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)
July 25, 1997
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
(Commission File Number)
Delaware 333-4846 75-2006294
(State or other (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 July 1997 distribution to
holders of the following series of Conduit Mortgage
Pass-Through Certificates.
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
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
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
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
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
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.
RESIDENTIAL FUNDING MORTGAGE
SECURITIES I, INC.
By: /s/Davee Olson
Name: Davee Olson
Title: Executive Vice President and
Chief Financial Officer
Dated: July 25, 1997
GMAC MORTGAGE CORPORATION
100WITMER ROAD, P.O.BOX 963
HORHSAM, PA 19044-0963
SERIES 1986-1 HF
PARTICIPATION CERTIFICATE REMITTANCE ADVICE
INVESTOR NAME: SALOMON BROTHERS INC
ADDRESS: DIVIDEND DEPT 44TH FLOOR
ONE NEW YORK PLAZA
NEW YORK, NY 10004
CONTROL NUMBER: 3504 MORTGAGE POOL INSURANCE
INVESTOR CERTIFICATE NUMBER: 000001 NON CALIFORNIA LOANS: 3,337,946.79
CERTIFICATE NUMBER OF UNITS: 0001 SPECIAL HAZARD INSURANCE: 1,000,000.00
BANKRUPTCY BOND: 344,787.59
SCHEDULED INSTALLMENTS OF: 07/01/97
GROSS INTEREST RATE: 12.22521
NET INTEREST RATE: 10.000000
TOTAL NUMBER OF LOANS: 9
REPORT DATE: 07/25/97
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 14,419.87 14,419.87 14,419.87
LESS SERVICE FEE 2,625.21 2,625.21 2,625.21
NET INTEREST 11,794.66 11,794.66 11,794.66
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 1,780.30 1,780.30 1,780.30
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 13,574.96 13,574.96 13,574.96
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 1,415,423.07 1,415,423.07 1,415,423.07
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 1,415,423.07 1,415,423.07 1,415,423.07
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 1,780.30 1,780.30 1,780.30
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 1,780.30 1,780.30 1,780.30
ENDING PRINCIPAL BALANCE 1,413,642.77 1,413,642.77 1,413,642.77
***SECTION 3***DELINQUENCY DATA
#LOANS AGGREGATGE PR BAL
DELINQ ON LOANS DELINQ
30-59 DAYS 1
PRINCIPAL 162.27 0.00 0.00 0.00
INTEREST 1,227.90 1,227.90 1,227.90
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 11,058.18 0.00 0.00 0.00
INTEREST 123,449.82 123,449.82 123,449.82
REO 0
PRINICPAL 0.00 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
TOTAL 2 11,220.45 124,677.72 124,677.72 124,677.72
***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>
GMAC MORTGAGE CORPORATION
100 WITMER ROAD, P.O.BOX 963
HORSHAM, PA 19044-0963
SERIES 1986-4 HL
PARTICIPATION CERTIFICATE REMITTANCE ADVICE
INVESTOR NAME: SALOMON BROTHERS INC
ADDRESS: DIVIDEND DEPT 44TH FLOOR
ONE NEW YORK PLAZA
NEW YORK, NY 10004
CONTROL NUMBER: 3506 MORTGAGE POOL INSURANCE
INVESTOR CERTIFICATE NUMBER: 000001 NON CALIFORNIA LOANS: 6,711,109.51
CERTIFICATE NUMBER OF UNITS: 0001 SPECIAL HAZARD INSURANCE: 368,860.56
BANKRUPTCY BOND: 342,969.66
SCHEDULED INSTALLMENTS OF: 07/01/97
GROSS INTEREST RATE: 12.40476
NET INTEREST RATE: 10.25
TOTAL NUMBER OF LOANS: 6
REPORT DATE: 07/25/97
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 6,006.51 6,006.51 6,006.51
LESS SERVICE FEE 1,043.35 1,043.35 1,043.35
NET INTEREST 4,963.16 4,963.16 4,963.16
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 740.49 740.49 740.49
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 5,703.65 5,703.65 5,703.65
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 581,052.43 581,052.43 581,052.43
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 581,052.43 581,052.43 581,052.43
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 740.49 740.49 740.49
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 740.49 740.49 740.49
ENDING PRINCIPAL BALANCE 580,311.94 580,311.94 580,311.94
***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 1
PRINCIPAL 1,966.02 0.00 0.00 0.00
INTEREST 29,096.38 29,096.38 29,096.38
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 1 1,966.02 29,096.38 29,096.38 29,096.38
***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)
- -------------------------------------------------------------------------------
Run: 07/30/97 17:00:04 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 51,185,471.15 358,192.69 8.0000 665.70
STRIP 0.00 0.00 1.4364 0.00
- --------------------------------------------------------------------------------
51,185,471.15 358,192.69 665.70
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
2,387.95 0.00 3,053.65 0.00 357,526.99
STRIP 428.75 0.00 428.75 0.00 0.00
2,816.70 0.00 3,482.40 0.00 357,526.99
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
6.997937 0.013006 0.046653 0.000000 0.059659 6.984931
STRIP 0.000000 0.000000 0.008376 0.000000 0.008376 0.000000
Determination Date
Distribution Date
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/97 17:00:04 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 74.62
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 134.32
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 357,526.99
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 357,849.52
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 565.70
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 10.1363%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.0000%
POOL TRADING FACTOR 0.006984931
................................................................................
Run: 07/30/97 17:00:04 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 1,109,395.07 8.0000 1,937.47
STRIP 0.00 0.00 1.5597 0.00
- --------------------------------------------------------------------------------
50,250,749.71 1,109,395.07 1,937.47
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
7,395.97 0.00 9,333.44 0.00 1,107,457.60
STRIP 1,441.97 0.00 1,441.97 0.00 0.00
8,837.94 0.00 10,775.41 0.00 1,107,457.60
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
22.077184 0.038556 0.147181 0.000000 0.185737 22.038628
STRIP 0.000000 0.000000 0.028695 0.000000 0.028695 0.000000
Determination Date
Distribution Date
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/97 17:00:04 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 324.83
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 402.16
SUBSERVICER ADVANCES THIS MONTH 2,910.20
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 137,659.16
(B) TWO MONTHLY PAYMENTS: 1 165,093.76
(C) THREE OR MORE MONTHLY PAYMENTS: 1 128,359.06
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 1,107,457.60
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 1,110,623.30
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 1,937.47
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 10.3461%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.0000%
POOL TRADING FACTOR 0.022038628
................................................................................
Run: 07/30/97 17:00:04 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 4,352,225.19 8.5000 75,351.04
STRIP 0.00 0.00 0.9106 0.00
- --------------------------------------------------------------------------------
96,428,600.14 4,352,225.19 75,351.04
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
30,582.08 0.00 105,933.12 0.00 4,276,874.15
STRIP 3,288.75 0.00 3,288.75 0.00 0.00
33,870.83 0.00 109,221.87 0.00 4,276,874.15
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
45.134174 0.781418 0.317147 0.000000 1.098565 44.352756
STRIP 0.000000 0.000000 0.034106 0.000000 0.034106 0.000000
Determination Date
Distribution Date
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/97 17:00:04 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 1,973.10
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,421.17
SUBSERVICER ADVANCES THIS MONTH 4,318.29
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 310,704.77
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 140,667.05
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 4,276,874.15
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 4,289,268.04
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 68,569.30
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 425.53
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 6,356.21
MORTGAGE POOL INSURANCE 5,259,137.89
SPECIAL HAZARD LOSS COVERAGE 975,802.16
BANKRUPTCY BOND 100,000.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.3543%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.5000%
POOL TRADING FACTOR 0.044352756
................................................................................
Run: 07/30/97 17:00:04 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 2,096,971.40 6.5000 3,385.11
STRIP 0.00 0.00 2.8919 0.00
- --------------------------------------------------------------------------------
99,525,248.34 2,096,971.40 3,385.11
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
11,358.60 0.00 14,743.71 0.00 2,093,586.29
STRIP 5,053.61 0.00 5,053.61 0.00 0.00
16,412.21 0.00 19,797.32 0.00 2,093,586.29
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
21.069743 0.034013 0.114128 0.000000 0.148141 21.035730
STRIP 0.000000 0.000000 0.050777 0.000000 0.050777 0.000000
Determination Date
Distribution Date
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/97 17:00:04 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 757.99
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 674.00
SUBSERVICER ADVANCES THIS MONTH 5,500.04
MASTER SERVICER ADVANCES THIS MONTH 1,447.89
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 395,579.04
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 176,138.97
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 2,093,586.29
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 1,950,669.33
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 11
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 147,796.06
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 109.92
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 3,275.19
MORTGAGE POOL INSURANCE 7,415,287.39
SPECIAL HAZARD LOSS COVERAGE 976,420.16
BANKRUPTCY BOND 100,000.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.2565%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.5000%
POOL TRADING FACTOR 0.021035730
................................................................................
Run: 07/30/97 17:00:04 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 5,314,509.90 7.0000 15,222.92
STRIP 0.00 0.00 1.9466 0.00
- --------------------------------------------------------------------------------
106,883,729.60 5,314,509.90 15,222.92
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
31,001.31 0.00 46,224.23 0.00 5,299,286.98
STRIP 8,620.94 0.00 8,620.94 0.00 0.00
39,622.25 0.00 54,845.17 0.00 5,299,286.98
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
49.722347 0.142425 0.290047 0.000000 0.432472 49.579922
STRIP 0.000000 0.000000 0.080657 0.000000 0.080657 0.000000
Determination Date
Distribution Date
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/97 17:00:04 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 2,242.34
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,837.93
SUBSERVICER ADVANCES THIS MONTH 6,838.85
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 738,964.71
(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 5,299,286.98
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 5,308,240.01
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 5,227.11
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 9,995.81
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 9.8679%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.0000%
POOL TRADING FACTOR 0.049579922
................................................................................
SEC REPORT
DISTRIBUTION DATE: 07/25/97
MONTHLY Cutoff: Jun-97
DETERMINATION DATE: 07/21/97
RUN TIME/DATE: 07/15/97 04:15 PM
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 9,122.55 3,468.11
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 1,554.92
Total Principal Prepayments 23.17
Principal Payoffs-In-Full 0.00
Principal Curtailments 23.17
Principal Liquidations 0.00
Scheduled Principal Due 1,531.75
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 7,567.63 3,468.11
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 1,068,371.32
Current Period ENDING Prin Bal 1,066,816.40
Change in Principal Balance 1,554.92
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.013183
Interest Distributed 0.064158
Total Distribution 0.077341
Total Principal Prepayments 0.000196
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 9.057638
ENDING Principal Balance 9.044455
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.500000% 1.507098%
Subordinated Unpaid Amounts
Period Ending Class Percentages 38.689185%
Prepayment Percentages 38.689185%
Trading Factors 0.904446%
Certificate Denominations 1,000
Sub-Servicer Fees 378.74
Master Servicer Fees 133.55
Percentage Interest
Current Period Master Servicer Advance 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Tot Principal and Interest Distr 10,615.36 30.24 23,236.26
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 1,885.54 3,440.46
Total Principal Prepayments 36.71 59.88
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 36.71 59.88
Principal Liquidations 0.00 0.00
Scheduled Principal Due 2,427.37 3,959.12
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 8,729.82 30.24 19,795.80
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 1,693,049.80 2,761,421.12
Current Period ENDING Prin Bal 1,690,585.72 2,757,402.12
Change in Principal Balance 2,464.08 4,019.00
PER CERTIFICATE DATA BY CLASS
Principal Distributed 53.094973
Interest Distributed 245.823241
Total Distribution 298.918213
Total Principal Prepayments 1.033718
Current Period Interest Shortfall
BEGINNING Principal Balance 190.698543
ENDING Principal Balance 190.420999
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.380000% 0.120000%
Subordinated Unpaid Amounts 593,280.72 3,324.70 596,605.42
Period Ending Class Percentages 61.310815%
Prepayment Percentages 61.310815%
Trading Factors 19.042100% 2.174081%
Certificate Denominations 250,000
Sub-Servicer Fees 600.20 978.94
Master Servicer Fees 211.63 345.18
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 468,284.26 1
Tot Unpaid Principal on Delinq Loans 468,284.26 1
Loans in Foreclosure, INCL in Delinq 468,284.26 1
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
6 Mo Avg Delinquencies 2+ Payments 21.6274%
Loans in Pool 17
Current Period Sub-Servicer Fee 978.94
Current Period Master Servicer Fee 345.18
Aggregate REO Losses (509,401.82)
................................................................................
Run: 07/30/97 17:00:04 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 5,735,872.02 8.5000 147,995.95
STRIP 0.00 0.00 0.3298 0.00
- --------------------------------------------------------------------------------
126,773,722.44 5,735,872.02 147,995.95
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
40,372.08 0.00 188,368.03 0.00 5,587,876.07
STRIP 1,557.04 0.00 1,557.04 0.00 0.00
41,929.12 0.00 189,925.07 0.00 5,587,876.07
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
45.244960 1.167402 0.318458 0.000000 1.485860 44.077558
STRIP 0.000000 0.000000 0.012282 0.000000 0.012282 0.000000
Determination Date
Distribution Date
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/97 17:00:04 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 2,528.83
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,077.50
SUBSERVICER ADVANCES THIS MONTH 928.31
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 1 103,470.13
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 5,587,876.07
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 5,598,359.66
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 32
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 131,124.62
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 6,732.04
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 10,139.29
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 9.7942%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.5000%
POOL TRADING FACTOR 0.044077558
................................................................................
SEC REPORT
DISTRIBUTION DATE: 07/25/97
MONTHLY Cutoff: Jun-97
DETERMINATION DATE: 07/21/97
RUN TIME/DATE: 07/15/97 04:21 PM
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 116,779.06 1,245.00
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 103,045.83
Total Principal Prepayments 77,367.38
Principal Payoffs-In-Full 71,637.64
Principal Curtailments 5,729.74
Principal Liquidations 0.00
Scheduled Principal Due 25,678.45
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 13,733.23 1,245.00
Prepayment Interest Shortfall 110.20 1.67
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 1,898,527.01
Current Period ENDING Princ Balance 1,795,481.18
Change in Principal Balance 103,045.83
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1.429908
Interest Distributed 0.190568
Total Distribution 1.620476
Total Principal Prepayments 1.073583
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 26.344770
ENDING Principal Balance 24.914862
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.750000% 0.592606%
Subordinated Unpaid Amounts
Period Ending Class Percentages 75.306472%
Prepayment Percentages 75.306472%
Trading Factors 2.491486%
Certificate Denominations 1,000
Sub-Servicer Fees 521.14
Master Servicer Fees 235.42
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 35,416.62 49.27 153,489.95
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 31,974.46 135,020.29
Total Principal Prepayments 25,369.31 102,736.69
Principal Payoffs-In-Full 23,490.49 95,128.13
Principal Curtailments 1,878.82 7,608.56
Principal Liquidations 0.00 0.00
Scheduled Principal Due 8,420.15 34,098.60
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 3,442.16 49.27 18,469.66
Prepayment Interest Shortfall 35.88 0.25 148.00
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 622,540.53 2,521,067.54
Current Period ENDING Princ Balance 588,751.07 2,384,232.25
Change in Principal Balance 33,789.46 136,835.29
PER CERTIFICATE DATA BY CLASS
Principal Distributed 2,354.028487
Interest Distributed 253.419220
Total Distribution 2,607.447707
Total Principal Prepayments 1,867.743144
Current Period Interest Shortfall
BEGINNING Principal Balance 183.331089
ENDING Principal Balance 173.380478
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.690000% 0.060000%
Subordinated Unpaid Amounts 118,053.67 164.21 118,217.88
Period Ending Class Percentages 24.693528%
Prepayment Percentages 24.693528%
Trading Factors 17.338048% 3.159581%
Certificate Denominations 250,000
Sub-Servicer Fees 170.88 692.02
Master Servicer Fees 77.20 312.62
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 588,751.07
POOL DELINQUENCY DATA Unpaid Princ Number of
Balance Loans
Loans Delinquent ONE Payment 0.00 0
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 148,013.98 2
Tot Unpaid Princ on Delinquent Loans 148,013.98 2
Loans in Foreclosure, INCL in Delinq 148,013.98 2
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
Six Month Average Delinq 2+ Pmts 10.2886%
Loans in Pool 35
Curr Period Sub-Servicer Fee 692.02
Curr Period Master Servicer Fee 312.62
Aggregate REO Losses (105,184.39)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 07/25/97
MONTHLY Cutoff: Jun-97
DETERMINATION DATE: 07/21/97
RUN TIME/DATE: 07/15/97 04:32 PM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4006
SERIES: 1987-S7
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A STRIP
CUSIP Number 760920AK4 NA
Total Princ and Interest Distributed 27,580.03 696.31
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 7,868.08
Total Principal Prepayments 3,570.26
Principal Payoffs-In-Full 0.00
Principal Curtailments 3,570.26
Principal Liquidations 0.00
Scheduled Principal Due 4,297.82
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 19,711.95 696.31
Prepayment Interest Shortfall 0.00 0.00
Unpaid Interest Shortfall Distr (Paid) 0.00
Remaining Unpaid Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 95,187,665.32
Curr Period BEGINNING Princ Balance 2,628,259.44
Curr Period ENDING Princ Balance 2,620,391.36
Change in Principal Balance 7,868.08
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.082659
Interest Distributed 0.207085
Total Distribution 0.289744
Total Principal Prepayments 0.037508
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 27.611345
ENDING Principal Balance 27.528686
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 9.000000% 0.209900%
Subordinated Unpaid Amounts
Period Ending Class Percentages 66.023163%
Prepayment Percentages 66.023163%
Trading Factors 2.752869%
Certificate Denominations 1,000
Sub-Servicer Fees 671.38
Master Servicer Fees 273.78
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 14,184.61 8.62 42,469.57
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 4,049.07 11,917.15
Total Principal Prepayments 1,837.33 5,407.59
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 1,837.33 5,407.59
Principal Liquidations 0.00 0.00
Scheduled Principal Due 2,211.74 6,509.56
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 10,135.54 8.62 30,552.42
Prepayment Interest Shortfall 0.00 0.00 0.00
Unpaid Interest Shortfall Distr (Paid) 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 5,807,205.05 100,994,870.37
Curr Period BEGINNING Princ Balance 1,352,554.75 3,980,814.19
Curr Period ENDING Princ Balance 1,348,505.68 3,968,897.04
Change in Principal Balance 4,049.07 11,917.15
PER CERTIFICATE DATA BY CLASS
Principal Distributed 174.312340
Interest Distributed 436.334687
Total Distribution 610.647027
Total Principal Prepayments 79.097000
Current Period Interest Shortfall
BEGINNING Principal Balance 232.909763
ENDING Principal Balance 232.212513
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.980000% 0.020000%
Subordinated Unpaid Amounts 372,359.09 347.77 372,706.86
Period Ending Class Percentages 33.976837%
Prepayment Percentages 33.976837%
Trading Factors 23.221251% 3.929801%
Certificate Denominations 250,000
Sub-Servicer Fees 345.51 1,016.89
Master Servicer Fees 140.89 414.67
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 1,201,838.96
Current Special Hazard Amount 1,201,838.96
POOL DELINQUENCY DATA
Unpaid Princ Number of
Balance Loans
Loans Delinquent ONE Payment 187,733.65 2
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 0.00 0
Total Unpaid Principal on Delinq Loans 187,733.65 2
Loans in Foreclosure, INCL in Delinq 0.00 0
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 4.6298%
Loans in Pool 29
Current Period Sub-Servicer Fee 1,016.89
Current Period Master Servicer Fee 414.67
Aggregate REO Losses (380,719.66)
................................................................................
CONDUIT SENIOR MORTGAGE PASS-THROUGH CERTIFICATES 16-Jul-97
1987-SA1, CLASS A, 7.74870172% PASS-THROUGH RATE (POOL 4009) 03:16 PM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: JULY 21, 1997
DISTRIBUTION DATE: JULY 25, 1997
ORIGINAL POOL BALANCE: $43,895,323.25
BEGINNING POOL BALANCE $3,094,507.93
ENDING POOL BALANCE $3,043,327.15
PRINCIPAL DISTRIBUTIONS $51,180.78
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $44,130.20
PARTIAL PRINCIPAL PREPAYMENTS $1,504.50
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 05/01 $5,546.08
$51,180.78
INTEREST DUE ON BEG POOL BALANCE $19,982.02
PREPAYMENT INTEREST SHORTFALL ($43.25)
$19,938.77
TOTAL DISTRIBUTION DUE THIS PERIOD $71,119.55
UNPAID INTEREST SHORTFALL $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $321.65
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 54.469071%
TOTAL PRINCIPAL PASS-THROUGH PER SINGLE CERTIFICATE $1.165973416
TOTAL INTEREST PASS-THROUGH PER SINGLE CERTIFICATE $0.454234495
TOTAL PRINCIPAL PREPAYMENT PASS-THROUGH PER SINGLE CERTIFICATE $1.039625560
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $5,587,257.28
TRADING FACTOR 0.069331467
NUMBER OF LOANS DELINQUENT ONE MONTH 1
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 1
NUMBER OF REO PROPERTIES 0
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $64,944.09
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $295,124.43
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $0.00
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES 16-Jul-97
1987-SA1, CLASS B, 7.71870172% PASS-THROUGH RATE (POOL 4009) 03:16 PM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: JULY 21, 1997
DISTRIBUTION DATE: JULY 25, 1997
ORIGINAL POOL BALANCE: $3,177,409.46
BEGINNING POOL BALANCE $2,548,497.64
ENDING POOL BALANCE $2,543,930.13
NET CHANGE TO PRINCIPAL BALANCE $4,567.51
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $0.00
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 05/01 $4,567.51
$4,567.51
INTEREST DUE ON BEGINNING POOL BALANCE $16,392.58
PREPAYMENT INTEREST SHORTFALL ($35.48)
LOSS ON LIQUIDATED MORTGAGE $0.00
$16,357.10
TOTAL DISTRIBUTION DUE THIS PERIOD $20,924.61
PRINCIPAL DISTRIBUTION PER SINGLE CERTIFICATE $359.37
INTEREST DISTRIBUTION PER SINGLE CERTIFICATE $1,286.98
ESTIMATED UNPAID AMOUNT (AFTER TAKING INTO ACCOUNT
CURRENT DISTRIBUTION) $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $264.89
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 45.530929%
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $5,587,257.28
NUMBER OF LOANS DELINQUENT ONE MONTH 1
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 1
NUMBER OF REO PROPERTIES 0
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $64,944.09
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $295,124.43
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $0.00
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES 16-Jul-97
1987-SA1, CLASS C, 0.03% PASS-THROUGH RATE (POOL 4009) 03:16 PM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: JULY 21, 1997
DISTRIBUTION DATE: JULY 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 05/01 $0.00
$0.00
INTEREST DUE ON BEGINNING POOL BALANCE AFTER DEDUCTING
CURRENT MONTH CLASS C UNPAID INTEREST AMOUNT $63.71
PREPAYMENT INTEREST SHORTFALL ($0.14)
LOSS ON LIQUIDATED MORTGAGE $0.00
TOTAL DISTRIBUTION DUE THIS PERIOD $63.57
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 $5,587,257.28
NUMBER OF LOANS DELINQUENT ONE MONTH 1
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 1
NUMBER OF REO PROPERTIES 0
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $64,944.09
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $295,124.43
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $0.00
................................................................................
Run: 07/30/97 17:00:04 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 3,618,363.14 7.6474 105,809.86
- --------------------------------------------------------------------------------
25,441,326.74 3,618,363.14 105,809.86
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
22,563.82 0.00 128,373.68 0.00 3,512,553.28
22,563.82 0.00 128,373.68 0.00 3,512,553.28
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
142.223838 4.158976 0.886896 0.000000 5.045872 138.064863
Determination Date
Distribution Date
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/97 17:00:04 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 1,100.31
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,083.10
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 3,512,553.28
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 3,517,539.17
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 89,913.77
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 10,543.90
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 5,352.19
LOC AMOUNT AVAILABLE 1,786,561.39
BANKRUPTCY AMOUNT AVAILABLE 388,117.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,013,592.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.4899%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7498%
POOL TRADING FACTOR 0.138064863
................................................................................
Run: 07/30/97 17:00:04 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 4,583,586.13 7.8083 209,674.38
- --------------------------------------------------------------------------------
38,297,875.16 4,583,586.13 209,674.38
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
29,694.37 0.00 239,368.75 0.00 4,373,911.75
29,694.37 0.00 239,368.75 0.00 4,373,911.75
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
119.682518 5.474831 0.775353 0.000000 6.250184 114.207687
Determination Date
Distribution Date
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/97 17:00:04 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 1,391.40
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 922.66
SUBSERVICER ADVANCES THIS MONTH 1,154.30
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 76,868.34
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 65,444.14
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 4,373,911.75
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 4,380,028.34
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 40
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 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 67,562.47
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 487.19
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 136,100.90
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 5,523.82
LOC AMOUNT AVAILABLE 1,786,561.39
BANKRUPTCY AMOUNT AVAILABLE 388,117.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,013,592.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.4911%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.8520%
POOL TRADING FACTOR 0.114207687
................................................................................
Run: 07/30/97 17:00:04 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 7,994,913.05 6.7500 13,956.20
- --------------------------------------------------------------------------------
69,360,201.61 7,994,913.05 13,956.20
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
44,971.39 0.00 58,927.59 0.00 7,980,956.85
44,971.39 0.00 58,927.59 0.00 7,980,956.85
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
115.266577 0.201213 0.648375 0.000000 0.849588 115.065364
Determination Date
Distribution Date
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/97 17:00:04 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 2,775.31
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,627.23
SUBSERVICER ADVANCES THIS MONTH 5,727.27
MASTER SERVICER ADVANCES THIS MONTH 1,336.53
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 318,599.13
(B) TWO MONTHLY PAYMENTS: 1 114,132.69
(C) THREE OR MORE MONTHLY PAYMENTS: 1 127,517.78
(D) LOANS IN FORECLOSURE 1 47,084.41
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 7,980,956.85
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 7,810,253.35
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 59
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 183,917.92
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 977.85
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 12,978.35
LOC AMOUNT AVAILABLE 1,786,561.39
BANKRUPTCY AMOUNT AVAILABLE 388,117.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,013,592.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.4227%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.7482%
POOL TRADING FACTOR 0.115065364
................................................................................
Run: 07/30/97 17:00:04 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 9,209,655.99 916,328.39 8.5000 11,964.52
STRIP 0.00 0.00 0.2368 0.00
- --------------------------------------------------------------------------------
9,209,655.99 916,328.39 11,964.52
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
6,490.66 0.00 18,455.18 0.00 904,363.87
STRIP 180.81 0.00 180.81 0.00 0.00
6,671.47 0.00 18,635.99 0.00 904,363.87
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
99.496484 1.299128 0.704767 0.000000 2.003895 98.197356
STRIP 0.000000 0.000000 0.019633 0.000000 0.019633 0.000000
Determination Date
Distribution Date
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/97 17:00:04 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 190.90
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 167.99
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 904,363.87
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 914,425.02
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 11,964.52
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 0.098197356
................................................................................
Run: 07/30/97 17:00:04 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 23,544,367.31 6.7318 386,154.94
- --------------------------------------------------------------------------------
199,725,759.94 23,544,367.31 386,154.94
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
130,831.86 0.00 516,986.80 0.00 23,158,212.37
130,831.86 0.00 516,986.80 0.00 23,158,212.37
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
117.883478 1.933426 0.655058 0.000000 2.588484 115.950053
Determination Date
Distribution Date
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/97 17:00:04 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 8,394.01
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,782.23
SUBSERVICER ADVANCES THIS MONTH 10,993.52
MASTER SERVICER ADVANCES THIS MONTH 3,027.15
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 193,250.54
(B) TWO MONTHLY PAYMENTS: 3 398,368.83
(C) THREE OR MORE MONTHLY PAYMENTS: 1 136,389.97
(D) LOANS IN FORECLOSURE 7 960,099.50
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 23,158,212.37
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 22,786,254.68
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 168
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 419,602.16
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 344,966.64
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 3,959.34
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 37,228.96
FSA GUARANTY INSURANCE POLICY 5,775,116.19
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 7.4175%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.7275%
POOL TRADING FACTOR 0.115950053
................................................................................
Run: 07/30/97 17:00:04 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 8,531,141.42 7.8149 440,657.62
- --------------------------------------------------------------------------------
60,404,491.94 8,531,141.42 440,657.62
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
53,644.16 0.00 494,301.78 0.00 8,090,483.80
53,644.16 0.00 494,301.78 0.00 8,090,483.80
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
141.233560 7.295113 0.888082 0.000000 8.183195 133.938446
Determination Date
Distribution Date
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/97 17:00:04 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 2,860.58
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,709.41
SUBSERVICER ADVANCES THIS MONTH 790.68
MASTER SERVICER ADVANCES THIS MONTH 958.76
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 1 100,293.39
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 8,090,483.80
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 7,982,074.38
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 64
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 123,409.44
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 426,321.23
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,800.98
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 11,535.41
LOC AMOUNT AVAILABLE 11,806,248.64
BANKRUPTCY AMOUNT AVAILABLE 136,507.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 909,743.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.5016%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.8288%
POOL TRADING FACTOR 0.133938446
................................................................................
Run: 07/30/97 17:00:04 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 11,315,139.96 6.7312 311,673.27
- --------------------------------------------------------------------------------
80,948,485.59 11,315,139.96 311,673.27
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
63,390.90 0.00 375,064.17 0.00 11,003,466.69
63,390.90 0.00 375,064.17 0.00 11,003,466.69
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
139.781985 3.850267 0.783102 0.000000 4.633369 135.931718
Determination Date
Distribution Date
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/97 17:00:04 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 3,774.75
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,357.81
SUBSERVICER ADVANCES THIS MONTH 4,643.74
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 293,492.48
(B) TWO MONTHLY PAYMENTS: 1 228,490.40
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 106,694.47
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 11,003,466.69
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 11,020,872.70
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 86
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 292,651.56
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,318.82
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 17,702.89
LOC AMOUNT AVAILABLE 11,806,248.64
BANKRUPTCY AMOUNT AVAILABLE 136,507.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 909,743.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.3826%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.7312%
POOL TRADING FACTOR 0.135931718
................................................................................
Run: 07/30/97 17:00:04 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 9,160,048.59 6.8544 219,994.23
- --------------------------------------------------------------------------------
42,805,537.40 9,160,048.59 219,994.23
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
51,851.07 0.00 271,845.30 0.00 8,940,054.36
51,851.07 0.00 271,845.30 0.00 8,940,054.36
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
213.992141 5.139387 1.211317 0.000000 6.350704 208.852754
Determination Date
Distribution Date
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/97 17:00:04 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 3,784.66
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,899.33
SUBSERVICER ADVANCES THIS MONTH 9,586.09
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 909,993.67
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 2 354,011.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 8,940,054.36
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 8,958,430.46
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 76
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 204,731.32
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,355.63
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 13,907.28
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 7.5099%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.7599%
POOL TRADING FACTOR 0.208852754
................................................................................
Run: 07/30/97 17:00:04 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 9,634,775.02 6.5655 17,988.53
- --------------------------------------------------------------------------------
55,464,913.85 9,634,775.02 17,988.53
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
52,704.06 0.00 70,692.59 0.00 9,616,786.49
52,704.06 0.00 70,692.59 0.00 9,616,786.49
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
173.709366 0.324323 0.950223 0.000000 1.274546 173.385043
Determination Date
Distribution Date
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/97 17:00:04 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 2,952.94
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,978.46
SUBSERVICER ADVANCES THIS MONTH 7,252.60
MASTER SERVICER ADVANCES THIS MONTH 1,345.02
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 950,307.86
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 4 610,135.34
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 9,616,786.49
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 9,456,573.11
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 68
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 185,047.81
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,865.33
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 16,123.20
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 7.4346%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.6846%
POOL TRADING FACTOR 0.173385043
................................................................................
DISTRIBUTION DATE: 07/25/97
MONTHLY Cutoff: Jun-97
DETERMINATION DATE: 07/21/97
RUN TIME/DATE: 07/15/97 04:38 PM
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 374,612.05
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 320,307.25
Total Principal Prepayments 305,053.04
Principal Payoffs-In-Full 239,861.57
Principal Curtailments 65,191.47
Principal Liquidations 0.00
Scheduled Principal Due 15,254.21
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 54,304.80
Prepayment Interest Shortfall 315.41
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 9,576,506.40
Curr Period ENDING Princ Balance 9,256,199.15
Change in Principal Balance 320,307.25
PER CERTIFICATE DATA BY CLASS
Principal Distributed 2.120662
Interest Distributed 0.359536
Total Distribution 2.480198
Total Principal Prepayments 2.019668
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 63.403284
ENDING Principal Balance 61.282622
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 6.844276%
Subordinated Unpaid Amounts
Period Ending Class Percentages 49.263980%
Prepayment Percentages 100.000000%
Trading Factors 6.128262%
Certificate Denominations 1,000
Sub-Servicer Fees 3,452.23
Master Servicer Fees 961.88
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 61,414.33 57.76 436,084.14
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 13,535.15 333,842.40
Total Principal Prepayments 0.00 305,053.04
Principal Payoffs-In-Full 0.00 239,861.57
Principal Curtailments 0.00 65,191.47
Principal Liquidations 0.00 0.00
Scheduled Principal Due 14,684.78 29,938.99
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 47,879.18 57.76 102,241.74
Prepayment Interest Shortfall 314.01 0.46 629.88
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 9,547,989.39 19,124,495.79
Curr Period ENDING Princ Balance 9,532,780.61 18,788,979.76
Change in Principal Balance 15,208.78 335,516.03
PER CERTIFICATE DATA BY CLASS
Principal Distributed 280.341246
Interest Distributed 991.677890
Total Distribution 1,272.019136
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 791.035266
ENDING Principal Balance 789.775243
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 6.834276% 0.010000%
Subordinated Unpaid Amounts 1,208,185.63 1,045.96 1,010,728.31
Period Ending Class Percentages 50.736020%
Prepayment Percentages 0.000000%
Trading Factors 78.977524% 11.519108%
Certificate Denominations 250,000
Sub-Servicer Fees 3,555.39 7,007.62
Master Servicer Fees 990.62 1,952.50
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 754,114.77 5
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 1,097,941.43 5
Total Unpaid Princ on Delinquent Loans 1,852,056.20 10
Loans in Foreclosure, INCL in Delinq 754,347.61 3
REO/Pending Cash Liquidations 343,593.82 2
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 7.0791%
Loans in Pool 126
Current Period Sub-Servicer Fee 7,007.62
Current Period Master Servicer Fee 1,952.50
Aggregate REO Losses (923,043.23)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 07/25/97
MONTHLY Cutoff: Jun-97
DETERMINATION DATE: 07/21/97
RUN TIME/DATE: 07/14/97 04:16 PM
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 157,370.26
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 43,232.74
Total Principal Prepayments 13,937.03
Principal Payoffs-In-Full 0.00
Principal Curtailments 13,937.03
Principal Liquidations 0.00
Scheduled Principal Due 29,295.71
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 114,137.52
Prepayment Interest Shortfall 55.08
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 17,174,895.35
Current Period ENDING Prin Bal 17,131,662.61
Change in Principal Balance 43,232.74
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.322833
Interest Distributed 0.852303
Total Distribution 1.175136
Total Principal Prepayments 0.104072
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 128.250614
ENDING Principal Balance 127.927781
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 7.978571%
Subordinated Unpaid Amounts
Period Ending Class Percentages 59.419415%
Prepayment Percentages 100.000000%
Trading Factors 12.792778%
Certificate Denominations 1,000
Sub-Servicer Fees 5,365.38
Master Servicer Fees 1,788.46
Percentage Interest
Current Period Master Servicer Advance 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Tot Prin & Int Distributed 90,573.53 86.45 248,030.24
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 18,811.87 62,044.61
Total Principal Prepayments 0.00 13,937.03
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 0.00 13,937.03
Principal Liquidations 0.00 0.00
Scheduled Principal Due 19,991.29 49,287.00
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 71,761.66 86.45 185,985.63
Prepayment Interest Shortfall 37.53 0.05 92.66
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 11,720,087.58 28,894,982.93
Current Period ENDING Prin Bal 11,700,096.29 28,831,758.90
Change in Principal Balance 19,991.29 63,224.03
PER CERTIFICATE DATA BY CLASS
Principal Distributed 330.700254
Interest Distributed 1,261.522601
Total Distribution 1,592.222855
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 824.125605
ENDING Principal Balance 822.719871
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 7.968571% 0.010000%
Subordinated Unpaid Amounts 1,922,527.63 1,569.73 1,924,097.36
Period Ending Class Percentages 40.580585%
Prepayment Percentages 0.000000%
Trading Factors 82.271987% 19.462782%
Certificate Denominations 250,000
Sub-Servicer Fees 3,664.30 9,029.68
Master Servicer Fees 1,221.43 3,009.89
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 142
Current Period Sub-Servicer Fee 9,029.68
Current Period Master Servicer Fee 3,009.89
POOL DELINQUENCY DATA Unpaid Number
Prin Bal of Loans
Loans Delinquent ONE Payment 240,852.22 2
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 644,137.11 3
Tot Unpaid Prin on Delinquent Loans 884,989.33 5
Loans in Foreclosure, INCL in Delinq 359,285.83 2
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
6 Mo Avg Delinquencies 2+ Payments 3.1078%
Aggregate REO Losses (1,861,130.82)
................................................................................
Run: 07/30/97 17:00:04 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 8,871,695.31 6.7312 14,459.63
- --------------------------------------------------------------------------------
69,922,443.97 8,871,695.31 14,459.63
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
49,761.30 0.00 64,220.93 0.00 8,857,235.68
49,761.30 0.00 64,220.93 0.00 8,857,235.68
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
126.879079 0.206795 0.711664 0.000000 0.918459 126.672284
Determination Date
Distribution Date
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/97 17:00:04 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 3,487.01
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,849.96
SUBSERVICER ADVANCES THIS MONTH 5,758.73
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 688,443.65
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 2 242,689.73
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 8,857,235.68
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 8,876,757.42
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 46
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 534.24
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 13,925.39
LOC AMOUNT AVAILABLE 10,086,347.73
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.3981%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.7038%
POOL TRADING FACTOR 0.126672284
................................................................................
Run: 07/30/97 17:00:04 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 8,265,790.37 6.7533 467,695.64
- --------------------------------------------------------------------------------
74,994,327.48 8,265,790.37 467,695.64
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
45,424.22 0.00 513,119.86 0.00 7,798,094.73
45,424.22 0.00 513,119.86 0.00 7,798,094.73
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
110.218875 6.236414 0.605702 0.000000 6.842116 103.982461
Determination Date
Distribution Date
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/97 17:00:04 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 3,000.07
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,666.67
SUBSERVICER ADVANCES THIS MONTH 4,928.05
MASTER SERVICER ADVANCES THIS MONTH 769.79
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 492,524.69
(B) TWO MONTHLY PAYMENTS: 1 89,384.11
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 85,702.20
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 7,798,094.73
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 7,704,441.70
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 53
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 104,410.55
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 453,815.40
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,555.39
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 12,324.85
LOC AMOUNT AVAILABLE 10,086,347.73
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.4521%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.7500%
POOL TRADING FACTOR 0.103982461
................................................................................
Run: 07/30/97 17:00:04 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 5,660,943.05 7.7181 10,088.75
- --------------------------------------------------------------------------------
37,402,303.81 5,660,943.05 10,088.75
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
36,395.51 0.00 46,484.26 0.00 5,650,854.30
36,395.51 0.00 46,484.26 0.00 5,650,854.30
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
151.352790 0.269736 0.973082 0.000000 1.242818 151.083054
Determination Date
Distribution Date
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/97 17:00:04 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 2,057.62
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,190.59
SUBSERVICER ADVANCES THIS MONTH 4,958.67
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 159,744.63
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 443,206.29
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 5,650,854.30
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 5,660,690.41
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 32
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 2,217.63
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 7,871.12
LOC AMOUNT AVAILABLE 10,086,347.73
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.4042%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7181%
POOL TRADING FACTOR 0.151083054
................................................................................
Run: 07/30/97 17:00:04 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 2,967,641.27 7.8126 5,925.81
- --------------------------------------------------------------------------------
22,040,775.69 2,967,641.27 5,925.81
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
19,310.37 0.00 25,236.18 0.00 2,961,715.46
19,310.37 0.00 25,236.18 0.00 2,961,715.46
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
134.643232 0.268857 0.876120 0.000000 1.144977 134.374375
Determination Date
Distribution Date
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/97 17:00:04 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 1,062.51
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 625.11
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 2,961,715.46
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 2,965,396.28
AGGREGATE NUMBER 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
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 492.89
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,194.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,238.92
LOC AMOUNT AVAILABLE 10,086,347.73
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.4922%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.8125%
POOL TRADING FACTOR 0.134374375
................................................................................
Run: 07/30/97 17:00:04 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 2,104,172.03 7.6612 2,925.46
- --------------------------------------------------------------------------------
20,728,527.60 2,104,172.03 2,925.46
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
13,433.69 0.00 16,359.15 0.00 2,101,246.57
13,433.69 0.00 16,359.15 0.00 2,101,246.57
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
101.510926 0.141132 0.648077 0.000000 0.789209 101.369794
Determination Date
Distribution Date
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/97 17:00:04 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 766.99
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 438.42
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 2,101,246.57
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 2,104,066.73
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 7.25
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 2,918.21
LOC AMOUNT AVAILABLE 10,086,347.73
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.3486%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.6612%
POOL TRADING FACTOR 0.101369794
................................................................................
SEC REPORT
DISTRIBUTION DATE: 07/25/97
MONTHLY Cutoff: Jun-97
DETERMINATION DATE: 07/21/97
RUN TIME/DATE: 07/18/97 10:09 AM
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 1,031,607.54 3,518.00
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 960,920.48 132.66
Total Principal Prepayments 950,377.67 131.20
Principal Payoffs-In-Full 725,110.58 100.08
Principal Curtailments 1,144.19 0.16
Principal Liquidations 224,122.90 30.96
Scheduled Principal Due 10,542.81 1.46
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 70,687.06 3,385.34
Prepayment Interest Shortfall 2,275.37 108.66
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 10,806,314.56 1,493.39
Current Period ENDING Prin Bal 9,845,394.08 1,360.73
Change in Principal Balance 960,920.48 132.66
PER CERTIFICATE DATA BY CLASS
Principal Distributed 12.413659 13.266000
Interest Distributed 0.913171 338.534000
Total Distribution 12.277462 13.120000
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 127.187807 136.073000
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.1022% 0.2500%
Subordinated Unpaid Amounts
Period Ending Class Percentages 62.7867% 0.0087%
Prepayment Percentages 100.0000% 100.0000%
Trading Factors 12.7188% 13.6073%
Certificate Denominations 1,000 1,000
Sub-Servicer fees 4,722.73 0.65
Master Servicer Fees 988.04 0.14
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 28,411.83 7.47 1,063,544.84
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 0.00 0.00 961,053.14
Total Principal Prepayments
Principal Payoffs-In-Full
Principal Curtailments
Principal Liquidations
Scheduled Principal Due
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 28,411.83 7.47 102,491.70
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 5,963,303.11 151.71 16,771,262.77
Current Period ENDING Prin Bal 5,833,806.18 148.47 15,680,709.46
Change in Principal Balance 129,496.93 3.24 1,090,553.31
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.000000
Interest Distributed 956.798112
Total Principal Prepayments
Unpaid Interest Shortfall Paid
Current Period Interest Shortfall
Unpaid Interest Shortfall Remaining
ENDING Principal Balance 785.838116
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00 0.00
Passthru Rate 8.1022% 8.1022%
Subordinated Unpaid Amounts 2,133,057.22 560.91
Period Ending Class Percentages 37.2037% 0.0009% 100.0000%
Prepayment Percentages 0.0000% 0.0000%
Trading Factors 78.5838%
Certificate Denominations 250,000
Sub-Servicer fees 2,606.17 7,329.55
Master Servicer Fees 545.23 1,533.41
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 (22,612.68)
Unpaid Number
POOL DELINQUENCY DATA Prin Bal of Loans
Loans Delinquent ONE Payment 87,501.37 1
Loans Delinquent TWO Payments 510,882.10 2
Loans Delinquent THREE + Payments 1,357,178.62 6
Tot Unpaid Principal on Delinq Loans 1,955,562.09 9
Loans in Foreclosure (incl in delinq) 160,606.50 1
REO/Pending Cash Liquidations 1,196,572.12 5
6 Mo Avg Delinquencies 2+ Payments 13.6398%
Loans in Pool 85
Current Period Sub-Servicer Fee 7,329.62
Current Period Master Servicer Fee 1,533.42
Aggregate REO Losses (1,950,245.43)
................................................................................
