
A-5 760972KV0 7,016,000.00 7,016,000.00 7.000000 %
71,944.97
A-6 760972KW8 4,398,000.00 4,398,000.00 7.000000 %
0.00
A-7 760972KX6 14,443,090.00 14,443,090.00 7.000000 %
0.00
A-8 760972KY4 12,340,000.00 12,340,000.00 7.000000 %
0.00
A-9 760972KZ1 24,767,000.00 24,767,000.00 7.000000 %
0.00
A-10 760972LA5 18,145,000.00 18,145,000.00 7.000000 %
0.00
A-11 760972LB3 663,801.43 663,801.43 0.000000 %
1,092.16
A-12 760972LC1 0.00 0.00 0.513980 %
0.00
R 760972LD9 100.00 100.00 7.000000 %
100.00
M-1 760972LE7 12,329,000.00 12,329,000.00 7.000000 %
8,788.88
M-2 760972LF4 7,045,000.00 7,045,000.00 7.000000 %
5,022.11
M-3 760972LG2 4,227,000.00 4,227,000.00 7.000000 %
3,013.27
B-1 760972LL1 2,465,800.00 2,465,800.00 7.000000 %
1,757.78
B-2 760972LM9 1,761,300.00 1,761,300.00 7.000000 %
1,255.56
B-3 760972LN7 2,113,517.20 2,113,517.20 7.000000 %
1,506.65
- -----------------------------------------------------------------
- --------------
704,506,518.63 704,506,518.63
5,435,711.77
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 2,081,658.45 5,558,658.98 0.00 0.00
353,568,999.47
A-2 877,448.84 2,693,638.85 0.00 0.00
148,683,809.99
A-3 104,103.33 104,103.33 0.00 0.00
17,855,800.00
A-4 392,899.50 440,939.35 0.00 0.00
67,342,070.15
A-5 40,904.86 112,849.83 0.00 0.00
6,944,055.03
A-6 25,641.33 25,641.33 0.00 0.00
4,398,000.00
A-7 84,206.46 84,206.46 0.00 0.00
14,443,090.00
A-8 0.00 0.00 71,944.97 0.00
12,411,944.97
A-9 144,397.18 144,397.18 0.00 0.00
24,767,000.00
A-10 105,789.43 105,789.43 0.00 0.00
18,145,000.00
A-11 0.00 1,092.16 0.00 0.00
662,709.27
A-12 301,591.07 301,591.07 0.00 0.00
0.00
R 0.58 100.58 0.00 0.00
0.00
M-1 71,880.85 80,669.73 0.00 0.00
12,320,211.12
M-2 41,073.93 46,096.04 0.00 0.00
7,039,977.89
M-3 24,644.36 27,657.63 0.00 0.00
4,223,986.73
B-1 14,376.17 16,133.95 0.00 0.00
2,464,042.22
B-2 10,268.78 11,524.34 0.00 0.00
1,760,044.44
B-3 12,322.28 13,828.93 0.00 0.00
2,112,010.55
- -----------------------------------------------------------------
- --------------
4,333,207.40 9,768,919.17 71,944.97 0.00
699,142,751.83
=================================================================
==============
Run: 01/26/98 10:46:45
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S20 (POOL
# 4276)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4276
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 1000.000000 9.738242 5.830225 15.568467 0.000000
990.261758
A-2 1000.000000 12.067708 5.830225 17.897933 0.000000
987.932292
A-3 1000.000000 0.000000 5.830225 5.830225 0.000000
1000.000000
A-4 1000.000000 0.712862 5.830225 6.543087 0.000000
999.287138
A-5 1000.000000 10.254414 5.830225 16.084639 0.000000
989.745586
A-6 1000.000000 0.000000 5.830225 5.830225 0.000000
1000.000000
A-7 1000.000000 0.000000 5.830225 5.830225 0.000000
1000.000000
A-8 1000.000000 0.000000 0.000000 0.000000 5.830224
1005.830225
A-9 1000.000000 0.000000 5.830225 5.830225 0.000000
1000.000000
A-10 1000.000000 0.000000 5.830225 5.830225 0.000000
1000.000000
A-11 1000.000000 1.645311 0.000000 1.645311 0.000000
998.354689
R 1000.000000 000.000000 5.800000 1005.800000 0.000000
0.000000
M-1 1000.000000 0.712862 5.830225 6.543087 0.000000
999.287138
M-2 1000.000000 0.712862 5.830224 6.543086 0.000000
999.287138
M-3 1000.000000 0.712863 5.830225 6.543088 0.000000
999.287137
B-1 1000.000000 0.712864 5.830225 6.543089 0.000000
999.287136
B-2 1000.000000 0.712860 5.830228 6.543088 0.000000
999.287140
B-3 1000.000000 0.712864 5.830225 6.543089 0.000000
999.287136
_________________________________________________________________
______________
DETERMINATION DATE 20-January-98
DISTRIBUTION DATE 26-January-98
Run: 01/26/98 10:46:46
rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-S20 (POOL #
4276)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4276
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
146,779.73
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
13,477.59
SUBSERVICER ADVANCES THIS MONTH
58,305.11
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 32
8,311,021.79
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
0
AGGREGATE PRINCIPAL BALANCE
0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
699,142,751.83
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
2,605
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
4,861,388.66
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 95.74597900 % 3.35316400 %
0.90085710 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 95.71637400 % 3.37329904 %
0.90712640 %
BANKRUPTCY AMOUNT AVAILABLE
115,211.00
FRAUD AMOUNT AVAILABLE
7,045,065.00
SPECIAL HAZARD AMOUNT AVAILABLE
7,045,065.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.78669581
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
0.00
POOL TRADING FACTOR:
99.23864909
.................................................................