Run: 07/30/97 17:00:04 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 16,630,309.84 7.7008 162,472.40
- --------------------------------------------------------------------------------
87,338,199.16 16,630,309.84 162,472.40
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
105,861.24 0.00 268,333.64 0.00 16,467,837.44
105,861.24 0.00 268,333.64 0.00 16,467,837.44
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
190.412786 1.860267 1.212084 0.000000 3.072351 188.552519
Determination Date
Distribution Date
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/97 17:00:04 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 5,664.02
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,203.01
SUBSERVICER ADVANCES THIS MONTH 8,323.66
MASTER SERVICER ADVANCES THIS MONTH 3,562.30
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 520,588.67
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 181,913.79
(D) LOANS IN FORECLOSURE 2 335,533.33
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 16,467,837.44
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 16,036,073.86
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 83
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 456,938.10
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 123,200.79
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 19,121.01
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 20,150.60
MORTGAGE POOL INSURANCE 8,575,722.92
SPECIAL HAZARD LOSS COVERAGE 1,996,946.00
BANKRUPTCY BOND 104,405.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.5291%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7262%
POOL TRADING FACTOR 0.188552519
................................................................................
Run: 07/30/97 17:00:04 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 10,338,991.57 8.3078 197,985.44
- --------------------------------------------------------------------------------
62,922,765.27 10,338,991.57 197,985.44
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
73,226.94 0.00 271,212.38 0.00 10,141,006.13
73,226.94 0.00 271,212.38 0.00 10,141,006.13
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
164.312416 3.146483 1.163759 0.000000 4.310242 161.165932
Determination Date
Distribution Date
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/97 17:00:04 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 4,103.23
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,175.75
SUBSERVICER ADVANCES THIS MONTH 13,950.74
MASTER SERVICER ADVANCES THIS MONTH 1,539.74
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 393,614.47
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 196,056.82
(D) LOANS IN FORECLOSURE 4 888,709.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 10,141,006.13
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 9,969,235.87
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 65
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 190,421.05
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 68,273.59
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,212.83
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 115,393.69
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 12,105.33
MORTGAGE POOL INSURANCE 8,575,722.92
SPECIAL HAZARD LOSS COVERAGE 1,996,946.00
BANKRUPTCY BOND 104,405.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.2415%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.3653%
POOL TRADING FACTOR 0.161165932
................................................................................
Run: 07/30/97 17:00:04 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 2,919,636.77 10.0000 149,472.32
- --------------------------------------------------------------------------------
120,931,254.07 2,919,636.77 149,472.32
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
23,266.08 0.00 172,738.40 0.00 2,770,164.45
23,266.08 0.00 172,738.40 0.00 2,770,164.45
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
24.142946 1.236011 0.192391 0.000000 1.428402 22.906936
Determination Date
Distribution Date
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/97 17:00:04 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 1,010.37
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,867.91
SUBSERVICER ADVANCES THIS MONTH 3,441.22
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 1 115,444.79
(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 2,770,164.45
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 2,773,117.43
AGGREGATE NUMBER 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
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 146,940.36
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 89.85
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 2,442.11
MORTGAGE POOL INSURANCE 2,576,599.46
SPECIAL HAZARD LOSS COVERAGE 1,516,886.00
BANKRUPTCY BOND 100,000.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.6660%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 10.0000%
POOL TRADING FACTOR 0.022906936
................................................................................
Run: 07/23/97 15:29:51 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-S1 (POOL # 4020)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4020
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920CL0 55,434,000.00 0.00 9.000000 % 0.00
A-2 760920CM8 36,810,000.00 0.00 9.000000 % 0.00
A-3 760920CN6 8,712,000.00 0.00 9.000000 % 0.00
A-4 760920CP1 19,434,000.00 4,739,396.13 9.000000 % 127,353.43
A-5 760920CQ9 2,388,000.00 2,388,000.00 9.000000 % 0.00
A-6 760920CJ5 100,000.00 5,805.09 1237.750000 % 103.73
A-7 760920CR7 88,762,000.00 0.00 10.000000 % 0.00
A-8 760920CS5 26,860,000.00 0.00 10.000000 % 0.00
A-9 760920CT3 6,500,000.00 0.00 10.000000 % 0.00
A-10 760920CK2 10,000.00 291.14 0.538038 % 5.20
B 17,727,586.62 5,551,539.28 10.000000 % 15,514.73
R-I 0.00 0.00 10.000000 % 0.00
R-II 0.00 0.00 0.000000 % 0.00
- -------------------------------------------------------------------------------
262,737,586.62 12,685,031.64 142,977.09
===============================================================================
_______________________________________________________________________________
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 35,531.08 162,884.51 0.00 0.00 4,612,042.70
A-5 17,902.75 17,902.75 0.00 0.00 2,388,000.00
A-6 5,985.29 6,089.02 0.00 0.00 5,701.36
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 5,685.22 5,690.42 0.00 0.00 285.94
B 46,244.24 61,758.97 0.00 79,486.24 5,456,540.72
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
111,348.58 254,325.67 0.00 79,486.24 12,462,570.72
===============================================================================
_______________________________________________________________________________
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-4 243.871366 6.553125 1.828295 8.381420 0.000000 237.318241
A-5 1000.000000 0.000000 7.496964 7.496964 0.000000 1000.000000
A-6 58.050900 1.037300 59.852900 60.890200 0.000000 57.014000
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 29.114000 0.520000 568.522000 569.042000 0.000000 28.594000
B 78,289.552310 218.7936 652.150811 870.944411 0.000000 76,949.85275
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:29:52 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-S1 (POOL # 4020)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4020
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,873.41
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,304.89
SUBSERVICER ADVANCES THIS MONTH 34,818.88
MASTER SERVICER ADVANCES THIS MONTH 3,700.44
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 790,434.59
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 188,321.14
FORECLOSURES
NUMBER OF LOANS 9
AGGREGATE PRINCIPAL BALANCE 2,682,849.80
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 12,462,570.72
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 49
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 387,161.45
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 5,393.26
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 56.23551100 % 43.76448900 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 56.21657170 % 43.78342830 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5267 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,150,331.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.03468258
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 259.97
POOL TRADING FACTOR: 4.74335282
................................................................................
Run: 07/30/97 17:00:04 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 4,044,276.69 10.5000 213,529.43
- --------------------------------------------------------------------------------
193,971,603.35 4,044,276.69 213,529.43
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
47,523.07 0.00 261,052.50 0.00 3,830,747.26
47,523.07 0.00 261,052.50 0.00 3,830,747.26
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
20.849839 1.100828 0.245000 0.000000 1.345828 19.749011
Determination Date
Distribution Date
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/97 17:00:04 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 997.51
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,589.86
SUBSERVICER ADVANCES THIS MONTH 2,634.59
MASTER SERVICER ADVANCES THIS MONTH 5,832.02
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 250,935.15
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 6 1,580,587.40
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 3,830,747.26
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 3,262,899.98
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 12
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 583,778.05
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 210,203.81
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 3,325.62
MORTGAGE POOL INSURANCE 1,356,247.35
SPECIAL HAZARD LOSS COVERAGE 856,064.00
BANKRUPTCY BOND 100,000.00
MORTGAGE REPURCHASE BOND 366,957.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.4896%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 10.5000%
POOL TRADING FACTOR 0.019749011
................................................................................
Run: 07/30/97 17:00:04 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 9,433,783.78 7.3333 249,493.12
- --------------------------------------------------------------------------------
46,306,707.62 9,433,783.78 249,493.12
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
57,613.72 0.00 307,106.84 0.00 9,184,290.66
57,613.72 0.00 307,106.84 0.00 9,184,290.66
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
203.723915 5.387840 1.244177 0.000000 6.632017 198.336076
Determination Date
Distribution Date
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/97 17:00:04 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 3,640.41
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,005.31
SUBSERVICER ADVANCES THIS MONTH 4,934.84
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 408,523.57
(B) TWO MONTHLY PAYMENTS: 1 224,257.97
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 9,184,290.66
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 9,197,010.07
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 45
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 236,613.88
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 149.32
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 12,729.92
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 8.3185%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.4699%
POOL TRADING FACTOR 0.198336076
................................................................................
Run: 07/30/97 17:00:04 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 2,982,653.20 7.7481 5,061.66
- --------------------------------------------------------------------------------
19,212,019.52 2,982,653.20 5,061.66
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
19,251.47 0.00 24,313.13 0.00 2,977,591.54
19,251.47 0.00 24,313.13 0.00 2,977,591.54
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
155.249332 0.263463 1.002053 0.000000 1.265516 154.985869
Determination Date
Distribution Date
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/97 17:00:04 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 914.13
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 938.85
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 2,977,591.54
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 2,981,612.83
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 1,048.82
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,012.84
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 8.5543%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7798%
POOL TRADING FACTOR 0.154985869
................................................................................
Run: 07/30/97 17:00:04 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 1,586,288.25 8.2500 2,165.75
- --------------------------------------------------------------------------------
15,507,832.37 1,586,288.25 2,165.75
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
10,903.67 0.00 13,069.42 0.00 1,584,122.50
10,903.67 0.00 13,069.42 0.00 1,584,122.50
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
102.289489 0.139655 0.703107 0.000000 0.842762 102.149834
Determination Date
Distribution Date
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/97 17:00:04 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 544.53
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 497.78
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 1,584,122.50
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 1,585,988.25
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 300.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 1,865.75
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 9.1599%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.3115%
POOL TRADING FACTOR 0.102149834
................................................................................
Run: 07/30/97 17:00:04 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-5 (POOL 3126)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3126
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920DJ4 199,971,518.09 0.00 0.0000 0.00
- --------------------------------------------------------------------------------
199,971,518.09 0.00 0.00
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
Determination Date
Distribution Date
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/97 17:00:04 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-5 (POOL 3126)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 0.00
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH .
MASTER SERVICER ADVANCES THIS MONTH .
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: .
(B) TWO MONTHLY PAYMENTS: .
(C) THREE OR MORE MONTHLY PAYMENTS: .
(D) LOANS IN FORECLOSURE .
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION .
ACTUAL UPAID PRINCIPAL BALANCE @ / .
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE
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 .
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION .
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION .
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION .
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 0.00
LOC AMOUNT AVAILABLE .
BANKRUPTCY AMOUNT AVAILABLE .
FRAUD AMOUNT AVAILABLE .
SPECIAL HAZARD AMOUNT AVAILABLE .
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 0.0000%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 0.0000%
................................................................................
................................................................................
Run: 07/30/97 16:44:53 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 3,119,383.30 10.5000 2,705.10
S 760920ED6 0.00 0.00 0.6544 0.00
- --------------------------------------------------------------------------------
95,187,660.42 3,119,383.30 2,705.10
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 27,291.47 0.00 29,996.57 0.00 3,116,678.20
S 1,700.90 0.00 1,700.90 0.00 0.00
28,992.37 0.00 31,697.47 0.00 3,116,678.20
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 32.770879 0.028419 0.286712 0.000000 0.315131 32.742460
S 0.000000 0.000000 0.017869 0.000000 0.017869 0.000000
Determination Date
Distribution Date
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/97 16:44:53 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 1,071.42
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 294.71
SUBSERVICER ADVANCES THIS MONTH 10,194.05
MASTER SERVICER ADVANCES THIS MONTH 3,187.34
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 997,021.90
(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 3,116,678.20
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 2,797,605.87
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 12
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 321,896.07
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 375.45
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 2,329.65
FSA GUARANTY INSURANCE POLICY 1,737,443.07
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,396,176.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.7569%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 10.5000%
POOL TRADING FACTOR 0.032742460
................................................................................
Run: 07/23/97 15:29:52 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 1,590,274.98 9.500000 % 452,057.17
I 760920FV5 10,000.00 575.59 0.500000 % 41.47
B 11,825,033.00 4,740,442.39 9.500000 % 4,025.39
S 760920FW3 0.00 0.00 0.130820 % 0.00
- -------------------------------------------------------------------------------
110,000,309.00 6,331,292.96 456,124.03
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 12,374.91 464,432.08 0.00 0.00 1,138,217.81
I 2,593.04 2,634.51 0.00 0.00 534.12
B 36,888.30 40,913.69 0.00 0.00 4,736,417.00
S 682.92 682.92 0.00 0.00 0.00
- -------------------------------------------------------------------------------
52,539.17 508,663.20 0.00 0.00 5,875,168.93
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 16.199975 4.605062 0.126062 4.731124 0.000000 11.594913
I 57.559000 4.147000 259.304000 263.451000 0.000000 53.412000
B 400.881959 0.340413 3.119509 3.459922 0.000000 400.541546
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:29:53 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 1,860.75
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 649.44
SUBSERVICER ADVANCES THIS MONTH 4,721.93
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 515,366.61
(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 5,875,168.93
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 21
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 450,747.75
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 25.12678820 % 74.87321180 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 19.38245430 % 80.61754570 %
CLASS S - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1409 %
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 1,129,615.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.63106384
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 277.24
POOL TRADING FACTOR: 5.34104766
................................................................................
Run: 07/30/97 17:00:04 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 20,988,333.48 7.3130 448,218.98
- --------------------------------------------------------------------------------
190,576,742.37 20,988,333.48 448,218.98
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
126,045.79 0.00 574,264.77 0.00 20,540,114.50
126,045.79 0.00 574,264.77 0.00 20,540,114.50
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
110.130613 2.351908 0.661391 0.000000 3.013299 107.778705
Determination Date
Distribution Date
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/97 17:00:04 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 7,240.96
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,532.41
SUBSERVICER ADVANCES THIS MONTH 11,136.98
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 594,718.97
(B) TWO MONTHLY PAYMENTS: 2 609,576.52
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 206,739.43
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 20,540,114.50
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 20,570,311.69
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 84
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 415,214.64
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,544.88
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 30,459.46
LOC AMOUNT AVAILABLE 2,684,757.64
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,457,325.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.0516%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.3116%
POOL TRADING FACTOR 0.107778705
................................................................................
Run: 07/30/97 17:00:04 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 27,972,866.34 6.5878 849,924.93
- --------------------------------------------------------------------------------
139,233,192.04 27,972,866.34 849,924.93
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
149,222.70 0.00 999,147.63 0.00 27,122,941.41
149,222.70 0.00 999,147.63 0.00 27,122,941.41
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
200.906594 6.104327 1.071747 0.000000 7.176074 194.802267
Determination Date
Distribution Date
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/97 17:00:04 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 9,215.35
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,363.81
SUBSERVICER ADVANCES THIS MONTH 25,657.89
MASTER SERVICER ADVANCES THIS MONTH 3,304.71
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 2,420,914.45
(B) TWO MONTHLY PAYMENTS: 2 806,155.34
(C) THREE OR MORE MONTHLY PAYMENTS: 1 227,526.25
(D) LOANS IN FORECLOSURE 5 1,288,649.34
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 27,122,941.41
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 26,692,875.13
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 105
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 483,507.50
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 810,074.74
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 3,355.45
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 36,494.74
LOC AMOUNT AVAILABLE 2,242,291.97
BANKRUPTCY AMOUNT AVAILABLE 787,159.00
FRAUD AMOUNT AVAILABLE 453,278.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,889,834.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.3604%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.5713%
POOL TRADING FACTOR 0.194802267
................................................................................
Run: 07/30/97 17:00:04 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 36,577,455.35 5.8871 72,959.75
S 760920JG4 0.00 0.00 0.5500 0.00
- --------------------------------------------------------------------------------
180,816,953.83 36,577,455.35 72,959.75
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 179,392.90 0.00 252,352.65 0.00 36,504,495.60
S 16,759.71 0.00 16,759.71 0.00 0.00
196,152.61 0.00 269,112.36 0.00 36,504,495.60
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 202.289966 0.403501 0.992124 0.000000 1.395625 201.886465
S 0.000000 0.000000 0.092689 0.000000 0.092689 0.000000
Determination Date
Distribution Date
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/97 17:00:04 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 12,220.77
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,812.00
SUBSERVICER ADVANCES THIS MONTH 3,597.87
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 481,884.95
(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 36,504,495.60
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 36,556,995.36
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 145
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 10,814.27
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 62,145.48
LOC AMOUNT AVAILABLE 2,502,726.14
BANKRUPTCY AMOUNT AVAILABLE 1,022,179.00
FRAUD AMOUNT AVAILABLE 614,130.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,686,952.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.1577%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 5.8871%
POOL TRADING FACTOR 0.201886465
................................................................................
Run: 07/23/97 15:29:53 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 8,734,000.00 928,282.37 10.000000 % 725.54
A-3 760920KA5 62,000,000.00 1,142,750.89 10.000000 % 893.17
A-4 760920KB3 10,000.00 174.40 0.692500 % 0.14
B 10,439,807.67 1,761,445.25 10.000000 % 1,363.99
R 0.00 9.90 10.000000 % 0.01
- -------------------------------------------------------------------------------
122,813,807.67 3,832,662.81 2,982.85
===============================================================================
_______________________________________________________________________________
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 7,735.66 8,461.20 0.00 0.00 927,556.83
A-3 9,522.88 10,416.05 0.00 0.00 1,141,857.72
A-4 2,211.76 2,211.90 0.00 0.00 174.26
B 14,678.53 16,042.52 0.00 0.00 1,760,081.26
R 1.54 1.55 0.00 0.00 9.89
- -------------------------------------------------------------------------------
34,150.37 37,133.22 0.00 0.00 3,829,679.96
===============================================================================
_______________________________________________________________________________
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-2 106.283761 0.083071 0.885695 0.968766 0.000000 106.200690
A-3 18.431466 0.014406 0.153595 0.168001 0.000000 18.417060
A-4 17.440000 0.014000 221.176000 221.190000 0.000000 17.426000
B 168.723918 0.130653 1.406015 1.536668 0.000000 168.593265
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:29:54 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 1,426.69
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 375.32
SUBSERVICER ADVANCES THIS MONTH 8,026.49
MASTER SERVICER ADVANCES THIS MONTH 2,179.08
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 559,760.07
(B) TWO MONTHLY PAYMENTS: 0 0.00
(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 3,829,679.96
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 15
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 230,648.21
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 15.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 54.04121530 % 45.95878470 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 54.04103530 % 45.95896470 %
CLASS A-4 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.6925 %
BANKRUPTCY AMOUNT AVAILABLE 489,203.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 949,988.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.27922043
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 16.86
POOL TRADING FACTOR: 3.11828127
................................................................................
Run: 07/23/97 15:29:49 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 10,506,688.99 7.069228 % 290,360.31
R 760920KT4 100.00 0.00 7.069228 % 0.00
B 10,120,256.77 6,881,836.47 7.069228 % 10,706.64
- -------------------------------------------------------------------------------
155,696,256.77 17,388,525.46 301,066.95
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 61,813.87 352,174.18 0.00 0.00 10,216,328.68
R 0.00 0.00 0.00 0.00 0.00
B 40,487.82 51,194.46 0.00 0.00 6,871,129.83
- -------------------------------------------------------------------------------
102,301.69 403,368.64 0.00 0.00 17,087,458.51
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 72.173272 1.994563 0.424616 2.419179 0.000000 70.178709
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 680.006113 1.057942 4.000671 5.058613 0.000000 678.948172
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:29:49 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 5,768.24
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,845.23
SPREAD 3,256.02
SUBSERVICER ADVANCES THIS MONTH 2,231.58
MASTER SERVICER ADVANCES THIS MONTH 1,959.77
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 295,201.38
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 17,087,458.51
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 69
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 273,932.67
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 274,014.18
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 60.42311650 % 39.57688350 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 59.78846220 % 40.21153780 %
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 7.82367027
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 259.13
POOL TRADING FACTOR: 10.97486790
................................................................................
Run: 07/23/97 15:29:50 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 18,892,808.51 6.142312 % 464,353.11
R 760920KR8 100.00 0.00 6.142312 % 0.00
B 9,358,525.99 8,115,311.15 6.142312 % 93,560.73
- -------------------------------------------------------------------------------
120,755,165.99 27,008,119.66 557,913.84
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 96,331.34 560,684.45 0.00 0.00 18,428,455.40
R 0.00 0.00 0.00 0.00 0.00
B 41,378.64 134,939.37 0.00 2,680.80 8,019,069.62
- -------------------------------------------------------------------------------
137,709.98 695,623.82 0.00 2,680.80 26,447,525.02
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 169.599599 4.168470 0.864761 5.033231 0.000000 165.431129
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 867.156982 9.997379 4.421491 14.418870 0.000000 856.873147
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:29:50 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 8,990.84
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,816.85
SPREAD 4,994.91
SUBSERVICER ADVANCES THIS MONTH 7,123.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 435,687.23
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 555,518.58
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 26,447,525.02
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 111
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 240,298.53
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 69.95232820 % 30.04767180 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 69.67931930 % 30.32068070 %
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 6.89037937
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 240.28
POOL TRADING FACTOR: 21.90177522
................................................................................
Run: 07/23/97 15:29:54 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-20 (POOL # 4043)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4043
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920LZ9 28,246,162.00 0.00 9.000000 % 0.00
A-2 760920MA3 42,369,243.90 6,314,256.59 9.000000 % 6,314,256.59
S 760920LY2 10,000.00 894.21 0.744380 % 894.21
R 0.00 0.00 9.000000 % 0.00
- -------------------------------------------------------------------------------
70,625,405.90 6,315,150.80 6,315,150.80
===============================================================================
_______________________________________________________________________________
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 47,355.42 6,361,612.01 0.00 0.00 0.00
S 3,917.27 4,811.48 0.00 0.00 0.00
R 6.71 6.71 0.00 0.00 0.00
- -------------------------------------------------------------------------------
51,279.40 6,366,430.20 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-2 149.029249 149.029249 1.117684 150.146933 0.000000 0.000000
S 89.421000 89.421000 391.727000 481.148000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:29:54 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-20 (POOL # 4043)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4043
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 1,448.12
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 659.44
SUBSERVICER ADVANCES THIS MONTH 5,969.66
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 669,405.51
(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 6,309,532.30
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 22
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 190.72
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 100.00000030 % 0.00000000 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 0.00000000 % 0.00000000 %
CLASS S - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.7444 %
LETTER OF CREDIT - TOTAL AVAILABLE AMOUNT 7,175,498.84
BANKRUPTCY AMOUNT AVAILABLE 455,861.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,811,809.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.14454864
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 285.27
POOL TRADING FACTOR: 8.93379970
................................................................................
Run: 07/30/97 17:00:04 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 26,223,786.41 6.5983 216,947.47
S 760920ML9 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
114,708,718.07 26,223,786.41 216,947.47
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 143,214.88 0.00 360,162.35 0.00 26,006,838.94
S 5,426.21 0.00 5,426.21 0.00 0.00
148,641.09 0.00 365,588.56 0.00 26,006,838.94
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 228.611974 1.891290 1.248509 0.000000 3.139799 226.720683
S 0.000000 0.000000 0.047304 0.000000 0.047304 0.000000
Determination Date
Distribution Date
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/97 17:00:04 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 8,359.75
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,705.81
SUBSERVICER ADVANCES THIS MONTH 2,155.80
MASTER SERVICER ADVANCES THIS MONTH 1,437.06
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 300,605.12
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 198,918.15
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 26,006,838.94
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 25,832,791.65
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 90
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 205,057.85
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 180,859.36
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,403.66
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 33,684.45
LOC AMOUNT AVAILABLE 14,320,349.03
BANKRUPTCY AMOUNT AVAILABLE 1,306,278.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,875,311.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.3319%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.5687%
POOL TRADING FACTOR 0.226720683
................................................................................
Run: 07/30/97 17:00:04 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 13,300,669.18 7.6534 512,098.51
S 760920MN5 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
56,810,233.31 13,300,669.18 512,098.51
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 82,619.44 0.00 594,717.95 0.00 12,788,570.67
S 2,698.78 0.00 2,698.78 0.00 0.00
85,318.22 0.00 597,416.73 0.00 12,788,570.67
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 234.124530 9.014195 1.454306 0.000000 10.468501 225.110335
S 0.000000 0.000000 0.047505 0.000000 0.047505 0.000000
Determination Date
Distribution Date
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/97 17:00:04 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 3,640.51
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,594.92
SUBSERVICER ADVANCES THIS MONTH 2,805.92
MASTER SERVICER ADVANCES THIS MONTH 1,267.57
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 357,958.66
(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 12,788,570.67
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 12,635,225.89
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 54
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 166,548.77
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 495,727.83
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,225.34
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 15,145.34
LOC AMOUNT AVAILABLE 14,320,349.03
BANKRUPTCY AMOUNT AVAILABLE 1,306,278.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,875,311.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.4230%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.6795%
POOL TRADING FACTOR 0.225110335
................................................................................
Run: 07/30/97 17:00:04 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 5,178,360.54 8.3042 232,012.80
S 760920MC9 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
23,305,328.64 5,178,360.54 232,012.80
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 35,504.30 0.00 267,517.10 0.00 4,946,347.74
S 1,068.87 0.00 1,068.87 0.00 0.00
36,573.17 0.00 268,585.97 0.00 4,946,347.74
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 222.196418 9.955354 1.523441 0.000000 11.478795 212.241064
S 0.000000 0.000000 0.045864 0.000000 0.045864 0.000000
Determination Date
Distribution Date
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/97 17:00:04 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 1,800.86
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 504.01
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 2,540.70
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 1 88,349.80
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 4,946,347.74
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 4,637,491.14
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 27
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 313,193.02
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 226,558.18
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 315.03
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 5,139.59
LOC AMOUNT AVAILABLE 14,320,349.03
BANKRUPTCY AMOUNT AVAILABLE 1,306,278.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,875,311.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.1804%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.3588%
POOL TRADING FACTOR 0.212241064
................................................................................
Run: 07/30/97 17:00:04 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 13,376,663.28 6.6250 222,119.51
S 760920NX2 0.00 0.00 0.2750 0.00
- --------------------------------------------------------------------------------
56,799,660.28 13,376,663.28 222,119.51
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 73,421.39 0.00 295,540.90 0.00 13,154,543.77
S 3,047.68 0.00 3,047.68 0.00 0.00
76,469.07 0.00 298,588.58 0.00 13,154,543.77
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 235.506044 3.910578 1.292638 0.000000 5.203216 231.595466
S 0.000000 0.000000 0.053657 0.000000 0.053657 0.000000
Determination Date
Distribution Date
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/97 17:00:04 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 4,156.20
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,113.38
SUBSERVICER ADVANCES THIS MONTH 7,003.09
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 661,471.89
(B) TWO MONTHLY PAYMENTS: 1 325,465.86
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 13,154,543.77
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 13,171,160.31
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 204,656.31
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 878.61
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 16,584.59
LOC AMOUNT AVAILABLE 13,882,257.19
BANKRUPTCY AMOUNT AVAILABLE 951,412.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,883,017.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.3410%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.5910%
POOL TRADING FACTOR 0.231595466
................................................................................
Run: 07/30/97 17:00:04 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 19,399,000.99 7.6383 210,475.75
S 760920NY0 0.00 0.00 0.2750 0.00
- --------------------------------------------------------------------------------
79,584,135.22 19,399,000.99 210,475.75
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 123,267.30 0.00 333,743.05 0.00 19,188,525.24
S 4,437.96 0.00 4,437.96 0.00 0.00
127,705.26 0.00 338,181.01 0.00 19,188,525.24
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 243.754624 2.644695 1.548893 0.000000 4.193588 241.109930
S 0.000000 0.000000 0.055764 0.000000 0.055764 0.000000
Determination Date
Distribution Date
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/97 17:00:04 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 5,170.09
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,747.60
SUBSERVICER ADVANCES THIS MONTH 6,672.93
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 199,307.49
(B) TWO MONTHLY PAYMENTS: 1 268,333.66
(C) THREE OR MORE MONTHLY PAYMENTS: 1 142,482.79
(D) LOANS IN FORECLOSURE 1 241,088.86
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 19,188,525.24
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 19,209,098.23
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 76
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 182,761.87
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 6,003.14
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 21,710.74
LOC AMOUNT AVAILABLE 13,882,257.19
BANKRUPTCY AMOUNT AVAILABLE 951,412.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,883,017.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.4248%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.6617%
POOL TRADING FACTOR 0.241109930
................................................................................
Run: 07/23/97 15:29:55 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S1 (POOL # 4051)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4051
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920TT5 49,532,000.00 0.00 8.500000 % 0.00
A-2 760920TU2 35,380,000.00 0.00 8.500000 % 0.00
A-3 760920TV0 34,879,000.00 0.00 8.500000 % 0.00
A-4 760920TW8 15,165,000.00 0.00 8.500000 % 0.00
A-5 760920TX6 12,885,227.00 7,561,508.86 6.800000 % 569,929.12
A-6 760920TY4 3,789,773.00 2,223,973.40 14.279000 % 167,626.23
A-7 760920UA4 10,000.00 645.36 7590.550000 % 48.64
A-8 760920TZ1 0.00 0.00 0.053073 % 0.00
R-I 760920UD8 100.00 0.00 9.000000 % 0.00
R-II 760920UC0 100.00 0.00 9.000000 % 0.00
M 760920UB2 3,679,183.00 3,050,538.34 9.000000 % 64,761.93
B 8,174,757.92 5,206,461.11 9.000000 % 1,310.20
- -------------------------------------------------------------------------------
163,495,140.92 18,043,127.07 803,676.12
===============================================================================
_______________________________________________________________________________
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 42,048.12 611,977.24 0.00 0.00 6,991,579.74
A-6 25,969.08 193,595.31 0.00 0.00 2,056,347.17
A-7 4,005.94 4,054.58 0.00 0.00 596.72
A-8 783.10 783.10 0.00 0.00 0.00
R-I 1.82 1.82 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 22,451.65 87,213.58 0.00 0.00 2,985,776.41
B 38,319.02 39,629.22 0.00 0.00 5,095,929.64
- -------------------------------------------------------------------------------
133,578.73 937,254.85 0.00 0.00 17,130,229.68
===============================================================================
_______________________________________________________________________________
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-5 586.835518 44.231205 3.263281 47.494486 0.000000 542.604313
A-6 586.835518 44.231206 6.852410 51.083616 0.000000 542.604312
A-7 64.536000 4.864000 400.594000 405.458000 0.000000 59.672000
R-I 0.000000 0.000000 18.200000 18.200000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 829.134713 17.602258 6.102347 23.704605 0.000000 811.532454
B 636.894837 0.160274 4.687481 4.847755 0.000000 623.373767
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:29:56 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S1 (POOL # 4051)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4051
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,085.52
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,708.21
SUBSERVICER ADVANCES THIS MONTH 9,937.39
MASTER SERVICER ADVANCES THIS MONTH 9,183.76
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 23,004.07
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,146,946.89
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 17,130,229.68
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 63
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 1,084,493.52
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 529,847.70
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 54.23742560 % 16.90692700 % 28.85564730 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 52.82196330 % 17.42986793 % 29.74816880 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0472 %
BANKRUPTCY AMOUNT AVAILABLE 174,089.00
FRAUD AMOUNT AVAILABLE 0.00 *
SPECIAL HAZARD AMOUNT AVAILABLE 1,576,945.00 *
* ADJUSTED IN ACCORDANCE WITH THE POOLING AND SERVICING AGREEMENT
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.46827827
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 283.54
POOL TRADING FACTOR: 10.47751608
................................................................................
Run: 07/23/97 15:29:56 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 5,787,657.85 8.000000 % 1,485,684.36
A-10 760920TJ7 19,111,442.00 19,111,442.00 8.000000 % 0.00
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 3,133,460.04 8.000000 % 178,714.33
A-16 760920SY5 0.00 0.00 0.500000 % 0.00
A-17 760920SZ2 10,000.00 579.02 8.000000 % 33.02
A-18 760920UR7 0.00 0.00 0.166688 % 0.00
R-I 760920TR9 38,000.00 4,977.53 8.000000 % 0.00
R-II 760920TS7 702,000.00 1,024,593.02 8.000000 % 0.00
M 760920TQ1 12,177,000.00 10,786,104.00 8.000000 % 85,079.08
B 27,060,001.70 22,999,831.01 8.000000 % 137,194.09
- -------------------------------------------------------------------------------
541,188,443.70 62,848,644.47 1,886,704.88
===============================================================================
_______________________________________________________________________________
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 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 38,035.62 1,523,719.98 0.00 0.00 4,301,973.49
A-10 125,597.52 125,597.52 0.00 0.00 19,111,442.00
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 0.00 0.00 0.00 0.00 0.00
A-15 20,592.62 199,306.95 0.00 0.00 2,954,745.71
A-16 25,827.69 25,827.69 0.00 0.00 0.00
A-17 3.81 36.83 0.00 0.00 546.00
A-18 8,610.34 8,610.34 0.00 0.00 0.00
R-I 0.00 0.00 33.18 0.00 5,010.71
R-II 0.00 0.00 6,830.62 0.00 1,031,423.64
M 70,920.89 155,999.97 0.00 0.00 10,701,024.92
B 151,228.70 288,422.79 0.00 0.00 22,818,411.99
- -------------------------------------------------------------------------------
440,817.19 2,327,522.07 6,863.80 0.00 60,924,578.46
===============================================================================
Run: 07/23/97 15:29:56
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-9 934.850242 239.974860 6.143696 246.118556 0.000000 694.875382
A-10 1000.000000 0.000000 6.571849 6.571849 0.000000 1000.000000
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 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-15 178.047619 10.154800 1.170102 11.324902 0.000000 167.892818
A-17 57.902000 3.302000 0.381000 3.683000 0.000000 54.600000
R-I 130.987632 0.000000 0.000000 0.000000 0.873158 131.860790
R-II 1459.534217 0.000000 0.000000 0.000000 9.730228 1469.264444
M 885.776792 6.986867 5.824168 12.811035 0.000000 878.789925
B 849.956747 5.069996 5.588643 10.658639 0.000000 843.252423
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:29:57 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 17,598.58
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,769.34
SUBSERVICER ADVANCES THIS MONTH 14,916.45
MASTER SERVICER ADVANCES THIS MONTH 3,392.36
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,556,406.91
(B) TWO MONTHLY PAYMENTS: 1 286,565.75
(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 60,924,578.46
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 232
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 417,686.11
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,428,325.86
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 46.24238070 % 17.16203100 % 36.59558800 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 44.98207820 % 17.56438073 % 37.45354100 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1655 %
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 9.13625772
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 286.07
POOL TRADING FACTOR: 11.25755348
................................................................................
Run: 07/23/97 15:29:58 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-S4 (POOL # 4054)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4054
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760920US5 100,740,115.00 6,840,985.31 8.080021 % 359,219.39
R 100.00 0.00 8.080021 % 0.00
B 5,302,117.23 4,017,046.62 8.080021 % 87,539.46
- -------------------------------------------------------------------------------
106,042,332.23 10,858,031.93 446,758.85
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 45,459.62 404,679.01 0.00 0.00 6,481,765.92
R 0.00 0.00 0.00 0.00 0.00
B 26,694.03 114,233.49 0.00 0.00 3,929,507.16
- -------------------------------------------------------------------------------
72,153.65 518,912.50 0.00 0.00 10,411,273.08
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 67.907261 3.565803 0.451256 4.017059 0.000000 64.341458
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 757.630668 16.510284 5.034597 21.544881 0.000000 741.120384
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:29:59 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S4 (POOL # 4054)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4054
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,656.59
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,176.76
SUBSERVICER ADVANCES THIS MONTH 14,143.22
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 303,622.08
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 889,431.35
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 10,411,273.08
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 58
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 210,140.68
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 63.00391590 % 36.99608410 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 62.25718860 % 37.74281140 %
BANKRUPTCY AMOUNT AVAILABLE 159,901.00
FRAUD AMOUNT AVAILABLE 112,480.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,385,052.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.61461168
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 109.20
POOL TRADING FACTOR: 9.81803480
PASS THROUGH RATE FOR NEXT DISTRIBUTION: -0.0055
................................................................................
Run: 07/23/97 15:30:00 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-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 5,846,126.26 7.500000 % 70,995.16
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 0.414729 % 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 4,139,684.19 7.500000 % 24,517.27
- -------------------------------------------------------------------------------
116,500,312.92 9,985,810.45 95,512.43
===============================================================================
_______________________________________________________________________________
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 36,405.79 107,400.95 0.00 0.00 5,775,131.10
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 4,145.66 4,145.66 0.00 0.00 0.00
A-12 3,438.66 3,438.66 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 25,779.21 50,296.48 0.00 0.00 4,115,166.92
- -------------------------------------------------------------------------------
69,769.32 165,281.75 0.00 0.00 9,890,298.02
===============================================================================
_______________________________________________________________________________
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-5 838.996306 10.188743 5.224712 15.413455 0.000000 828.807563
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 710.637222 4.208747 4.425378 8.634125 0.000000 706.428475
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:30:00 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S5 (POOL # 4055)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4055
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 2,885.69
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,294.14
SUBSERVICER ADVANCES THIS MONTH 1,048.07
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 83,084.93
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 9,890,298.02
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 54
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 36,371.49
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 58.54433440 % 41.45566560 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 58.39188150 % 41.60811850 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4149 %
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 8.88793974
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 110.25
POOL TRADING FACTOR: 8.48950339
................................................................................
Run: 07/23/97 15:30:01 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 27,509,973.00 5.672000 % 656,006.47
A-10 760920VS4 10,124,000.00 9,170,292.94 12.983819 % 218,676.03
A-11 760920VT2 0.00 0.00 1.000000 % 0.00
A-12 760920VU9 0.00 0.00 0.139624 % 0.00
R 760920VX3 100.00 0.00 7.500000 % 0.00
M 760920VW5 10,339,213.00 8,717,886.31 7.500000 % 8,451.87
B 22,976,027.86 19,221,006.79 7.500000 % 18,634.50
- -------------------------------------------------------------------------------
459,500,240.86 64,619,159.04 901,768.87
===============================================================================
_______________________________________________________________________________
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-9 128,638.67 784,645.14 0.00 0.00 26,853,966.53
A-10 98,159.16 316,835.19 0.00 0.00 8,951,616.91
A-11 53,272.91 53,272.91 0.00 0.00 0.00
A-12 7,438.17 7,438.17 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 53,903.58 62,355.45 0.00 0.00 8,709,434.44
B 118,845.45 137,479.95 0.00 0.00 19,202,372.29
- -------------------------------------------------------------------------------
460,257.94 1,362,026.81 0.00 0.00 63,717,390.17
===============================================================================
_______________________________________________________________________________
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-9 905.797405 21.599765 4.235576 25.835341 0.000000 884.197640
A-10 905.797406 21.599766 9.695689 31.295455 0.000000 884.197640
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 843.186644 0.817458 5.213509 6.030967 0.000000 842.369186
B 836.567874 0.811041 5.172584 5.983625 0.000000 835.756833
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:30:02 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S6 (POOL # 4056)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4056
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 20,361.46
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,579.21
SUBSERVICER ADVANCES THIS MONTH 41,622.45
MASTER SERVICER ADVANCES THIS MONTH 12,015.81
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 2,977,067.71
(B) TWO MONTHLY PAYMENTS: 1 271,565.30
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,911,909.96
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 63,717,390.17
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 249
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 1,487,495.08
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 839,121.50
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 56.76376250 % 13.49117900 % 29.74505870 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 56.19436600 % 13.66884993 % 30.13678410 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1414 %
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 9.15757029
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 287.29
POOL TRADING FACTOR: 13.86667177
................................................................................
Run: 07/23/97 15:30:03 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 24,372,602.47 8.500000 % 199,655.17
A-5 760920WY0 30,082,000.00 2,708,095.95 8.500000 % 22,184.14
A-6 760920WW4 0.00 0.00 0.124411 % 0.00
R 760920XA1 539,100.00 0.00 8.500000 % 0.00
M 760920WZ7 7,278,000.00 6,380,079.69 8.500000 % 49,383.92
B 15,364,881.77 12,418,905.47 8.500000 % 57,348.85
- -------------------------------------------------------------------------------
323,459,981.77 45,879,683.58 328,572.08
===============================================================================
_______________________________________________________________________________
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-4 172,592.78 372,247.95 0.00 0.00 24,172,947.30
A-5 19,177.18 41,361.32 0.00 0.00 2,685,911.81
A-6 4,755.35 4,755.35 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 45,180.06 94,563.98 0.00 0.00 6,330,695.77
B 87,943.55 145,292.40 0.00 0.00 12,322,779.02
- -------------------------------------------------------------------------------
329,648.92 658,221.00 0.00 0.00 45,512,333.90
===============================================================================
_______________________________________________________________________________
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-4 769.482935 6.303440 5.449036 11.752476 0.000000 763.179494
A-5 90.023800 0.737456 0.637497 1.374953 0.000000 89.286344
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 876.625404 6.785370 6.207758 12.993128 0.000000 869.840034
B 808.265606 3.732463 5.723673 9.456136 0.000000 802.009362
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:30:03 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 11,800.02
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,785.65
SUBSERVICER ADVANCES THIS MONTH 26,558.68
MASTER SERVICER ADVANCES THIS MONTH 4,022.38
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 607,882.80
(B) TWO MONTHLY PAYMENTS: 2 545,637.99
(C) THREE OR MORE MONTHLY PAYMENTS: 1 225,683.81
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,893,581.49
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 45,512,333.90
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 182
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 484,171.73
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 12,225.76
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 59.02546900 % 13.90611100 % 27.06842010 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 59.01446230 % 13.90984647 % 27.07569130 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1252 %
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 9.06367607
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 285.18
POOL TRADING FACTOR: 14.07046821
OPTIMAL PERCENTAGE: NOT APPLICABLE UNTIL CREDIT
SUPPORT DEPLETION DATE
................................................................................