...............
Run: 01/26/98 10:46:48
REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S21 (POOL
# 4278)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4278
_________________________________________________________________
______________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH
PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE
DISTRIBUTION
_________________________________________________________________
______________
A-1 760972JU4 130,050,000.00 130,050,000.00 6.500000 %
529,152.67
A-2 760972JV2 92,232.73 92,232.73 0.000000 %
310.13
A-3 760972JW0 0.00 0.00 0.610613 %
0.00
R 760972JX6 100.00 100.00 6.500000 %
100.00
M-1 760972JY6 998,900.00 998,900.00 6.500000 %
3,139.27
M-2 760972JZ3 665,700.00 665,700.00 6.500000 %
2,092.11
M-3 760972KA6 399,400.00 399,400.00 6.500000 %
1,255.21
B-1 760972KB4 466,000.00 466,000.00 6.500000 %
1,464.51
B-2 760972KC2 199,700.00 199,700.00 6.500000 %
627.60
B-3 760972KD0 266,368.68 266,368.68 6.500000 %
837.12
- -----------------------------------------------------------------
- --------------
133,138,401.41 133,138,401.41
538,978.62
=================================================================
==============
_________________________________________________________________
______________
REMAINING
INTEREST TOTAL DEFERRED REALIZED
PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES
BALANCE
_________________________________________________________________
______________
A-1 703,774.68 1,232,927.35 0.00 0.00
129,520,847.33
A-2 0.00 310.13 0.00 0.00
91,922.60
A-3 67,682.97 67,682.97 0.00 0.00
0.00
R 0.54 100.54 0.00 0.00
0.00
M-1 5,405.62 8,544.89 0.00 0.00
995,760.73
M-2 3,602.49 5,694.60 0.00 0.00
663,607.89
M-3 2,161.38 3,416.59 0.00 0.00
398,144.79
B-1 2,521.79 3,986.30 0.00 0.00
464,535.49
B-2 1,080.69 1,708.29 0.00 0.00
199,072.40
B-3 1,441.44 2,278.56 0.00 0.00
265,544.20
- -----------------------------------------------------------------
- --------------
787,671.60 1,326,650.22 0.00 0.00
132,599,435.43
=================================================================
==============
_________________________________________________________________
______________
AMOUNTS PER $1,000 UNIT
_________________________________________________________________
______________
BEGINNING
ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED
BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST
FACTOR
_________________________________________________________________
______________
A-1 1000.000000 4.068840 5.411570 9.480410 0.000000
995.931160
A-2 1000.000000 3.362472 0.000000 3.362472 0.000000
996.637528
R 1000.000000 000.000000 5.400000 1005.400000 0.000000
0.000000
M-1 1000.000000 3.142727 5.411573 8.554300 0.000000
996.857273
M-2 1000.000000 3.142722 5.411582 8.554304 0.000000
996.857278
M-3 1000.000000 3.142739 5.411567 8.554306 0.000000
996.857261
B-1 1000.000000 3.142725 5.411567 8.554292 0.000000
996.857275
B-2 1000.000000 3.142714 5.411567 8.554281 0.000000
996.857286
B-3 1000.000000 3.142712 5.411560 8.554272 0.000000
996.904741
_________________________________________________________________
______________
DETERMINATION DATE 20-JANUARY-98
DISTRIBUTION DATE 26-JANUARY-98
Run: 01/26/98 10:46:49
rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-S21 (POOL #
4278)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4278
_________________________________________________________________
______________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER
27,709.55
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER
4,070.03
SUBSERVICER ADVANCES THIS MONTH
18,266.63
MASTER SERVICER ADVANCES THIS MONTH
0.00
NUMBER
OF PRINCIPAL
DELINQUENCIES: LOANS
BALANCE
(A) ONE MONTHLY PAYMENT: 6
2,008,052.33
(B) TWO MONTHLY PAYMENTS: 0
0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0
0.00
FORECLOSURES
NUMBER OF LOANS
0
AGGREGATE PRINCIPAL BALANCE
0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION
132,599,435.43
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE
438
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS
0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS
0.00
REMAINING SUBCLASS INTEREST SHORTFALL
0.00
CLASS A SHORTFALL (PRINCIPAL)
0.00
CLASS A SHORTFALL (INTEREST)
0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION
120,529.11
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION
0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M
CLASS B
CURRENT DISTRIBUTION 97.74809850 % 1.55134100 %
0.70056030 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 %
0.00000000 %
NEXT DISTRIBUTION 97.74604060 % 1.55167584 %
0.70120710 %
BANKRUPTCY AMOUNT AVAILABLE
1,000,000.00
FRAUD AMOUNT AVAILABLE
1,331,384.00
SPECIAL HAZARD AMOUNT AVAILABLE
665,692.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE
7.38587960
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS
0.00
POOL TRADING FACTOR:
99.59518368