Run: 07/23/97 15:30:04 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 23,085,473.82 7.749272 % 925,269.51
S 760920WF1 0.00 0.00 0.150000 % 0.00
R 760920WE4 100.00 0.00 7.749272 % 0.00
B 7,295,556.68 4,766,540.22 7.749272 % 0.00
- -------------------------------------------------------------------------------
108,082,314.68 27,852,014.04 925,269.51
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 146,081.05 1,071,350.56 0.00 0.00 22,160,204.31
S 3,411.47 3,411.47 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 0.00 0.00 0.00 100,846.25 4,695,855.84
- -------------------------------------------------------------------------------
149,492.52 1,074,762.03 0.00 100,846.25 26,856,060.15
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 229.052875 9.180476 1.449409 10.629885 0.000000 219.872399
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 653.348391 0.000000 0.000000 0.000000 0.000000 643.659702
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:30:04 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 7,875.28
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,157.51
SUBSERVICER ADVANCES THIS MONTH 11,843.78
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 721,386.37
(B) TWO MONTHLY PAYMENTS: 3 744,420.23
(C) THREE OR MORE MONTHLY PAYMENTS: 1 84,663.02
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 26,856,060.15
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 114
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 30,161.88
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 610,932.51
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 82.88619200 % 17.11380810 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 82.51472550 % 17.48527450 %
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 8.43832537
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 290.65
POOL TRADING FACTOR: 24.84778405
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.1994
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 07/23/97 15:30:05 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 17,739,682.19 8.000000 % 634,040.46
A-6 760920WG9 5,000,000.00 7,559,859.10 8.000000 % 0.00
A-7 760920WH7 20,288,000.00 2,811,061.73 8.000000 % 64,863.18
A-8 760920WJ3 0.00 0.00 0.185638 % 0.00
R 760920WL8 100.00 0.00 8.000000 % 0.00
M 760920WK0 4,908,000.00 4,576,557.66 8.000000 % 5,199.60
B 10,363,398.83 9,663,547.85 8.000000 % 10,979.12
- -------------------------------------------------------------------------------
218,151,398.83 42,350,708.53 715,082.36
===============================================================================
_______________________________________________________________________________
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-5 117,966.86 752,007.32 0.00 0.00 17,105,641.73
A-6 0.00 0.00 50,272.20 0.00 7,610,131.30
A-7 18,693.24 83,556.42 0.00 0.00 2,746,198.55
A-8 6,535.09 6,535.09 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 30,433.58 35,633.18 0.00 0.00 4,571,358.06
B 64,261.47 75,240.59 0.00 0.00 9,652,568.73
- -------------------------------------------------------------------------------
237,890.24 952,972.60 50,272.20 0.00 41,685,898.37
===============================================================================
_______________________________________________________________________________
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-5 713.184591 25.490191 4.742596 30.232787 0.000000 687.694400
A-6 1511.971820 0.000000 0.000000 0.000000 10.054440 1522.026260
A-7 138.557853 3.197120 0.921394 4.118514 0.000000 135.360733
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 932.468961 1.059413 6.200811 7.260224 0.000000 931.409548
B 932.468972 1.059412 6.200811 7.260223 0.000000 931.409559
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:30:05 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 13,168.79
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,459.95
SUBSERVICER ADVANCES THIS MONTH 7,178.53
MASTER SERVICER ADVANCES THIS MONTH 1,633.18
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 95,085.99
(B) TWO MONTHLY PAYMENTS: 1 461,753.77
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 360,432.98
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 41,685,898.37
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 173
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 207,595.53
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 616,693.92
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 66.37575620 % 10.80633100 % 22.81791310 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 65.87832490 % 10.96619778 % 23.15547730 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1847 %
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 8.68799659
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 281.78
POOL TRADING FACTOR: 19.10870093
OPTIMAL PERCENTAGE: NOT APPLICABLE UNTIL CREDIT
SUPPORT DEPLETION DATE
................................................................................
Run: 07/23/97 15:30:06 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-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 1,016,951.40 8.000000 % 564,468.12
A-3 760920WP9 11,500,000.00 11,500,000.00 8.000000 % 0.00
A-4 760920WQ7 61,114,000.00 0.00 8.000000 % 0.00
A-5 760920WR5 0.00 0.00 0.160513 % 0.00
R 760920WS3 100.00 0.00 8.000000 % 0.00
B 7,347,668.28 5,416,943.82 8.000000 % 81,445.60
- -------------------------------------------------------------------------------
139,954,768.28 17,933,895.22 645,913.72
===============================================================================
_______________________________________________________________________________
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 6,622.99 571,091.11 0.00 0.00 452,483.28
A-3 74,894.81 74,894.81 0.00 0.00 11,500,000.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 2,343.41 2,343.41 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 35,278.34 116,723.94 0.00 0.00 5,335,498.22
- -------------------------------------------------------------------------------
119,139.55 765,053.27 0.00 0.00 17,287,981.50
===============================================================================
_______________________________________________________________________________
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 23.873780 13.251359 0.155480 13.406839 0.000000 10.622421
A-3 1000.000000 0.000000 6.512592 6.512592 0.000000 1000.000000
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 737.233040 11.084549 4.801299 15.885848 0.000000 726.148489
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:30:06 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 5,109.94
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,282.71
SUBSERVICER ADVANCES THIS MONTH 7,326.45
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 164,570.09
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 437,322.17
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 17,287,981.50
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 84
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 532,877.93
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 69.79494000 % 30.20506010 %
CURRENT PREPAYMENT PERCENTAGE 91.12309420 % 8.87690580 %
PERCENTAGE FOR NEXT DISTRIBUTION 69.13752930 % 30.86247070 %
CLASS A-5 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1638 %
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 8.63958104
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 109.04
POOL TRADING FACTOR: 12.35254912
CLASS A-4 PAC COMPONENT PRINCIPAL: 0.00
CLASS A-4 COMPANION PRINCIPAL: 0.00
................................................................................
Run: 07/23/97 15:30:07 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 22,228,595.00 8.500000 % 224,035.59
A-10 760920XQ6 6,395,000.00 3,660,877.28 8.500000 % 36,896.92
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 0.175888 % 0.00
R 760920XW3 100.00 0.00 8.500000 % 0.00
M 760920XV5 7,292,000.00 6,323,281.37 8.500000 % 6,433.30
B 15,395,727.87 12,732,591.87 8.500000 % 12,954.11
- -------------------------------------------------------------------------------
324,107,827.87 44,945,345.52 280,319.92
===============================================================================
_______________________________________________________________________________
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-9 156,672.12 380,707.71 0.00 0.00 22,004,559.41
A-10 25,802.68 62,699.60 0.00 0.00 3,623,980.36
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 6,555.15 6,555.15 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 44,567.90 51,001.20 0.00 0.00 6,316,848.07
B 89,742.16 102,696.27 0.00 0.00 12,719,637.76
- -------------------------------------------------------------------------------
323,340.01 603,659.93 0.00 0.00 44,665,025.60
===============================================================================
Run: 07/23/97 15:30:07
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-9 572.459310 5.769652 4.034822 9.804474 0.000000 566.689658
A-10 572.459309 5.769652 4.034821 9.804473 0.000000 566.689657
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 867.153232 0.882241 6.111890 6.994131 0.000000 866.270992
B 827.021105 0.841409 5.829030 6.670439 0.000000 826.179695
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:30:08 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 12,331.54
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,572.80
SUBSERVICER ADVANCES THIS MONTH 17,750.48
MASTER SERVICER ADVANCES THIS MONTH 12,109.98
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,260,319.12
(B) TWO MONTHLY PAYMENTS: 1 211,515.34
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 733,595.81
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 44,665,025.60
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 175
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 1,476,849.88
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 234,592.60
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 57.60212090 % 14.06882400 % 28.32905550 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 57.37943600 % 14.14271678 % 28.47784720 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1768 %
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 9.14379295
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 284.91
POOL TRADING FACTOR: 13.78091541
OPTIMAL PERCENTAGE: NOT APPLICABLE UNTIL CREDIT
SUPPORT DEPLETION DATE
................................................................................
Run: 07/23/97 15:30:09 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-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 7,847,137.09 7.891867 % 50,327.31
R 760920XF0 100.00 0.00 7.891867 % 0.00
B 5,010,927.54 3,802,755.95 7.891867 % 22,625.62
- -------------------------------------------------------------------------------
105,493,196.54 11,649,893.04 72,952.93
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 51,590.51 101,917.82 0.00 0.00 7,796,809.78
R 0.00 0.00 0.00 0.00 0.00
B 25,000.99 47,626.61 0.00 0.00 3,780,130.33
- -------------------------------------------------------------------------------
76,591.50 149,544.43 0.00 0.00 11,576,940.11
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 78.094822 0.500858 0.513430 1.014288 0.000000 77.593964
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 758.892624 4.515256 4.989294 9.504550 0.000000 754.377368
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:30:09 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 2,901.36
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,238.22
SUBSERVICER ADVANCES THIS MONTH 5,047.86
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 412,744.69
(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 11,576,940.11
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 58
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 3,638.44
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 67.35801830 % 32.64198170 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 67.34775950 % 32.65224050 %
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 8.31584058
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 112.35
POOL TRADING FACTOR: 10.97411064
................................................................................
Run: 07/30/97 17:00:04 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 26,352,032.44 8.3529 642,144.65
- --------------------------------------------------------------------------------
149,986,318.83 26,352,032.44 642,144.65
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
181,760.24 0.00 823,904.89 0.00 25,709,887.79
181,760.24 0.00 823,904.89 0.00 25,709,887.79
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
175.696241 4.281355 1.211845 0.000000 5.493200 171.414886
Determination Date
Distribution Date
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/97 17:00:04 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 7,652.20
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,966.84
SUBSERVICER ADVANCES THIS MONTH 5,487.05
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 240,702.10
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 3 1,088,199.52
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 25,709,887.79
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 25,743,435.59
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 108
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 610,768.87
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 4,657.10
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 26,718.68
FSA GUARANTY INSURANCE POLICY 8,134,018.83
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 8.9224%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.3466%
POOL TRADING FACTOR 0.171414886
................................................................................
Run: 07/23/97 15:30:10 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 14,492,531.98 8.377621 % 391,737.30
S 760920XD5 0.00 0.00 0.150000 % 0.00
R 760920XC7 100.00 0.00 8.377621 % 0.00
B 6,546,994.01 3,246,460.41 8.377621 % 22,944.16
- -------------------------------------------------------------------------------
93,528,473.01 17,738,992.39 414,681.46
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 100,968.19 492,705.49 0.00 0.00 14,100,794.68
S 2,212.78 2,212.78 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 22,617.81 45,561.97 0.00 18,427.83 3,205,088.43
- -------------------------------------------------------------------------------
125,798.78 540,480.24 0.00 18,427.83 17,305,883.11
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 166.616489 4.503692 1.160802 5.664494 0.000000 162.112798
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 495.870380 3.504534 3.454685 6.959219 0.000000 489.551147
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:30:10 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 6,424.89
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,234.64
SUBSERVICER ADVANCES THIS MONTH 21,916.21
MASTER SERVICER ADVANCES THIS MONTH 1,565.86
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 582,094.61
(B) TWO MONTHLY PAYMENTS: 1 217,013.33
(C) THREE OR MORE MONTHLY PAYMENTS: 1 323,269.32
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,590,971.67
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 17,305,883.11
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 78
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 188,299.22
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 207,048.58
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 81.69873270 % 18.30126730 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 81.47977530 % 18.52022470 %
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 9.15509060
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 266.40
POOL TRADING FACTOR: 18.50333118
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.1861
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 07/23/97 15:30:11 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-S15 (POOL # 4064)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4064
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920YX0 13,793,900.00 0.00 8.000000 % 0.00
A-2 760920YY8 9,250,000.00 0.00 8.000000 % 0.00
A-3 760920YZ5 11,875,000.00 0.00 8.000000 % 0.00
A-4 760920ZA9 7,475,000.00 0.00 8.000000 % 0.00
A-5 760920ZE1 19,600,000.00 2,952,331.90 8.000000 % 21,302.61
A-6 760920ZF8 6,450,000.00 3,808,508.18 8.000000 % 27,480.37
A-7 760920ZG6 37,500,000.00 0.00 8.000000 % 0.00
A-8 760920ZH4 10,000,000.00 1,476,165.97 8.000000 % 10,651.31
A-9 760920ZJ0 9,350,000.00 177,139.92 8.000000 % 1,278.16
A-10 760920ZC5 60,000,000.00 4,029,313.19 8.000000 % 29,073.59
A-11 760920ZD3 15,000,000.00 1,007,328.27 8.000000 % 7,268.40
A-12 760920ZB7 0.00 0.00 0.246833 % 0.00
R 760920ZK7 100.00 0.00 8.000000 % 0.00
B 8,345,599.90 6,275,936.60 8.000000 % 40,787.77
- -------------------------------------------------------------------------------
208,639,599.90 19,726,724.03 137,842.21
===============================================================================
_______________________________________________________________________________
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 19,668.63 40,971.24 0.00 0.00 2,931,029.29
A-6 25,372.54 52,852.91 0.00 0.00 3,781,027.81
A-7 0.00 0.00 0.00 0.00 0.00
A-8 9,834.32 20,485.63 0.00 0.00 1,465,514.66
A-9 1,180.12 2,458.28 0.00 0.00 175,861.76
A-10 26,843.56 55,917.15 0.00 0.00 4,000,239.60
A-11 6,710.89 13,979.29 0.00 0.00 1,000,059.87
A-12 4,054.87 4,054.87 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 41,810.71 82,598.48 0.00 0.00 6,235,148.83
- -------------------------------------------------------------------------------
135,475.64 273,317.85 0.00 0.00 19,588,881.82
===============================================================================
_______________________________________________________________________________
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-5 150.629179 1.086868 1.003502 2.090370 0.000000 149.542311
A-6 590.466384 4.260522 3.933727 8.194249 0.000000 586.205862
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 147.616597 1.065131 0.983432 2.048563 0.000000 146.551466
A-9 18.945446 0.136702 0.126216 0.262918 0.000000 18.808744
A-10 67.155220 0.484560 0.447393 0.931953 0.000000 66.670660
A-11 67.155218 0.484560 0.447393 0.931953 0.000000 66.670658
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 752.005449 4.887339 5.009912 9.897251 0.000000 747.118111
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:30:12 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S15 (POOL # 4064)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4064
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,168.81
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,141.42
SUBSERVICER ADVANCES THIS MONTH 6,044.05
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 206,017.28
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 177,262.18
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 103,806.95
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 19,588,881.82
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 101
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 13,766.78
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 68.18561160 % 31.81438840 %
CURRENT PREPAYMENT PERCENTAGE 90.45568350 % 9.54431650 %
PERCENTAGE FOR NEXT DISTRIBUTION 68.16996050 % 31.83003950 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2467 %
BANKRUPTCY AMOUNT AVAILABLE 297,165.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,549,657.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.68634959
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 108.49
POOL TRADING FACTOR: 9.38886090
ENDING CLASS A-10 PERCENTAGE: 29.955965
ENDING CLASS A-11 PERCENTAGE: 7.488991
ENDING A-7 COMPANION PRINCIPAL COMPONENT: 0.00
ENDING A-8 COMPANION PRINCIPAL COMPONENT: 0.00
ENDING A-9 COMPANION PRINCIPAL COMPONENT: 0.00
................................................................................
Run: 07/23/97 15:30:12 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 16,628,621.46 6.072000 % 950,588.87
A-9 760920YL6 4,375,000.00 3,527,283.33 18.517713 % 201,640.06
A-10 760920XZ6 23,595,000.00 1,760,983.40 7.270000 % 100,668.07
A-11 760920YA0 6,435,000.00 480,268.17 11.843331 % 27,454.93
A-12 760920YB8 0.00 0.00 0.500000 % 0.00
A-13 760920YC6 0.00 0.00 0.226692 % 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 6,016,497.90 8.750000 % 42,725.69
B 15,327,940.64 11,750,794.38 8.750000 % 28,164.76
- -------------------------------------------------------------------------------
322,682,743.64 40,164,448.64 1,351,242.38
===============================================================================
_______________________________________________________________________________
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 82,732.64 1,033,321.51 0.00 0.00 15,678,032.59
A-9 53,520.06 255,160.12 0.00 0.00 3,325,643.27
A-10 10,490.07 111,158.14 0.00 0.00 1,660,315.33
A-11 4,660.65 32,115.58 0.00 0.00 452,813.24
A-12 9,175.97 9,175.97 0.00 0.00 0.00
A-13 7,460.48 7,460.48 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 43,136.08 85,861.77 0.00 0.00 5,973,772.21
B 84,248.87 112,413.63 0.00 0.00 11,667,347.03
- -------------------------------------------------------------------------------
295,424.83 1,646,667.21 0.00 0.00 38,757,923.67
===============================================================================
Run: 07/23/97 15:30:12
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-8 806.236192 46.089157 4.011280 50.100437 0.000000 760.147035
A-9 806.236190 46.089157 12.233157 58.322314 0.000000 760.147033
A-10 74.633753 4.266500 0.444589 4.711089 0.000000 70.367253
A-11 74.633748 4.266500 0.724266 4.990766 0.000000 70.367248
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 828.649893 5.884593 5.941115 11.825708 0.000000 822.765301
B 766.625776 1.837478 5.496426 7.333904 0.000000 761.181642
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:30:13 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 10,415.85
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,124.60
SUBSERVICER ADVANCES THIS MONTH 32,467.73
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,908,771.91
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 426,089.10
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,573,230.35
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 38,757,923.67
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 158
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 1,121,300.28
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 55.76363460 % 14.97966000 % 29.25670530 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 54.48383820 % 15.41303466 % 30.10312710 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2272 %
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 9.41988753
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 291.95
POOL TRADING FACTOR: 12.01115474
LIBOR INDEX: 0.0000
COFI INDEX: 0.0000
TREASURY INDEX: 0.0000
................................................................................
Run: 07/30/97 17:00:04 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 5,267,066.62 8.0000 5,167.84
S 760920YS1 0.00 0.00 0.5700 0.00
- --------------------------------------------------------------------------------
32,200,599.87 5,267,066.62 5,167.84
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 35,111.91 0.00 40,279.75 0.00 5,261,898.78
S 2,501.73 0.00 2,501.73 0.00 0.00
37,613.64 0.00 42,781.48 0.00 5,261,898.78
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 163.570450 0.160489 1.090412 0.000000 1.250901 163.409961
S 0.000000 0.000000 0.077692 0.000000 0.077692 0.000000
Determination Date
Distribution Date
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/97 17:00:04 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 1,611.67
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 526.24
SUBSERVICER ADVANCES THIS MONTH 6,216.47
MASTER SERVICER ADVANCES THIS MONTH 1,977.09
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 212,389.99
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 581,112.78
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 5,261,898.78
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 5,039,487.83
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 19
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 234,123.76
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 267.60
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,900.24
FSA GUARANTY INSURANCE POLICY 12,547,329.22
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 141,653.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,772,279.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.0544%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.0000%
POOL TRADING FACTOR 0.163409961
................................................................................
Run: 07/30/97 17:00:04 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 6,931,722.33 7.5503 418,111.66
S 760920YU6 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
63,951,716.07 6,931,722.33 418,111.66
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 42,729.83 0.00 460,841.49 0.00 6,513,610.67
S 1,414.84 0.00 1,414.84 0.00 0.00
44,144.67 0.00 462,256.33 0.00 6,513,610.67
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 108.389935 6.537927 0.668158 0.000000 7.206085 101.852008
S 0.000000 0.000000 0.022124 0.000000 0.022124 0.000000
Determination Date
Distribution Date
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/97 17:00:04 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 1,480.73
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 708.28
SUBSERVICER ADVANCES THIS MONTH 1,946.02
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 1 257,744.59
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 6,513,610.67
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 6,521,777.09
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 24
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 411,129.58
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 142.26
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 6,839.82
FSA GUARANTY INSURANCE POLICY 12,547,329.22
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 141,653.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,772,279.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.1906%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.5534%
POOL TRADING FACTOR 0.101852008
................................................................................
Run: 07/30/97 17:00:04 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 9,452,089.70 7.5788 333,504.37
S 760920YW2 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
75,606,730.04 9,452,089.70 333,504.37
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 58,743.07 0.00 392,247.44 0.00 9,118,585.33
S 1,937.75 0.00 1,937.75 0.00 0.00
60,680.82 0.00 394,185.19 0.00 9,118,585.33
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 125.016512 4.411041 0.776956 0.000000 5.187997 120.605472
S 0.000000 0.000000 0.025629 0.000000 0.025629 0.000000
Determination Date
Distribution Date
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/97 17:00:04 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 2,610.37
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 973.24
SUBSERVICER ADVANCES THIS MONTH 2,529.96
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 1 334,050.61
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 9,118,585.33
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 9,129,253.55
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 33
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 323,527.68
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 543.02
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 9,433.67
FSA GUARANTY INSURANCE POLICY 12,547,329.22
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 141,653.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,772,279.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.2771%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.5639%
POOL TRADING FACTOR 0.120605472
................................................................................
Run: 07/23/97 15:30:13 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 5,009,035.47 7.950000 % 187,649.48
A-5 760920B31 41,703.00 250.44 1008.000000 % 9.38
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 0.387148 % 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 5,578,568.00 8.000000 % 48,098.53
- -------------------------------------------------------------------------------
157,858,019.23 16,075,853.91 235,757.39
===============================================================================
_______________________________________________________________________________
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 33,114.09 220,763.57 0.00 0.00 4,821,385.99
A-5 209.92 219.30 0.00 0.00 241.06
A-6 36,508.65 36,508.65 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 5,175.38 5,175.38 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
B 37,111.16 85,209.69 0.00 0.00 5,530,469.47
- -------------------------------------------------------------------------------
112,119.20 347,876.59 0.00 0.00 15,840,096.52
===============================================================================
_______________________________________________________________________________
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-4 527.266892 19.752577 3.485694 23.238271 0.000000 507.514315
A-5 6.005323 0.224924 5.033691 5.258615 0.000000 5.780400
A-6 1000.000000 0.000000 6.652451 6.652451 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 785.288173 6.770772 5.224090 11.994862 0.000000 778.517402
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:30:14 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 4,272.17
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,701.62
SUBSERVICER ADVANCES THIS MONTH 4,653.92
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 379,597.53
(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 15,840,096.52
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 93
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 138,787.17
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 65.29846540 % 34.70153460 %
CURRENT PREPAYMENT PERCENTAGE 89.58953960 % 10.41046040 %
PERCENTAGE FOR NEXT DISTRIBUTION 65.08563280 % 34.91436720 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3832 %
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 8.82571376
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 113.28
POOL TRADING FACTOR: 10.03439458
................................................................................
Run: 07/23/97 15:30:14 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 12,472,183.23 8.500000 % 681,006.55
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 0.166991 % 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 5,480,667.02 8.500000 % 5,456.52
B 12,805,385.16 10,619,092.09 8.500000 % 10,572.29
- -------------------------------------------------------------------------------
320,111,585.16 37,675,942.34 697,035.36
===============================================================================
_______________________________________________________________________________
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 87,513.16 768,519.71 0.00 0.00 11,791,176.68
A-7 63,879.74 63,879.74 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 5,193.60 5,193.60 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
M 38,456.02 43,912.54 0.00 0.00 5,475,210.50
B 74,510.63 85,082.92 0.00 0.00 10,608,519.80
- -------------------------------------------------------------------------------
269,553.15 966,588.51 0.00 0.00 36,978,906.98
===============================================================================
_______________________________________________________________________________
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-6 370.094458 20.207909 2.596830 22.804739 0.000000 349.886548
A-7 1000.000000 0.000000 7.016667 7.016667 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 856.086695 0.852315 6.006876 6.859191 0.000000 855.234380
B 829.267684 0.825612 5.818696 6.644308 0.000000 828.442071
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:30:15 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S19 (POOL # 4067)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4067
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,913.97
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,807.25
SUBSERVICER ADVANCES THIS MONTH 22,286.36
MASTER SERVICER ADVANCES THIS MONTH 8,935.05
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,628,471.96
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 451,222.18
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 638,679.83
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 36,978,906.98
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 141
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 1,102,153.41
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 659,525.44
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 57.26779980 % 14.54686100 % 28.18533910 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 56.50566330 % 14.80630702 % 28.68802970 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1675 %
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 9.09168535
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 286.99
POOL TRADING FACTOR: 11.55188025
................................................................................
Run: 07/23/97 15:30:16 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-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 7,366,657.99 8.100000 % 318,569.07
A-6 760920D70 2,829,000.00 569,782.96 8.100000 % 46,291.70
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 6,894,217.04 8.100000 % 0.00
A-10 760920E53 16,830,000.00 0.00 8.100000 % 0.00
A-11 760920D96 8,130,000.00 1,857,878.41 8.100000 % 25,231.10
A-12 760920F37 10,000,000.00 744,342.33 8.100000 % 10,108.62
A-13 760920E95 0.00 0.00 0.400000 % 0.00
A-14 760920F29 0.00 0.00 0.246728 % 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 7,439,451.86 8.500000 % 7,740.50
B 16,895,592.50 14,831,630.33 8.500000 % 15,431.82
- -------------------------------------------------------------------------------
375,449,692.50 48,330,960.92 423,372.81
===============================================================================
_______________________________________________________________________________
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 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 49,463.93 368,033.00 0.00 0.00 7,048,088.92
A-6 3,825.84 50,117.54 0.00 0.00 523,491.26
A-7 16,987.86 16,987.86 0.00 0.00 2,530,000.00
A-8 40,938.73 40,938.73 0.00 0.00 6,097,000.00
A-9 0.00 0.00 46,291.70 0.00 6,940,508.74
A-10 0.00 0.00 0.00 0.00 0.00
A-11 12,474.85 37,705.95 0.00 0.00 1,832,647.31
A-12 4,997.94 15,106.56 0.00 0.00 734,233.71
A-13 8,641.03 8,641.03 0.00 0.00 0.00
A-14 9,885.02 9,885.02 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 52,419.52 60,160.02 0.00 0.00 7,431,711.36
B 104,505.94 119,937.76 0.00 0.00 14,816,198.51
- -------------------------------------------------------------------------------
304,140.66 727,513.47 46,291.70 0.00 47,953,879.81
===============================================================================
Run: 07/23/97 15:30:16
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-5 191.815076 8.294989 1.287955 9.582944 0.000000 183.520086
A-6 201.407904 16.363273 1.352365 17.715638 0.000000 185.044631
A-7 1000.000000 0.000000 6.714569 6.714569 0.000000 1000.000000
A-8 1000.000000 0.000000 6.714569 6.714569 0.000000 1000.000000
A-9 1487.425467 0.000000 0.000000 0.000000 9.987422 1497.412889
A-10 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-11 228.521330 3.103456 1.534422 4.637878 0.000000 225.417873
A-12 74.434233 1.010862 0.499794 1.510656 0.000000 73.423371
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 880.616934 0.916252 6.204962 7.121214 0.000000 879.700682
B 877.840202 0.913364 6.185397 7.098761 0.000000 876.926838
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:30:16 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 12,722.18
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,060.40
SUBSERVICER ADVANCES THIS MONTH 23,543.43
MASTER SERVICER ADVANCES THIS MONTH 2,591.20
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,106,929.17
(B) TWO MONTHLY PAYMENTS: 1 206,124.61
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,559,233.57
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 47,953,879.81
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 180
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 304,825.31
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 326,794.35
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 53.91963710 % 15.39272500 % 30.68763800 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 53.60561030 % 15.49762269 % 30.89676700 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2459 %
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 9.19010311
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 286.29
POOL TRADING FACTOR: 12.77238489
................................................................................
Run: 07/23/97 15:30:17 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 32,287,567.39 6.711060 % 40,065.41
S 760920ZN1 0.00 0.00 0.150000 % 0.00
R 760920ZM3 100.00 0.00 6.711060 % 0.00
B 7,968,810.12 1,888,245.85 6.711060 % 2,300.04
- -------------------------------------------------------------------------------
113,840,137.12 34,175,813.24 42,365.45
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 180,565.92 220,631.33 0.00 0.00 32,247,501.98
S 4,271.89 4,271.89 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 10,559.88 12,859.92 0.00 0.00 1,885,945.81
- -------------------------------------------------------------------------------
195,397.69 237,763.14 0.00 0.00 34,133,447.79
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 304.970182 0.378435 1.705524 2.083959 0.000000 304.591747
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 236.954554 0.288630 1.325151 1.613781 0.000000 236.665924
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:30:17 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 11,311.10
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,726.54
SUBSERVICER ADVANCES THIS MONTH 19,838.66
MASTER SERVICER ADVANCES THIS MONTH 2,274.80
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,165,756.44
(B) TWO MONTHLY PAYMENTS: 2 287,655.24
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,533,570.10
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 34,133,447.79
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 325,050.40
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 736.43
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 94.47490590 % 5.52509410 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 94.47478670 % 5.52521330 %
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 7.37335406
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 292.53
POOL TRADING FACTOR: 29.98366714
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.1301
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 07/23/97 15:35:33 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 15,635,753.17 8.500000 % 618,316.06
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 3,661,879.00 727,628.78 0.096443 % 6,628.38
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 3,851,222.21 8.500000 % 93,991.50
B 10,804,782.23 9,546,854.73 8.500000 % 22,276.95
- -------------------------------------------------------------------------------
216,050,982.23 32,736,580.29 741,212.89
===============================================================================
_______________________________________________________________________________
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 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-6 109,622.74 727,938.80 0.00 0.00 15,017,437.11
A-7 20,858.67 20,858.67 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 2,604.16 9,232.54 0.00 0.00 721,000.40
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 27,001.04 120,992.54 0.00 0.00 3,757,230.71
B 66,933.28 89,210.23 0.00 46,564.01 9,478,013.77
B RECOURSE OBLIGATION
46,564.01
- -------------------------------------------------------------------------------
227,019.89 1,014,796.79 0.00 46,564.01 31,948,803.39
===============================================================================
_______________________________________________________________________________
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-6 762.719667 30.161759 5.347451 35.509210 0.000000 732.557908
A-7 1000.000000 0.000000 7.011032 7.011032 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-11 198.703666 1.810104 0.711154 2.521258 0.000000 196.893562
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 891.486623 21.757292 6.250241 28.007533 0.000000 869.729331
B 883.576784 2.061768 6.194783 8.256551 0.000000 877.205442
B RECOURSE OBLIGATION 4.309574
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:35:34 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 8,090.16
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,381.47
SUBSERVICER ADVANCES THIS MONTH 8,295.12
MASTER SERVICER ADVANCES THIS MONTH 2,309.13
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 80,001.27
(B) TWO MONTHLY PAYMENTS: 1 225,203.83
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 721,853.61
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 31,948,803.39
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 131
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 300,110.88
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 557,022.12
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 59.07307110 % 11.76427800 % 29.16265120 %
PREPAYMENT PERCENT 87.72192130 % 12.00000000 % 12.27807870 %
NEXT DISTRIBUTION 58.57358310 % 11.76016098 % 29.66625590 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0970 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,284,794.00
LOSS AMOUNT COVERED BY LOSS OBLIGATION 46,564.01
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.83669500
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 285.40
POOL TRADING FACTOR: 14.78762238
COFI INDEX USED FOR THIS DISTRIBUTION 0.0000
................................................................................
Run: 07/23/97 15:30:18 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-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 6,908,543.77 8.000000 % 176,223.48
A-7 760920J90 7,108,000.00 0.00 8.000000 % 0.00
A-8 760920K23 10,000,000.00 967,523.26 8.000000 % 24,679.63
A-9 760920K31 37,500,000.00 3,774,473.01 8.000000 % 96,279.45
A-10 760920J74 17,000,000.00 5,649,127.93 8.000000 % 144,098.24
A-11 760920J66 0.00 0.00 0.349202 % 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 6,448,281.78 8.000000 % 36,242.14
- -------------------------------------------------------------------------------
183,771,178.70 23,747,949.75 477,522.94
===============================================================================
_______________________________________________________________________________
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 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 45,597.98 221,821.46 0.00 0.00 6,732,320.29
A-7 0.00 0.00 0.00 0.00 0.00
A-8 6,385.88 31,065.51 0.00 0.00 942,843.63
A-9 24,912.39 121,191.84 0.00 0.00 3,678,193.56
A-10 37,285.54 181,383.78 0.00 0.00 5,505,029.69
A-11 6,841.82 6,841.82 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
B 42,560.14 78,802.28 0.00 0.00 6,412,039.64
- -------------------------------------------------------------------------------
163,583.75 641,106.69 0.00 0.00 23,270,426.81
===============================================================================
_______________________________________________________________________________
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-6 629.078835 16.046574 4.152065 20.198639 0.000000 613.032261
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 96.752326 2.467963 0.638588 3.106551 0.000000 94.284363
A-9 100.652614 2.567452 0.664330 3.231782 0.000000 98.085162
A-10 332.301643 8.476367 2.193267 10.669634 0.000000 323.825276
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 779.721691 4.382375 5.146343 9.528718 0.000000 775.339317
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:30:18 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 6,115.68
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,542.19
SUBSERVICER ADVANCES THIS MONTH 4,387.29
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: 1 152,766.07
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 193,270.13
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 23,270,426.81
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 105
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 344,049.09
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 72.84699590 % 27.15300420 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 72.44554350 % 27.55445650 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3445 %
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 8.78145661
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 113.88
POOL TRADING FACTOR: 12.66271837
PAC COMPANION
ENDING A-7 PRINCIPAL COMPONENT: 0.00 0.00
ENDING A-8 PRINCIPAL COMPONENT: 942,843.63 0.00
ENDING A-9 PRINCIPAL COMPONENT: 3,678,193.56 0.00
ENDING A-10 PRINCIPAL COMPONENT: 5,505,029.69 0.00
................................................................................
Run: 07/23/97 15:30:20 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 28,454,060.66 7.821275 % 430,927.82
S 760920H84 0.00 0.00 0.150000 % 0.00
R 760920H76 100.00 0.00 7.821275 % 0.00
B 8,084,552.09 6,450,176.66 7.821275 % 6,702.03
- -------------------------------------------------------------------------------
134,742,525.09 34,904,237.32 437,629.85
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 185,053.89 615,981.71 0.00 0.00 28,023,132.84
S 4,353.57 4,353.57 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 41,949.38 48,651.41 0.00 0.00 6,443,474.63
- -------------------------------------------------------------------------------
231,356.84 668,986.69 0.00 0.00 34,466,607.47
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 224.652917 3.402298 1.461053 4.863351 0.000000 221.250619
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 797.839706 0.828992 5.188832 6.017824 0.000000 797.010714
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:30:20 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S25 (POOL # 4074)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4074
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 10,285.41
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,864.49
SUBSERVICER ADVANCES THIS MONTH 18,563.05
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 1 526,455.96
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,914,990.10
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 34,466,607.47
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 401,362.76
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 81.52036210 % 18.47963790 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 81.30516720 % 18.69483280 %
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 8.47085740
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 289.67
POOL TRADING FACTOR: 25.57960632
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.1633
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 07/23/97 15:30:21 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 1,023,625.67 8.500000 % 35,175.54
A-11 760920T24 20,000,000.00 9,305,687.63 8.500000 % 319,777.58
A-12 760920P44 39,837,000.00 18,535,533.93 8.500000 % 636,948.98
A-13 760920P77 4,598,000.00 6,887,101.65 8.500000 % 0.00
A-14 760920M62 2,400,000.00 110,898.33 8.500000 % 48,679.79
A-15 760920M70 3,700,000.00 3,700,000.00 8.500000 % 0.00
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 0.094391 % 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 7,653,013.32 8.500000 % 7,429.59
B 17,878,726.36 15,044,440.60 8.500000 % 14,605.24
- -------------------------------------------------------------------------------
376,384,926.36 70,562,301.13 1,062,616.72
===============================================================================
_______________________________________________________________________________
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 0.00 0.00 0.00 0.00 0.00
A-10 7,235.25 42,410.79 0.00 0.00 988,450.13
A-11 65,774.98 385,552.56 0.00 0.00 8,985,910.05
A-12 131,013.88 767,962.86 0.00 0.00 17,898,584.95
A-13 0.00 0.00 48,679.79 0.00 6,935,781.44
A-14 783.86 49,463.65 0.00 0.00 62,218.54
A-15 26,152.54 26,152.54 0.00 0.00 3,700,000.00
A-16 28,273.02 28,273.02 0.00 0.00 4,000,000.00
A-17 30,407.63 30,407.63 0.00 0.00 4,302,000.00
A-18 5,538.53 5,538.53 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 54,093.44 61,523.03 0.00 0.00 7,645,583.73
B 106,337.95 120,943.19 0.00 0.00 15,029,835.36
- -------------------------------------------------------------------------------
455,611.08 1,518,227.80 48,679.79 0.00 69,548,364.20
===============================================================================
Run: 07/23/97 15:30:21
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-10 465.284395 15.988882 3.288750 19.277632 0.000000 449.295514
A-11 465.284382 15.988879 3.288749 19.277628 0.000000 449.295503
A-12 465.284382 15.988879 3.288749 19.277628 0.000000 449.295503
A-13 1497.847249 0.000000 0.000000 0.000000 10.587166 1508.434415
A-14 46.207638 20.283246 0.326608 20.609854 0.000000 25.924392
A-15 1000.000000 0.000000 7.068254 7.068254 0.000000 1000.000000
A-16 1000.000000 0.000000 7.068255 7.068255 0.000000 1000.000000
A-17 1000.000000 0.000000 7.068254 7.068254 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 903.650174 0.877269 6.387229 7.264498 0.000000 902.772905
B 841.471607 0.816907 5.947736 6.764643 0.000000 840.654701
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:30:22 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 18,317.35
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,344.88
SUBSERVICER ADVANCES THIS MONTH 14,495.51
MASTER SERVICER ADVANCES THIS MONTH 6,663.07
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 795,615.00
(B) TWO MONTHLY PAYMENTS: 2 289,406.18
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 701,705.63
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 69,548,364.20
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 258
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 829,624.32
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 945,434.60
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 67.83345560 % 10.84575400 % 21.32079080 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 67.39618630 % 10.99318987 % 21.61062380 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0931 %
BANKRUPTCY AMOUNT AVAILABLE 323,353.00
FRAUD AMOUNT AVAILABLE 826,424.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,060,680.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.03352603
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 292.46
POOL TRADING FACTOR: 18.47798871
................................................................................
Run: 07/23/97 15:30:23 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-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 4,614,374.68 8.000000 % 111,792.04
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 0.169013 % 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 5,898,079.20 8.000000 % 33,512.35
- -------------------------------------------------------------------------------
157,499,405.19 23,533,453.88 145,304.39
===============================================================================
_______________________________________________________________________________
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 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 30,747.45 142,539.49 0.00 0.00 4,502,582.64
A-8 86,764.19 86,764.19 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 3,312.93 3,312.93 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 39,301.28 72,813.63 0.00 0.00 5,864,566.85
- -------------------------------------------------------------------------------
160,125.85 305,430.24 0.00 0.00 23,388,149.49
===============================================================================
_______________________________________________________________________________
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-7 279.930519 6.781851 1.865291 8.647142 0.000000 273.148668
A-8 1000.000000 0.000000 6.663405 6.663405 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 788.365160 4.479418 5.253196 9.732614 0.000000 783.885741
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:30:24 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S27 (POOL # 4076)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4076
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 6,699.10
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,529.80
SUBSERVICER ADVANCES THIS MONTH 10,118.22
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 239,981.07
(B) TWO MONTHLY PAYMENTS: 1 78,901.65
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 522,125.96
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 23,388,149.49
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 127
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 11,589.44
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 74.93746890 % 25.06253110 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 74.92504970 % 25.07495030 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1690 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 149,990.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,285,229.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.63582790
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 115.62
POOL TRADING FACTOR: 14.84967480
................................................................................
Run: 07/23/97 15:30:24 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 40,991,570.37 8.000000 % 713,850.17
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 0.267303 % 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 6,632,887.99 8.000000 % 7,027.07
B 16,432,384.46 14,765,639.19 8.000000 % 15,643.14
- -------------------------------------------------------------------------------
365,162,840.46 67,993,097.55 736,520.38
===============================================================================
_______________________________________________________________________________
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-10 272,168.47 986,018.64 0.00 0.00 40,277,720.20
A-11 37,201.79 37,201.79 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 15,084.19 15,084.19 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 44,039.86 51,066.93 0.00 0.00 6,625,860.92
B 98,038.23 113,681.37 0.00 0.00 14,749,996.05
- -------------------------------------------------------------------------------
466,532.54 1,203,052.92 0.00 0.00 67,256,577.17
===============================================================================
Run: 07/23/97 15:30:24
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-10 864.801063 15.060130 5.741951 20.802081 0.000000 849.740933
A-11 1000.000000 0.000000 6.639620 6.639620 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 908.209707 0.962183 6.030168 6.992351 0.000000 907.247524
B 898.569482 0.951970 5.966160 6.918130 0.000000 897.617512
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:30:25 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 16,864.32
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,147.04
SUBSERVICER ADVANCES THIS MONTH 15,100.49
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,652,275.41
(B) TWO MONTHLY PAYMENTS: 1 117,604.56
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 145,537.75
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 67,256,577.17
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 263
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 664,486.56
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 68.52838310 % 9.75523700 % 21.71637960 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 68.21744750 % 9.85161779 % 21.93093470 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2673 %
BANKRUPTCY AMOUNT AVAILABLE 233,273.00
FRAUD AMOUNT AVAILABLE 777,254.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,922,399.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.69140733
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 288.72
POOL TRADING FACTOR: 18.41824242
................................................................................
Run: 07/23/97 15:30:26 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 15,883,303.82 7.254596 % 634,221.75
S 760920U30 0.00 0.00 0.250000 % 0.00
R 760920U48 100.00 0.00 7.254596 % 0.00
B 6,095,852.88 4,039,422.01 7.254596 % 4,483.71
- -------------------------------------------------------------------------------
116,111,466.88 19,922,725.83 638,705.46
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 94,297.14 728,518.89 0.00 0.00 15,249,082.07
S 4,075.99 4,075.99 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 23,981.53 28,465.24 0.00 0.00 4,034,938.30
- -------------------------------------------------------------------------------
122,354.66 761,060.12 0.00 0.00 19,284,020.37
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 144.373309 5.764839 0.857126 6.621965 0.000000 138.608470
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 662.650836 0.735534 3.934073 4.669607 0.000000 661.915302
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:30:26 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S29 (POOL # 4078)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4078
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 6,124.40
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,078.02
SPREAD 1,108.88
SUBSERVICER ADVANCES THIS MONTH 9,094.72
MASTER SERVICER ADVANCES THIS MONTH 3,062.16
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 310,970.19
(B) TWO MONTHLY PAYMENTS: 1 187,483.64
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 706,028.30
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 19,284,020.37
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 63
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 401,058.85
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 616,591.48
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 79.72455150 % 20.27544850 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 79.07625990 % 20.92374010 %
BANKRUPTCY AMOUNT AVAILABLE 302,045.00
FRAUD AMOUNT AVAILABLE 244,969.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,920,609.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.07921336
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 299.66
POOL TRADING FACTOR: 16.60819632
................................................................................
Run: 07/23/97 15:30:28 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 18,247,500.29 7.500000 % 1,242,542.59
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 4,768,694.37 7.500000 % 149,649.48
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 0.202785 % 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 9,302,709.84 7.500000 % 52,103.12
- -------------------------------------------------------------------------------
261,801,192.58 53,254,904.50 1,444,295.19
===============================================================================
_______________________________________________________________________________
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 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 113,007.48 1,355,550.07 0.00 0.00 17,004,957.70
A-5 129,657.46 129,657.46 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 29,532.71 179,182.19 0.00 0.00 4,619,044.89
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 8,917.38 8,917.38 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
B 57,612.05 109,715.17 0.00 0.00 9,250,606.72
- -------------------------------------------------------------------------------
338,727.08 1,783,022.27 0.00 0.00 51,810,609.31
===============================================================================
Run: 07/23/97 15:30:28
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-4 745.739519 50.780277 4.618394 55.398671 0.000000 694.959242
A-5 1000.000000 0.000000 6.193039 6.193039 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-8 317.912958 9.976632 1.968847 11.945479 0.000000 307.936326
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 788.298931 4.415148 4.881966 9.297114 0.000000 783.883784
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:30:29 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 12,657.02
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,577.75
SUBSERVICER ADVANCES THIS MONTH 2,418.39
MASTER SERVICER ADVANCES THIS MONTH 2,262.54
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: 1 205,176.71
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 51,810,609.31
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 230
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 194,669.07
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,146,022.19
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 82.53173130 % 17.46826880 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 82.14534270 % 17.85465730 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2022 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 302,240.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,468,262.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.11500450
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 116.37
POOL TRADING FACTOR: 19.79005856
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: 149,649.48 N/A 0.00
CLASS A-8 ENDING BAL: 4,619,044.89 N/A 0.00
................................................................................
Run: 07/23/97 15:30:30 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 54,989,569.85 7.750000 % 1,886,819.04
A-11 760920U55 2,522,000.00 0.00 7.750000 % 0.00
A-12 760920U63 2,475,000.00 1,949,775.92 7.750000 % 64,186.80
A-13 760920U89 10,958,000.00 10,958,000.00 7.750000 % 0.00
A-14 760920W46 6,968,000.00 10,015,224.08 7.750000 % 0.00
A-15 760920V54 23,788,000.00 0.00 7.750000 % 0.00
A-16 760920W53 16,332,000.00 8,656,880.28 7.750000 % 209,644.82
A-17 760920W38 0.00 0.00 0.323362 % 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 7,851,066.52 7.750000 % 8,178.46
B 20,436,665.48 18,644,124.30 7.750000 % 19,421.60
- -------------------------------------------------------------------------------
430,245,573.48 113,064,640.95 2,188,250.72
===============================================================================
_______________________________________________________________________________
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 0.00 0.00 0.00 0.00 0.00
A-10 352,423.92 2,239,242.96 0.00 0.00 53,102,750.81
A-11 0.00 0.00 0.00 0.00 0.00
A-12 12,495.96 76,682.76 0.00 0.00 1,885,589.12
A-13 70,228.98 70,228.98 0.00 0.00 10,958,000.00
A-14 0.00 0.00 64,186.80 0.00 10,079,410.88
A-15 0.00 0.00 0.00 0.00 0.00
A-16 55,481.28 265,126.10 0.00 0.00 8,447,235.46
A-17 30,234.25 30,234.25 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 50,316.88 58,495.34 0.00 0.00 7,842,888.06
B 119,488.75 138,910.35 0.00 0.00 18,624,702.70
- -------------------------------------------------------------------------------
690,670.02 2,878,920.74 64,186.80 0.00 110,940,577.03
===============================================================================
Run: 07/23/97 15:30:30
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-10 836.967015 28.718270 5.364057 34.082327 0.000000 808.248745
A-11 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-12 787.788251 25.934061 5.048873 30.982934 0.000000 761.854190
A-13 1000.000000 0.000000 6.408923 6.408923 0.000000 1000.000000
A-14 1437.316889 0.000000 0.000000 0.000000 9.211653 1446.528542
A-15 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-16 530.056348 12.836445 3.397090 16.233535 0.000000 517.219903
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 912.287991 0.950331 5.846783 6.797114 0.000000 911.337660
B 912.287982 0.950331 5.846784 6.797115 0.000000 911.337650
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:30:31 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 33,746.94
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,774.48
SUBSERVICER ADVANCES THIS MONTH 22,237.94
MASTER SERVICER ADVANCES THIS MONTH 4,634.92
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 856,901.62
(B) TWO MONTHLY PAYMENTS: 1 316,624.95
(C) THREE OR MORE MONTHLY PAYMENTS: 1 206,524.32
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,425,964.75
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 110,940,577.03
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 415
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 567,958.45
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,006,284.42
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 76.56633360 % 6.94387400 % 16.48979220 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 76.14255170 % 7.06944949 % 16.78799880 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3252 %
BANKRUPTCY AMOUNT AVAILABLE 129,247.00
FRAUD AMOUNT AVAILABLE 1,231,335.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,512,435.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.56372151
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 291.15
POOL TRADING FACTOR: 25.78540812
................................................................................
Run: 07/23/97 15:30:32 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-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 6,270,131.28 8.000000 % 767,887.25
A-8 7609204H8 36,700,000.00 20,806,889.85 8.000000 % 401,742.34
A-9 7609204J4 15,000,000.00 13,168,917.65 8.000000 % 254,267.30
A-10 7609203X4 32,000,000.00 32,000,000.00 8.000000 % 0.00
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 0.168376 % 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 6,744,953.15 8.000000 % 6,964.37
B 15,322,642.27 13,114,819.50 8.000000 % 13,541.44
- -------------------------------------------------------------------------------
322,581,934.27 93,605,711.43 1,444,402.70
===============================================================================
_______________________________________________________________________________
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 41,310.14 809,197.39 0.00 0.00 5,502,244.03
A-8 137,084.11 538,826.45 0.00 0.00 20,405,147.51
A-9 86,762.09 341,029.39 0.00 0.00 12,914,650.35
A-10 210,828.79 210,828.79 0.00 0.00 32,000,000.00
A-11 9,882.60 9,882.60 0.00 0.00 1,500,000.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 12,979.95 12,979.95 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 44,438.44 51,402.81 0.00 0.00 6,737,988.78
B 86,405.70 99,947.14 0.00 0.00 13,101,278.06
- -------------------------------------------------------------------------------
629,691.82 2,074,094.52 0.00 0.00 92,161,308.73
===============================================================================
Run: 07/23/97 15:30:32
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-7 531.367058 65.075191 3.500859 68.576050 0.000000 466.291867
A-8 566.945228 10.946658 3.735262 14.681920 0.000000 555.998570
A-9 877.927843 16.951153 5.784139 22.735292 0.000000 860.976690
A-10 1000.000000 0.000000 6.588400 6.588400 0.000000 1000.000000
A-11 1000.000000 0.000000 6.588400 6.588400 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 929.173118 0.959400 6.121763 7.081163 0.000000 928.213719
B 855.911093 0.883755 5.639085 6.522840 0.000000 855.027340
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:30:33 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S33 (POOL # 4082)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4082
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 23,997.73
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,756.33
SUBSERVICER ADVANCES THIS MONTH 39,077.31
MASTER SERVICER ADVANCES THIS MONTH 4,137.23
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,973,983.19
(B) TWO MONTHLY PAYMENTS: 2 641,718.57
(C) THREE OR MORE MONTHLY PAYMENTS: 1 204,170.98
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 2,195,475.41
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 92,161,308.73
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 358
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 531,355.31
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,347,752.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 78.78358880 % 7.20570700 % 14.01070440 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 78.47332340 % 7.31108192 % 14.21559460 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1703 %
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 8.60820167
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 291.99
POOL TRADING FACTOR: 28.56989153
................................................................................
Run: 07/23/97 15:30:34 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 27,833,287.17 7.500000 % 1,064,454.73
A-7 7609203P1 15,000,000.00 9,397,211.38 7.500000 % 359,386.44
A-8 7609204B1 7,005,400.00 6,943,635.23 7.500000 % 35,938.64
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 15,334,237.46 7.500000 % 0.00
A-12 7609203Y2 0.00 0.00 0.277636 % 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 10,977,428.06 7.500000 % 12,313.42
B 16,042,796.83 14,733,745.10 7.500000 % 16,526.89
- -------------------------------------------------------------------------------
427,807,906.83 155,757,544.40 1,488,620.12
===============================================================================
_______________________________________________________________________________
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-6 173,276.55 1,237,731.28 0.00 0.00 26,768,832.44
A-7 58,502.48 417,888.92 0.00 0.00 9,037,824.94
A-8 32,619.97 68,558.61 10,607.74 0.00 6,918,304.33
A-9 190,114.78 190,114.78 0.00 0.00 30,538,000.00
A-10 249,020.61 249,020.61 0.00 0.00 40,000,000.00
A-11 0.00 0.00 95,463.53 0.00 15,429,700.99
A-12 35,895.42 35,895.42 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 68,340.15 80,653.57 0.00 0.00 10,965,114.64
B 91,725.16 108,252.05 0.00 0.00 14,717,218.21
- -------------------------------------------------------------------------------
899,495.12 2,388,115.24 106,071.27 0.00 154,374,995.55
===============================================================================
Run: 07/23/97 15:30:34
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-6 626.480759 23.959096 3.900165 27.859261 0.000000 602.521663
A-7 626.480759 23.959096 3.900165 27.859261 0.000000 602.521663
A-8 991.183263 5.130134 4.656403 9.786537 1.514223 987.567353
A-9 1000.000000 0.000000 6.225515 6.225515 0.000000 1000.000000
A-10 1000.000000 0.000000 6.225515 6.225515 0.000000 1000.000000
A-11 1413.567369 0.000000 0.000000 0.000000 8.800185 1422.367554
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 933.046559 1.046602 5.808696 6.855298 0.000000 931.999958
B 918.402524 1.030174 5.717529 6.747703 0.000000 917.372349
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:30:36 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 43,256.20
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,705.65
SUBSERVICER ADVANCES THIS MONTH 27,605.27
MASTER SERVICER ADVANCES THIS MONTH 7,114.80
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,199,387.94
(B) TWO MONTHLY PAYMENTS: 1 246,478.90
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,225,919.04
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 154,374,995.55
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 591
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 961,639.11
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,207,835.12
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 83.49282330 % 7.04776700 % 9.45941020 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 83.36367050 % 7.10290847 % 9.53342100 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2777 %
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 8.24099017
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 290.80
POOL TRADING FACTOR: 36.08511977
COMPONENTS
ACCRUAL NON-ACCRUAL
CLASS A-8 PRINCIPAL DISTRIBUTION: 0.00 35,938.64
CLASS A-8 ENDING BALANCE: 1,714,521.83 5,203,782.50
................................................................................
Run: 07/23/97 15:30:38 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 18,930,819.68 6.500000 % 1,189,391.63
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 6.450000 % 0.00
A-8 7609202Z0 6,810,000.00 1,200,000.00 8.283333 % 0.00
A-9 7609203C0 37,200,000.00 15,000,000.00 7.000000 % 0.00
A-10 7609203A4 20,000.00 4,806.42 2775.250000 % 214.83
A-11 7609203B2 0.00 0.00 0.449113 % 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 4,630,689.58 7.000000 % 26,882.46
- -------------------------------------------------------------------------------
146,754,518.99 46,246,315.68 1,216,488.92
===============================================================================
_______________________________________________________________________________
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-5 100,723.32 1,290,114.95 0.00 0.00 17,741,428.05
A-6 17,942.69 17,942.69 0.00 0.00 3,680,000.00
A-7 14,783.08 14,783.08 0.00 0.00 2,800,000.00
A-8 8,136.42 8,136.42 0.00 0.00 1,200,000.00
A-9 85,948.16 85,948.16 0.00 0.00 15,000,000.00
A-10 10,918.71 11,133.54 0.00 0.00 4,591.59
A-11 17,001.23 17,001.23 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 26,533.29 53,415.75 0.00 0.00 4,603,807.16
- -------------------------------------------------------------------------------
281,986.90 1,498,475.82 0.00 0.00 45,029,826.80
===============================================================================
_______________________________________________________________________________
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-5 910.135562 57.182290 4.842467 62.024757 0.000000 852.953272
A-6 1000.000000 0.000000 4.875731 4.875731 0.000000 1000.000000
A-7 176.211454 0.000000 0.930339 0.930339 0.000000 176.211454
A-8 176.211454 0.000000 1.194775 1.194775 0.000000 176.211454
A-9 403.225806 0.000000 2.310434 2.310434 0.000000 403.225807
A-10 240.321000 10.741500 545.935500 556.677000 0.000000 229.579500
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 784.288516 4.553016 4.493878 9.046894 0.000000 779.735507
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:30:40 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S35 (POOL # 4084)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4084
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,312.02
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,992.47
SUBSERVICER ADVANCES THIS MONTH 4,919.12
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 422,935.87
(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 45,029,826.80
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 206
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 948,016.40
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 89.98690060 % 10.01309950 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 89.77609400 % 10.22390600 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4473 %
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 7.87099864
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 116.75
POOL TRADING FACTOR: 30.68377527
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: 07/23/97 15:30:42 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 16,380,147.65 5.700000 % 1,525,235.08
A-3 7609204R6 19,990,000.00 11,805,767.93 6.400000 % 325,135.46
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 0.348718 % 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 8,080,159.51 7.000000 % 46,625.06
- -------------------------------------------------------------------------------
260,444,078.54 98,526,075.09 1,896,995.60
===============================================================================
_______________________________________________________________________________
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 77,483.81 1,602,718.89 0.00 0.00 14,854,912.57
A-3 62,703.61 387,839.07 0.00 0.00 11,480,632.47
A-4 215,801.00 215,801.00 0.00 0.00 38,524,000.00
A-5 103,549.00 103,549.00 0.00 0.00 17,825,000.00
A-6 34,338.18 34,338.18 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 31,542.84 31,542.84 0.00 0.00 0.00
A-12 28,513.02 28,513.02 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 46,939.26 93,564.32 0.00 0.00 8,033,534.45
- -------------------------------------------------------------------------------
600,870.72 2,497,866.32 0.00 0.00 96,629,079.49
===============================================================================
_______________________________________________________________________________
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-2 299.055149 27.846477 1.414635 29.261112 0.000000 271.208672
A-3 590.583688 16.264905 3.136749 19.401654 0.000000 574.318783
A-4 1000.000000 0.000000 5.601729 5.601729 0.000000 1000.000000
A-5 1000.000000 0.000000 5.809201 5.809201 0.000000 1000.000000
A-6 1000.000000 0.000000 5.809200 5.809200 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 775.590190 4.475398 4.505558 8.980956 0.000000 771.114790
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:30:44 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 23,751.89
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,579.85
SUBSERVICER ADVANCES THIS MONTH 13,313.49
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 858,076.22
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 270,139.45
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 96,629,079.49
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 1,328,469.33
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 91.79896340 % 8.20103660 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 91.68621440 % 8.31378560 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3498 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 1,082,486.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,345,606.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.76563891
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 117.29
POOL TRADING FACTOR: 37.10166114
................................................................................
Run: 07/23/97 15:30:46 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 3,700,509.53 7.650000 % 1,146,395.44
A-9 7609206U7 51,291,000.00 51,291,000.00 7.650000 % 0.00
A-10 7609206P8 21,624,652.00 21,624,652.00 7.650000 % 0.00
A-11 7609206Q6 10,902,000.00 8,427,985.18 7.650000 % 126,106.60
A-12 7609206G8 0.00 0.00 0.350000 % 0.00
A-13 7609206H6 0.00 0.00 0.104203 % 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 8,646,071.21 8.000000 % 54,103.40
B 16,935,768.50 15,562,930.33 8.000000 % 31,286.44
- -------------------------------------------------------------------------------
376,350,379.50 109,253,148.25 1,357,891.88
===============================================================================
_______________________________________________________________________________
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 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 23,530.18 1,169,925.62 0.00 0.00 2,554,114.09
A-9 326,140.61 326,140.61 0.00 0.00 51,291,000.00
A-10 137,503.21 137,503.21 0.00 0.00 21,624,652.00
A-11 53,590.46 179,697.06 0.00 0.00 8,301,878.58
A-12 24,740.85 24,740.85 0.00 0.00 0.00
A-13 9,462.74 9,462.74 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 57,492.48 111,595.88 0.00 0.00 8,591,967.81
B 103,486.49 134,772.93 0.00 66,099.70 15,465,544.19
- -------------------------------------------------------------------------------
735,947.02 2,093,838.90 0.00 66,099.70 107,829,156.67
===============================================================================
Run: 07/23/97 15:30:46
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-8 141.289356 43.770587 0.898407 44.668994 0.000000 97.518769
A-9 1000.000000 0.000000 6.358632 6.358632 0.000000 1000.000000
A-10 1000.000000 0.000000 6.358632 6.358632 0.000000 1000.000000
A-11 773.067802 11.567290 4.915654 16.482944 0.000000 761.500512
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 918.938535 5.750323 6.110527 11.860850 0.000000 913.188212
B 918.938537 1.847359 6.110528 7.957887 0.000000 913.188214
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:30:47 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S37 (POOL # 4086)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4086
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 26,773.42
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,352.89
SUBSERVICER ADVANCES THIS MONTH 28,561.03
MASTER SERVICER ADVANCES THIS MONTH 1,796.20
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,497,547.43
(B) TWO MONTHLY PAYMENTS: 3 635,587.67
(C) THREE OR MORE MONTHLY PAYMENTS: 1 734,829.71
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 815,838.57
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 107,829,156.67
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 395
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 235,229.16
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 740,332.26
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 77.84136940 % 7.91379600 % 14.24483470 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 77.68923290 % 7.96813040 % 14.34263670 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1023 %
BANKRUPTCY AMOUNT AVAILABLE 148,593.00
FRAUD AMOUNT AVAILABLE 1,175,017.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,935,675.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.52461111
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 295.04
POOL TRADING FACTOR: 28.65126822
................................................................................
Run: 07/23/97 15:30:49 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 11,252,021.08 7.500000 % 1,352,423.29
A-6 7609205Y0 46,182,000.00 46,182,000.00 7.500000 % 0.00
A-7 7609205Z7 76,357,000.00 76,357,000.00 7.500000 % 0.00
A-8 7609206A1 9,513,000.00 9,929,603.65 7.500000 % 0.00
A-9 7609206B9 9,248,000.00 12,995,812.06 7.500000 % 0.00
A-10 7609205S3 0.00 0.00 0.199896 % 0.00
R 7609206D5 100.00 0.00 7.500000 % 0.00
M 7609206C7 9,625,924.00 9,108,257.80 7.500000 % 9,941.89
B 18,182,304.74 17,022,444.71 7.500000 % 18,580.41
- -------------------------------------------------------------------------------
427,814,328.74 182,847,139.30 1,380,945.59
===============================================================================
_______________________________________________________________________________
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 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 70,225.27 1,422,648.56 0.00 0.00 9,899,597.79
A-6 288,227.63 288,227.63 0.00 0.00 46,182,000.00
A-7 476,553.57 476,553.57 0.00 0.00 76,357,000.00
A-8 52,955.94 52,955.94 9,015.95 0.00 9,938,619.60
A-9 0.00 0.00 81,108.49 0.00 13,076,920.55
A-10 30,415.43 30,415.43 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 56,845.77 66,787.66 0.00 0.00 9,098,315.91
B 106,239.20 124,819.61 0.00 0.00 17,003,864.30
- -------------------------------------------------------------------------------
1,081,462.81 2,462,408.40 90,124.44 0.00 181,556,318.15
===============================================================================
_______________________________________________________________________________
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-5 160.701835 19.315366 1.002960 20.318326 0.000000 141.386469
A-6 1000.000000 0.000000 6.241125 6.241125 0.000000 1000.000000
A-7 1000.000000 0.000000 6.241125 6.241125 0.000000 1000.000000
A-8 1043.793088 0.000000 5.566692 5.566692 0.947750 1044.740839
A-9 1405.256494 0.000000 0.000000 0.000000 8.770382 1414.026876
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 946.221661 1.032824 5.905487 6.938311 0.000000 945.188837
B 936.209405 1.021895 5.843000 6.864895 0.000000 935.187510
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:30:50 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 50,819.71
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 19,357.82
SUBSERVICER ADVANCES THIS MONTH 34,394.17
MASTER SERVICER ADVANCES THIS MONTH 1,848.26
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 3,334,476.49
(B) TWO MONTHLY PAYMENTS: 2 420,416.06
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 850,697.38
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 181,556,318.15
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 693
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 253,256.59
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,091,239.01
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 85.70899030 % 4.98135100 % 9.30965880 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 85.62309450 % 5.01129126 % 9.36561420 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1989 %
BANKRUPTCY AMOUNT AVAILABLE 191,378.00
FRAUD AMOUNT AVAILABLE 973,092.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,106,946.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.15901709
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 293.71
POOL TRADING FACTOR: 42.43811064
COMPONENTS
ACCRUAL NON-ACCRUAL
CLASS A-8 PRINCIPAL DISTRIBUTION: 0.00 0.00
CLASS A-8 ENDING BALANCE: 1,453,619.60 8,485,000.00
................................................................................
Run: 07/23/97 15:30:51 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 18,423,882.11 7.500000 % 1,184,988.15
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 0.151729 % 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 6,824,488.44 7.500000 % 37,868.41
- -------------------------------------------------------------------------------
183,802,829.51 44,813,370.55 1,222,856.56
===============================================================================
_______________________________________________________________________________
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 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-7 113,183.89 1,298,172.04 0.00 0.00 17,238,893.96
A-8 120,194.15 120,194.15 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 5,569.54 5,569.54 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 41,925.04 79,793.45 0.00 0.00 6,786,620.03
- -------------------------------------------------------------------------------
280,872.62 1,503,729.18 0.00 0.00 43,590,513.99
===============================================================================
_______________________________________________________________________________
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-7 616.616423 39.659565 3.788075 43.447640 0.000000 576.956858
A-8 1000.000000 0.000000 6.143325 6.143325 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 781.654072 4.337320 4.801955 9.139275 0.000000 777.316751
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:30:54 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 13,409.05
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,953.90
SUBSERVICER ADVANCES THIS MONTH 12,237.04
MASTER SERVICER ADVANCES THIS MONTH 2,585.55
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 472,613.12
(B) TWO MONTHLY PAYMENTS: 2 568,304.28
(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 43,590,513.99
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 192
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 223,165.62
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 974,191.60
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 84.77131190 % 15.22868810 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 84.43097040 % 15.56902960 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1524 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 495,496.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,677,629.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.14452452
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 117.74
POOL TRADING FACTOR: 23.71591020
................................................................................
Run: 07/23/97 15:30:57 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-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 34,580,063.92 7.991533 % 671,042.87
R 7609206F0 100.00 0.00 7.991533 % 0.00
B 11,237,146.51 8,406,923.21 7.991533 % 7,973.89
- -------------------------------------------------------------------------------
187,272,146.51 42,986,987.13 679,016.76
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 228,064.45 899,107.32 0.00 0.00 33,909,021.05
R 0.00 0.00 0.00 0.00 0.00
B 55,445.84 63,419.73 0.00 0.00 8,398,949.32
- -------------------------------------------------------------------------------
283,510.29 962,527.05 0.00 0.00 42,307,970.37
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 196.438683 3.811988 1.295564 5.107552 0.000000 192.626695
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 748.136834 0.709601 4.934157 5.643758 0.000000 747.427233
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:30:58 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S40 (POOL # 4089)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4089
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,126.96
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,357.94
SUBSERVICER ADVANCES THIS MONTH 24,227.02
MASTER SERVICER ADVANCES THIS MONTH 7,436.35
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 776,696.76
(B) TWO MONTHLY PAYMENTS: 1 256,256.40
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 2,160,509.52
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 42,307,970.37
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 147
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 965,211.29
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 638,243.99
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 80.44309740 % 19.55690260 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 80.14806840 % 19.85193160 %
BANKRUPTCY AMOUNT AVAILABLE 150,000.00
FRAUD AMOUNT AVAILABLE 513,827.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,912,833.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.52469432
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 301.07
POOL TRADING FACTOR: 22.59170472
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 07/23/97 15:31:01 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 10,744,984.74 7.000000 % 417,825.54
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 0.399953 % 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 4,989,311.12 7.000000 % 28,879.77
- -------------------------------------------------------------------------------
156,959,931.35 55,634,295.86 446,705.31
===============================================================================
_______________________________________________________________________________
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 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 62,580.12 480,405.66 0.00 0.00 10,327,159.20
A-9 82,120.14 82,120.14 0.00 0.00 14,100,000.00
A-10 56,493.99 56,493.99 0.00 0.00 9,700,000.00
A-11 93,768.39 93,768.39 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 18,513.31 18,513.31 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
B 29,058.36 57,938.13 0.00 0.00 4,960,431.35
- -------------------------------------------------------------------------------
342,534.31 789,239.62 0.00 0.00 55,187,590.55
===============================================================================
Run: 07/23/97 15:31:01
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-8 767.498910 29.844681 4.470009 34.314690 0.000000 737.654229
A-9 1000.000000 0.000000 5.824123 5.824123 0.000000 1000.000000
A-10 1000.000000 0.000000 5.824123 5.824123 0.000000 1000.000000
A-11 1000.000000 0.000000 5.824124 5.824124 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 794.611510 4.599472 4.627915 9.227387 0.000000 790.012038
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:31:04 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S41 (POOL # 4090)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4090
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 14,959.96
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,938.24
SUBSERVICER ADVANCES THIS MONTH 10,662.17
MASTER SERVICER ADVANCES THIS MONTH 5,072.31
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 924,938.14
(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 55,187,590.55
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 257
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 440,036.60
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 124,675.75
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 91.03195060 % 8.96804940 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 91.01169070 % 8.98830930 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.400011 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 600,266.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,273,775.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.85021342
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 117.61
POOL TRADING FACTOR: 35.16030497
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: 07/23/97 15:31:07 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 29,583,168.85 7.956837 % 328,755.52
M 760944AB4 5,352,000.00 4,099,043.14 7.956837 % 43,529.48
R 760944AC2 100.00 0.00 7.956837 % 0.00
B 8,362,385.57 5,895,538.02 7.956837 % 67,539.55
- -------------------------------------------------------------------------------
133,787,485.57 39,577,750.01 439,824.55
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 195,458.93 524,214.45 0.00 0.00 29,254,413.33
M 27,082.78 70,612.26 0.00 0.00 4,055,513.66
R 0.00 0.00 0.00 0.00 0.00
B 38,952.41 106,491.96 0.00 0.00 5,827,998.47
- -------------------------------------------------------------------------------
261,494.12 701,318.67 0.00 0.00 39,137,925.46
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 246.376528 2.737964 1.627834 4.365798 0.000000 243.638564
M 765.889974 8.133311 5.060310 13.193621 0.000000 757.756663
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 705.006720 8.076588 4.658050 12.734638 0.000000 696.930131
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:31:08 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S42 (POOL # 4091)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4091
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 12,909.08
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,138.37
SUBSERVICER ADVANCES THIS MONTH 10,849.12
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 589,894.25
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 443,189.38
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 392,475.15
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 39,137,925.46
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 139
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 402,884.67
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 74.74696980 % 10.35693800 % 14.89609190 %
PREPAYMENT PERCENT 74.74696980 % 0.00000000 % 25.25303020 %
NEXT DISTRIBUTION 74.74696980 % 10.36210686 % 14.89092330 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 702,812.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,924,177.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.47477538
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 303.75
POOL TRADING FACTOR: 29.25380150
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 07/23/97 15:31:10 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 2,848,560.52 8.000000 % 255,406.04
A-6 760944BH0 45,000,000.00 0.00 8.500000 % 0.00
A-7 760944BB3 15,000,000.00 14,589,687.11 8.000000 % 329,438.09
A-8 760944BC1 4,612,500.00 4,612,500.00 8.000000 % 0.00
A-9 760944BD9 38,895,833.00 37,305,300.68 8.000000 % 1,277,030.13
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 0.157985 % 0.00
R 760944BF4 100.00 0.00 8.000000 % 0.00
M 760944BE7 9,408,500.00 8,732,747.93 8.000000 % 8,647.40
B 16,938,486.28 15,591,305.45 8.000000 % 15,438.92
- -------------------------------------------------------------------------------
376,347,086.28 123,005,101.69 1,885,960.58
===============================================================================
_______________________________________________________________________________
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 18,768.17 274,174.21 0.00 0.00 2,593,154.48
A-6 0.00 0.00 0.00 0.00 0.00
A-7 96,126.37 425,564.46 0.00 0.00 14,260,249.02
A-8 30,390.16 30,390.16 0.00 0.00 4,612,500.00
A-9 245,791.64 1,522,821.77 0.00 0.00 36,028,270.55
A-10 154,000.00 154,000.00 0.00 0.00 23,100,000.00
A-11 98,829.78 98,829.78 0.00 0.00 15,000,000.00
A-12 8,071.10 8,071.10 0.00 0.00 1,225,000.00
A-13 16,004.64 16,004.64 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 57,537.04 66,184.44 0.00 0.00 8,724,100.53
B 102,725.68 118,164.60 0.00 0.00 15,575,866.53
- -------------------------------------------------------------------------------
828,244.58 2,714,205.16 0.00 0.00 121,119,141.11
===============================================================================
Run: 07/23/97 15:31:10
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-5 569.712104 51.081208 3.753634 54.834842 0.000000 518.630896
A-6 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-7 972.645807 21.962539 6.408425 28.370964 0.000000 950.683268
A-8 1000.000000 0.000000 6.588653 6.588653 0.000000 1000.000000
A-9 959.107899 32.832055 6.319228 39.151283 0.000000 926.275844
A-10 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000
A-11 1000.000000 0.000000 6.588652 6.588652 0.000000 1000.000000
A-12 1000.000000 0.000000 6.588653 6.588653 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 928.176429 0.919105 6.115432 7.034537 0.000000 927.257324
B 920.466280 0.911469 6.064632 6.976101 0.000000 919.554810
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:31:13 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S43 (POOL # 4092)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4092
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 29,766.89
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,772.79
SUBSERVICER ADVANCES THIS MONTH 31,021.17
MASTER SERVICER ADVANCES THIS MONTH 4,385.49
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 716,320.17
(B) TWO MONTHLY PAYMENTS: 3 928,912.99
(C) THREE OR MORE MONTHLY PAYMENTS: 5 1,314,128.15
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,158,573.28
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 121,119,141.11
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 438
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 563,326.03
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,764,157.70
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 80.22516710 % 7.09950100 % 12.67533240 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 79.93713720 % 7.20290819 % 12.85995460 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1573 %
BANKRUPTCY AMOUNT AVAILABLE 228,480.00
FRAUD AMOUNT AVAILABLE 1,312,828.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,929,321.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.57741205
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 296.34
POOL TRADING FACTOR: 32.18282950
AMOUNT PAID FROM SPECIAL RESERVE ACCT FOR A-10 SHORTFALL 1,802.14
AMOUNT PAID TO CLASS R FROM EARNINGS ON RESERVE ACCOUNT 0.00
AMOUNT ON DEPOSIT IN SPECIAL RESERVE ACCOUNT 62,537.35
................................................................................
Run: 07/23/97 15:31:15 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-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 2,170,942.03 7.500000 % 169,736.10
A-6 760944AP3 4,188,000.00 4,188,000.00 7.500000 % 0.00
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 1,212,538.00 7.500000 % 18,859.57
A-11 760944AJ7 4,175,000.00 4,175,000.00 7.500000 % 0.00
A-12 760944AE8 0.00 0.00 0.143547 % 0.00
R 760944AU2 100.00 0.00 7.500000 % 0.00
M 760944AT5 3,008,033.00 2,874,547.08 7.500000 % 3,165.48
B 5,682,302.33 5,378,709.14 7.500000 % 5,923.10
- -------------------------------------------------------------------------------
133,690,335.33 62,128,636.25 197,684.25
===============================================================================
_______________________________________________________________________________
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 13,540.63 183,276.73 0.00 0.00 2,001,205.93
A-6 26,121.45 26,121.45 0.00 0.00 4,188,000.00
A-7 68,771.52 68,771.52 0.00 0.00 11,026,000.00
A-8 118,962.38 118,962.38 0.00 0.00 19,073,000.00
A-9 75,033.07 75,033.07 0.00 0.00 12,029,900.00
A-10 7,562.86 26,422.43 0.00 0.00 1,193,678.43
A-11 26,040.37 26,040.37 0.00 0.00 4,175,000.00
A-12 7,416.78 7,416.78 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 17,929.17 21,094.65 0.00 0.00 2,871,381.60
B 33,548.15 39,471.25 0.00 0.00 5,372,786.04
- -------------------------------------------------------------------------------
394,926.38 592,610.63 0.00 0.00 61,930,952.00
===============================================================================
_______________________________________________________________________________
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
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 145.612853 11.384808 0.908219 12.293027 0.000000 134.228046
A-6 1000.000000 0.000000 6.237213 6.237213 0.000000 1000.000000
A-7 1000.000000 0.000000 6.237214 6.237214 0.000000 1000.000000
A-8 1000.000000 0.000000 6.237214 6.237214 0.000000 1000.000000
A-9 1000.000000 0.000000 6.237215 6.237215 0.000000 1000.000000
A-10 145.650210 2.265414 0.908452 3.173866 0.000000 143.384796
A-11 1000.000000 0.000000 6.237214 6.237214 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 955.623519 1.052342 5.960430 7.012772 0.000000 954.571177
B 946.572151 1.042375 5.903973 6.946348 0.000000 945.529774
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:31:17 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 16,798.79
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,512.53
SUBSERVICER ADVANCES THIS MONTH 1,947.18
MASTER SERVICER ADVANCES THIS MONTH 2,687.75
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 266,698.60
(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 61,930,952.00
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 234
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 370,459.96
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 129,267.50
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 86.71585810 % 4.62676700 % 8.65737520 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 86.68813030 % 4.63642413 % 8.67544560 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1433 %
BANKRUPTCY AMOUNT AVAILABLE 131,657.00
FRAUD AMOUNT AVAILABLE 331,785.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,922,460.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.09644227
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 296.03
POOL TRADING FACTOR: 46.32418031
................................................................................
Run: 07/23/97 15:31:19 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 37,565,975.16 7.857768 % 1,099,074.71
R 760944CB2 100.00 0.00 7.857768 % 0.00
B 3,851,896.47 3,114,800.76 7.857768 % 16,790.05
- -------------------------------------------------------------------------------
154,075,839.47 40,680,775.92 1,115,864.76
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 243,810.04 1,342,884.75 0.00 0.00 36,466,900.45
R 0.00 0.00 0.00 0.00 0.00
B 20,215.62 37,005.67 0.00 0.00 3,098,010.71
- -------------------------------------------------------------------------------
264,025.66 1,379,890.42 0.00 0.00 39,564,911.16
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 250.066663 7.316247 1.622978 8.939225 0.000000 242.750417
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 808.640830 4.358905 5.248225 9.607130 0.000000 804.281926
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:31:20 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S1 (POOL # 4094)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4094
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,646.38
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,275.76
SUBSERVICER ADVANCES THIS MONTH 7,344.96
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 642,413.13
(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 39,564,911.16
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 211
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 896,578.77
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 92.34331040 % 7.65668970 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 92.16980240 % 7.83019760 %
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 8.23866401
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 120.49
POOL TRADING FACTOR: 25.67885484
................................................................................
Run: 07/23/97 15:31:21 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 23,233,779.82 8.000000 % 700,677.79
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 0.229245 % 0.00
R 760944CM8 100.00 0.00 8.000000 % 0.00
M-1 760944CJ5 6,417,561.00 5,937,648.08 8.000000 % 21,759.44
M-2 760944CK2 4,813,170.00 4,576,029.15 8.000000 % 16,769.57
M-3 760944CL0 3,208,780.00 3,084,101.33 8.000000 % 0.00
B-1 4,813,170.00 4,760,192.39 8.000000 % 0.00
B-2 1,604,363.09 700,085.86 8.000000 % 0.00
- -------------------------------------------------------------------------------
320,878,029.09 83,465,716.63 739,206.80
===============================================================================
_______________________________________________________________________________
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-4 154,083.13 854,760.92 0.00 0.00 22,533,102.03
A-5 273,059.31 273,059.31 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 15,861.85 15,861.85 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 39,377.64 61,137.08 0.00 0.00 5,915,888.64
M-2 60,724.21 77,493.78 0.00 0.00 4,559,259.58
M-3 4,518.05 4,518.05 0.00 0.00 3,084,101.33
B-1 0.00 0.00 0.00 0.00 4,760,192.39
B-2 0.00 0.00 0.00 0.00 668,773.64
- -------------------------------------------------------------------------------
547,624.19 1,286,830.99 0.00 0.00 82,695,197.61
===============================================================================
_______________________________________________________________________________
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-4 740.467076 22.330798 4.910673 27.241471 0.000000 718.136278
A-5 1000.000000 0.000000 6.631858 6.631858 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-1 925.218799 3.390609 6.135920 9.526529 0.000000 921.828190
M-2 950.730839 3.484101 12.616261 16.100362 0.000000 947.246738
M-3 961.144525 0.000000 1.408027 1.408027 0.000000 961.144525
B-1 988.993198 0.000000 0.000000 0.000000 0.000000 988.993198
B-2 436.363729 0.000000 0.000000 0.000000 0.000000 416.846812
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:31:24 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 22,608.21
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,079.81
SUBSERVICER ADVANCES THIS MONTH 21,070.29
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,562,324.97
(B) TWO MONTHLY PAYMENTS: 1 91,863.12
(C) THREE OR MORE MONTHLY PAYMENTS: 1 356,927.47
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 679,880.50
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 82,695,197.61
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 352
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 464,645.88
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 77.16660500 % 16.29145400 % 6.54194140 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 77.03830920 % 16.39665899 % 6.56503180 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2287 %
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 8.68128456
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 290.54
POOL TRADING FACTOR: 25.77153626
................................................................................
Run: 07/23/97 15:31:26 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-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 3,967,280.59 7.500000 % 32,383.13
A-4 760944BV9 37,600,000.00 17,725,732.81 7.500000 % 26,330.21
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 0.181166 % 0.00
R 760944BZ0 100.00 0.00 7.500000 % 0.00
M 760944BY3 2,674,000.00 2,561,030.35 7.500000 % 2,797.77
B-1 3,744,527.00 3,586,330.29 7.500000 % 0.00
B-2 534,817.23 411,283.03 7.500000 % 0.00
- -------------------------------------------------------------------------------
106,963,444.23 47,251,657.07 61,511.11
===============================================================================
_______________________________________________________________________________
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 24,788.02 57,171.15 0.00 0.00 3,934,897.46
A-4 110,752.42 137,082.63 0.00 0.00 17,699,402.60
A-5 62,481.15 62,481.15 0.00 0.00 10,000,000.00
A-6 56,233.04 56,233.04 0.00 0.00 9,000,000.00
A-7 7,131.52 7,131.52 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 31,763.99 34,561.76 0.00 0.00 2,558,232.58
B-1 13,582.32 13,582.32 0.00 0.00 3,586,330.29
B-2 0.00 0.00 0.00 0.00 406,915.88
- -------------------------------------------------------------------------------
306,732.46 368,243.57 0.00 0.00 47,185,778.81
===============================================================================
_______________________________________________________________________________
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-3 370.773887 3.026461 2.316637 5.343098 0.000000 367.747426
A-4 471.429064 0.700272 2.945543 3.645815 0.000000 470.728793
A-5 1000.000000 0.000000 6.248115 6.248115 0.000000 1000.000000
A-6 1000.000000 0.000000 6.248116 6.248116 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 957.752562 1.046286 11.878829 12.925115 0.000000 956.706275
B-1 957.752552 0.000000 3.627246 3.627246 0.000000 957.752552
B-2 769.016043 0.000000 0.000000 0.000000 0.000000 760.850356
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:31:28 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 13,493.95
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,013.29
SUBSERVICER ADVANCES THIS MONTH 6,838.57
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 315,817.17
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 600,656.38
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 47,185,778.81
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 14,258.63
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 86.11975940 % 5.41998000 % 8.46026060 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 86.11556510 % 5.42161779 % 8.46281710 %
CLASS A-7 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1812 %
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 8.14896363
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 294.46
POOL TRADING FACTOR: 44.11392990
................................................................................
Run: 07/23/97 15:31:30 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 30,778,205.96 7.892673 % 528,028.12
R 760944BR8 100.00 0.00 7.892673 % 0.00
B 7,272,473.94 5,470,745.46 7.892673 % 5,442.48
- -------------------------------------------------------------------------------
121,207,887.94 36,248,951.42 533,470.60
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 199,755.33 727,783.45 0.00 0.00 30,250,177.84
R 0.00 0.00 0.00 0.00 0.00
B 35,505.98 40,948.46 0.00 0.00 5,465,302.98
- -------------------------------------------------------------------------------
235,261.31 768,731.91 0.00 0.00 35,715,480.82
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 270.137545 4.634455 1.753235 6.387690 0.000000 265.503089
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 752.253704 0.748366 4.882244 5.630610 0.000000 751.505337
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:31:32 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 11,465.06
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,747.55
SUBSERVICER ADVANCES THIS MONTH 10,402.12
MASTER SERVICER ADVANCES THIS MONTH 1,410.37
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 451,961.18
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 934,882.18
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 35,715,480.82
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 136
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 188,227.10
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 497,408.93
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 84.90785180 % 15.09214820 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 84.69766370 % 15.30233630 %
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 8.41567415
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 302.05
POOL TRADING FACTOR: 29.46630077
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 07/23/97 15:31:36 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-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 40,814,961.68 6.909026 % 2,512,647.96
R 760944BK3 100.00 0.00 6.909026 % 0.00
B 11,897,842.91 9,552,211.43 6.909026 % 3,874.35
- -------------------------------------------------------------------------------
153,520,242.91 50,367,173.11 2,516,522.31
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 229,757.35 2,742,405.31 0.00 0.00 38,302,313.72
R 0.00 0.00 0.00 0.00 0.00
B 53,771.72 57,646.07 0.00 0.00 9,513,860.79
- -------------------------------------------------------------------------------
283,529.07 2,800,051.38 0.00 0.00 47,816,174.51
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 288.195868 17.741895 1.622325 19.364220 0.000000 270.453973
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 802.852374 0.325635 4.519452 4.845087 0.000000 799.629047
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:31:37 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 14,445.63
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,434.26
SPREAD 9,827.20
SUBSERVICER ADVANCES THIS MONTH 13,124.58
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 245,614.12
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 651,490.16
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 976,745.47
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 47,816,174.51
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 2,348,782.28
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 81.03484700 % 18.96515300 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 80.10325820 % 19.89674180 %
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 7.63234023
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 303.11
POOL TRADING FACTOR: 31.14649482
................................................................................
Run: 07/23/97 15:31:38 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-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 52,656,000.00 758,658.79 8.000000 % 200,991.48
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 24,636,563.20 8.000000 % 447,368.13
A-6 760944EU8 23,596,900.00 23,596,900.00 8.000000 % 0.00
A-7 760944EW4 5,326,000.00 7,498,604.77 8.000000 % 0.00
A-8 760944ER5 18,394,000.00 0.00 8.000000 % 0.00
A-9 760944EX2 7,607,000.00 7,399,711.87 8.000000 % 72,040.26
A-10 760944EV6 40,000,000.00 11,383,734.24 8.000000 % 110,826.91
A-11 760944EF1 2,607,000.00 434,395.23 8.000000 % 49,691.58
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 0.221975 % 0.00
R 760944FB9 100.00 0.00 8.000000 % 0.00
M-1 760944EY0 9,677,910.00 9,110,386.54 8.000000 % 9,361.55
M-2 760944EZ7 4,032,382.00 3,856,894.39 8.000000 % 3,963.23
M-3 760944FA1 2,419,429.00 2,335,413.03 8.000000 % 2,399.80
B-1 5,000,153.00 4,932,222.55 8.000000 % 0.00
B-2 1,451,657.66 651,686.87 8.000000 % 0.00
- -------------------------------------------------------------------------------
322,590,531.66 106,267,171.48 896,642.94
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 5,027.47 206,018.95 0.00 0.00 557,667.31
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-5 163,260.99 610,629.12 0.00 0.00 24,189,195.07
A-6 156,371.38 156,371.38 0.00 0.00 23,596,900.00
A-7 0.00 0.00 49,691.58 0.00 7,548,296.35
A-8 0.00 0.00 0.00 0.00 0.00
A-9 49,036.23 121,076.49 0.00 0.00 7,327,671.61
A-10 75,437.46 186,264.37 0.00 0.00 11,272,907.33
A-11 2,878.64 52,570.22 0.00 0.00 384,703.65
A-12 25,745.03 25,745.03 0.00 0.00 3,885,000.00
A-13 38,349.15 38,349.15 0.00 0.00 5,787,000.00
A-14 19,539.57 19,539.57 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 60,372.49 69,734.04 0.00 0.00 9,101,024.99
M-2 25,558.78 29,522.01 0.00 0.00 3,852,931.16
M-3 15,476.26 17,876.06 0.00 0.00 2,333,013.23
B-1 42,741.16 42,741.16 0.00 0.00 4,932,222.55
B-2 0.00 0.00 0.00 0.00 645,949.01
- -------------------------------------------------------------------------------
679,794.61 1,576,437.55 49,691.58 0.00 105,414,482.26
===============================================================================
Run: 07/23/97 15:31:38
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 14.407832 3.817067 0.095478 3.912545 0.000000 10.590765
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-5 637.212922 11.570963 4.222667 15.793630 0.000000 625.641959
A-6 1000.000000 0.000000 6.626776 6.626776 0.000000 1000.000000
A-7 1407.924290 0.000000 0.000000 0.000000 9.330000 1417.254290
A-8 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-9 972.750344 9.470259 6.446198 15.916457 0.000000 963.280085
A-10 284.593356 2.770673 1.885937 4.656610 0.000000 281.822683
A-11 166.626479 19.060829 1.104196 20.165025 0.000000 147.565650
A-12 1000.000000 0.000000 6.626777 6.626777 0.000000 1000.000000
A-13 1000.000000 0.000000 6.626776 6.626776 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 941.358882 0.967311 6.238174 7.205485 0.000000 940.391571
M-2 956.480410 0.982851 6.338383 7.321234 0.000000 955.497560
M-3 965.274464 0.991887 6.396658 7.388545 0.000000 964.282577
B-1 986.414326 0.000000 8.547970 8.547970 0.000000 986.414326
B-2 448.926002 0.000000 0.000000 0.000000 0.000000 444.973376
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:31:39 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S6 (POOL # 4099)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4099
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 31,964.71
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,176.53
SUBSERVICER ADVANCES THIS MONTH 43,174.38
MASTER SERVICER ADVANCES THIS MONTH 683.24
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 3,091,732.25
(B) TWO MONTHLY PAYMENTS: 2 557,946.64
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 1,846,112.06
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 105,414,482.26
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 404
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 87,491.51
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 743,492.37
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 80.34519680 % 14.40020800 % 5.25459490 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 80.20657080 % 14.50177343 % 5.29165580 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2215 %
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 8.71005987
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 292.50
POOL TRADING FACTOR: 32.67748800
................................................................................
Run: 07/23/97 15:31:41 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-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 3,325,720.20 6.400000 % 70,265.55
A-4 760944DE5 0.00 0.00 3.600000 % 0.00
A-5 760944DR6 28,033,649.00 0.00 6.500000 % 0.00
A-6 760944DW5 56,309,467.00 23,755,145.64 7.150000 % 501,896.79
A-7 760944DY1 1,986,000.00 837,829.26 7.500000 % 17,701.59
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 3,837,829.26 7.500000 % 17,701.59
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 0.328095 % 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 2,754,608.41 7.500000 % 14,990.39
M-2 760944EB0 6,051,700.00 5,039,263.04 7.500000 % 27,423.33
B 1,344,847.83 863,334.47 7.500000 % 4,698.20
- -------------------------------------------------------------------------------
268,959,047.83 71,495,730.28 654,677.44
===============================================================================
_______________________________________________________________________________
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 17,692.35 87,957.90 0.00 0.00 3,255,454.65
A-4 9,951.95 9,951.95 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 141,183.39 643,080.18 0.00 0.00 23,253,248.85
A-7 5,223.20 22,924.79 0.00 0.00 820,127.67
A-8 193,771.57 193,771.57 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 23,925.81 41,627.40 0.00 0.00 3,820,127.67
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 19,498.45 19,498.45 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 17,172.79 32,163.18 0.00 0.00 2,739,618.02
M-2 31,415.80 58,839.13 0.00 0.00 5,011,839.71
B 5,382.20 10,080.40 0.00 0.00 858,636.27
- -------------------------------------------------------------------------------
465,217.51 1,119,894.95 0.00 0.00 70,841,052.84
===============================================================================
Run: 07/23/97 15:31:41
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 78.886330 1.666704 0.419664 2.086368 0.000000 77.219626
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 421.867705 8.913187 2.507276 11.420463 0.000000 412.954519
A-7 421.867704 8.913187 2.630010 11.543197 0.000000 412.954517
A-8 1000.000000 0.000000 6.234205 6.234205 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-11 102.437722 0.472483 0.638618 1.111101 0.000000 101.965239
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-1 819.214397 4.458109 5.107149 9.565258 0.000000 814.756289
M-2 832.702057 4.531509 5.191236 9.722745 0.000000 828.170549
B 641.956994 3.493488 4.002088 7.495576 0.000000 638.463513
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:31:45 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S7 (POOL # 4100)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4100
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 16,272.01
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,637.30
SUBSERVICER ADVANCES THIS MONTH 22,975.51
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,436,621.13
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 92,823.83
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 522,810.13
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 70,841,052.84
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 317
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 265,602.51
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.89129660 % 10.90117000 % 1.20753290 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.84589770 % 10.94204196 % 1.21206030 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3268 %
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 8.22526423
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 120.91
POOL TRADING FACTOR: 26.33897369
................................................................................
Run: 07/23/97 15:31:49 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 28,511,096.65 7.851553 % 1,225,755.97
R 760944DC9 100.00 0.00 7.851553 % 0.00
B 6,746,402.77 5,131,601.91 7.851553 % 30,676.24
- -------------------------------------------------------------------------------
112,439,802.77 33,642,698.56 1,256,432.21
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 184,539.78 1,410,295.75 0.00 0.00 27,285,340.68
R 0.00 0.00 0.00 0.00 0.00
B 33,214.60 63,890.84 0.00 20,145.41 5,080,780.26
- -------------------------------------------------------------------------------
217,754.38 1,474,186.59 0.00 20,145.41 32,366,120.94
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 269.753113 11.597291 1.745993 13.343284 0.000000 258.155821
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 760.642684 4.547051 4.923305 9.470356 0.000000 753.109536
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:31:50 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 9,519.11
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,578.05
SUBSERVICER ADVANCES THIS MONTH 6,554.94
MASTER SERVICER ADVANCES THIS MONTH 1,593.41
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 630,325.56
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 245,004.34
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 32,366,120.94
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 110
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 215,296.05
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 943,391.70
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 84.74675890 % 15.25324110 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 84.30216500 % 15.69783500 %
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 8.33665567
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 304.92
POOL TRADING FACTOR: 28.78528790
................................................................................
Run: 07/23/97 15:31:51 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 4,694,990.81 6.000000 % 906,063.13
A-4 760944EL8 10,000.00 1,584.80 2969.500000 % 305.84
A-5 760944DS4 33,600,000.00 33,600,000.00 7.000000 % 0.00
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 6.500000 % 0.00
A-8 760944EJ3 15,077,940.00 1,425,914.27 8.166665 % 0.00
A-9 760944EK0 0.00 0.00 0.212748 % 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 3,547,665.60 7.000000 % 19,787.73
B-2 677,492.20 545,658.46 7.000000 % 3,043.51
- -------------------------------------------------------------------------------
135,502,292.20 67,992,947.24 929,200.21
===============================================================================
_______________________________________________________________________________
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 23,425.47 929,488.60 0.00 0.00 3,788,927.68
A-4 3,913.45 4,219.29 0.00 0.00 1,278.96
A-5 195,586.88 195,586.88 0.00 0.00 33,600,000.00
A-6 121,368.64 121,368.64 0.00 0.00 20,850,000.00
A-7 17,983.98 17,983.98 0.00 0.00 3,327,133.30
A-8 9,683.69 9,683.69 0.00 0.00 1,425,914.27
A-9 12,029.07 12,029.07 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 20,651.10 40,438.83 0.00 0.00 3,527,877.87
B-2 3,176.33 6,219.84 0.00 0.00 542,614.95
- -------------------------------------------------------------------------------
407,818.61 1,337,018.82 0.00 0.00 67,063,747.03
===============================================================================
_______________________________________________________________________________
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-3 263.024695 50.759839 1.312351 52.072190 0.000000 212.264856
A-4 158.480000 30.584000 391.345000 421.929000 0.000000 127.896000
A-5 1000.000000 0.000000 5.821038 5.821038 0.000000 1000.000000
A-6 1000.000000 0.000000 5.821038 5.821038 0.000000 1000.000000
A-7 94.569568 0.000000 0.511172 0.511172 0.000000 94.569568
A-8 94.569568 0.000000 0.642242 0.642242 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-1 805.409008 4.492311 4.688317 9.180628 0.000000 800.916698
B-2 805.409214 4.492317 4.688320 9.180637 0.000000 800.916896
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:31:52 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 16,347.56
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,336.75
SUBSERVICER ADVANCES THIS MONTH 8,647.51
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 236,354.27
(B) TWO MONTHLY PAYMENTS: 2 442,297.59
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 99,370.22
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 67,063,747.03
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 549,957.50
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 93.97978140 % 6.02021860 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 93.93041250 % 6.06958750 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2116 %
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 7.62598820
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 120.20
POOL TRADING FACTOR: 49.49270300
................................................................................
Run: 07/23/97 15:31:53 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-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 17,148,430.72 8.150000 % 374,804.77
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 2,465,029.58 8.500000 % 37,480.48
A-10 760944FD5 0.00 0.00 0.147663 % 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 3,083,784.14 8.500000 % 2,743.44
M-2 760944CY2 2,016,155.00 1,876,762.94 8.500000 % 1,669.63
M-3 760944EE4 1,344,103.00 1,261,846.49 8.500000 % 1,122.58
B-1 2,016,155.00 1,982,564.84 8.500000 % 0.00
B-2 672,055.59 110,740.36 8.500000 % 0.00
- -------------------------------------------------------------------------------
134,410,378.59 35,431,023.07 417,820.90
===============================================================================
_______________________________________________________________________________
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 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-5 115,818.76 490,623.53 0.00 0.00 16,773,625.95
A-6 4,973.82 4,973.82 0.00 0.00 0.00
A-7 50,908.72 50,908.72 0.00 0.00 7,500,864.00
A-8 1,933.99 1,933.99 0.00 0.00 1,000.00
A-9 17,363.53 54,844.01 0.00 0.00 2,427,549.10
A-10 4,335.61 4,335.61 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 21,722.00 24,465.44 0.00 0.00 3,081,040.70
M-2 13,219.81 14,889.44 0.00 0.00 1,875,093.31
M-3 8,888.38 10,010.96 0.00 0.00 1,260,723.91
B-1 16,607.40 16,607.40 0.00 0.00 1,982,564.84
B-2 0.00 0.00 0.00 0.00 108,878.07
- -------------------------------------------------------------------------------
255,772.02 673,592.92 0.00 0.00 35,011,339.88
===============================================================================
Run: 07/23/97 15:31:53
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-5 832.205703 18.189109 5.620633 23.809742 0.000000 814.016595
A-7 1000.000000 0.000000 6.787047 6.787047 0.000000 1000.000000
A-8 1000.000000 0.000000 1933.990000 1933.990000 0.000000 1000.000000
A-9 472.881317 7.190104 3.330949 10.521053 0.000000 465.691213
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-1 917.722158 0.816437 6.464383 7.280820 0.000000 916.905721
M-2 930.862429 0.828126 6.556941 7.385067 0.000000 930.034303
M-3 938.801930 0.835189 6.612871 7.448060 0.000000 937.966741
B-1 983.339495 0.000000 8.237164 8.237164 0.000000 983.339495
B-2 164.778571 0.000000 0.000000 0.000000 0.000000 162.007536
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:31:54 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S10 (POOL # 4103)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4103
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,786.78
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,695.41
SUBSERVICER ADVANCES THIS MONTH 24,161.73
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,709,761.87
(B) TWO MONTHLY PAYMENTS: 1 260,976.96
(C) THREE OR MORE MONTHLY PAYMENTS: 1 296,980.30
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 743,378.03
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 35,011,339.88
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 142
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 388,162.51
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 76.52989370 % 17.56199200 % 5.90811390 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 76.26968620 % 17.75669809 % 5.97361570 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1480 %
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 9.07197799
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 298.18
POOL TRADING FACTOR: 26.04809260
................................................................................
Run: 07/31/97 12:07:10 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 28,480,276.77 7.470000 % 128,244.03
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 63,517,107.20 128,244.03
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 176,513.20 304,757.23 0.00 0.00 28,352,032.74
A-2 217,148.99 217,148.99 0.00 0.00 35,036,830.43
S-1 2,558.56 2,558.56 0.00 0.00 0.00
S-2 12,288.45 12,288.45 0.00 0.00 0.00
S-3 1,628.48 1,628.48 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
410,137.68 538,381.71 0.00 0.00 63,388,863.17
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 860.743374 3.875847 5.334659 9.210506 0.000000 856.867527
A-2 1000.000000 0.000000 6.197735 6.197735 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 25-July-97
DISTRIBUTION DATE 30-July-97
Run: 07/31/97 12:07:10 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 1,587.93
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 63,388,863.17
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 2,949,653.04
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 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: 93.04796756
................................................................................
Run: 07/23/97 15:31:56 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 9,160,194.09 10.000000 % 48,809.77
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 31,349,553.10 7.250000 % 390,478.19
A-6 7609208K7 48,625,000.00 7,837,388.23 6.500000 % 97,619.55
A-7 7609208L5 0.00 0.00 3.500000 % 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 0.163089 % 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 8,143,348.34 8.000000 % 25,416.24
M-2 7609208S0 5,252,983.00 4,966,666.02 8.000000 % 15,501.49
M-3 7609208T8 3,501,988.00 3,341,598.05 8.000000 % 10,429.48
B-1 5,252,983.00 5,134,940.89 8.000000 % 0.00
B-2 1,750,995.34 1,019,721.06 8.000000 % 0.00
- -------------------------------------------------------------------------------
350,198,858.34 123,368,409.78 588,254.72
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 76,260.71 125,070.48 0.00 0.00 9,111,384.32
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-5 189,219.35 579,697.54 0.00 0.00 30,959,074.91
A-6 42,411.23 140,030.78 0.00 0.00 7,739,768.68
A-7 22,836.82 22,836.82 0.00 0.00 0.00
A-8 43,267.38 43,267.38 0.00 0.00 6,663,000.00
A-9 231,174.96 231,174.96 0.00 0.00 35,600,000.00
A-10 65,923.82 65,923.82 0.00 0.00 10,152,000.00
A-11 16,750.36 16,750.36 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 54,236.19 79,652.43 0.00 0.00 8,117,932.10
M-2 33,078.91 48,580.40 0.00 0.00 4,951,164.53
M-3 22,255.65 32,685.13 0.00 0.00 3,331,168.57
B-1 60,200.52 60,200.52 0.00 0.00 5,134,940.89
B-2 0.00 0.00 0.00 0.00 1,000,511.72
- -------------------------------------------------------------------------------
857,615.90 1,445,870.62 0.00 0.00 122,760,945.72
===============================================================================
Run: 07/23/97 15:31:56
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-1 309.947692 1.651545 2.580385 4.231930 0.000000 308.296147
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-5 529.124242 6.590572 3.193683 9.784255 0.000000 522.533671
A-6 161.180221 2.007600 0.872210 2.879810 0.000000 159.172621
A-8 1000.000000 0.000000 6.493679 6.493679 0.000000 1000.000000
A-9 1000.000000 0.000000 6.493679 6.493679 0.000000 1000.000000
A-10 1000.000000 0.000000 6.493678 6.493678 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-1 930.139956 2.903064 6.194902 9.097966 0.000000 927.236892
M-2 945.494402 2.950988 6.297167 9.248155 0.000000 942.543414
M-3 954.200314 2.978160 6.355147 9.333307 0.000000 951.222154
B-1 977.528557 0.000000 11.460254 11.460254 0.000000 977.528557
B-2 582.366518 0.000000 0.000000 0.000000 0.000000 571.395992
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:31:57 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 36,714.45
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,941.83
SUBSERVICER ADVANCES THIS MONTH 42,878.74
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 2,998,686.78
(B) TWO MONTHLY PAYMENTS: 2 460,837.18
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 2,104,229.56
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 122,760,945.72
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 473
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 222,418.31
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 81.67579980 % 13.33535300 % 4.98884760 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 81.64260000 % 13.35951357 % 4.99788640 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1637 %
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 8.64703369
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 296.75
POOL TRADING FACTOR: 35.05463904
................................................................................
Run: 07/23/97 15:31:59 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 7,847,001.28 7.500000 % 440,022.31
A-6 760944GG7 20,505,000.00 7,312,432.33 7.000000 % 410,046.24
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 7,475,000.00 611,297.11 7.500000 % 157,585.64
A-10 760944GA0 3,403,000.00 3,403,000.00 7.500000 % 0.00
A-11 760944GD4 29,995,000.00 29,995,000.00 7.500000 % 0.00
A-12 760944GT9 18,350,000.00 25,213,702.89 7.500000 % 0.00
A-13 760944GH5 23,529,000.00 1,462,486.49 6.450000 % 82,009.25
A-14 760944GU6 0.00 0.00 3.550000 % 0.00
A-15 760944GV4 0.00 0.00 0.162199 % 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 7,716,471.97 7.500000 % 8,353.11
M-2 760944GX0 3,698,106.00 3,511,748.25 7.500000 % 3,801.48
M-3 760944GY8 2,218,863.00 2,120,042.77 7.500000 % 2,294.95
B-1 4,437,728.00 4,318,634.31 7.500000 % 4,674.94
B-2 1,479,242.76 1,171,106.13 7.500000 % 0.00
- -------------------------------------------------------------------------------
295,848,488.76 127,834,923.53 1,108,787.92
===============================================================================
_______________________________________________________________________________
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 48,805.48 488,827.79 0.00 0.00 7,406,978.97
A-6 42,448.62 452,494.86 0.00 0.00 6,902,386.09
A-7 143,996.97 143,996.97 0.00 0.00 23,152,000.00
A-8 62,196.34 62,196.34 0.00 0.00 10,000,000.00
A-9 3,802.05 161,387.69 0.00 0.00 453,711.47
A-10 21,165.42 21,165.42 0.00 0.00 3,403,000.00
A-11 186,557.92 186,557.92 0.00 0.00 29,995,000.00
A-12 0.00 0.00 157,585.64 0.00 25,371,288.53
A-13 7,822.67 89,831.92 0.00 0.00 1,380,477.24
A-14 4,305.50 4,305.50 0.00 0.00 0.00
A-15 17,214.39 17,214.39 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 48,047.84 56,400.95 0.00 0.00 7,708,118.86
M-2 21,866.46 25,667.94 0.00 0.00 3,507,946.77
M-3 13,200.79 15,495.74 0.00 0.00 2,117,747.82
B-1 31,440.47 36,115.41 0.00 0.00 4,313,959.37
B-2 4,009.99 4,009.99 0.00 0.00 1,169,838.40
- -------------------------------------------------------------------------------
656,880.91 1,765,668.83 157,585.64 0.00 126,882,453.52
===============================================================================
Run: 07/23/97 15:31:59
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-5 356.617037 19.997378 2.218028 22.215406 0.000000 336.619659
A-6 356.617036 19.997378 2.070159 22.067537 0.000000 336.619658
A-7 1000.000000 0.000000 6.219634 6.219634 0.000000 1000.000000
A-8 1000.000000 0.000000 6.219634 6.219634 0.000000 1000.000000
A-9 81.778878 21.081691 0.508635 21.590326 0.000000 60.697187
A-10 1000.000000 0.000000 6.219636 6.219636 0.000000 1000.000000
A-11 1000.000000 0.000000 6.219634 6.219634 0.000000 1000.000000
A-12 1374.043754 0.000000 0.000000 0.000000 8.587773 1382.631528
A-13 62.156764 3.485454 0.332469 3.817923 0.000000 58.671309
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-1 948.394909 1.026641 5.905332 6.931973 0.000000 947.368268
M-2 949.607245 1.027953 5.912881 6.940834 0.000000 948.579292
M-3 955.463573 1.034291 5.949349 6.983640 0.000000 954.429282
B-1 973.163364 1.053453 7.084812 8.138265 0.000000 972.109911
B-2 791.692994 0.000000 2.710840 2.710840 0.000000 790.835982
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:32:01 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S12 (POOL # 4105)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4105
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 46,647.80
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,539.11
SUBSERVICER ADVANCES THIS MONTH 25,034.89
MASTER SERVICER ADVANCES THIS MONTH 641.76
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,671,930.45
(B) TWO MONTHLY PAYMENTS: 2 340,966.55
(C) THREE OR MORE MONTHLY PAYMENTS: 1 197,897.30
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,167,296.21
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 126,882,453.52
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 486
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 88,578.02
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 814,088.22
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 85.26380510 % 10.44179700 % 4.29439800 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 85.16925650 % 10.50879226 % 4.32195120 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1628 %
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 8.22801614
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 294.28
POOL TRADING FACTOR: 42.88764633
................................................................................
Run: 07/23/97 15:32:03 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 1,150,560.18 6.500000 % 422,383.45
A-6 760944FK9 0.00 0.00 2.000000 % 0.00
A-7 760944FN3 6,666,667.00 920,448.25 6.250000 % 337,906.79
A-8 760944FU7 32,500,001.00 32,500,001.00 7.500000 % 0.00
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 0.278558 % 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 1,879,448.12 7.500000 % 10,060.76
M-2 760944FW3 4,582,565.00 3,775,565.78 7.500000 % 0.00
B-1 458,256.00 377,677.17 7.500000 % 0.00
B-2 917,329.35 582,597.71 7.500000 % 0.00
- -------------------------------------------------------------------------------
183,302,633.35 58,186,298.21 770,351.00
===============================================================================
_______________________________________________________________________________
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
A-4 0.00 0.00 0.00 0.00 0.00
A-5 6,199.78 428,583.23 0.00 0.00 728,176.73
A-6 1,907.62 1,907.62 0.00 0.00 0.00
A-7 4,769.06 342,675.85 0.00 0.00 582,541.46
A-8 202,068.31 202,068.31 0.00 0.00 32,500,001.00
A-9 64,824.90 64,824.90 0.00 0.00 12,000,000.00
A-10 39,791.91 39,791.91 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 1,080.42 1,080.42 0.00 0.00 200,000.00
A-15 13,436.61 13,436.61 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 23,390.12 33,450.88 0.00 0.00 1,869,387.36
M-2 43,091.51 43,091.51 0.00 0.00 3,775,565.78
B-1 0.00 0.00 0.00 0.00 377,677.17
B-2 0.00 0.00 0.00 0.00 557,246.57
- -------------------------------------------------------------------------------
400,560.24 1,170,911.24 0.00 0.00 57,390,596.07
===============================================================================
Run: 07/23/97 15:32:03
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 63.045333 23.144644 0.339719 23.484363 0.000000 39.900690
A-7 138.067231 50.686016 0.715359 51.401375 0.000000 87.381215
A-8 1000.000000 0.000000 6.217486 6.217486 0.000000 1000.000000
A-9 1000.000000 0.000000 5.402075 5.402075 0.000000 1000.000000
A-10 120.000000 0.000000 0.994798 0.994798 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 5.402100 5.402100 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-1 820.260500 4.390887 10.208311 14.599198 0.000000 815.869614
M-2 823.897922 0.000000 9.403360 9.403360 0.000000 823.897922
B-1 824.161975 0.000000 0.000000 0.000000 0.000000 824.161975
B-2 635.102006 0.000000 0.000000 0.000000 0.000000 607.466195
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:32:06 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 15,596.70
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,432.46
SUBSERVICER ADVANCES THIS MONTH 7,957.82
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 680,509.57
(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 57,390,596.07
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 268
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 484,228.67
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.63084780 % 9.71880700 % 1.65034540 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.53492150 % 9.83602459 % 1.62905390 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2802 %
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 8.22886744
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 121.15
POOL TRADING FACTOR: 31.30920436
................................................................................
Run: 07/23/97 15:32:10 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 20,639,061.94 7.500000 % 619,453.42
A-7 760944HD3 36,855,000.00 23,312,879.33 7.000000 % 699,704.41
A-8 760944HW1 29,999,000.00 4,662,221.54 10.000190 % 139,930.25
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 18,697,062.66 7.500000 % 561,187.72
A-16 760944HM3 0.00 0.00 0.295291 % 0.00
R 760944HV3 1,000.00 0.00 7.500000 % 0.00
M-1 760944HS0 13,271,500.00 12,523,063.79 7.500000 % 27,009.33
M-2 760944HT8 6,032,300.00 5,708,633.89 7.500000 % 12,312.19
M-3 760944HU5 3,619,400.00 3,451,143.89 7.500000 % 7,443.31
B-1 4,825,900.00 4,651,804.26 7.500000 % 199.89
B-2 2,413,000.00 2,358,480.75 7.500000 % 0.00
B-3 2,412,994.79 1,776,373.37 7.500000 % 0.00
- -------------------------------------------------------------------------------
482,582,094.79 202,897,725.42 2,067,240.52
===============================================================================
_______________________________________________________________________________
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 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-6 128,345.66 747,799.08 0.00 0.00 20,019,608.52
A-7 135,308.14 835,012.55 0.00 0.00 22,613,174.92
A-8 38,657.26 178,587.51 0.00 0.00 4,522,291.29
A-9 593,041.11 593,041.11 0.00 0.00 95,366,000.00
A-10 52,024.64 52,024.64 0.00 0.00 8,366,000.00
A-11 8,612.73 8,612.73 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-15 116,269.18 677,456.90 0.00 0.00 18,135,874.94
A-16 49,677.23 49,677.23 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 77,875.68 104,885.01 0.00 0.00 12,496,054.46
M-2 35,499.60 47,811.79 0.00 0.00 5,696,321.70
M-3 21,461.22 28,904.53 0.00 0.00 3,443,700.58
B-1 48,111.45 48,311.34 0.00 0.00 4,651,604.37
B-2 0.00 0.00 0.00 0.00 2,358,480.75
B-3 0.00 0.00 0.00 0.00 1,757,622.48
- -------------------------------------------------------------------------------
1,304,883.90 3,372,124.42 0.00 0.00 200,811,734.01
===============================================================================
Run: 07/23/97 15:32:10
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-6 632.556759 18.985332 3.933605 22.918937 0.000000 613.571427
A-7 632.556758 18.985332 3.671365 22.656697 0.000000 613.571426
A-8 155.412565 4.664497 1.288618 5.953115 0.000000 150.748068
A-9 1000.000000 0.000000 6.218580 6.218580 0.000000 1000.000000
A-10 1000.000000 0.000000 6.218580 6.218580 0.000000 1000.000000
A-11 1000.000000 0.000000 6.218578 6.218578 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-15 632.533667 18.985342 3.933461 22.918803 0.000000 613.548325
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 943.605756 2.035138 5.867888 7.903026 0.000000 941.570618
M-2 946.344494 2.041044 5.884920 7.925964 0.000000 944.303450
M-3 953.512707 2.056504 5.929497 7.986001 0.000000 951.456203
B-1 963.924710 0.041420 9.969425 10.010845 0.000000 963.883290
B-2 977.406030 0.000000 0.000000 0.000000 0.000000 977.406030
B-3 736.169584 0.000000 0.000000 0.000000 0.000000 728.398788
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:32:13 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 57,985.01
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 21,152.32
SUBSERVICER ADVANCES THIS MONTH 43,372.88
MASTER SERVICER ADVANCES THIS MONTH 8,585.47
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,723,289.58
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 244,487.82
FORECLOSURES
NUMBER OF LOANS 9
AGGREGATE PRINCIPAL BALANCE 2,814,241.40
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 200,811,734.01
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 727
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 1,105,157.79
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,648,388.33
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 84.98282820 % 10.68658700 % 4.33058500 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 84.85955790 % 10.77430900 % 4.36613310 %
CLASS A-16 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2950 %
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 8.26713946
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 297.56
POOL TRADING FACTOR: 41.61193218
................................................................................
Run: 07/23/97 15:32:14 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 6,301,333.98 5.600000 % 573,233.04
A-4 760944HZ4 10,298,695.00 10,298,695.00 6.000000 % 0.00
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 10,845,628.22 6.500000 % 434,377.38
A-11 760944JE9 0.00 0.00 2.000000 % 0.00
A-12 760944JN9 2,200,013.00 578,188.52 7.500000 % 12,724.40
A-13 760944JP4 9,999,984.00 2,628,093.58 9.500000 % 57,837.39
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 6.622000 % 0.00
A-17 760944JT6 11,027,260.00 2,328,663.67 8.058400 % 0.00
A-18 760944JU3 4,711,421.00 0.00 0.000000 % 0.00
A-19 760944JV1 0.00 0.00 0.311036 % 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 4,736,315.53 7.000000 % 25,846.87
M-2 760944JK5 5,050,288.00 4,232,731.77 7.000000 % 23,098.73
B-1 1,442,939.00 1,252,424.22 7.000000 % 6,834.69
B-2 721,471.33 268,856.81 7.000000 % 1,467.21
- -------------------------------------------------------------------------------
288,587,914.33 119,842,268.62 1,135,419.71
===============================================================================
_______________________________________________________________________________
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 29,354.13 602,587.17 0.00 0.00 5,728,100.94
A-4 51,402.25 51,402.25 0.00 0.00 10,298,695.00
A-5 222,937.67 222,937.67 0.00 0.00 40,000,000.00
A-6 67,374.71 67,374.71 0.00 0.00 11,700,000.00
A-7 7,403.19 7,403.19 0.00 0.00 0.00
A-8 103,371.87 103,371.87 0.00 0.00 18,141,079.00
A-9 2,321.85 2,321.85 0.00 0.00 10,000.00
A-10 58,643.07 493,020.45 0.00 0.00 10,411,250.84
A-11 18,044.03 18,044.03 0.00 0.00 0.00
A-12 3,607.28 16,331.68 0.00 0.00 565,464.12
A-13 20,768.88 78,606.27 0.00 0.00 2,570,256.19
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 35,917.22 35,917.22 0.00 0.00 6,520,258.32
A-17 15,610.05 15,610.05 0.00 0.00 2,328,663.67
A-18 0.00 0.00 0.00 0.00 0.00
A-19 31,007.64 31,007.64 0.00 0.00 0.00
R-I 0.03 0.03 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 27,579.56 53,426.43 0.00 0.00 4,710,468.66
M-2 24,647.20 47,745.93 0.00 0.00 4,209,633.04
B-1 7,292.87 14,127.56 0.00 0.00 1,245,589.53
B-2 1,565.53 3,032.74 0.00 0.00 267,389.60
- -------------------------------------------------------------------------------
728,849.03 1,864,268.74 0.00 0.00 118,706,848.91
===============================================================================
Run: 07/23/97 15:32:14
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-3 265.664062 24.167489 1.237569 25.405058 0.000000 241.496574
A-4 1000.000000 0.000000 4.991142 4.991142 0.000000 1000.000000
A-5 1000.000000 0.000000 5.573442 5.573442 0.000000 1000.000000
A-6 1000.000000 0.000000 5.758522 5.758522 0.000000 1000.000000
A-8 1000.000000 0.000000 5.698221 5.698221 0.000000 1000.000000
A-9 1000.000000 0.000000 232.185000 232.185000 0.000000 1000.000000
A-10 341.201257 13.665424 1.844899 15.510323 0.000000 327.535833
A-12 262.811411 5.783784 1.639663 7.423447 0.000000 257.027627
A-13 262.809778 5.783748 2.076891 7.860639 0.000000 257.026030
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 0.914718 0.914718 0.000000 166.053934
A-17 211.173371 0.000000 1.415587 1.415587 0.000000 211.173371
A-18 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-I 0.000000 0.000000 0.300000 0.300000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 820.565212 4.477962 4.778150 9.256112 0.000000 816.087249
M-2 838.116909 4.573745 4.880355 9.454100 0.000000 833.543164
B-1 867.967544 4.736645 5.054178 9.790823 0.000000 863.230899
B-2 372.650719 2.033594 2.169941 4.203535 0.000000 370.617083
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:32:17 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S15 (POOL # 4108)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4108
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 32,757.58
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,666.40
SUBSERVICER ADVANCES THIS MONTH 24,078.04
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,293,794.76
(B) TWO MONTHLY PAYMENTS: 2 656,481.70
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 248,890.95
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 118,706,848.91
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 530
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 481,420.25
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.24655400 % 7.48404300 % 1.26940270 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.21105400 % 7.51439515 % 1.27455080 %
CLASS A-19 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3118 %
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 7.76548878
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 122.59
POOL TRADING FACTOR: 41.13368683
................................................................................
Run: 07/31/97 12:07:13 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 28,047,923.62 7.470000 % 159,631.71
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 52,116,444.20 159,631.71
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 173,848.47 333,480.18 0.00 0.00 27,888,291.91
A-2 149,183.06 149,183.06 0.00 0.00 24,068,520.58
S-1 3,796.79 3,796.79 0.00 0.00 0.00
S-2 6,350.12 6,350.12 0.00 0.00 0.00
S-3 3,378.49 3,378.49 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
336,556.93 496,188.64 0.00 0.00 51,956,812.49
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 879.162575 5.003658 5.449283 10.452941 0.000000 874.158916
A-2 1000.000000 0.000000 6.198265 6.198265 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 25-July-97
DISTRIBUTION DATE 30-July-97
Run: 07/31/97 12:07:14 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 1,302.91
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 51,956,812.49
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 3,597,253.54
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 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: 92.82706477
................................................................................
Run: 07/23/97 15:32:18 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-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 13,861,976.09 7.000000 % 1,004,616.20
A-2 760944KV9 20,040,000.00 10,100,309.06 7.000000 % 275,054.21
A-3 760944KS6 30,024,000.00 15,132,319.36 6.000000 % 412,087.20
A-4 760944LF3 10,008,000.00 5,044,106.43 10.000000 % 137,362.40
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 0.239109 % 0.00
R 760944LE6 333,970.00 0.00 7.000000 % 0.00
M-1 760944LB2 5,917,999.88 5,669,470.15 7.000000 % 6,585.94
M-2 760944LC0 2,689,999.61 2,579,933.27 7.000000 % 2,996.98
M-3 760944LD8 1,613,999.76 1,547,959.97 7.000000 % 1,798.19
B-1 2,151,999.69 2,073,057.79 7.000000 % 0.00
B-2 1,075,999.84 1,038,790.39 7.000000 % 0.00
B-3 1,075,999.84 878,185.64 7.000000 % 0.00
- -------------------------------------------------------------------------------
215,199,968.62 148,028,108.15 1,840,501.12
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 80,407.02 1,085,023.22 0.00 0.00 12,857,359.89
A-2 58,587.30 333,641.51 0.00 0.00 9,825,254.85
A-3 75,236.32 487,323.52 0.00 0.00 14,720,232.16
A-4 41,797.95 179,160.35 0.00 0.00 4,906,744.03
A-5 129,531.98 129,531.98 0.00 0.00 22,331,000.00
A-6 106,010.76 106,010.76 0.00 0.00 18,276,000.00
A-7 196,609.47 196,609.47 0.00 0.00 33,895,000.00
A-8 81,439.65 81,439.65 0.00 0.00 14,040,000.00
A-9 9,048.85 9,048.85 0.00 0.00 1,560,000.00
A-10 29,329.86 29,329.86 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 32,886.02 39,471.96 0.00 0.00 5,662,884.21
M-2 14,965.02 17,962.00 0.00 0.00 2,576,936.29
M-3 8,979.02 10,777.21 0.00 0.00 1,546,161.78
B-1 27,779.37 27,779.37 0.00 0.00 2,073,057.79
B-2 0.00 0.00 0.00 0.00 1,038,790.39
B-3 0.00 0.00 0.00 0.00 873,550.61
- -------------------------------------------------------------------------------
892,608.59 2,733,109.71 0.00 0.00 146,182,972.00
===============================================================================
Run: 07/23/97 15:32:18
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-1 276.322132 20.025838 1.602819 21.628657 0.000000 256.296294
A-2 504.007438 13.725260 2.923518 16.648778 0.000000 490.282178
A-3 504.007439 13.725260 2.505873 16.231133 0.000000 490.282180
A-4 504.007437 13.725260 4.176454 17.901714 0.000000 490.282177
A-5 1000.000000 0.000000 5.800545 5.800545 0.000000 1000.000000
A-6 1000.000000 0.000000 5.800545 5.800545 0.000000 1000.000000
A-7 1000.000000 0.000000 5.800545 5.800545 0.000000 1000.000000
A-8 1000.000000 0.000000 5.800545 5.800545 0.000000 1000.000000
A-9 1000.000000 0.000000 5.800545 5.800545 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 958.004438 1.112866 5.556948 6.669814 0.000000 956.891572
M-2 959.083139 1.114119 5.563205 6.677324 0.000000 957.969020
M-3 959.083148 1.114120 5.563210 6.677330 0.000000 957.969027
B-1 963.316956 0.000000 12.908631 12.908631 0.000000 963.316956
B-2 965.418722 0.000000 0.000000 0.000000 0.000000 965.418722
B-3 816.157779 0.000000 0.000000 0.000000 0.000000 811.850130
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:32:20 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 33,143.65
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,420.19
SUBSERVICER ADVANCES THIS MONTH 18,931.11
MASTER SERVICER ADVANCES THIS MONTH 3,401.45
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,365,315.13
(B) TWO MONTHLY PAYMENTS: 2 901,845.26
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 427,542.86
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 146,182,972.00
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 494,544.89
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,673,179.31
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.68596000 % 6.61858300 % 2.69545690 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.57935350 % 6.69433802 % 2.72630850 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2380 %
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 7.63529563
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 296.32
POOL TRADING FACTOR: 67.92890024
................................................................................
Run: 07/23/97 15:32:21 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-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 6,271,420.21 5.650000 % 1,334,247.18
A-4 760944JZ2 7,444,000.00 7,444,000.00 6.050000 % 0.00
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 15,001,325.30 6.350000 % 720,442.07
A-8 760944KE7 0.00 0.00 12.600000 % 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 6,634,032.96 7.000000 % 104,254.71
A-14 760944KA5 6,000,000.00 2,768,000.00 6.350000 % 0.00
A-15 760944KQ0 1,891,000.00 0.00 7.650000 % 0.00
A-16 760944KR8 0.00 0.00 0.138218 % 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 3,368,489.21 7.000000 % 18,282.74
M-2 760944KM9 2,343,800.00 1,943,831.85 7.000000 % 10,550.30
M-3 760944MF2 1,171,900.00 978,171.75 7.000000 % 5,309.10
B-1 1,406,270.00 1,202,066.63 7.000000 % 6,524.31
B-2 351,564.90 135,561.53 7.000000 % 735.78
- -------------------------------------------------------------------------------
234,376,334.90 101,528,899.44 2,200,346.19
===============================================================================
_______________________________________________________________________________
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 0.00 0.00 0.00 0.00 0.00
A-3 29,342.49 1,363,589.67 0.00 0.00 4,937,173.03
A-4 37,294.46 37,294.46 0.00 0.00 7,444,000.00
A-5 150,011.90 150,011.90 0.00 0.00 28,305,000.00
A-6 71,245.96 71,245.96 0.00 0.00 12,746,000.00
A-7 78,883.45 799,325.52 0.00 0.00 14,280,883.23
A-8 39,131.16 39,131.16 0.00 0.00 0.00
A-9 85,391.14 85,391.14 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 38,455.48 142,710.19 0.00 0.00 6,529,778.25
A-14 14,555.34 14,555.34 0.00 0.00 2,768,000.00
A-15 0.00 0.00 0.00 0.00 0.00
A-16 11,620.85 11,620.85 0.00 0.00 0.00
R-I 2.97 2.97 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 19,526.11 37,808.85 0.00 0.00 3,350,206.47
M-2 11,267.81 21,818.11 0.00 0.00 1,933,281.55
M-3 5,670.16 10,979.26 0.00 0.00 972,862.65
B-1 6,968.02 13,492.33 0.00 0.00 1,195,542.32
B-2 785.84 1,521.62 0.00 0.00 134,825.75
- -------------------------------------------------------------------------------
600,153.14 2,800,499.33 0.00 0.00 99,328,553.25
===============================================================================
Run: 07/23/97 15:32:21
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-3 294.668055 62.690748 1.378682 64.069430 0.000000 231.977307
A-4 1000.000000 0.000000 5.010003 5.010003 0.000000 1000.000000
A-5 1000.000000 0.000000 5.299837 5.299837 0.000000 1000.000000
A-6 1000.000000 0.000000 5.589672 5.589672 0.000000 1000.000000
A-7 320.035100 15.369759 1.682883 17.052642 0.000000 304.665342
A-9 1000.000000 0.000000 5.796697 5.796697 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-13 192.961983 3.032423 1.118542 4.150965 0.000000 189.929559
A-14 461.333333 0.000000 2.425890 2.425890 0.000000 461.333333
A-15 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-I 0.000000 0.000000 29.730000 29.730000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 821.262242 4.457465 4.760608 9.218073 0.000000 816.804776
M-2 829.350563 4.501365 4.807496 9.308861 0.000000 824.849198
M-3 834.688753 4.530335 4.838433 9.368768 0.000000 830.158418
B-1 854.790780 4.639443 4.954966 9.594409 0.000000 850.151337
B-2 385.594609 2.092843 2.235178 4.328021 0.000000 383.501738
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:32:23 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S17 (POOL # 4110)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4110
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 28,926.86
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,709.29
SUBSERVICER ADVANCES THIS MONTH 4,972.95
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 104,147.39
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 369,439.56
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 99,328,553.25
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 433
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 1,649,290.22
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.48674910 % 6.19576600 % 1.31748510 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.36199610 % 6.29864270 % 1.33936120 %
CLASS A-16 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1398 %
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 7.60919516
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 123.55
POOL TRADING FACTOR: 42.37994134
................................................................................
Run: 07/23/97 15:32:24 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 4,798,299.08 7.500000 % 444,011.67
A-3 760944LY2 81,356,000.00 14,326,980.63 6.250000 % 828,819.85
A-4 760944LN6 40,678,000.00 7,163,490.31 10.000000 % 414,409.93
A-5 760944LP1 66,592,000.00 66,592,000.00 7.500000 % 0.00
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 0.130294 % 0.00
R 760944LX4 1,000.00 0.00 7.500000 % 0.00
M-1 760944LU0 13,767,600.00 13,030,008.44 7.500000 % 26,661.51
M-2 760944LV8 6,257,900.00 5,959,734.06 7.500000 % 12,194.58
M-3 760944LW6 3,754,700.00 3,590,051.04 7.500000 % 7,345.83
B-1 5,757,200.00 5,583,523.36 7.500000 % 0.00
B-2 2,753,500.00 2,690,855.48 7.500000 % 0.00
B-3 2,753,436.49 2,100,965.83 7.500000 % 0.00
- -------------------------------------------------------------------------------
500,624,336.49 246,268,908.23 1,733,443.37
===============================================================================
_______________________________________________________________________________
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 29,885.34 473,897.01 0.00 0.00 4,354,287.41
A-3 74,360.83 903,180.68 0.00 0.00 13,498,160.78
A-4 59,488.66 473,898.59 0.00 0.00 6,749,080.38
A-5 414,756.18 414,756.18 0.00 0.00 66,592,000.00
A-6 327,404.01 327,404.01 0.00 0.00 52,567,000.00
A-7 332,841.34 332,841.34 0.00 0.00 53,440,000.00
A-8 89,849.72 89,849.72 0.00 0.00 14,426,000.00
A-9 26,646.78 26,646.78 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 81,155.04 107,816.55 0.00 0.00 13,003,346.93
M-2 74,237.28 86,431.86 0.00 0.00 5,947,539.48
M-3 44,719.38 52,065.21 0.00 0.00 3,582,705.21
B-1 14,344.50 14,344.50 0.00 0.00 5,583,523.36
B-2 0.00 0.00 0.00 0.00 2,690,855.48
B-3 0.00 0.00 0.00 0.00 2,079,736.20
- -------------------------------------------------------------------------------
1,569,689.06 3,303,132.43 0.00 0.00 244,514,235.23
===============================================================================
Run: 07/23/97 15:32:24
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 67.406989 6.237521 0.419832 6.657353 0.000000 61.169468
A-3 176.102323 10.187569 0.914018 11.101587 0.000000 165.914755
A-4 176.102323 10.187569 1.462428 11.649997 0.000000 165.914754
A-5 1000.000000 0.000000 6.228318 6.228318 0.000000 1000.000000
A-6 1000.000000 0.000000 6.228318 6.228318 0.000000 1000.000000
A-7 1000.000000 0.000000 6.228318 6.228318 0.000000 1000.000000
A-8 1000.000000 0.000000 6.228318 6.228318 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 946.425553 1.936540 5.894640 7.831180 0.000000 944.489013
M-2 952.353675 1.948670 11.862970 13.811640 0.000000 950.405005
M-3 956.148571 1.956436 11.910240 13.866676 0.000000 954.192135
B-1 969.833141 0.000000 2.491576 2.491576 0.000000 969.833141
B-2 977.249130 0.000000 0.000000 0.000000 0.000000 977.249130
B-3 763.034062 0.000000 0.000000 0.000000 0.000000 755.323832
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:32:27 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 64,071.50
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 26,589.33
SUBSERVICER ADVANCES THIS MONTH 30,304.41
MASTER SERVICER ADVANCES THIS MONTH 3,591.74
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 1,635,855.93
(B) TWO MONTHLY PAYMENTS: 1 469,875.01
(C) THREE OR MORE MONTHLY PAYMENTS: 2 624,476.66
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,363,927.37
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 244,514,235.23
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 873
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 489,399.89
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,250,766.82
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 86.61823030 % 9.16875500 % 4.21301440 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 86.54977830 % 9.21565634 % 4.23456530 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1306 %
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 8.07013374
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 295.56
POOL TRADING FACTOR: 48.84185954
................................................................................
Run: 07/23/97 15:29:50 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 25,898,663.16 6.928658 % 758,929.02
A-2 760944LJ5 5,265,582.31 1,653,028.49 6.928658 % 48,440.00
S-1 760944LK2 0.00 0.00 0.090000 % 0.00
S-2 760944LG1 0.00 0.00 0.133812 % 0.00
- -------------------------------------------------------------------------------
87,763,582.31 27,551,691.65 807,369.02
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 145,815.08 904,744.10 0.00 0.00 25,139,734.14
A-2 9,306.91 57,746.91 0.00 0.00 1,604,588.49
S-1 2,014.96 2,014.96 0.00 0.00 0.00
S-2 2,995.86 2,995.86 0.00 0.00 0.00
- -------------------------------------------------------------------------------
160,132.81 967,501.83 0.00 0.00 26,744,322.63
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 313.930800 9.199363 1.767498 10.966861 0.000000 304.731438
A-2 313.930804 9.199362 1.767499 10.966861 0.000000 304.731442
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:29:50 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 7,414.10
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,883.31
SUBSERVICER ADVANCES THIS MONTH 4,531.39
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 621,350.62
(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 26,744,322.60
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 778,847.22
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 100.00000010 % 0.00000000 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 100.00000010 % 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
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.91354728
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 305.66
POOL TRADING FACTOR: 30.47314375
................................................................................
Run: 07/23/97 15:32:30 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-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 21,265,071.23 5.750030 % 572,148.48
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 25,808,406.60 6.450000 % 476,777.32
A-10 760944NK0 0.00 0.00 2.050000 % 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 6.022000 % 0.00
A-14 760944NP9 13,505,000.00 3,526,465.71 8.896293 % 0.00
A-15 760944NQ7 0.00 0.00 0.093668 % 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 3,238,473.77 7.000000 % 17,620.56
M-2 760944NW4 1,958,800.00 1,619,236.89 7.000000 % 8,810.28
M-3 760944NX2 1,305,860.00 1,085,057.39 7.000000 % 5,903.80
B-1 1,567,032.00 1,302,684.75 7.000000 % 7,087.92
B-2 783,516.00 657,909.62 7.000000 % 3,579.69
B-3 914,107.69 667,473.64 7.000000 % 3,631.73
- -------------------------------------------------------------------------------
261,172,115.69 137,507,771.50 1,095,559.78
===============================================================================
_______________________________________________________________________________
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 0.00 0.00 0.00 0.00 0.00
A-5 101,659.40 673,807.88 0.00 0.00 20,692,922.75
A-6 62,702.20 62,702.20 0.00 0.00 12,561,000.00
A-7 138,242.59 138,242.59 0.00 0.00 23,816,000.00
A-8 104,715.16 104,715.16 0.00 0.00 18,040,000.00
A-9 138,398.55 615,175.87 0.00 0.00 25,331,629.28
A-10 43,987.13 43,987.13 0.00 0.00 0.00
A-11 75,342.71 75,342.71 0.00 0.00 12,499,498.87
A-12 14,091.83 14,091.83 0.00 0.00 2,400,000.00
A-13 45,162.88 45,162.88 0.00 0.00 9,020,493.03
A-14 26,083.11 26,083.11 0.00 0.00 3,526,465.71
A-15 10,708.55 10,708.55 0.00 0.00 0.00
R-I 2.63 2.63 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 18,847.30 36,467.86 0.00 0.00 3,220,853.21
M-2 9,423.65 18,233.93 0.00 0.00 1,610,426.61
M-3 6,314.82 12,218.62 0.00 0.00 1,079,153.59
B-1 7,581.37 14,669.29 0.00 0.00 1,295,596.83
B-2 3,828.91 7,408.60 0.00 0.00 654,329.93
B-3 3,884.58 7,516.31 0.00 0.00 663,841.91
- -------------------------------------------------------------------------------
810,977.37 1,906,537.15 0.00 0.00 136,412,211.72
===============================================================================
Run: 07/23/97 15:32:30
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-5 972.206429 26.157751 4.647712 30.805463 0.000000 946.048679
A-6 1000.000000 0.000000 4.991816 4.991816 0.000000 1000.000000
A-7 1000.000000 0.000000 5.804610 5.804610 0.000000 1000.000000
A-8 1000.000000 0.000000 5.804610 5.804610 0.000000 1000.000000
A-9 725.423914 13.401279 3.890113 17.291392 0.000000 712.022635
A-11 337.824294 0.000000 2.036289 2.036289 0.000000 337.824294
A-12 1000.000000 0.000000 5.871596 5.871596 0.000000 1000.000000
A-13 261.122971 0.000000 1.307364 1.307364 0.000000 261.122971
A-14 261.122970 0.000000 1.931367 1.931367 0.000000 261.122970
R-I 0.000000 0.000000 26.300000 26.300000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 826.647379 4.497795 4.810930 9.308725 0.000000 822.149584
M-2 826.647381 4.497795 4.810930 9.308725 0.000000 822.149587
M-3 830.914026 4.521005 4.835756 9.356761 0.000000 826.393021
B-1 831.307051 4.523150 4.838044 9.361194 0.000000 826.783901
B-2 839.688813 4.568752 4.886831 9.455583 0.000000 835.120061
B-3 730.191472 3.972978 4.249576 8.222554 0.000000 726.218494
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:32:33 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S20 (POOL # 4112)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4112
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 37,426.04
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,762.59
SUBSERVICER ADVANCES THIS MONTH 9,071.35
MASTER SERVICER ADVANCES THIS MONTH 2,422.77
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 360,579.11
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 406,936.52
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 97,709.29
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 136,412,211.72
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 557
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 224,659.93
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 347,379.03
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.76701700 % 4.32176900 % 1.91121420 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.75114440 % 4.33277442 % 1.91608110 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0938 %
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 7.54677216
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 124.43
POOL TRADING FACTOR: 52.23077179
................................................................................
Run: 07/23/97 15:32:35 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 6,574,625.66 6.500000 % 1,668,742.21
A-4 760944QX9 38,099,400.00 2,629,847.53 10.000000 % 667,496.18
A-5 760944QC5 61,656,000.00 61,656,000.00 7.500000 % 0.00
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 0.079006 % 0.00
R 760944QL5 1,000.00 0.00 7.500000 % 0.00
M-1 760944QH4 7,403,017.00 7,062,670.83 7.500000 % 17,696.48
M-2 760944QJ0 3,365,008.00 3,225,529.27 7.500000 % 4,016.53
M-3 760944QK7 2,692,006.00 2,591,810.55 7.500000 % 0.00
B-1 2,422,806.00 2,342,636.81 7.500000 % 0.00
B-2 1,480,605.00 1,443,052.71 7.500000 % 0.00
B-3 1,480,603.82 1,233,182.74 7.500000 % 0.00
- -------------------------------------------------------------------------------
269,200,605.82 144,110,916.10 2,357,951.40
===============================================================================
_______________________________________________________________________________
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 35,383.38 1,704,125.59 0.00 0.00 4,905,883.45
A-4 21,774.37 689,270.55 0.00 0.00 1,962,351.35
A-5 382,870.13 382,870.13 0.00 0.00 61,656,000.00
A-6 56,012.21 56,012.21 0.00 0.00 9,020,000.00
A-7 230,693.29 230,693.29 0.00 0.00 37,150,000.00
A-8 57,015.46 57,015.46 0.00 0.00 9,181,560.00
A-9 9,426.92 9,426.92 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 43,857.62 61,554.10 0.00 0.00 7,044,974.35
M-2 40,181.08 44,197.61 0.00 0.00 3,221,512.74
M-3 0.00 0.00 0.00 0.00 2,591,810.55
B-1 0.00 0.00 0.00 0.00 2,342,636.81
B-2 0.00 0.00 0.00 0.00 1,443,052.71
B-3 0.00 0.00 0.00 0.00 1,210,047.68
- -------------------------------------------------------------------------------
877,214.46 3,235,165.86 0.00 0.00 141,729,829.64
===============================================================================
Run: 07/23/97 15:32:35
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-3 164.198980 41.676254 0.883688 42.559942 0.000000 122.522726
A-4 69.025957 17.519861 0.571515 18.091376 0.000000 51.506096
A-5 1000.000000 0.000000 6.209779 6.209779 0.000000 1000.000000
A-6 1000.000000 0.000000 6.209779 6.209779 0.000000 1000.000000
A-7 1000.000000 0.000000 6.209779 6.209779 0.000000 1000.000000
A-8 1000.000000 0.000000 6.209779 6.209779 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 954.026018 2.390442 5.924290 8.314732 0.000000 951.635576
M-2 958.550253 1.193617 11.940857 13.134474 0.000000 957.356636
M-3 962.780376 0.000000 0.000000 0.000000 0.000000 962.780376
B-1 966.910603 0.000000 0.000000 0.000000 0.000000 966.910603
B-2 974.637199 0.000000 0.000000 0.000000 0.000000 974.637199
B-3 832.891772 0.000000 0.000000 0.000000 0.000000 817.266350
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:32:36 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 38,416.32
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,221.40
SUBSERVICER ADVANCES THIS MONTH 30,878.37
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,742,400.72
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,404,196.89
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 141,729,829.64
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 502
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 2,019,997.09
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.57978690 % 8.93756800 % 3.48264550 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.40276840 % 9.07240041 % 3.52483120 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0790 %
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 8.02671663
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 302.11
POOL TRADING FACTOR: 52.64840664
................................................................................
Run: 07/23/97 15:32:37 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-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 3,619,611.96 7.000000 % 921,478.02
A-2 760944PP7 20,000,000.00 12,695,657.93 7.000000 % 258,484.98
A-3 760944PQ5 20,000,000.00 13,447,832.41 7.000000 % 231,867.14
A-4 760944PR3 44,814,000.00 31,977,766.68 7.000000 % 454,246.73
A-5 760944PS1 26,250,000.00 26,250,000.00 7.000000 % 0.00
A-6 760944PT9 29,933,000.00 29,933,000.00 7.000000 % 0.00
A-7 760944PU6 15,000,000.00 11,931,150.89 7.000000 % 108,599.98
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 6.222000 % 0.00
A-13 760944PM4 9,750,000.00 1,837,004.63 8.815328 % 0.00
A-14 760944PN2 0.00 0.00 0.210367 % 0.00
R 760944QA9 100.00 0.00 7.000000 % 0.00
M-1 760944PX0 8,667,030.00 8,265,336.96 7.000000 % 9,516.46
M-2 760944PY8 4,333,550.00 4,146,248.35 7.000000 % 4,773.86
M-3 760944PZ5 2,600,140.00 2,487,758.57 7.000000 % 2,864.33
B-1 2,773,475.00 2,659,138.65 7.000000 % 3,061.65
B-2 1,560,100.00 1,498,981.07 7.000000 % 1,725.88
B-3 1,733,428.45 1,606,020.62 7.000000 % 1,849.12
- -------------------------------------------------------------------------------
346,680,823.45 263,498,852.87 1,998,468.15
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 21,057.45 942,535.47 0.00 0.00 2,698,133.94
A-2 73,858.25 332,343.23 0.00 0.00 12,437,172.95
A-3 78,234.10 310,101.24 0.00 0.00 13,215,965.27
A-4 186,033.84 640,280.57 0.00 0.00 31,523,519.95
A-5 152,711.99 152,711.99 0.00 0.00 26,250,000.00
A-6 174,138.21 174,138.21 0.00 0.00 29,933,000.00
A-7 69,410.66 178,010.64 0.00 0.00 11,822,550.91
A-8 218,159.98 218,159.98 0.00 0.00 37,500,000.00
A-9 250,488.38 250,488.38 0.00 0.00 43,057,000.00
A-10 15,707.52 15,707.52 0.00 0.00 2,700,000.00
A-11 137,295.35 137,295.35 0.00 0.00 23,600,000.00
A-12 22,164.75 22,164.75 0.00 0.00 4,286,344.15
A-13 13,458.43 13,458.43 0.00 0.00 1,837,004.63
A-14 46,068.39 46,068.39 0.00 0.00 0.00
R 0.01 0.01 0.00 0.00 0.00
M-1 48,084.42 57,600.88 0.00 0.00 8,255,820.50
M-2 24,121.21 28,895.07 0.00 0.00 4,141,474.49
M-3 14,472.78 17,337.11 0.00 0.00 2,484,894.24
B-1 15,469.80 18,531.45 0.00 0.00 2,656,077.00
B-2 8,720.48 10,446.36 0.00 0.00 1,497,255.19
B-3 9,343.19 11,192.31 0.00 0.00 1,604,171.50
- -------------------------------------------------------------------------------
1,578,999.19 3,577,467.34 0.00 0.00 261,500,384.72
===============================================================================
Run: 07/23/97 15:32:37
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-1 122.040931 31.069086 0.709985 31.779071 0.000000 90.971845
A-2 634.782897 12.924249 3.692913 16.617162 0.000000 621.858648
A-3 672.391621 11.593357 3.911705 15.505062 0.000000 660.798264
A-4 713.566445 10.136268 4.151244 14.287512 0.000000 703.430177
A-5 1000.000000 0.000000 5.817600 5.817600 0.000000 1000.000000
A-6 1000.000000 0.000000 5.817600 5.817600 0.000000 1000.000000
A-7 795.410059 7.239999 4.627377 11.867376 0.000000 788.170061
A-8 1000.000000 0.000000 5.817599 5.817599 0.000000 1000.000000
A-9 1000.000000 0.000000 5.817599 5.817599 0.000000 1000.000000
A-10 1000.000000 0.000000 5.817600 5.817600 0.000000 1000.000000
A-11 1000.000000 0.000000 5.817600 5.817600 0.000000 1000.000000
A-12 188.410732 0.000000 0.974275 0.974275 0.000000 188.410732
A-13 188.410731 0.000000 1.380352 1.380352 0.000000 188.410731
R 0.000000 0.000000 0.100000 0.100000 0.000000 0.000000
M-1 953.652746 1.098007 5.547970 6.645977 0.000000 952.554739
M-2 956.778703 1.101605 5.566155 6.667760 0.000000 955.677099
M-3 956.778700 1.101606 5.566154 6.667760 0.000000 955.677094
B-1 958.775057 1.103904 5.577768 6.681672 0.000000 957.671153
B-2 960.823710 1.106262 5.589693 6.695955 0.000000 959.717448
B-3 926.499516 1.066741 5.390000 6.456741 0.000000 925.432775
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:32:38 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S22 (POOL # 4114)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4114
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 68,314.65
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 27,858.61
SUBSERVICER ADVANCES THIS MONTH 31,717.93
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 3,178,888.02
(B) TWO MONTHLY PAYMENTS: 1 245,975.13
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,013,966.68
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 261,500,384.72
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 917
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 1,695,083.66
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.15803640 % 5.65442500 % 2.18753910 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.10720360 % 5.69107737 % 2.20171900 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2102 %
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 7.64712113
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 298.45
POOL TRADING FACTOR: 75.42972297
................................................................................
Run: 07/23/97 15:32:40 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 3,991,337.35 5.500000 % 616,794.15
A-3 760944MH8 12,946,000.00 4,482,534.93 6.700000 % 246,717.66
A-4 760944MJ4 0.00 0.00 2.300000 % 0.00
A-5 760944MV7 22,700,000.00 11,974,241.22 6.500000 % 213,074.34
A-6 760944MK1 11,100,000.00 11,100,000.00 5.850000 % 0.00
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 6.880000 % 0.00
A-12 760944MP0 2,692,308.00 1,989,305.77 5.794244 % 0.00
A-13 760944MQ8 15,531,578.00 11,476,048.76 6.750000 % 0.00
A-14 760944MR6 7,168,422.00 5,296,638.91 5.958314 % 0.00
A-15 760944MS4 5,000,000.00 3,694,424.61 6.750000 % 0.00
A-16 760944MT2 2,307,692.00 1,705,118.82 5.958314 % 0.00
A-17 760944MU9 0.00 0.00 0.271631 % 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 2,240,067.95 6.500000 % 12,292.14
M-2 760944NA2 1,368,000.00 1,118,807.23 6.500000 % 6,139.34
M-3 760944NB0 912,000.00 745,871.47 6.500000 % 4,092.89
B-1 729,800.00 596,860.74 6.500000 % 3,275.21
B-2 547,100.00 447,441.11 6.500000 % 2,455.29
B-3 547,219.77 447,538.99 6.500000 % 2,455.82
- -------------------------------------------------------------------------------
182,383,319.77 116,527,662.47 1,107,296.84
===============================================================================
_______________________________________________________________________________
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 18,232.30 635,026.45 0.00 0.00 3,374,543.20
A-3 24,943.58 271,661.24 0.00 0.00 4,235,817.27
A-4 8,562.72 8,562.72 0.00 0.00 0.00
A-5 64,643.01 277,717.35 0.00 0.00 11,761,166.88
A-6 53,931.07 53,931.07 0.00 0.00 11,100,000.00
A-7 87,941.66 87,941.66 0.00 0.00 16,290,000.00
A-8 68,760.76 68,760.76 0.00 0.00 12,737,000.00
A-9 39,409.10 39,409.10 0.00 0.00 7,300,000.00
A-10 82,057.28 82,057.28 0.00 0.00 15,200,000.00
A-11 21,110.35 21,110.35 0.00 0.00 3,694,424.61
A-12 9,573.23 9,573.23 0.00 0.00 1,989,305.77
A-13 64,336.34 64,336.34 0.00 0.00 11,476,048.76
A-14 26,211.02 26,211.02 0.00 0.00 5,296,638.91
A-15 20,711.47 20,711.47 0.00 0.00 3,694,424.61
A-16 8,437.97 8,437.97 0.00 0.00 1,705,118.82
A-17 26,288.67 26,288.67 0.00 0.00 0.00
R-I 0.17 0.17 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 12,093.02 24,385.16 0.00 0.00 2,227,775.81
M-2 6,039.89 12,179.23 0.00 0.00 1,112,667.89
M-3 4,026.59 8,119.48 0.00 0.00 741,778.58
B-1 3,222.16 6,497.37 0.00 0.00 593,585.53
B-2 2,415.51 4,870.80 0.00 0.00 444,985.82
B-3 2,416.06 4,871.88 0.00 0.00 445,083.17
- -------------------------------------------------------------------------------
655,363.93 1,762,660.77 0.00 0.00 115,420,365.63
===============================================================================
Run: 07/23/97 15:32:40
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-2 158.701286 24.524618 0.724942 25.249560 0.000000 134.176668
A-3 346.248643 19.057443 1.926740 20.984183 0.000000 327.191200
A-5 527.499613 9.386535 2.847710 12.234245 0.000000 518.113078
A-6 1000.000000 0.000000 4.858655 4.858655 0.000000 1000.000000
A-7 1000.000000 0.000000 5.398506 5.398506 0.000000 1000.000000
A-8 1000.000000 0.000000 5.398505 5.398505 0.000000 1000.000000
A-9 1000.000000 0.000000 5.398507 5.398507 0.000000 1000.000000
A-10 1000.000000 0.000000 5.398505 5.398505 0.000000 1000.000000
A-11 738.884922 0.000000 4.222070 4.222070 0.000000 738.884922
A-12 738.884916 0.000000 3.555771 3.555771 0.000000 738.884916
A-13 738.884919 0.000000 4.142293 4.142293 0.000000 738.884920
A-14 738.884919 0.000000 3.656456 3.656456 0.000000 738.884919
A-15 738.884922 0.000000 4.142294 4.142294 0.000000 738.884922
A-16 738.884921 0.000000 3.656454 3.656454 0.000000 738.884921
R-I 0.000000 0.000000 1.700000 1.700000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 817.841530 4.487820 4.415122 8.902942 0.000000 813.353709
M-2 817.841542 4.487822 4.415124 8.902946 0.000000 813.353721
M-3 817.841524 4.487818 4.415121 8.902939 0.000000 813.353706
B-1 817.841518 4.487819 4.415127 8.902946 0.000000 813.353700
B-2 817.841546 4.487827 4.415116 8.902943 0.000000 813.353720
B-3 817.841413 4.487813 4.415118 8.902931 0.000000 813.353600
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:32:44 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S23 (POOL # 4115)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4115
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 23,148.43
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,383.87
SUBSERVICER ADVANCES THIS MONTH 8,812.26
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 838,980.37
(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 115,420,365.63
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 450
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 467,863.53
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.19720270 % 3.52255100 % 1.28024610 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.17773420 % 3.53683014 % 1.28543560 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2715 %
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 7.13565590
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 124.87
POOL TRADING FACTOR: 63.28449651
................................................................................
Run: 07/23/97 15:32:49 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-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 8,991,820.12 6.500000 % 1,686,876.07
A-5 760944QB7 30,000,000.00 12,299,853.36 7.050000 % 363,793.56
A-6 760944PG7 48,041,429.00 48,041,429.00 6.500000 % 0.00
A-7 760944QY7 55,044,571.00 25,027,272.63 10.000000 % 740,233.27
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 0.123498 % 0.00
R 760944QW1 100.00 0.00 7.500000 % 0.00
M-1 760944QT8 6,864,500.00 6,499,243.04 7.500000 % 6,803.20
M-2 760944QU5 3,432,150.00 3,273,462.66 7.500000 % 3,426.56
M-3 760944QV3 2,059,280.00 1,978,931.77 7.500000 % 2,071.48
B-1 2,196,565.00 2,135,614.83 7.500000 % 2,235.49
B-2 1,235,568.00 1,208,247.63 7.500000 % 0.00
B-3 1,372,850.89 949,692.05 7.500000 % 0.00
- -------------------------------------------------------------------------------
274,570,013.89 127,495,567.09 2,805,439.63
===============================================================================
_______________________________________________________________________________
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 47,922.45 1,734,798.52 0.00 0.00 7,304,944.05
A-5 71,099.60 434,893.16 0.00 0.00 11,936,059.80
A-6 256,039.73 256,039.73 0.00 0.00 48,041,429.00
A-7 205,206.74 945,440.01 0.00 0.00 24,287,039.36
A-8 92,795.86 92,795.86 0.00 0.00 15,090,000.00
A-9 12,298.99 12,298.99 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 12,910.21 12,910.21 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 39,967.05 46,770.25 0.00 0.00 6,492,439.84
M-2 20,130.14 23,556.70 0.00 0.00 3,270,036.10
M-3 12,169.42 14,240.90 0.00 0.00 1,976,860.29
B-1 13,132.95 15,368.44 0.00 0.00 2,133,379.34
B-2 15,529.10 15,529.10 0.00 0.00 1,208,247.63
B-3 0.00 0.00 0.00 0.00 947,433.20
- -------------------------------------------------------------------------------
799,202.24 3,604,641.87 0.00 0.00 124,687,868.61
===============================================================================
Run: 07/23/97 15:32:49
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-4 336.268516 63.084371 1.792163 64.876534 0.000000 273.184146
A-5 409.995112 12.126452 2.369987 14.496439 0.000000 397.868660
A-6 1000.000000 0.000000 5.329561 5.329561 0.000000 1000.000000
A-7 454.672862 13.447889 3.728011 17.175900 0.000000 441.224973
A-8 1000.000000 0.000000 6.149494 6.149494 0.000000 1000.000000
A-9 1000.000000 0.000000 6.149495 6.149495 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-1 946.790449 0.991070 5.822281 6.813351 0.000000 945.799379
M-2 953.764451 0.998371 5.865169 6.863540 0.000000 952.766080
M-3 960.982368 1.005924 5.909551 6.915475 0.000000 959.976443
B-1 972.252053 1.017721 5.978858 6.996579 0.000000 971.234332
B-2 977.888412 0.000000 12.568390 12.568390 0.000000 977.888413
B-3 691.766351 0.000000 0.000000 0.000000 0.000000 690.120979
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:32:51 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 37,081.19
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,389.14
SUBSERVICER ADVANCES THIS MONTH 23,623.49
MASTER SERVICER ADVANCES THIS MONTH 2,252.98
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,975,607.29
(B) TWO MONTHLY PAYMENTS: 1 206,765.81
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,047,696.55
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 124,687,868.61
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 450
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 297,413.41
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,674,240.14
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.41509820 % 9.21729100 % 3.36761080 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.14518370 % 9.41497867 % 3.43983760 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1111 %
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 8.09259908
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 299.31
POOL TRADING FACTOR: 45.41204877
................................................................................
Run: 07/23/97 15:32:53 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-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 17,689,752.33 7.000000 % 516,363.84
A-2 760944RC4 15,690,000.00 0.00 7.000000 % 0.00
A-3 760944RD2 16,985,000.00 5,377,672.08 7.000000 % 514,668.48
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 74,056,568.31 7.000000 % 773,274.24
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 0.189340 % 0.00
R 760944RP5 1,000.00 0.00 7.000000 % 0.00
M-1 760944RL4 9,349,300.00 8,927,598.80 7.000000 % 10,198.27
M-2 760944RM2 4,674,600.00 4,491,993.73 7.000000 % 5,131.34
M-3 760944RN0 3,739,700.00 3,615,123.74 7.000000 % 4,129.66
B-1 2,804,800.00 2,737,341.09 7.000000 % 3,126.95
B-2 935,000.00 914,257.10 7.000000 % 0.00
B-3 1,870,098.07 1,494,638.13 7.000000 % 0.00
- -------------------------------------------------------------------------------
373,968,498.07 277,076,945.31 1,826,892.78
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 102,746.26 619,110.10 0.00 0.00 17,173,388.49
A-2 0.00 0.00 0.00 0.00 0.00
A-3 31,234.79 545,903.27 0.00 0.00 4,863,003.60
A-4 71,174.13 71,174.13 0.00 0.00 12,254,000.00
A-5 42,551.14 42,551.14 0.00 0.00 7,326,000.00
A-6 427,178.37 427,178.37 0.00 0.00 73,547,000.00
A-7 49,660.42 49,660.42 0.00 0.00 8,550,000.00
A-8 430,138.06 1,203,412.30 0.00 0.00 73,283,294.07
A-9 191,997.07 191,997.07 0.00 0.00 33,056,000.00
A-10 133,815.96 133,815.96 0.00 0.00 23,039,000.00
A-11 43,530.01 43,530.01 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 51,853.61 62,051.88 0.00 0.00 8,917,400.53
M-2 26,090.56 31,221.90 0.00 0.00 4,486,862.39
M-3 20,997.49 25,127.15 0.00 0.00 3,610,994.08
B-1 21,527.27 24,654.22 0.00 0.00 2,734,214.14
B-2 11,115.03 11,115.03 0.00 0.00 914,257.10
B-3 0.00 0.00 0.00 0.00 1,491,886.37
- -------------------------------------------------------------------------------
1,655,610.17 3,482,502.95 0.00 0.00 275,247,300.77
===============================================================================
Run: 07/23/97 15:32:53
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-1 392.434109 11.455151 2.279350 13.734501 0.000000 380.978958
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 316.613016 30.301353 1.838963 32.140316 0.000000 286.311663
A-4 1000.000000 0.000000 5.808236 5.808236 0.000000 1000.000000
A-5 1000.000000 0.000000 5.808236 5.808236 0.000000 1000.000000
A-6 1000.000000 0.000000 5.808237 5.808237 0.000000 1000.000000
A-7 1000.000000 0.000000 5.808236 5.808236 0.000000 1000.000000
A-8 643.578416 6.720033 3.738056 10.458089 0.000000 636.858383
A-9 1000.000000 0.000000 5.808237 5.808237 0.000000 1000.000000
A-10 1000.000000 0.000000 5.808236 5.808236 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 954.894891 1.090806 5.546256 6.637062 0.000000 953.804085
M-2 960.936493 1.097707 5.581346 6.679053 0.000000 959.838786
M-3 966.688168 1.104276 5.614753 6.719029 0.000000 965.583892
B-1 975.948763 1.114857 7.675153 8.790010 0.000000 974.833906
B-2 977.815080 0.000000 11.887733 11.887733 0.000000 977.815080
B-3 799.229813 0.000000 0.000000 0.000000 0.000000 797.758360
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:32:55 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 62,222.43
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 29,110.28
SUBSERVICER ADVANCES THIS MONTH 13,267.43
MASTER SERVICER ADVANCES THIS MONTH 5,171.85
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,017,376.38
(B) TWO MONTHLY PAYMENTS: 1 232,097.46
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 642,323.08
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 275,247,300.77
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 963
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 742,062.03
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,513,131.18
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.99465960 % 6.14800900 % 1.85733110 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.95065150 % 6.18180703 % 1.86754150 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1894 %
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 7.58653513
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 300.75
POOL TRADING FACTOR: 73.60173442
................................................................................
Run: 07/23/97 15:32:56 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 50,882,998.55 6.500000 % 1,541,807.39
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 6.650000 % 0.00
A-5 760944RU4 8,250,000.00 5,094,651.59 6.110000 % 0.00
A-6 760944RV2 5,000,000.00 4,376,745.89 6.500000 % 6,556.59
A-7 760944RW0 0.00 0.00 0.297064 % 0.00
R 760944SA7 100.00 0.00 6.500000 % 0.00
M-1 760944RX8 2,337,700.00 1,928,189.34 6.500000 % 10,223.78
M-2 760944RY6 779,000.00 642,537.33 6.500000 % 3,406.91
M-3 760944RZ3 779,100.00 642,619.80 6.500000 % 3,407.34
B-1 701,100.00 578,283.59 6.500000 % 3,066.21
B-2 389,500.00 321,268.64 6.500000 % 1,703.45
B-3 467,420.45 385,539.25 6.500000 % 2,044.24
- -------------------------------------------------------------------------------
155,801,920.45 94,511,928.19 1,572,215.91
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 274,670.99 1,816,478.38 0.00 0.00 49,341,191.16
A-2 28,070.07 28,070.07 0.00 0.00 5,200,000.00
A-3 60,528.78 60,528.78 0.00 0.00 11,213,000.00
A-4 73,153.69 73,153.69 0.00 0.00 13,246,094.21
A-5 25,851.31 25,851.31 0.00 0.00 5,094,651.59
A-6 23,626.06 30,182.65 0.00 0.00 4,370,189.30
A-7 23,316.53 23,316.53 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 10,408.54 20,632.32 0.00 0.00 1,917,965.56
M-2 3,468.47 6,875.38 0.00 0.00 639,130.42
M-3 3,468.92 6,876.26 0.00 0.00 639,212.46
B-1 3,121.63 6,187.84 0.00 0.00 575,217.38
B-2 1,734.24 3,437.69 0.00 0.00 319,565.19
B-3 2,081.17 4,125.41 0.00 0.00 383,495.01
- -------------------------------------------------------------------------------
533,500.40 2,105,716.31 0.00 0.00 92,939,712.28
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 512.752542 15.536931 2.767884 18.304815 0.000000 497.215611
A-2 1000.000000 0.000000 5.398090 5.398090 0.000000 1000.000000
A-3 1000.000000 0.000000 5.398090 5.398090 0.000000 1000.000000
A-4 617.533530 0.000000 3.410428 3.410428 0.000000 617.533530
A-5 617.533526 0.000000 3.133492 3.133492 0.000000 617.533526
A-6 875.349178 1.311318 4.725212 6.036530 0.000000 874.037860
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 824.823262 4.373435 4.452470 8.825905 0.000000 820.449827
M-2 824.823273 4.373440 4.452465 8.825905 0.000000 820.449833
M-3 824.823258 4.373431 4.452471 8.825902 0.000000 820.449827
B-1 824.823263 4.373427 4.452475 8.825902 0.000000 820.449836
B-2 824.823209 4.373427 4.452478 8.825905 0.000000 820.449782
B-3 824.823240 4.373429 4.452480 8.825909 0.000000 820.449790
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:32:58 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 21,630.03
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,030.68
SUBSERVICER ADVANCES THIS MONTH 2,570.49
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 239,727.06
(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 92,939,712.28
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 390
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 1,071,088.30
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.24034900 % 3.39993700 % 1.35971350 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.18549620 % 3.43912022 % 1.37538360 %
CLASS A-7 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2973 %
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 7.19761287
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 126.60
POOL TRADING FACTOR: 59.65248183
................................................................................
Run: 07/23/97 15:32:59 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 10,203,363.60 7.050000 % 3,195,076.55
A-4 760944SE9 24,745,827.00 24,745,827.00 7.250000 % 0.00
A-5 760944SF6 47,058,123.00 5,388,985.10 6.500000 % 718,892.22
A-6 760944SG4 0.00 0.00 3.000000 % 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 0.078582 % 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 9,893,436.36 7.500000 % 22,659.38
M-2 760944SP4 5,640,445.00 5,423,519.96 7.500000 % 12,421.73
M-3 760944SQ2 3,760,297.00 3,643,610.05 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 1,094,964.82 7.500000 % 0.00
- -------------------------------------------------------------------------------
376,029,704.99 208,931,962.62 3,949,049.88
===============================================================================
_______________________________________________________________________________
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 0.00 0.00 0.00 0.00 0.00
A-3 59,390.04 3,254,466.59 0.00 0.00 7,008,287.05
A-4 148,122.54 148,122.54 0.00 0.00 24,745,827.00
A-5 28,920.22 747,812.44 0.00 0.00 4,670,092.88
A-6 13,347.79 13,347.79 0.00 0.00 0.00
A-7 338,479.93 338,479.93 0.00 0.00 54,662,626.00
A-8 224,327.91 224,327.91 0.00 0.00 36,227,709.00
A-9 212,681.64 212,681.64 0.00 0.00 34,346,901.00
A-10 121,523.02 121,523.02 0.00 0.00 19,625,291.00
A-11 13,555.26 13,555.26 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 61,261.78 83,921.16 0.00 0.00 9,870,776.98
M-2 35,643.10 48,064.83 0.00 0.00 5,411,098.23
M-3 29,522.95 29,522.95 0.00 0.00 3,643,610.05
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 1,075,693.18
- -------------------------------------------------------------------------------
1,286,776.18 5,235,826.06 0.00 0.00 204,963,641.10
===============================================================================
Run: 07/23/97 15:32:59
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-3 205.990598 64.503800 1.198996 65.702796 0.000000 141.486798
A-4 1000.000000 0.000000 5.985758 5.985758 0.000000 1000.000000
A-5 114.517638 15.276687 0.614564 15.891251 0.000000 99.240951
A-7 1000.000000 0.000000 6.192164 6.192164 0.000000 1000.000000
A-8 1000.000000 0.000000 6.192164 6.192164 0.000000 1000.000000
A-9 1000.000000 0.000000 6.192164 6.192164 0.000000 1000.000000
A-10 1000.000000 0.000000 6.192164 6.192164 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-1 956.736524 2.191256 5.924269 8.115525 0.000000 954.545268
M-2 961.541148 2.202261 6.319200 8.521461 0.000000 959.338887
M-3 968.968688 0.000000 7.851228 7.851228 0.000000 968.968688
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-3 582.381322 0.000000 0.000000 0.000000 0.000000 572.131273
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:33:01 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S26 (POOL # 4119)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4119
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 50,004.93
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 21,820.12
SUBSERVICER ADVANCES THIS MONTH 18,617.63
MASTER SERVICER ADVANCES THIS MONTH 1,662.26
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 837,351.80
(B) TWO MONTHLY PAYMENTS: 1 878,331.65
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 815,549.62
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 204,963,641.10
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 715
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 223,091.88
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,489,795.39
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.64163260 % 9.07499600 % 2.28337180 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.44824040 % 9.23358170 % 2.31817790 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0726 %
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 7.98734498
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 298.88
POOL TRADING FACTOR: 54.50730046
................................................................................
Run: 07/31/97 12:07:16 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 36,514,829.71 6.970000 % 123,987.32
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 66,536,142.83 123,987.32
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 210,826.74 334,814.06 0.00 0.00 36,390,842.39
A-2 173,334.91 173,334.91 0.00 0.00 30,021,313.12
S 13,229.87 13,229.87 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
397,391.52 521,378.84 0.00 0.00 66,412,155.51
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 899.002047 3.052591 5.190594 8.243185 0.000000 895.949456
A-2 1000.000000 0.000000 5.773728 5.773728 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 25-July-97
DISTRIBUTION DATE 30-July-97
Run: 07/31/97 12:07:17 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 1,663.40
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 66,412,155.51
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 2,948,900.35
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 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 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: 94.01696061
................................................................................
Run: 07/23/97 15:33:02 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-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 12,251,713.90 9.860000 % 100,939.58
A-2 760944SZ2 24,926,000.00 0.00 6.350000 % 0.00
A-3 760944TA6 25,850,000.00 6,981,541.02 6.350000 % 444,134.17
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 6.322000 % 0.00
A-9 760944TH1 1,757,369.00 1,757,369.00 8.898390 % 0.00
A-10 760944TC2 0.00 0.00 0.106030 % 0.00
R 760944TM0 100.00 0.00 7.000000 % 0.00
M-1 760944TJ7 5,350,000.00 5,130,281.29 7.000000 % 5,833.17
M-2 760944TK4 3,210,000.00 3,078,168.78 7.000000 % 3,499.90
M-3 760944TL2 2,141,000.00 2,053,071.43 7.000000 % 2,334.36
B-1 1,070,000.00 1,026,056.25 7.000000 % 1,166.63
B-2 642,000.00 615,633.75 7.000000 % 699.98
B-3 963,170.23 860,071.28 7.000000 % 977.92
- -------------------------------------------------------------------------------
214,013,270.23 159,652,537.70 559,585.71
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 100,517.10 201,456.68 0.00 0.00 12,150,774.32
A-2 0.00 0.00 0.00 0.00 0.00
A-3 36,888.52 481,022.69 0.00 0.00 6,537,406.85
A-4 247,943.91 247,943.91 0.00 0.00 46,926,000.00
A-5 227,158.42 227,158.42 0.00 0.00 39,000,000.00
A-6 24,975.77 24,975.77 0.00 0.00 4,288,000.00
A-7 179,187.22 179,187.22 0.00 0.00 30,764,000.00
A-8 25,884.60 25,884.60 0.00 0.00 4,920,631.00
A-9 13,011.89 13,011.89 0.00 0.00 1,757,369.00
A-10 14,085.50 14,085.50 0.00 0.00 0.00
R 0.02 0.02 0.00 0.00 0.00
M-1 29,881.71 35,714.88 0.00 0.00 5,124,448.12
M-2 17,929.02 21,428.92 0.00 0.00 3,074,668.88
M-3 11,958.27 14,292.63 0.00 0.00 2,050,737.07
B-1 5,976.34 7,142.97 0.00 0.00 1,024,889.62
B-2 3,585.81 4,285.79 0.00 0.00 614,933.77
B-3 5,009.56 5,987.48 0.00 0.00 859,093.36
- -------------------------------------------------------------------------------
943,993.66 1,503,579.37 0.00 0.00 159,092,951.99
===============================================================================
Run: 07/23/97 15:33:02
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-1 551.754735 4.545804 4.526778 9.072582 0.000000 547.208931
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 270.078956 17.181206 1.427022 18.608228 0.000000 252.897751
A-4 1000.000000 0.000000 5.283721 5.283721 0.000000 1000.000000
A-5 1000.000000 0.000000 5.824575 5.824575 0.000000 1000.000000
A-6 1000.000000 0.000000 5.824573 5.824573 0.000000 1000.000000
A-7 1000.000000 0.000000 5.824575 5.824575 0.000000 1000.000000
A-8 1000.000000 0.000000 5.260423 5.260423 0.000000 1000.000000
A-9 1000.000000 0.000000 7.404188 7.404188 0.000000 1000.000000
R 0.000000 0.000000 0.200000 0.200000 0.000000 0.000000
M-1 958.931082 1.090312 5.585366 6.675678 0.000000 957.840770
M-2 958.931084 1.090312 5.585364 6.675676 0.000000 957.840773
M-3 958.931074 1.090313 5.585367 6.675680 0.000000 957.840761
B-1 958.931075 1.090308 5.585364 6.675672 0.000000 957.840766
B-2 958.931075 1.090312 5.585374 6.675686 0.000000 957.840763
B-3 892.958745 1.015303 5.201106 6.216409 0.000000 891.943431
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:33:04 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S28 (POOL # 4120)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4120
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 47,173.07
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 17,117.81
SUBSERVICER ADVANCES THIS MONTH 18,496.72
MASTER SERVICER ADVANCES THIS MONTH 2,069.64
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 2,005,537.73
(B) TWO MONTHLY PAYMENTS: 1 145,090.74
(C) THREE OR MORE MONTHLY PAYMENTS: 1 174,290.06
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 333,571.86
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 159,092,951.99
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 564
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 288,849.04
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 378,059.60
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.00558730 % 6.42740900 % 1.56700380 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.98658980 % 6.44268268 % 1.57072750 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1057 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,712,943.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,252,997.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.58623463
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 301.13
POOL TRADING FACTOR: 74.33789121
................................................................................
Run: 07/23/97 15:33:05 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 24,817,342.55 6.038793 % 742,153.65
A-2 760944UF3 47,547,000.00 28,799,302.10 6.400000 % 356,681.65
A-3 760944UG1 0.00 0.00 2.600000 % 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 21,440,796.32 7.000000 % 208,997.43
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 0.119986 % 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 3,232,973.16 7.000000 % 17,114.32
M-2 760944UR7 1,948,393.00 1,616,484.04 7.000000 % 8,557.15
M-3 760944US5 1,298,929.00 1,077,656.33 7.000000 % 5,704.77
B-1 909,250.00 754,359.17 7.000000 % 3,993.34
B-2 389,679.00 323,297.14 7.000000 % 1,711.43
B-3 649,465.07 538,828.72 7.000000 % 2,852.38
- -------------------------------------------------------------------------------
259,785,708.07 128,349,039.53 1,347,766.12
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 124,403.56 866,557.21 0.00 0.00 24,075,188.90
A-2 152,999.26 509,680.91 0.00 0.00 28,442,620.45
A-3 62,155.95 62,155.95 0.00 0.00 0.00
A-4 105,389.60 105,389.60 0.00 0.00 22,048,000.00
A-5 44,057.25 44,057.25 0.00 0.00 8,492,000.00
A-6 88,368.50 88,368.50 0.00 0.00 15,208,000.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 124,585.16 333,582.59 0.00 0.00 21,231,798.89
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 12,783.48 12,783.48 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 18,785.71 35,900.03 0.00 0.00 3,215,858.84
M-2 9,392.84 17,949.99 0.00 0.00 1,607,926.89
M-3 6,261.90 11,966.67 0.00 0.00 1,071,951.56
B-1 4,383.33 8,376.67 0.00 0.00 750,365.83
B-2 1,878.57 3,590.00 0.00 0.00 321,585.71
B-3 3,130.92 5,983.30 0.00 0.00 535,976.34
- -------------------------------------------------------------------------------
758,576.03 2,106,342.15 0.00 0.00 127,001,273.41
===============================================================================
Run: 07/23/97 15:33:05
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-1 388.828104 11.627764 1.949105 13.576869 0.000000 377.200340
A-2 605.701771 7.501665 3.217853 10.719518 0.000000 598.200106
A-4 1000.000000 0.000000 4.780007 4.780007 0.000000 1000.000000
A-5 1000.000000 0.000000 5.188089 5.188089 0.000000 1000.000000
A-6 1000.000000 0.000000 5.810659 5.810659 0.000000 1000.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 330.234364 3.219010 1.918879 5.137889 0.000000 327.015354
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-1 829.649917 4.391900 4.820814 9.212714 0.000000 825.258017
M-2 829.649891 4.391901 4.820814 9.212715 0.000000 825.257990
M-3 829.649912 4.391903 4.820818 9.212721 0.000000 825.258009
B-1 829.649898 4.391905 4.820819 9.212724 0.000000 825.257993
B-2 829.649891 4.391897 4.820814 9.212711 0.000000 825.257994
B-3 829.650038 4.391845 4.820814 9.212659 0.000000 825.258147
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:33:07 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S29 (POOL # 4121)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4121
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 29,859.70
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,157.26
SUBSERVICER ADVANCES THIS MONTH 10,082.71
MASTER SERVICER ADVANCES THIS MONTH 2,837.84
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 717,977.45
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 228,812.95
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 127,001,273.41
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 557
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 261,938.16
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 668,327.45
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.12259060 % 4.61796500 % 1.25944460 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.09166150 % 4.64226628 % 1.26607230 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1203 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 723,500.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,305,415.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.52614195
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 126.09
POOL TRADING FACTOR: 48.88693622
................................................................................
Run: 07/23/97 15:33:08 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 14,571,895.75 7.500000 % 102,478.06
A-3 760944SW9 49,628,000.00 42,862,378.04 6.200000 % 301,433.22
A-4 760944SX7 41,944,779.00 37,364,396.71 6.400000 % 204,072.80
A-5 760944SY5 446,221.00 397,493.53 291.400000 % 2,170.99
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 13,620,231.32 7.500000 % 67,891.59
A-11 760944TR9 3,400,000.00 3,400,000.00 7.500000 % 0.00
A-12 760944TS7 0.00 0.00 0.035018 % 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 8,486,643.03 7.500000 % 9,297.36
M-2 760944TY4 4,823,973.00 4,629,077.23 7.500000 % 5,071.29
M-3 760944TZ1 3,215,982.00 3,086,051.49 7.500000 % 3,380.86
B-1 1,929,589.00 1,851,630.70 7.500000 % 2,028.51
B-2 803,995.00 771,512.37 7.500000 % 845.21
B-3 1,286,394.99 555,333.08 7.500000 % 608.38
- -------------------------------------------------------------------------------
321,598,232.99 189,364,643.25 699,278.27
===============================================================================
_______________________________________________________________________________
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 90,918.74 193,396.80 0.00 0.00 14,469,417.69
A-3 221,077.25 522,510.47 0.00 0.00 42,560,944.82
A-4 198,936.30 403,009.10 0.00 0.00 37,160,323.91
A-5 96,359.76 98,530.75 0.00 0.00 395,322.54
A-6 186,656.37 186,656.37 0.00 0.00 32,053,000.00
A-7 69,643.31 69,643.31 0.00 0.00 11,162,000.00
A-8 84,418.02 84,418.02 0.00 0.00 13,530,000.00
A-9 6,382.83 6,382.83 0.00 0.00 1,023,000.00
A-10 84,981.01 152,872.60 0.00 0.00 13,552,339.73
A-11 21,213.69 21,213.69 0.00 0.00 3,400,000.00
A-12 5,516.59 5,516.59 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 52,950.89 62,248.25 0.00 0.00 8,477,345.67
M-2 28,882.30 33,953.59 0.00 0.00 4,624,005.94
M-3 19,254.87 22,635.73 0.00 0.00 3,082,670.63
B-1 11,552.92 13,581.43 0.00 0.00 1,849,602.19
B-2 4,813.71 5,658.92 0.00 0.00 770,667.16
B-3 3,464.90 4,073.28 0.00 0.00 496,129.02
- -------------------------------------------------------------------------------
1,187,023.46 1,886,301.73 0.00 0.00 188,606,769.30
===============================================================================
Run: 07/23/97 15:33:08
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-2 284.329673 1.999572 1.774024 3.773596 0.000000 282.330101
A-3 863.673290 6.073854 4.454688 10.528542 0.000000 857.599436
A-4 890.799704 4.865273 4.742814 9.608087 0.000000 885.934431
A-5 890.799693 4.865280 215.946269 220.811549 0.000000 885.934414
A-6 1000.000000 0.000000 5.823367 5.823367 0.000000 1000.000000
A-7 1000.000000 0.000000 6.239322 6.239322 0.000000 1000.000000
A-8 1000.000000 0.000000 6.239322 6.239322 0.000000 1000.000000
A-9 1000.000000 0.000000 6.239326 6.239326 0.000000 1000.000000
A-10 510.694838 2.545616 3.186390 5.732006 0.000000 508.149221
A-11 1000.000000 0.000000 6.239321 6.239321 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-1 959.598495 1.051268 5.987243 7.038511 0.000000 958.547228
M-2 959.598495 1.051268 5.987243 7.038511 0.000000 958.547227
M-3 959.598496 1.051268 5.987244 7.038512 0.000000 958.547228
B-1 959.598495 1.051265 5.987244 7.038509 0.000000 958.547230
B-2 959.598468 1.051263 5.987239 7.038502 0.000000 958.547205
B-3 431.697173 0.472934 2.693496 3.166430 0.000000 385.673937
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:33:10 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S30 (POOL # 4122)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4122
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 44,260.27
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 20,104.64
SUBSERVICER ADVANCES THIS MONTH 32,790.51
MASTER SERVICER ADVANCES THIS MONTH 4,768.41
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,220,242.02
(B) TWO MONTHLY PAYMENTS: 1 275,653.04
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 2,024,848.42
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 188,606,769.30
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 641,000.94
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 327,778.38
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.76564600 % 8.55585900 % 1.67849500 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 89.76684630 % 8.58082788 % 1.65232580 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0349 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,057,146.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,647,160.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.94202710
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 300.29
POOL TRADING FACTOR: 58.64670572
................................................................................
Run: 07/23/97 15:33:11 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-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 46,170,166.50 8.098853 % 1,448,155.88
M 760944SU3 3,678,041.61 3,423,703.44 8.098853 % 2,959.29
R 760944SV1 100.00 0.00 8.098853 % 0.00
B-1 4,494,871.91 3,698,791.97 8.098853 % 3,197.07
B-2 1,225,874.16 0.00 8.098853 % 0.00
- -------------------------------------------------------------------------------
163,449,887.68 53,292,661.91 1,454,312.24
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 307,282.48 1,755,438.36 0.00 0.00 44,722,010.62
M 22,786.23 25,745.52 0.00 0.00 3,420,744.15
R 0.00 0.00 0.00 0.00 0.00
B-1 24,617.06 27,814.13 0.00 0.00 3,535,920.18
B-2 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
354,685.77 1,808,998.01 0.00 0.00 51,678,674.95
===============================================================================
Run: 07/23/97 15:33:11
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 299.707022 9.400496 1.994680 11.395176 0.000000 290.306526
M 930.849567 0.804583 6.195207 6.999790 0.000000 930.044984
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 822.891518 0.711271 5.476699 6.187970 0.000000 786.656495
B-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:33:12 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S33 (POOL # 4123)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4123
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,767.50
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,550.04
SUBSERVICER ADVANCES THIS MONTH 47,629.85
MASTER SERVICER ADVANCES THIS MONTH 5,227.45
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 3,543,276.90
(B) TWO MONTHLY PAYMENTS: 2 416,490.53
(C) THREE OR MORE MONTHLY PAYMENTS: 1 213,761.30
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 2,035,596.81
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 51,678,674.95
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 183
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 714,606.97
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,028,557.46
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 86.63512920 % 6.42434300 % 6.94052770 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 86.53861710 % 6.61925669 % 6.84212620 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 665,091.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,937,391.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.61043838
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 309.33
POOL TRADING FACTOR: 31.61744293
................................................................................
Run: 07/23/97 15:33:13 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-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 25,265,524.96 7.000000 % 233,283.64
A-3 760944VW5 145,065,000.00 138,155,431.78 7.000000 % 2,108,491.63
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 1,191,865.75 0.000000 % 9,860.15
A-9 760944WC8 0.00 0.00 0.252224 % 0.00
R 760944WG9 100.00 0.00 7.000000 % 0.00
M-1 760944WD6 9,616,700.00 9,205,499.84 7.000000 % 10,328.26
M-2 760944WE4 7,479,800.00 7,159,971.47 7.000000 % 8,033.25
M-3 760944WF1 4,274,200.00 4,091,439.64 7.000000 % 4,590.46
B-1 2,564,500.00 2,454,844.65 7.000000 % 2,754.25
B-2 854,800.00 818,249.65 7.000000 % 918.05
B-3 1,923,420.54 883,641.38 7.000000 % 991.42
- -------------------------------------------------------------------------------
427,416,329.03 309,117,469.12 2,379,251.11
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 146,750.39 380,034.03 0.00 0.00 25,032,241.32
A-3 802,451.71 2,910,943.34 0.00 0.00 136,046,940.15
A-4 209,825.76 209,825.76 0.00 0.00 36,125,000.00
A-5 280,269.12 280,269.12 0.00 0.00 48,253,000.00
A-6 160,768.64 160,768.64 0.00 0.00 27,679,000.00
A-7 45,502.42 45,502.42 0.00 0.00 7,834,000.00
A-8 0.00 9,860.15 0.00 0.00 1,182,005.60
A-9 64,693.87 64,693.87 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 53,468.54 63,796.80 0.00 0.00 9,195,171.58
M-2 41,587.44 49,620.69 0.00 0.00 7,151,938.22
M-3 23,764.41 28,354.87 0.00 0.00 4,086,849.18
B-1 14,258.54 17,012.79 0.00 0.00 2,452,090.40
B-2 4,752.66 5,670.71 0.00 0.00 817,331.60
B-3 5,132.47 6,123.89 0.00 0.00 882,649.96
- -------------------------------------------------------------------------------
1,853,225.97 4,232,477.08 0.00 0.00 306,738,218.01
===============================================================================
Run: 07/23/97 15:33:13
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-2 616.232316 5.689845 3.579278 9.269123 0.000000 610.542471
A-3 952.369157 14.534806 5.531670 20.066476 0.000000 937.834351
A-4 1000.000000 0.000000 5.808326 5.808326 0.000000 1000.000000
A-5 1000.000000 0.000000 5.808325 5.808325 0.000000 1000.000000
A-6 1000.000000 0.000000 5.808325 5.808325 0.000000 1000.000000
A-7 1000.000000 0.000000 5.808325 5.808325 0.000000 1000.000000
A-8 789.415186 6.530729 0.000000 6.530729 0.000000 782.884457
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 957.241033 1.073992 5.559968 6.633960 0.000000 956.167041
M-2 957.241032 1.073993 5.559967 6.633960 0.000000 956.167039
M-3 957.241037 1.073993 5.559967 6.633960 0.000000 956.167044
B-1 957.241041 1.073991 5.559969 6.633960 0.000000 956.167050
B-2 957.241051 1.073994 5.559967 6.633961 0.000000 956.167057
B-3 459.411430 0.515446 2.668408 3.183854 0.000000 458.895983
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:33:13 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 73,782.19
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 33,945.93
SUBSERVICER ADVANCES THIS MONTH 34,327.70
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,886,907.82
(B) TWO MONTHLY PAYMENTS: 4 1,035,201.22
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,051,263.18
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 306,738,218.01
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,073
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 2,032,431.60
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.03744560 % 6.61784400 % 1.34471070 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.98468610 % 6.66169319 % 1.35362070 %
BANKRUPTCY AMOUNT AVAILABLE 50,000.00
FRAUD AMOUNT AVAILABLE 3,279,307.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,279,307.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.63817657
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 302.30
POOL TRADING FACTOR: 71.76567603
................................................................................
Run: 07/23/97 15:33:14 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 19,340,403.13 6.500000 % 1,758,102.40
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 24,362,732.80 6.500000 % 33,520.28
A-6 760944VG0 64,049,000.00 53,364,022.70 6.500000 % 27,263.16
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 0.250545 % 0.00
R 760944VM7 100.00 0.00 6.500000 % 0.00
M 760944VL9 10,156,500.00 8,431,576.54 6.500000 % 44,394.62
B 781,392.32 591,188.94 6.500000 % 3,112.77
- -------------------------------------------------------------------------------
312,503,992.32 200,055,924.11 1,866,393.23
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 104,551.82 1,862,654.22 0.00 0.00 17,582,300.73
A-2 201,639.17 201,639.17 0.00 0.00 37,300,000.00
A-3 94,505.52 94,505.52 0.00 0.00 17,482,000.00
A-4 27,678.08 27,678.08 0.00 0.00 5,120,000.00
A-5 131,701.90 165,222.18 0.00 0.00 24,329,212.52
A-6 288,479.27 315,742.43 0.00 0.00 53,336,759.54
A-7 184,145.75 184,145.75 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 41,685.99 41,685.99 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 45,580.06 89,974.68 0.00 0.00 8,387,181.92
B 3,195.90 6,308.67 0.00 0.00 588,076.17
- -------------------------------------------------------------------------------
1,123,163.46 2,989,556.69 0.00 0.00 198,189,530.88
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 218.594909 19.870953 1.181697 21.052650 0.000000 198.723956
A-2 1000.000000 0.000000 5.405876 5.405876 0.000000 1000.000000
A-3 1000.000000 0.000000 5.405876 5.405876 0.000000 1000.000000
A-4 1000.000000 0.000000 5.405875 5.405875 0.000000 1000.000000
A-5 649.672875 0.893874 3.512051 4.405925 0.000000 648.779001
A-6 833.174955 0.425661 4.504040 4.929701 0.000000 832.749294
A-7 1000.000000 0.000000 5.405876 5.405876 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 830.165563 4.371055 4.487772 8.858827 0.000000 825.794508
B 756.584017 3.983633 4.089994 8.073627 0.000000 752.600384
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:33:15 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 45,902.52
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 21,294.11
SUBSERVICER ADVANCES THIS MONTH 20,562.03
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 720,992.78
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,261,256.63
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 198,189,530.88
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 817
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 813,042.60
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.48987840 % 4.21461000 % 0.29551180 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.47137630 % 4.23189958 % 0.29672410 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2508 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,096,401.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,543,851.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.15171295
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 128.14
POOL TRADING FACTOR: 63.41983967
................................................................................
Run: 07/23/97 15:33:15 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-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 29,304,387.53 5.400000 % 728,565.93
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 33,496,926.28 7.000000 % 0.00
A-5 760944WN4 491,000.00 448,220.39 7.000000 % 0.00
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 5.972000 % 0.00
A-9 760944WY0 8,653,500.00 7,320,688.44 9.398668 % 0.00
A-10 760944WU8 8,704,536.00 8,704,536.00 7.000000 % 0.00
A-11 760944WV6 3,108,764.00 3,108,764.00 7.000000 % 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 0.150267 % 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 5,122,653.86 7.000000 % 5,811.62
M-2 760944WQ7 3,209,348.00 3,073,576.43 7.000000 % 3,486.95
M-3 760944WR5 2,139,566.00 2,049,051.57 7.000000 % 2,324.64
B-1 1,390,718.00 1,331,883.62 7.000000 % 1,511.01
B-2 320,935.00 307,357.85 7.000000 % 348.70
B-3 962,805.06 663,130.17 7.000000 % 752.31
- -------------------------------------------------------------------------------
213,956,513.06 170,265,916.27 742,801.16
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 131,594.09 860,160.02 0.00 0.00 28,575,821.60
A-2 97,464.97 97,464.97 0.00 0.00 18,171,000.00
A-3 25,083.29 25,083.29 0.00 0.00 4,309,000.00
A-4 194,990.29 194,990.29 0.00 0.00 33,496,926.28
A-5 2,609.15 2,609.15 0.00 0.00 448,220.39
A-6 133,868.83 133,868.83 0.00 0.00 26,829,850.30
A-7 74,371.57 74,371.57 0.00 0.00 8,943,283.44
A-8 84,831.76 84,831.76 0.00 0.00 17,081,606.39
A-9 57,217.42 57,217.42 0.00 0.00 7,320,688.44
A-10 50,670.32 50,670.32 0.00 0.00 8,704,536.00
A-11 18,096.55 18,096.55 0.00 0.00 3,108,764.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 47,301.81 47,301.81 0.00 0.00 0.00
A-14 21,276.48 21,276.48 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 29,819.69 35,631.31 0.00 0.00 5,116,842.24
M-2 17,891.72 21,378.67 0.00 0.00 3,070,089.48
M-3 11,927.81 14,252.45 0.00 0.00 2,046,726.93
B-1 7,753.08 9,264.09 0.00 0.00 1,330,372.61
B-2 1,789.17 2,137.87 0.00 0.00 307,009.15
B-3 3,860.17 4,612.48 0.00 0.00 662,377.86
- -------------------------------------------------------------------------------
1,012,418.17 1,755,219.33 0.00 0.00 169,523,115.11
===============================================================================
Run: 07/23/97 15:33:15
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-1 495.416604 12.317052 2.224715 14.541767 0.000000 483.099552
A-2 1000.000000 0.000000 5.363765 5.363765 0.000000 1000.000000
A-3 1000.000000 0.000000 5.821139 5.821139 0.000000 1000.000000
A-4 963.172558 0.000000 5.606762 5.606762 0.000000 963.172558
A-5 912.872485 0.000000 5.313951 5.313951 0.000000 912.872485
A-6 918.909163 0.000000 4.584942 4.584942 0.000000 918.909164
A-7 918.909164 0.000000 7.641569 7.641569 0.000000 918.909164
A-8 845.980060 0.000000 4.201360 4.201360 0.000000 845.980060
A-9 845.980059 0.000000 6.612055 6.612055 0.000000 845.980059
A-10 1000.000000 0.000000 5.821140 5.821140 0.000000 1000.000000
A-11 1000.000000 0.000000 5.821140 5.821140 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-1 957.694964 1.086499 5.574877 6.661376 0.000000 956.608465
M-2 957.694968 1.086498 5.574877 6.661375 0.000000 956.608470
M-3 957.694958 1.086501 5.574874 6.661375 0.000000 956.608457
B-1 957.694960 1.086496 5.574876 6.661372 0.000000 956.608464
B-2 957.695016 1.086513 5.574867 6.661380 0.000000 956.608503
B-3 688.748115 0.781373 4.009296 4.790669 0.000000 687.966742
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:33:16 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S34 (POOL # 4127)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4127
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 36,660.56
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 17,968.19
SUBSERVICER ADVANCES THIS MONTH 9,490.30
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 880,581.77
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 229,798.90
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 227,765.37
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 169,523,115.11
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 581
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 549,635.59
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.63055470 % 6.01722400 % 1.35222110 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.60666120 % 6.03673348 % 1.35660530 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1504 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,772,076.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,047,327.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.53413120
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 303.61
POOL TRADING FACTOR: 79.23250977
................................................................................
Run: 07/23/97 15:33:17 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-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 43,064,624.19 8.171830 % 1,386,208.96
M 760944VP0 3,025,700.00 2,784,636.27 8.171830 % 2,329.82
R 760944VQ8 100.00 0.00 8.171830 % 0.00
B-1 3,429,100.00 2,316,912.09 8.171830 % 1,938.48
B-2 941,300.03 0.00 8.171830 % 0.00
- -------------------------------------------------------------------------------
134,473,200.03 48,166,172.55 1,390,477.26
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 288,990.59 1,675,199.55 0.00 0.00 41,678,415.23
M 18,686.66 21,016.48 0.00 0.00 2,782,306.45
R 0.00 0.00 0.00 0.00 0.00
B-1 15,547.92 17,486.40 0.00 0.00 2,314,973.61
B-2 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
323,225.17 1,713,702.43 0.00 0.00 46,775,695.29
===============================================================================
Run: 07/23/97 15:33:17
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 338.886063 10.908417 2.274138 13.182555 0.000000 327.977645
M 920.327947 0.770010 6.175979 6.945989 0.000000 919.557937
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 675.661862 0.565300 4.534114 5.099414 0.000000 675.096559
B-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:33:17 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S38 (POOL # 4128)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4128
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 12,561.18
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,935.46
SUBSERVICER ADVANCES THIS MONTH 33,027.72
MASTER SERVICER ADVANCES THIS MONTH 4,427.23
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 541,904.77
(B) TWO MONTHLY PAYMENTS: 3 1,993,860.59
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,846,103.31
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 46,775,695.29
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 159
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 618,731.79
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,350,178.15
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.40844150 % 5.78131100 % 4.81024750 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 89.10271660 % 5.94818833 % 4.94909500 %
BANKRUPTCY AMOUNT AVAILABLE 50,000.00
FRAUD AMOUNT AVAILABLE 852,072.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,952,200.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.66449354
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 312.25
POOL TRADING FACTOR: 34.78439963
................................................................................
Run: 07/23/97 15:33:18 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 12,312,259.18 6.846388 % 1,121,755.92
A-2 760944XA1 25,550,000.00 25,550,000.00 6.846388 % 0.00
A-3 760944XB9 15,000,000.00 11,994,411.89 6.846388 % 227,964.53
A-4 32,700,000.00 32,700,000.00 6.846388 % 0.00
A-5 760944XC7 0.00 0.00 0.050800 % 0.00
R 760944XD5 100.00 0.00 6.846388 % 0.00
B-1 2,684,092.00 2,564,730.61 6.846388 % 2,905.38
B-2 1,609,940.00 1,538,346.10 6.846388 % 1,742.67
B-3 1,341,617.00 1,281,955.38 6.846388 % 1,452.23
B-4 536,646.00 512,781.42 6.846388 % 580.89
B-5 375,652.00 358,946.80 6.846388 % 406.62
B-6 429,317.20 336,021.22 6.846388 % 380.65
- -------------------------------------------------------------------------------
107,329,364.20 89,149,452.60 1,357,188.89
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 69,273.62 1,191,029.54 0.00 0.00 11,190,503.26
A-2 143,754.36 143,754.36 0.00 0.00 25,550,000.00
A-3 67,485.29 295,449.82 0.00 0.00 11,766,447.36
A-4 183,983.09 183,983.09 0.00 0.00 32,700,000.00
A-5 3,721.78 3,721.78 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B-1 14,430.19 17,335.57 0.00 0.00 2,561,825.23
B-2 8,655.34 10,398.01 0.00 0.00 1,536,603.43
B-3 7,212.79 8,665.02 0.00 0.00 1,280,503.15
B-4 2,885.11 3,466.00 0.00 0.00 512,200.53
B-5 2,019.58 2,426.20 0.00 0.00 358,540.18
B-6 1,890.58 2,271.23 0.00 0.00 335,640.57
- -------------------------------------------------------------------------------
505,311.73 1,862,500.62 0.00 0.00 87,792,263.71
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 454.293380 41.390153 2.556034 43.946187 0.000000 412.903227
A-2 1000.000000 0.000000 5.626394 5.626394 0.000000 1000.000000
A-3 799.627459 15.197635 4.499019 19.696654 0.000000 784.429824
A-4 1000.000000 0.000000 5.626394 5.626394 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 955.530068 1.082444 5.376191 6.458635 0.000000 954.447623
B-2 955.530082 1.082444 5.376188 6.458632 0.000000 954.447638
B-3 955.530066 1.082448 5.376192 6.458640 0.000000 954.447618
B-4 955.530126 1.082445 5.376188 6.458633 0.000000 954.447681
B-5 955.530118 1.082438 5.376199 6.458637 0.000000 954.447680
B-6 782.687533 0.886617 4.403714 5.290331 0.000000 781.800892
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:33:19 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 17,995.29
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,248.76
SUBSERVICER ADVANCES THIS MONTH 3,444.47
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 510,339.15
(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 87,792,263.71
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 1,256,198.51
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 92.60479860 % 7.39520140 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 92.49898250 % 7.50101750 %
BANKRUPTCY AMOUNT AVAILABLE 100,755.00
FRAUD AMOUNT AVAILABLE 923,009.00
SPECIAL HAZARD AMOUNT AVAILABLE 536,647.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.26630979
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 305.65
POOL TRADING FACTOR: 81.79705933
................................................................................
Run: 07/23/97 15:33:20 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-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 2,983,186.34 7.087045 % 136,506.14
A-2 760944XF0 25,100,000.00 4,643,468.35 7.087045 % 1,319,172.42
A-3 760944XG8 29,000,000.00 5,364,963.42 5.997045 % 1,524,143.44
A-4 760944ZC5 0.00 0.00 1.090000 % 0.00
A-5 760944XH6 52,129,000.00 52,129,000.00 7.087045 % 0.00
A-6 760944XJ2 35,266,000.00 35,266,000.00 7.087045 % 0.00
A-7 760944XK9 41,282,000.00 41,282,000.00 7.087045 % 0.00
R-I 760944XL7 100.00 0.00 7.087045 % 0.00
R-II 760944XQ6 210,347.00 0.00 7.087045 % 0.00
M-1 760944XM5 5,029,000.00 4,828,838.61 7.087045 % 5,341.42
M-2 760944XN3 3,520,000.00 3,379,898.99 7.087045 % 3,738.68
M-3 760944XP8 2,012,000.00 1,931,919.52 7.087045 % 2,136.99
B-1 760944B80 1,207,000.00 1,158,959.67 7.087045 % 1,281.98
B-2 760944B98 402,000.00 385,999.80 7.087045 % 426.97
B-3 905,558.27 408,645.76 7.087045 % 452.04
- -------------------------------------------------------------------------------
201,163,005.27 153,762,880.46 2,993,200.08
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 17,478.77 153,984.91 0.00 0.00 2,846,680.20
A-2 27,206.51 1,346,378.93 0.00 0.00 3,324,295.93
A-3 26,599.24 1,550,742.68 0.00 0.00 3,840,819.98
A-4 4,834.58 4,834.58 0.00 0.00 0.00
A-5 305,428.70 305,428.70 0.00 0.00 52,129,000.00
A-6 206,626.80 206,626.80 0.00 0.00 35,266,000.00
A-7 241,875.11 241,875.11 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 28,292.62 33,634.04 0.00 0.00 4,823,497.19
M-2 19,803.15 23,541.83 0.00 0.00 3,376,160.31
M-3 11,319.30 13,456.29 0.00 0.00 1,929,782.53
B-1 6,790.46 8,072.44 0.00 0.00 1,157,677.69
B-2 2,261.60 2,688.57 0.00 0.00 385,572.83
B-3 2,394.29 2,846.33 0.00 0.00 408,193.72
- -------------------------------------------------------------------------------
900,911.13 3,894,111.21 0.00 0.00 150,769,680.38
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 584.938498 26.765910 3.427210 30.193120 0.000000 558.172588
A-2 184.998739 52.556670 1.083925 53.640595 0.000000 132.442069
A-3 184.998739 52.556670 0.917215 53.473885 0.000000 132.442068
A-5 1000.000000 0.000000 5.859094 5.859094 0.000000 1000.000000
A-6 1000.000000 0.000000 5.859094 5.859094 0.000000 1000.000000
A-7 1000.000000 0.000000 5.859094 5.859094 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-1 960.198570 1.062124 5.625894 6.688018 0.000000 959.136447
M-2 960.198577 1.062125 5.625895 6.688020 0.000000 959.136452
M-3 960.198569 1.062122 5.625895 6.688017 0.000000 959.136446
B-1 960.198567 1.062121 5.625899 6.688020 0.000000 959.136446
B-2 960.198507 1.062114 5.625871 6.687985 0.000000 959.136393
B-3 451.263904 0.499162 2.643993 3.143155 0.000000 450.764720
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:33:21 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 31,754.85
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,144.76
SUBSERVICER ADVANCES THIS MONTH 8,854.25
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 755,745.91
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 77,106.43
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 440,884.31
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 150,769,680.38
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 539
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 2,823,115.12
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.13447200 % 6.59499700 % 1.27053110 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.98719250 % 6.71848611 % 1.29432140 %
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 7.45979760
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 304.80
POOL TRADING FACTOR: 74.94900972
................................................................................
Run: 07/23/97 15:33:22 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 15,833,698.16 5.065000 % 953,775.51
A-4 760944YL6 53,021,000.00 32,826,557.74 6.250000 % 553,230.56
A-5 760944YM4 24,343,000.00 16,595,084.69 6.150000 % 729,837.24
A-6 760944YN2 0.00 0.00 2.350000 % 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 29,551,434.61 7.000000 % 94,649.07
A-12 760944YX0 16,300,192.00 11,995,104.41 6.450000 % 0.00
A-13 760944YY8 8,444,808.00 6,214,427.03 4.922050 % 0.00
A-14 760944YZ5 0.00 0.00 0.209433 % 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 6,920,520.94 6.500000 % 36,108.69
B 777,263.95 433,155.99 6.500000 % 2,260.06
- -------------------------------------------------------------------------------
259,085,063.95 169,813,983.57 2,369,861.13
===============================================================================
_______________________________________________________________________________
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 66,503.88 1,020,279.39 0.00 0.00 14,879,922.65
A-4 170,133.78 723,364.34 0.00 0.00 32,273,327.18
A-5 84,633.01 814,470.25 0.00 0.00 15,865,247.45
A-6 32,339.45 32,339.45 0.00 0.00 0.00
A-7 23,181.64 23,181.64 0.00 0.00 4,877,000.00
A-8 39,757.06 39,757.06 0.00 0.00 7,400,000.00
A-9 139,686.94 139,686.94 0.00 0.00 26,000,000.00
A-10 58,382.04 58,382.04 0.00 0.00 11,167,000.00
A-11 171,538.58 266,187.65 0.00 0.00 29,456,785.54
A-12 64,157.73 64,157.73 0.00 0.00 11,995,104.41
A-13 25,364.85 25,364.85 0.00 0.00 6,214,427.03
A-14 29,491.91 29,491.91 0.00 0.00 0.00
R-I 1.84 1.84 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 37,302.45 73,411.14 0.00 0.00 6,884,412.25
B 2,334.77 4,594.83 0.00 0.00 430,895.93
- -------------------------------------------------------------------------------
944,809.93 3,314,671.06 0.00 0.00 167,444,122.44
===============================================================================
Run: 07/23/97 15:33:22
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-3 914.608258 55.093317 3.841490 58.934807 0.000000 859.514941
A-4 619.123701 10.434178 3.208800 13.642978 0.000000 608.689523
A-5 681.718962 29.981401 3.476688 33.458089 0.000000 651.737561
A-7 1000.000000 0.000000 4.753258 4.753258 0.000000 1000.000000
A-8 1000.000000 0.000000 5.372576 5.372576 0.000000 1000.000000
A-9 1000.000000 0.000000 5.372575 5.372575 0.000000 1000.000000
A-10 1000.000000 0.000000 5.228086 5.228086 0.000000 1000.000000
A-11 738.693529 2.365931 4.287929 6.653860 0.000000 736.327598
A-12 735.887308 0.000000 3.936011 3.936011 0.000000 735.887308
A-13 735.887309 0.000000 3.003603 3.003603 0.000000 735.887309
R-I 0.000000 0.000000 18.380000 18.380000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 834.642402 4.354852 4.498824 8.853676 0.000000 830.287550
B 557.283005 2.907700 3.003819 5.911519 0.000000 554.375293
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:33:23 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S36 (POOL # 4131)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4131
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 41,162.91
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 18,312.94
SUBSERVICER ADVANCES THIS MONTH 31,306.52
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,597,998.42
(B) TWO MONTHLY PAYMENTS: 1 216,618.14
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 213,857.03
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 167,444,122.44
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 726
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 1,483,835.28
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.66956930 % 4.07535400 % 0.25507680 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.63119440 % 4.11146844 % 0.25733710 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2092 %
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 7.12660452
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 128.81
POOL TRADING FACTOR: 64.62901407
................................................................................
Run: 07/23/97 15:33:23 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-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 3,560,697.53 7.000000 % 1,117,885.10
A-2 760944ZE1 29,037,000.00 29,037,000.00 6.200000 % 0.00
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 21,561,940.00 6.400000 % 0.00
A-7 760944ZK7 0.00 0.00 3.100000 % 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 0.124914 % 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 6,396,796.56 7.000000 % 7,064.02
M-2 760944ZS0 4,012,200.00 3,837,963.17 7.000000 % 4,238.29
M-3 760944ZT8 2,674,800.00 2,558,642.11 7.000000 % 2,825.53
B-1 1,604,900.00 1,535,204.38 7.000000 % 1,695.34
B-2 534,900.00 511,671.04 7.000000 % 565.04
B-3 1,203,791.32 722,167.40 7.000000 % 797.49
- -------------------------------------------------------------------------------
267,484,931.32 215,946,082.19 1,135,070.81
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 20,717.69 1,138,602.79 0.00 0.00 2,442,812.43
A-2 149,641.33 149,641.33 0.00 0.00 29,037,000.00
A-3 194,882.31 194,882.31 0.00 0.00 36,634,000.00
A-4 103,248.41 103,248.41 0.00 0.00 18,679,000.00
A-5 249,237.47 249,237.47 0.00 0.00 43,144,000.00
A-6 114,703.30 114,703.30 0.00 0.00 21,561,940.00
A-7 55,559.41 55,559.41 0.00 0.00 0.00
A-8 98,913.39 98,913.39 0.00 0.00 17,000,000.00
A-9 122,187.13 122,187.13 0.00 0.00 21,000,000.00
A-10 56,828.65 56,828.65 0.00 0.00 9,767,000.00
A-11 22,421.57 22,421.57 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 37,219.35 44,283.37 0.00 0.00 6,389,732.54
M-2 22,330.94 26,569.23 0.00 0.00 3,833,724.88
M-3 14,887.29 17,712.82 0.00 0.00 2,555,816.58
B-1 8,932.49 10,627.83 0.00 0.00 1,533,509.04
B-2 2,977.13 3,542.17 0.00 0.00 511,106.00
B-3 4,201.87 4,999.36 0.00 0.00 721,369.91
- -------------------------------------------------------------------------------
1,278,889.73 2,413,960.54 0.00 0.00 214,811,011.38
===============================================================================
Run: 07/23/97 15:33:23
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 66.007295 20.723067 0.384059 21.107126 0.000000 45.284229
A-2 1000.000000 0.000000 5.153471 5.153471 0.000000 1000.000000
A-3 1000.000000 0.000000 5.319711 5.319711 0.000000 1000.000000
A-4 1000.000000 0.000000 5.527513 5.527513 0.000000 1000.000000
A-5 1000.000000 0.000000 5.776874 5.776874 0.000000 1000.000000
A-6 1000.000000 0.000000 5.319711 5.319711 0.000000 1000.000000
A-8 1000.000000 0.000000 5.818435 5.818435 0.000000 1000.000000
A-9 1000.000000 0.000000 5.818435 5.818435 0.000000 1000.000000
A-10 1000.000000 0.000000 5.818435 5.818435 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-1 956.573238 1.056349 5.565760 6.622109 0.000000 955.516889
M-2 956.573244 1.056351 5.565759 6.622110 0.000000 955.516894
M-3 956.573243 1.056352 5.565758 6.622110 0.000000 955.516891
B-1 956.573232 1.056352 5.565761 6.622113 0.000000 955.516880
B-2 956.573266 1.056347 5.565769 6.622116 0.000000 955.516919
B-3 599.910789 0.662474 3.490539 4.153013 0.000000 599.248307
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:33:24 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 51,719.51
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 22,809.05
SUBSERVICER ADVANCES THIS MONTH 30,307.08
MASTER SERVICER ADVANCES THIS MONTH 3,953.77
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,278,452.29
(B) TWO MONTHLY PAYMENTS: 2 486,598.72
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,585,811.71
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 214,811,011.38
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 762
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 563,748.45
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 896,600.12
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.79336560 % 5.92435000 % 1.28228440 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.76328580 % 5.94907771 % 1.28763650 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1254 %
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 7.53904774
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 304.88
POOL TRADING FACTOR: 80.30770568
................................................................................
Run: 07/23/97 15:33:24 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 58,617,395.83 6.250000 % 932,010.98
A-2 760944ZB7 0.00 0.00 2.750000 % 0.00
A-3 760944ZD3 59,980,000.00 32,367,224.92 5.500000 % 1,242,681.31
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 5.850000 % 0.00
A-10 760944ZW1 11,262,000.00 11,262,000.00 11.024796 % 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 4,234,616.82 0.000000 % 16,018.79
A-16 760944A40 0.00 0.00 0.078144 % 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 6,896,363.37 7.000000 % 7,842.86
M-2 760944B49 4,801,400.00 4,597,256.43 7.000000 % 5,228.21
M-3 760944B56 3,200,900.00 3,064,805.71 7.000000 % 3,485.44
B-1 1,920,600.00 1,838,940.85 7.000000 % 2,091.33
B-2 640,200.00 612,980.29 7.000000 % 697.11
B-3 1,440,484.07 1,098,322.78 7.000000 % 1,249.06
- -------------------------------------------------------------------------------
320,088,061.92 251,630,929.01 2,211,305.09
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 303,713.02 1,235,724.00 0.00 0.00 57,685,384.85
A-2 133,633.73 133,633.73 0.00 0.00 0.00
A-3 147,579.16 1,390,260.47 0.00 0.00 31,124,543.61
A-4 199,371.93 199,371.93 0.00 0.00 34,356,514.27
A-5 62,887.45 62,887.45 0.00 0.00 10,837,000.00
A-6 14,768.71 14,768.71 0.00 0.00 2,545,000.00
A-7 37,023.34 37,023.34 0.00 0.00 6,380,000.00
A-8 40,078.72 40,078.72 0.00 0.00 6,906,514.27
A-9 191,149.99 191,149.99 0.00 0.00 39,415,000.00
A-10 102,930.23 102,930.23 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 97,427.09 97,427.09 0.00 0.00 16,789,000.00
A-15 0.00 16,018.79 0.00 0.00 4,218,598.03
A-16 16,301.16 16,301.16 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 40,019.82 47,862.68 0.00 0.00 6,888,520.51
M-2 26,678.02 31,906.23 0.00 0.00 4,592,028.22
M-3 17,785.16 21,270.60 0.00 0.00 3,061,320.27
B-1 10,671.43 12,762.76 0.00 0.00 1,836,849.52
B-2 3,557.15 4,254.26 0.00 0.00 612,283.18
B-3 6,373.60 7,622.66 0.00 0.00 1,097,073.72
- -------------------------------------------------------------------------------
1,451,949.71 3,663,254.80 0.00 0.00 249,419,623.92
===============================================================================
Run: 07/23/97 15:33:24
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-1 728.582741 11.584396 3.774990 15.359386 0.000000 716.998345
A-3 539.633627 20.718261 2.460473 23.178734 0.000000 518.915365
A-4 803.491996 0.000000 4.662689 4.662689 0.000000 803.491996
A-5 1000.000000 0.000000 5.803031 5.803031 0.000000 1000.000000
A-6 1000.000000 0.000000 5.803029 5.803029 0.000000 1000.000000
A-7 1000.000000 0.000000 5.803031 5.803031 0.000000 1000.000000
A-8 451.140785 0.000000 2.617984 2.617984 0.000000 451.140785
A-9 1000.000000 0.000000 4.849676 4.849676 0.000000 1000.000000
A-10 1000.000000 0.000000 9.139605 9.139605 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 5.803031 5.803031 0.000000 1000.000000
A-15 843.939557 3.192471 0.000000 3.192471 0.000000 840.747086
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-1 957.482488 1.088893 5.556302 6.645195 0.000000 956.393595
M-2 957.482491 1.088893 5.556300 6.645193 0.000000 956.393598
M-3 957.482492 1.088894 5.556300 6.645194 0.000000 956.393599
B-1 957.482479 1.088894 5.556300 6.645194 0.000000 956.393585
B-2 957.482490 1.088894 5.556311 6.645205 0.000000 956.393596
B-3 762.467842 0.867111 4.424624 5.291735 0.000000 761.600731
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:33:25 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 67,754.99
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 26,856.20
SUBSERVICER ADVANCES THIS MONTH 21,771.73
MASTER SERVICER ADVANCES THIS MONTH 3,195.27
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,660,738.57
(B) TWO MONTHLY PAYMENTS: 1 279,534.38
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,201,524.26
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 249,419,623.92
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 898
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 470,959.40
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,925,062.83
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.68029940 % 5.88465700 % 1.43504320 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.62316490 % 5.83028263 % 1.44624450 %
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 7.41004889
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 304.87
POOL TRADING FACTOR: 77.92218880
................................................................................
Run: 07/23/97 15:33:26 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 1,775,383.63 6.000000 % 907,293.77
A-2 760944XZ6 23,385,000.00 23,385,000.00 6.000000 % 0.00
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 5.872000 % 0.00
A-9 760944YF9 3,770,880.00 3,530,467.90 5.329946 % 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 5.972000 % 0.00
A-12 760944XX1 987,000.00 987,000.00 6.048000 % 0.00
A-13 760944XY9 0.00 0.00 0.377759 % 0.00
R 760944YK8 109,869.00 0.00 6.000000 % 0.00
M-1 760944YH5 2,008,172.00 1,672,373.00 6.000000 % 8,777.53
M-2 760944YJ1 3,132,748.00 2,608,901.54 6.000000 % 13,692.94
B 481,961.44 401,369.63 6.000000 % 2,106.60
- -------------------------------------------------------------------------------
160,653,750.44 114,644,743.56 931,870.84
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 8,867.78 916,161.55 0.00 0.00 868,089.86
A-2 116,804.63 116,804.63 0.00 0.00 23,385,000.00
A-3 176,568.04 176,568.04 0.00 0.00 35,350,000.00
A-4 17,991.46 17,991.46 0.00 0.00 3,602,000.00
A-5 50,572.88 50,572.88 0.00 0.00 10,125,000.00
A-6 72,280.69 72,280.69 0.00 0.00 14,471,035.75
A-7 24,450.81 24,450.81 0.00 0.00 4,895,202.95
A-8 42,233.26 42,233.26 0.00 0.00 8,639,669.72
A-9 15,664.86 15,664.86 0.00 0.00 3,530,467.90
A-10 10,428.85 10,428.85 0.00 0.00 1,509,339.44
A-11 8,411.85 8,411.85 0.00 0.00 1,692,000.00
A-12 4,969.36 4,969.36 0.00 0.00 987,000.00
A-13 36,052.94 36,052.94 0.00 0.00 0.00
R 0.01 0.01 0.00 0.00 0.00
M-1 8,353.26 17,130.79 0.00 0.00 1,663,595.47
M-2 13,031.08 26,724.02 0.00 0.00 2,595,208.60
B 2,004.79 4,111.39 0.00 0.00 399,263.03
- -------------------------------------------------------------------------------
608,686.55 1,540,557.39 0.00 0.00 113,712,872.72
===============================================================================
Run: 07/23/97 15:33:26
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 50.977220 26.051448 0.254624 26.306072 0.000000 24.925772
A-2 1000.000000 0.000000 4.994853 4.994853 0.000000 1000.000000
A-3 1000.000000 0.000000 4.994853 4.994853 0.000000 1000.000000
A-4 1000.000000 0.000000 4.994853 4.994853 0.000000 1000.000000
A-5 1000.000000 0.000000 4.994852 4.994852 0.000000 1000.000000
A-6 578.841430 0.000000 2.891228 2.891228 0.000000 578.841430
A-7 916.361466 0.000000 4.577089 4.577089 0.000000 916.361466
A-8 936.245093 0.000000 4.576643 4.576643 0.000000 936.245093
A-9 936.245094 0.000000 4.154166 4.154166 0.000000 936.245094
A-10 936.245093 0.000000 6.469028 6.469028 0.000000 936.245093
A-11 1000.000000 0.000000 4.971543 4.971543 0.000000 1000.000000
A-12 1000.000000 0.000000 5.034813 5.034813 0.000000 1000.000000
R 0.000000 0.000000 0.000091 0.000091 0.000000 0.000000
M-1 832.783746 4.370905 4.159634 8.530539 0.000000 828.412840
M-2 832.783722 4.370904 4.159632 8.530536 0.000000 828.412818
B 832.783697 4.370910 4.159627 8.530537 0.000000 828.412788
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:33:26 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 22,778.10
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,143.21
SUBSERVICER ADVANCES THIS MONTH 23,808.99
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,729,428.71
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 224,579.22
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 151,379.85
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 113,712,872.72
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 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 330,152.64
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.91551780 % 0.35009900 % 3.73438360 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.90365890 % 0.35111507 % 3.74522600 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3781 %
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 6.74177829
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 130.61
POOL TRADING FACTOR: 70.78133714
................................................................................
Run: 07/23/97 15:33:27 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-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 75,626,442.54 6.150000 % 1,308,595.51
A-2 760944C30 0.00 0.00 1.350000 % 0.00
A-3 760944C48 30,006,995.00 8,270,982.75 4.750000 % 490,726.44
A-4 760944C55 0.00 0.00 1.350000 % 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 42,668,428.04 6.750000 % 0.00
A-11 760944D47 4,850,379.00 4,005,133.35 0.000000 % 6,196.01
A-12 760944D54 0.00 0.00 0.134212 % 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 10,362,711.73 6.750000 % 12,217.74
M-2 760944E20 6,487,300.00 6,217,435.38 6.750000 % 7,330.42
M-3 760944E38 4,325,000.00 4,145,084.72 6.750000 % 4,887.10
B-1 2,811,100.00 2,694,161.28 6.750000 % 3,176.44
B-2 865,000.00 829,016.95 6.750000 % 977.42
B-3 1,730,037.55 1,176,897.89 6.750000 % 1,387.57
- -------------------------------------------------------------------------------
432,489,516.55 348,364,425.95 1,835,494.65
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 386,665.26 1,695,260.77 0.00 0.00 74,317,847.03
A-2 24,753.88 24,753.88 0.00 0.00 0.00
A-3 32,661.58 523,388.02 0.00 0.00 7,780,256.31
A-4 60,123.95 60,123.95 0.00 0.00 0.00
A-5 308,819.43 308,819.43 0.00 0.00 59,913,758.57
A-6 33,912.17 33,912.17 0.00 0.00 6,579,267.84
A-7 131,959.97 131,959.97 0.00 0.00 24,049,823.12
A-8 316,387.34 316,387.34 0.00 0.00 56,380,504.44
A-9 255,019.92 255,019.92 0.00 0.00 45,444,777.35
A-10 0.00 0.00 239,440.04 0.00 42,907,868.08
A-11 0.00 6,196.01 0.00 0.00 3,998,937.34
A-12 38,869.78 38,869.78 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 58,151.85 70,369.59 0.00 0.00 10,350,493.99
M-2 34,890.03 42,220.45 0.00 0.00 6,210,104.96
M-3 23,260.74 28,147.84 0.00 0.00 4,140,197.62
B-1 15,118.68 18,295.12 0.00 0.00 2,690,984.84
B-2 4,652.15 5,629.57 0.00 0.00 828,039.53
B-3 6,604.33 7,991.90 0.00 0.00 1,175,510.32
- -------------------------------------------------------------------------------
1,731,851.06 3,567,345.71 239,440.04 0.00 346,768,371.34
===============================================================================
Run: 07/23/97 15:33:27
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-1 557.972001 9.654820 2.852817 12.507637 0.000000 548.317181
A-3 275.635156 16.353735 1.088466 17.442201 0.000000 259.281421
A-5 963.750404 0.000000 4.967554 4.967554 0.000000 963.750404
A-6 966.588862 0.000000 4.982184 4.982184 0.000000 966.588862
A-7 973.681464 0.000000 5.342533 5.342533 0.000000 973.681465
A-8 990.697237 0.000000 5.559441 5.559441 0.000000 990.697237
A-9 984.076044 0.000000 5.522285 5.522285 0.000000 984.076044
A-10 1114.087262 0.000000 0.000000 0.000000 6.251861 1120.339123
A-11 825.736164 1.277428 0.000000 1.277428 0.000000 824.458736
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-1 958.401085 1.129964 5.378206 6.508170 0.000000 957.271121
M-2 958.401088 1.129965 5.378205 6.508170 0.000000 957.271124
M-3 958.401091 1.129965 5.378206 6.508171 0.000000 957.271126
B-1 958.401081 1.129963 5.378208 6.508171 0.000000 957.271118
B-2 958.401098 1.129965 5.378208 6.508173 0.000000 957.271133
B-3 680.273032 0.802046 3.817449 4.619495 0.000000 679.470986
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:33:28 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S40 (POOL # 4135)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4135
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 102,605.75
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 37,620.77
SUBSERVICER ADVANCES THIS MONTH 39,902.63
MASTER SERVICER ADVANCES THIS MONTH 672.85
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 16 3,730,029.16
(B) TWO MONTHLY PAYMENTS: 3 443,026.07
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,808,904.84
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 346,768,371.34
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,290
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 103,135.60
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,185,117.98
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.61663370 % 6.01849100 % 1.36487560 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.59113310 % 5.96963226 % 1.36958960 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1334 %
BANKRUPTCY AMOUNT AVAILABLE 105,546.00
FRAUD AMOUNT AVAILABLE 3,651,929.00
SPECIAL HAZARD AMOUNT AVAILABLE 4,425,710.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.28498261
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 304.30
POOL TRADING FACTOR: 80.17960160
................................................................................
Run: 07/23/97 15:33:28 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 8,402,269.11 6.500000 % 2,071,392.10
A-2 760944E95 16,042,000.00 16,042,000.00 10.000000 % 0.00
A-3 760944F29 34,794,000.00 34,794,000.00 5.950000 % 0.00
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 25,599,099.09 6.500000 % 29,060.82
A-11 760944G28 0.00 0.00 0.335939 % 0.00
R 760944G36 5,463,000.00 35,306.63 6.500000 % 0.00
M-1 760944G44 6,675,300.00 6,400,062.39 6.500000 % 7,265.53
M-2 760944G51 4,005,100.00 3,839,960.72 6.500000 % 4,359.23
M-3 760944G69 2,670,100.00 2,560,005.76 6.500000 % 2,906.19
B-1 1,735,600.00 1,664,037.32 6.500000 % 1,889.06
B-2 534,100.00 512,077.87 6.500000 % 581.33
B-3 1,068,099.02 774,931.74 6.500000 % 879.72
- -------------------------------------------------------------------------------
267,002,299.02 219,585,750.63 2,118,333.98
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 45,341.21 2,116,733.31 0.00 0.00 6,330,877.01
A-2 133,180.82 133,180.82 0.00 0.00 16,042,000.00
A-3 171,871.75 171,871.75 0.00 0.00 34,794,000.00
A-4 180,911.39 180,911.39 0.00 0.00 36,624,000.00
A-5 151,520.21 151,520.21 0.00 0.00 30,674,000.00
A-6 68,489.91 68,489.91 0.00 0.00 12,692,000.00
A-7 174,937.43 174,937.43 0.00 0.00 32,418,000.00
A-8 15,735.63 15,735.63 0.00 0.00 2,916,000.00
A-9 19,631.76 19,631.76 0.00 0.00 3,638,000.00
A-10 138,140.56 167,201.38 0.00 0.00 25,570,038.27
A-11 61,241.75 61,241.75 0.00 0.00 0.00
R 2.99 2.99 190.53 0.00 35,497.16
M-1 34,536.69 41,802.22 0.00 0.00 6,392,796.86
M-2 20,721.60 25,080.83 0.00 0.00 3,835,601.49
M-3 13,814.58 16,720.77 0.00 0.00 2,557,099.57
B-1 8,979.66 10,868.72 0.00 0.00 1,662,148.26
B-2 2,763.33 3,344.66 0.00 0.00 511,496.54
B-3 4,181.77 5,061.49 0.00 0.00 774,052.02
- -------------------------------------------------------------------------------
1,246,003.04 3,364,337.02 190.53 0.00 217,467,607.18
===============================================================================
Run: 07/23/97 15:33:28
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-1 173.769344 42.838957 0.937712 43.776669 0.000000 130.930387
A-2 1000.000000 0.000000 8.302008 8.302008 0.000000 1000.000000
A-3 1000.000000 0.000000 4.939695 4.939695 0.000000 1000.000000
A-4 1000.000000 0.000000 4.939695 4.939695 0.000000 1000.000000
A-5 1000.000000 0.000000 4.939695 4.939695 0.000000 1000.000000
A-6 1000.000000 0.000000 5.396306 5.396306 0.000000 1000.000000
A-7 1000.000000 0.000000 5.396305 5.396305 0.000000 1000.000000
A-8 1000.000000 0.000000 5.396307 5.396307 0.000000 1000.000000
A-9 1000.000000 0.000000 5.396306 5.396306 0.000000 1000.000000
A-10 958.767756 1.088420 5.173804 6.262224 0.000000 957.679336
R 6.462865 0.000000 0.000547 0.000547 0.034876 6.497741
M-1 958.767754 1.088420 5.173803 6.262223 0.000000 957.679334
M-2 958.767751 1.088420 5.173803 6.262223 0.000000 957.679331
M-3 958.767747 1.088420 5.173806 6.262226 0.000000 957.679327
B-1 958.767758 1.088419 5.173807 6.262226 0.000000 957.679339
B-2 958.767778 1.088429 5.173806 6.262235 0.000000 957.679348
B-3 725.524250 0.823632 3.915152 4.738784 0.000000 724.700618
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:33:29 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 57,329.57
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 23,054.48
SUBSERVICER ADVANCES THIS MONTH 18,142.96
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,686,226.95
(B) TWO MONTHLY PAYMENTS: 1 226,460.92
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 800,602.87
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 217,467,607.18
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 801
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 1,868,863.54
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.82691350 % 5.82917100 % 1.34391550 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.76526980 % 5.87926546 % 1.35546480 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3362 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,273,402.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,868,057.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.27569428
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 306.33
POOL TRADING FACTOR: 81.44784070
................................................................................
Run: 07/23/97 15:33:30 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-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 8,158,958.81 6.500000 % 90,738.22
A-2 760944G85 50,000,000.00 33,970,219.25 6.375000 % 790,049.52
A-3 760944G93 16,984,000.00 13,756,531.77 6.300000 % 159,070.15
A-4 760944H27 0.00 0.00 2.700000 % 0.00
A-5 760944H35 85,916,000.00 70,752,857.81 6.100000 % 747,336.06
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 5.972000 % 0.00
A-10 760944H84 5,731,923.00 5,041,226.65 7.480557 % 0.00
A-11 760944H92 5,000,000.00 4,397,500.33 6.172000 % 0.00
A-12 760944J25 1,923,077.00 1,691,346.35 7.352800 % 0.00
A-13 760944J33 0.00 0.00 0.315656 % 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 5,760,961.63 6.500000 % 6,702.92
M-2 760944J74 3,601,003.00 3,455,140.42 6.500000 % 4,020.08
M-3 760944J82 2,400,669.00 2,303,427.24 6.500000 % 2,680.05
B-1 760944J90 1,560,435.00 1,497,227.85 6.500000 % 1,742.04
B-2 760944K23 480,134.00 460,685.64 6.500000 % 536.01
B-3 760944K31 960,268.90 802,360.71 6.500000 % 933.54
- -------------------------------------------------------------------------------
240,066,876.90 200,270,722.65 1,803,808.59
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 44,002.70 134,740.92 0.00 0.00 8,068,220.59
A-2 179,684.16 969,733.68 0.00 0.00 33,180,169.73
A-3 71,908.59 230,978.74 0.00 0.00 13,597,461.62
A-4 30,817.97 30,817.97 0.00 0.00 0.00
A-5 358,100.63 1,105,436.69 0.00 0.00 70,005,521.75
A-6 78,083.03 78,083.03 0.00 0.00 14,762,000.00
A-7 99,439.38 99,439.38 0.00 0.00 18,438,000.00
A-8 30,525.37 30,525.37 0.00 0.00 5,660,000.00
A-9 46,390.88 46,390.88 0.00 0.00 9,362,278.19
A-10 31,289.70 31,289.70 0.00 0.00 5,041,226.65
A-11 22,519.72 22,519.72 0.00 0.00 4,397,500.33
A-12 10,318.50 10,318.50 0.00 0.00 1,691,346.35
A-13 52,452.05 52,452.05 0.00 0.00 0.00
R-I 1.17 1.17 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 31,069.88 37,772.80 0.00 0.00 5,754,258.71
M-2 18,634.18 22,654.26 0.00 0.00 3,451,120.34
M-3 12,422.79 15,102.84 0.00 0.00 2,300,747.19
B-1 8,074.81 9,816.85 0.00 0.00 1,495,485.81
B-2 2,484.56 3,020.57 0.00 0.00 460,149.63
B-3 4,327.30 5,260.84 0.00 0.00 801,427.17
- -------------------------------------------------------------------------------
1,132,547.37 2,936,355.96 0.00 0.00 198,466,914.06
===============================================================================
Run: 07/23/97 15:33:30
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-1 815.895881 9.073822 4.400270 13.474092 0.000000 806.822059
A-2 679.404385 15.800990 3.593683 19.394673 0.000000 663.603395
A-3 809.970076 9.365883 4.233902 13.599785 0.000000 800.604193
A-5 823.512010 8.698450 4.168032 12.866482 0.000000 814.813559
A-6 1000.000000 0.000000 5.289461 5.289461 0.000000 1000.000000
A-7 1000.000000 0.000000 5.393176 5.393176 0.000000 1000.000000
A-8 1000.000000 0.000000 5.393175 5.393175 0.000000 1000.000000
A-9 879.500065 0.000000 4.357997 4.357997 0.000000 879.500065
A-10 879.500065 0.000000 5.458849 5.458849 0.000000 879.500065
A-11 879.500066 0.000000 4.503944 4.503944 0.000000 879.500066
A-12 879.500067 0.000000 5.365620 5.365620 0.000000 879.500067
R-I 0.000000 0.000000 11.730000 11.730000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 959.493903 1.116378 5.174719 6.291097 0.000000 958.377525
M-2 959.493902 1.116378 5.174719 6.291097 0.000000 958.377524
M-3 959.493891 1.116376 5.174720 6.291096 0.000000 958.377515
B-1 959.493891 1.116381 5.174717 6.291098 0.000000 958.377510
B-2 959.493891 1.116376 5.174722 6.291098 0.000000 958.377515
B-3 835.558363 0.972176 4.506311 5.478487 0.000000 834.586198
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:33:30 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S44 (POOL # 4137)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4137
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 51,386.11
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 21,004.00
SUBSERVICER ADVANCES THIS MONTH 23,635.97
MASTER SERVICER ADVANCES THIS MONTH 3,957.82
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 2,063,060.72
(B) TWO MONTHLY PAYMENTS: 2 859,730.56
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 630,787.30
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 198,466,914.06
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 744
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 557,633.78
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,570,792.20
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.86974990 % 5.75197900 % 1.37827150 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.81331660 % 5.79750348 % 1.38918000 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3151 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,031,600.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,250,259.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.25068087
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 304.16
POOL TRADING FACTOR: 82.67151080
................................................................................
Run: 07/23/97 15:33:31 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 42,801,790.79 8.134973 % 2,476,000.73
M-1 760944E61 2,987,500.00 2,814,423.81 8.134973 % 14,367.48
M-2 760944E79 1,991,700.00 1,876,313.96 8.134973 % 9,578.48
R 760944E53 100.00 0.00 8.134973 % 0.00
B-1 863,100.00 813,097.64 8.134973 % 4,150.82
B-2 332,000.00 243,799.90 8.134973 % 1,244.58
B-3 796,572.42 0.00 8.134973 % 0.00
- -------------------------------------------------------------------------------
132,777,672.42 48,549,426.10 2,505,342.09
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 283,630.25 2,759,630.98 0.00 0.00 40,325,790.06
M-1 18,650.05 33,017.53 0.00 0.00 2,800,056.33
M-2 12,433.58 22,012.06 0.00 0.00 1,866,735.48
R 0.00 0.00 0.00 0.00 0.00
B-1 5,388.08 9,538.90 0.00 0.00 808,946.82
B-2 1,615.56 2,860.14 0.00 0.00 240,826.83
B-3 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
321,717.52 2,827,059.61 0.00 0.00 46,042,355.52
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 340.218691 19.680993 2.254492 21.935485 0.000000 320.537698
M-1 942.066547 4.809198 6.242695 11.051893 0.000000 937.257349
M-2 942.066556 4.809198 6.242697 11.051895 0.000000 937.257358
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 942.066551 4.809199 6.242707 11.051906 0.000000 937.257351
B-2 734.337048 3.748735 4.866145 8.614880 0.000000 725.382018
B-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:33:31 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 12,697.68
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,939.76
SUBSERVICER ADVANCES THIS MONTH 38,469.82
MASTER SERVICER ADVANCES THIS MONTH 2,235.33
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,981,115.37
(B) TWO MONTHLY PAYMENTS: 2 482,152.45
(C) THREE OR MORE MONTHLY PAYMENTS: 1 335,658.77
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 2,249,269.28
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 46,042,355.52
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 167
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 286,266.78
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,244,628.16
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.16127030 % 9.66177800 % 2.17695170 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.58411600 % 10.13586676 % 2.28001730 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 294,650.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,637,368.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.59528187
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 314.21
POOL TRADING FACTOR: 34.67627853
................................................................................
Run: 07/23/97 15:33:32 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-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 17,668,440.53 6.500000 % 349,220.49
A-2 760944M39 10,308,226.00 4,228,110.73 5.200000 % 193,147.19
A-3 760944M47 53,602,774.00 21,986,175.29 6.750000 % 1,004,365.36
A-4 760944M54 19,600,000.00 13,819,652.37 6.500000 % 183,624.46
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 19,772,322.83 6.500000 % 959,892.66
A-8 760944M96 122,726,000.00 94,273,707.41 6.500000 % 1,415,916.01
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 65,464,997.62 6.500000 % 0.00
A-16 760944N95 1,000,000.00 1,254,078.43 6.500000 % 0.00
A-17 760944P28 2,791,590.78 2,352,619.14 0.000000 % 24,666.18
A-18 760944P36 0.00 0.00 0.377045 % 0.00
R 760944P44 100.00 0.00 6.500000 % 0.00
M-1 760944P51 13,235,200.00 12,690,105.86 6.500000 % 14,607.16
M-2 760944P69 5,294,000.00 5,075,965.66 6.500000 % 5,842.77
M-3 760944P77 5,294,000.00 5,075,965.66 6.500000 % 5,842.77
B-1 2,382,300.00 2,284,184.53 6.500000 % 2,629.25
B-2 794,100.00 761,394.83 6.500000 % 876.42
B-3 2,117,643.10 1,168,461.40 6.500000 % 1,344.97
- -------------------------------------------------------------------------------
529,391,833.88 430,924,082.29 4,161,975.69
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 95,260.55 444,481.04 0.00 0.00 17,319,220.04
A-2 18,236.90 211,384.09 0.00 0.00 4,034,963.54
A-3 123,099.13 1,127,464.49 0.00 0.00 20,981,809.93
A-4 74,509.56 258,134.02 0.00 0.00 13,636,027.91
A-5 67,928.33 67,928.33 0.00 0.00 12,599,000.00
A-6 240,010.91 240,010.91 0.00 0.00 44,516,000.00
A-7 106,603.76 1,066,496.42 0.00 0.00 18,812,430.17
A-8 508,282.84 1,924,198.85 0.00 0.00 92,857,791.40
A-9 101,802.22 101,802.22 0.00 0.00 19,481,177.00
A-10 72,534.45 72,534.45 0.00 0.00 10,930,823.00
A-11 124,420.73 124,420.73 0.00 0.00 25,000,000.00
A-12 91,710.52 91,710.52 0.00 0.00 17,010,000.00
A-13 70,106.53 70,106.53 0.00 0.00 13,003,000.00
A-14 110,569.68 110,569.68 0.00 0.00 20,507,900.00
A-15 0.00 0.00 352,958.80 0.00 65,817,956.42
A-16 0.00 0.00 6,761.44 0.00 1,260,839.87
A-17 0.00 24,666.18 0.00 0.00 2,327,952.96
A-18 134,770.66 134,770.66 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 68,419.53 83,026.69 0.00 0.00 12,675,498.70
M-2 27,367.40 33,210.17 0.00 0.00 5,070,122.89
M-3 27,367.40 33,210.17 0.00 0.00 5,070,122.89
B-1 12,315.33 14,944.58 0.00 0.00 2,281,555.28
B-2 4,105.11 4,981.53 0.00 0.00 760,518.41
B-3 6,299.85 7,644.82 0.00 0.00 1,167,116.43
- -------------------------------------------------------------------------------
2,085,721.39 6,247,697.08 359,720.24 0.00 427,121,826.84
===============================================================================
Run: 07/23/97 15:33:32
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-1 588.948018 11.640683 3.175352 14.816035 0.000000 577.307335
A-2 410.168610 18.737190 1.769160 20.506350 0.000000 391.431420
A-3 410.168610 18.737190 2.296507 21.033697 0.000000 391.431420
A-4 705.084305 9.368595 3.801508 13.170103 0.000000 695.715710
A-5 1000.000000 0.000000 5.391565 5.391565 0.000000 1000.000000
A-6 1000.000000 0.000000 5.391565 5.391565 0.000000 1000.000000
A-7 506.190902 24.574196 2.729161 27.303357 0.000000 481.616706
A-8 768.164101 11.537213 4.141607 15.678820 0.000000 756.626888
A-9 1000.000000 0.000000 5.225671 5.225671 0.000000 1000.000000
A-10 1000.000000 0.000000 6.635772 6.635772 0.000000 1000.000000
A-11 1000.000000 0.000000 4.976829 4.976829 0.000000 1000.000000
A-12 1000.000000 0.000000 5.391565 5.391565 0.000000 1000.000000
A-13 1000.000000 0.000000 5.391566 5.391566 0.000000 1000.000000
A-14 1000.000000 0.000000 5.391565 5.391565 0.000000 1000.000000
A-15 1126.047055 0.000000 0.000000 0.000000 6.071156 1132.118211
A-16 1254.078430 0.000000 0.000000 0.000000 6.761440 1260.839870
A-17 842.752153 8.835887 0.000000 8.835887 0.000000 833.916266
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 958.814817 1.103660 5.169512 6.273172 0.000000 957.711157
M-2 958.814821 1.103659 5.169513 6.273172 0.000000 957.711162
M-3 958.814821 1.103659 5.169513 6.273172 0.000000 957.711162
B-1 958.814813 1.103660 5.169513 6.273173 0.000000 957.711153
B-2 958.814797 1.103665 5.169513 6.273178 0.000000 957.711132
B-3 551.774470 0.635131 2.974930 3.610061 0.000000 551.139344
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:33:32 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S45 (POOL # 4139)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4139
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 99,127.19
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 45,441.50
SUBSERVICER ADVANCES THIS MONTH 52,418.69
MASTER SERVICER ADVANCES THIS MONTH 648.96
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 19 5,418,276.49
(B) TWO MONTHLY PAYMENTS: 3 675,211.40
(C) THREE OR MORE MONTHLY PAYMENTS: 3 512,401.38
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,131,100.14
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 427,121,826.84
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,536
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 93,548.32
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,306,013.41
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.68691570 % 5.32980800 % 0.98327610 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.63810630 % 5.34174164 % 0.99087830 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3739 %
BANKRUPTCY AMOUNT AVAILABLE 135,873.00
FRAUD AMOUNT AVAILABLE 757,037.00
SPECIAL HAZARD AMOUNT AVAILABLE 4,483,403.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.24084709
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 306.38
POOL TRADING FACTOR: 80.68160472
................................................................................
Run: 07/23/97 15:33:33 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-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 6,884,446.11 6.500000 % 136,422.74
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 69,852,468.51 5.650000 % 1,384,202.15
A-9 760944S58 43,941,000.00 29,686,893.77 6.350000 % 588,277.88
A-10 760944S66 0.00 0.00 2.150000 % 0.00
A-11 760944S74 16,684,850.00 16,614,005.06 6.122000 % 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 6.328161 % 0.00
A-14 760944T24 10,093,055.55 10,050,199.79 6.750000 % 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 4.570313 % 0.00
A-17 760944T57 78,019,000.00 47,088,829.68 6.500000 % 1,254,847.46
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 32,982,312.00 6.500000 % 502,572.69
A-24 760944U48 0.00 0.00 0.234031 % 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 15,492,815.17 6.500000 % 17,947.43
M-2 760944U89 5,867,800.00 5,633,698.64 6.500000 % 6,526.28
M-3 760944U97 5,867,800.00 5,633,698.64 6.500000 % 6,526.28
B-1 2,640,500.00 2,535,154.79 6.500000 % 2,936.81
B-2 880,200.00 845,083.58 6.500000 % 978.97
B-3 2,347,160.34 2,095,638.42 6.500000 % 2,427.66
- -------------------------------------------------------------------------------
586,778,060.34 489,784,214.74 3,903,666.35
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 37,175.01 173,597.75 0.00 0.00 6,748,023.37
A-2 28,025.25 28,025.25 0.00 0.00 5,190,000.00
A-3 16,194.16 16,194.16 0.00 0.00 2,999,000.00
A-4 172,591.35 172,591.35 0.00 0.00 31,962,221.74
A-5 266,833.81 266,833.81 0.00 0.00 49,415,000.00
A-6 12,765.26 12,765.26 0.00 0.00 2,364,000.00
A-7 63,404.71 63,404.71 0.00 0.00 11,741,930.42
A-8 327,867.91 1,712,070.06 0.00 0.00 68,468,266.36
A-9 156,605.57 744,883.45 0.00 0.00 29,098,615.89
A-10 53,023.93 53,023.93 0.00 0.00 0.00
A-11 84,496.05 84,496.05 0.00 0.00 16,614,005.06
A-12 23,463.46 23,463.46 0.00 0.00 3,227,863.84
A-13 30,060.83 30,060.83 0.00 0.00 5,718,138.88
A-14 56,356.91 56,356.91 0.00 0.00 10,050,199.79
A-15 8,349.18 8,349.18 0.00 0.00 1,116,688.87
A-16 10,436.47 10,436.47 0.00 0.00 2,748,772.60
A-17 254,272.83 1,509,120.29 0.00 0.00 45,833,982.22
A-18 251,417.23 251,417.23 0.00 0.00 46,560,000.00
A-19 194,632.35 194,632.35 0.00 0.00 36,044,000.00
A-20 21,626.42 21,626.42 0.00 0.00 4,005,000.00
A-21 13,569.83 13,569.83 0.00 0.00 2,513,000.00
A-22 209,424.47 209,424.47 0.00 0.00 38,783,354.23
A-23 178,099.69 680,672.38 0.00 0.00 32,479,739.31
A-24 95,224.15 95,224.15 0.00 0.00 0.00
R-I 0.66 0.66 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 83,658.95 101,606.38 0.00 0.00 15,474,867.74
M-2 30,421.16 36,947.44 0.00 0.00 5,627,172.36
M-3 30,421.16 36,947.44 0.00 0.00 5,627,172.36
B-1 13,689.47 16,626.28 0.00 0.00 2,532,217.98
B-2 4,563.33 5,542.30 0.00 0.00 844,104.61
B-3 11,316.10 13,743.76 0.00 0.00 2,093,210.76
- -------------------------------------------------------------------------------
2,739,987.66 6,643,654.01 0.00 0.00 485,880,548.39
===============================================================================
Run: 07/23/97 15:33:33
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-1 675.608058 13.387904 3.648185 17.036089 0.000000 662.220154
A-2 1000.000000 0.000000 5.399855 5.399855 0.000000 1000.000000
A-3 1000.000000 0.000000 5.399853 5.399853 0.000000 1000.000000
A-4 976.571901 0.000000 5.273346 5.273346 0.000000 976.571901
A-5 1000.000000 0.000000 5.399854 5.399854 0.000000 1000.000000
A-6 1000.000000 0.000000 5.399856 5.399856 0.000000 1000.000000
A-7 995.753937 0.000000 5.376926 5.376926 0.000000 995.753937
A-8 675.608060 13.387904 3.171115 16.559019 0.000000 662.220156
A-9 675.608060 13.387904 3.563996 16.951900 0.000000 662.220156
A-11 995.753936 0.000000 5.064238 5.064238 0.000000 995.753936
A-12 995.753936 0.000000 7.238172 7.238172 0.000000 995.753936
A-13 995.753935 0.000000 5.234778 5.234778 0.000000 995.753935
A-14 995.753936 0.000000 5.583731 5.583731 0.000000 995.753936
A-15 995.753937 0.000000 7.444982 7.444982 0.000000 995.753937
A-16 995.753937 0.000000 3.780653 3.780653 0.000000 995.753937
A-17 603.555925 16.083870 3.259114 19.342984 0.000000 587.472055
A-18 1000.000000 0.000000 5.399855 5.399855 0.000000 1000.000000
A-19 1000.000000 0.000000 5.399854 5.399854 0.000000 1000.000000
A-20 1000.000000 0.000000 5.399855 5.399855 0.000000 1000.000000
A-21 1000.000000 0.000000 5.399853 5.399853 0.000000 1000.000000
A-22 997.770883 0.000000 5.387818 5.387818 0.000000 997.770883
A-23 726.963015 11.077203 3.925495 15.002698 0.000000 715.885812
R-I 0.000000 0.000000 1.320000 1.320000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 960.104060 1.112219 5.184422 6.296641 0.000000 958.991841
M-2 960.104066 1.112219 5.184423 6.296642 0.000000 958.991847
M-3 960.104066 1.112219 5.184423 6.296642 0.000000 958.991847
B-1 960.104067 1.112217 5.184423 6.296640 0.000000 958.991850
B-2 960.104045 1.112213 5.184424 6.296637 0.000000 958.991831
B-3 892.839907 1.034280 4.821205 5.855485 0.000000 891.805611
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:33:34 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 113,051.51
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 51,607.57
SUBSERVICER ADVANCES THIS MONTH 42,412.79
MASTER SERVICER ADVANCES THIS MONTH 1,838.36
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 17 3,811,289.39
(B) TWO MONTHLY PAYMENTS: 3 936,414.98
(C) THREE OR MORE MONTHLY PAYMENTS: 1 353,066.44
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,223,853.92
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 485,880,548.39
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,741
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 268,773.28
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,336,282.98
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.41830780 % 5.46367400 % 1.11801820 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.37311490 % 5.50119007 % 1.12569510 %
CLASS A-24 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2326 %
BANKRUPTCY AMOUNT AVAILABLE 104,596.00
FRAUD AMOUNT AVAILABLE 5,084,081.00
SPECIAL HAZARD AMOUNT AVAILABLE 5,084,081.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.13573201
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 307.27
POOL TRADING FACTOR: 82.80482541
................................................................................
Run: 07/23/97 15:33:35 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 2,141,700.14 6.500000 % 120,571.04
A-2 760944K56 85,878,000.00 41,026,840.57 6.500000 % 691,767.10
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 23,694,561.29 6.100000 % 0.00
A-6 760944K98 10,584,000.00 9,477,824.51 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 6.450000 % 0.00
A-10 760944L55 7,049,337.00 6,418,799.63 6.608135 % 0.00
A-11 760944L63 0.00 0.00 0.154811 % 0.00
R 760944L71 100.00 0.00 6.500000 % 0.00
M-1 760944L89 3,099,138.00 2,610,397.94 6.500000 % 13,468.69
M-2 760944L97 3,305,815.00 2,784,481.57 6.500000 % 14,366.90
B 826,454.53 566,678.26 6.500000 % 2,923.85
- -------------------------------------------------------------------------------
206,613,407.53 145,556,259.16 843,097.58
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 11,593.53 132,164.57 0.00 0.00 2,021,129.10
A-2 222,087.96 913,855.06 0.00 0.00 40,335,073.47
A-3 70,155.53 70,155.53 0.00 0.00 12,960,000.00
A-4 14,940.53 14,940.53 0.00 0.00 2,760,000.00
A-5 120,371.06 120,371.06 0.00 0.00 23,694,561.29
A-6 59,198.88 59,198.88 0.00 0.00 9,477,824.51
A-7 28,560.23 28,560.23 0.00 0.00 5,276,000.00
A-8 118,720.79 118,720.79 0.00 0.00 21,931,576.52
A-9 74,704.92 74,704.92 0.00 0.00 13,907,398.73
A-10 35,324.52 35,324.52 0.00 0.00 6,418,799.63
A-11 18,766.15 18,766.15 0.00 0.00 0.00
R 1.06 1.06 0.00 0.00 0.00
M-1 14,130.70 27,599.39 0.00 0.00 2,596,929.25
M-2 15,073.06 29,439.96 0.00 0.00 2,770,114.67
B 3,067.57 5,991.42 0.00 0.00 563,754.41
- -------------------------------------------------------------------------------
806,696.49 1,649,794.07 0.00 0.00 144,713,161.58
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 215.051726 12.106742 1.164126 13.270868 0.000000 202.944984
A-2 477.734001 8.055231 2.586087 10.641318 0.000000 469.678771
A-3 1000.000000 0.000000 5.413235 5.413235 0.000000 1000.000000
A-4 1000.000000 0.000000 5.413236 5.413236 0.000000 1000.000000
A-5 895.486065 0.000000 4.549171 4.549171 0.000000 895.486065
A-6 895.486065 0.000000 5.593243 5.593243 0.000000 895.486065
A-7 1000.000000 0.000000 5.413235 5.413235 0.000000 1000.000000
A-8 946.060587 0.000000 5.121249 5.121249 0.000000 946.060587
A-9 910.553663 0.000000 4.891126 4.891126 0.000000 910.553663
A-10 910.553663 0.000000 5.011041 5.011041 0.000000 910.553663
R 0.000000 0.000000 10.610000 10.610000 0.000000 0.000000
M-1 842.298065 4.345947 4.559558 8.905505 0.000000 837.952118
M-2 842.298063 4.345948 4.559559 8.905507 0.000000 837.952115
B 685.673851 3.537823 3.711723 7.249546 0.000000 682.136027
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:33:35 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S48 (POOL # 4141)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4141
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 32,967.55
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,673.50
SUBSERVICER ADVANCES THIS MONTH 4,004.61
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 388,874.68
(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 144,713,161.58
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 579
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 92,081.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.90429310 % 3.70638800 % 0.38931910 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.90168700 % 3.70874623 % 0.38956680 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1548 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 780,276.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,293,856.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.05178232
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 131.18
POOL TRADING FACTOR: 70.04054737
................................................................................
Run: 07/23/97 15:33:36 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-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 3,996,999.42 6.000000 % 801,850.68
A-2 760944P93 22,807,000.00 22,807,000.00 6.000000 % 0.00
A-3 760944Q27 1,650,000.00 1,650,000.00 6.000000 % 0.00
A-4 760944Q35 37,438,000.00 33,367,876.48 6.000000 % 751,330.90
A-5 760944Q43 10,500,000.00 2,094,358.11 6.000000 % 271,756.38
A-6 760944Q50 25,817,000.00 17,147,684.62 6.000000 % 836,980.92
A-7 760944Q68 11,470,000.00 11,470,000.00 6.000000 % 0.00
A-8 760944Q76 13,328,000.00 16,426,997.61 6.000000 % 0.00
A-9 760944Q84 0.00 0.00 0.237413 % 0.00
R 760944Q92 100.00 0.00 6.000000 % 0.00
M-1 760944R26 1,938,400.00 1,626,466.52 6.000000 % 8,541.60
M-2 760944R34 775,500.00 650,704.05 6.000000 % 3,417.26
M-3 760944R42 387,600.00 325,226.20 6.000000 % 1,707.97
B-1 542,700.00 455,366.99 6.000000 % 2,391.42
B-2 310,100.00 260,197.72 6.000000 % 1,366.46
B-3 310,260.75 260,332.56 6.000000 % 1,367.17
- -------------------------------------------------------------------------------
155,046,660.75 112,539,210.28 2,680,710.76
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 19,807.70 821,658.38 0.00 0.00 3,195,148.74
A-2 113,023.30 113,023.30 0.00 0.00 22,807,000.00
A-3 8,176.81 8,176.81 0.00 0.00 1,650,000.00
A-4 165,359.21 916,690.11 0.00 0.00 32,616,545.58
A-5 10,378.89 282,135.27 0.00 0.00 1,822,601.73
A-6 84,977.76 921,958.68 0.00 0.00 16,310,703.70
A-7 56,841.20 56,841.20 0.00 0.00 11,470,000.00
A-8 0.00 0.00 81,406.30 0.00 16,508,403.91
A-9 22,067.71 22,067.71 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 8,060.18 16,601.78 0.00 0.00 1,617,924.92
M-2 3,224.66 6,641.92 0.00 0.00 647,286.79
M-3 1,611.70 3,319.67 0.00 0.00 323,518.23
B-1 2,256.63 4,648.05 0.00 0.00 452,975.57
B-2 1,289.45 2,655.91 0.00 0.00 258,831.26
B-3 1,290.10 2,657.27 0.00 0.00 258,965.39
- -------------------------------------------------------------------------------
498,365.30 3,179,076.06 81,406.30 0.00 109,939,905.82
===============================================================================
Run: 07/23/97 15:33:36
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-1 143.921915 28.872630 0.713226 29.585856 0.000000 115.049285
A-2 1000.000000 0.000000 4.955641 4.955641 0.000000 1000.000000
A-3 1000.000000 0.000000 4.955642 4.955642 0.000000 1000.000000
A-4 891.283628 20.068671 4.416882 24.485553 0.000000 871.214958
A-5 199.462677 25.881560 0.988466 26.870026 0.000000 173.581117
A-6 664.201287 32.419759 3.291543 35.711302 0.000000 631.781528
A-7 1000.000000 0.000000 4.955641 4.955641 0.000000 1000.000000
A-8 1232.517828 0.000000 0.000000 0.000000 6.107916 1238.625744
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 839.076826 4.406521 4.158161 8.564682 0.000000 834.670305
M-2 839.076789 4.406525 4.158169 8.564694 0.000000 834.670264
M-3 839.076883 4.406527 4.158153 8.564680 0.000000 834.670356
B-1 839.076820 4.406523 4.158154 8.564677 0.000000 834.670297
B-2 839.076814 4.406514 4.158175 8.564689 0.000000 834.670300
B-3 839.076680 4.406519 4.158148 8.564667 0.000000 834.670161
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:33:36 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 25,006.49
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,924.49
SUBSERVICER ADVANCES THIS MONTH 7,654.68
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 51,328.60
(B) TWO MONTHLY PAYMENTS: 1 161,131.05
(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 109,939,905.82
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 489
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 2,008,289.99
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.82040240 % 2.31243600 % 0.86716200 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.76232020 % 2.35467724 % 0.88300260 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2375 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 597,733.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,738,787.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 6.63172215
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 131.41
POOL TRADING FACTOR: 70.90762567
................................................................................
Run: 07/23/97 15:33:37 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 39,493,316.63 5.750000 % 2,138,056.65
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 6.950000 % 0.00
A-14 760944Z43 22,295,600.00 21,279,253.46 6.259092 % 0.00
A-15 760944Z50 15,911,200.00 15,185,886.80 7.050000 % 0.00
A-16 760944Z68 5,303,800.00 5,062,025.89 5.850011 % 0.00
A-17 760944Z76 29,322,000.00 20,490,585.17 6.250000 % 950,247.40
A-18 760944Z84 0.00 0.00 2.750000 % 0.00
A-19 760944Z92 49,683,000.00 47,686,657.82 6.750000 % 54,091.23
A-20 7609442A5 5,593,279.30 4,565,481.72 0.000000 % 39,069.47
A-21 7609442B3 0.00 0.00 0.157066 % 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 14,070,457.90 6.750000 % 15,960.20
M-2 7609442F4 5,330,500.00 5,116,311.99 6.750000 % 5,803.46
M-3 7609442G2 5,330,500.00 5,116,311.99 6.750000 % 5,803.46
B-1 2,665,200.00 2,558,108.00 6.750000 % 2,901.68
B-2 799,500.00 767,374.84 6.750000 % 870.44
B-3 1,865,759.44 1,484,485.72 6.750000 % 1,683.84
- -------------------------------------------------------------------------------
533,047,438.74 444,538,667.08 3,214,487.83
===============================================================================
_______________________________________________________________________________
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-3 188,593.24 2,326,649.89 0.00 0.00 37,355,259.98
A-4 63,272.79 63,272.79 0.00 0.00 11,287,000.00
A-5 86,610.33 86,610.33 0.00 0.00 20,857,631.08
A-6 30,313.61 30,313.61 0.00 0.00 0.00
A-7 204,408.37 204,408.37 0.00 0.00 37,443,000.00
A-8 114,913.52 114,913.52 0.00 0.00 20,499,000.00
A-9 13,285.77 13,285.77 0.00 0.00 2,370,000.00
A-10 269,186.16 269,186.16 0.00 0.00 48,019,128.22
A-11 116,225.28 116,225.28 0.00 0.00 20,733,000.00
A-12 270,328.53 270,328.53 0.00 0.00 48,222,911.15
A-13 301,471.07 301,471.07 0.00 0.00 52,230,738.70
A-14 110,612.05 110,612.05 0.00 0.00 21,279,253.46
A-15 88,912.73 88,912.73 0.00 0.00 15,185,886.80
A-16 24,593.24 24,593.24 0.00 0.00 5,062,025.89
A-17 106,357.73 1,056,605.13 0.00 0.00 19,540,337.77
A-18 46,797.40 46,797.40 0.00 0.00 0.00
A-19 267,322.39 321,413.62 0.00 0.00 47,632,566.59
A-20 0.00 39,069.47 0.00 0.00 4,526,412.25
A-21 57,986.25 57,986.25 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 78,876.33 94,836.53 0.00 0.00 14,054,497.70
M-2 28,681.07 34,484.53 0.00 0.00 5,110,508.53
M-3 28,681.07 34,484.53 0.00 0.00 5,110,508.53
B-1 14,340.27 17,241.95 0.00 0.00 2,555,206.32
B-2 4,301.75 5,172.19 0.00 0.00 766,504.40
B-3 8,321.78 10,005.62 0.00 0.00 1,482,801.88
- -------------------------------------------------------------------------------
2,524,392.73 5,738,880.56 0.00 0.00 441,324,179.25
===============================================================================
Run: 07/23/97 15:33:37
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-3 665.273847 36.016048 3.176896 39.192944 0.000000 629.257799
A-4 1000.000000 0.000000 5.605811 5.605811 0.000000 1000.000000
A-5 839.172443 0.000000 3.484624 3.484624 0.000000 839.172443
A-7 1000.000000 0.000000 5.459188 5.459188 0.000000 1000.000000
A-8 1000.000000 0.000000 5.605811 5.605811 0.000000 1000.000000
A-9 1000.000000 0.000000 5.605810 5.605810 0.000000 1000.000000
A-10 992.376792 0.000000 5.563077 5.563077 0.000000 992.376792
A-11 1000.000000 0.000000 5.605811 5.605811 0.000000 1000.000000
A-12 983.117799 0.000000 5.511173 5.511173 0.000000 983.117799
A-13 954.414928 0.000000 5.508796 5.508796 0.000000 954.414928
A-14 954.414928 0.000000 4.961160 4.961160 0.000000 954.414928
A-15 954.414928 0.000000 5.588059 5.588059 0.000000 954.414928
A-16 954.414927 0.000000 4.636909 4.636909 0.000000 954.414927
A-17 698.812672 32.407319 3.627233 36.034552 0.000000 666.405353
A-19 959.818405 1.088727 5.380561 6.469288 0.000000 958.729678
A-20 816.244188 6.985074 0.000000 6.985074 0.000000 809.259114
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-1 959.818404 1.088727 5.380561 6.469288 0.000000 958.729677
M-2 959.818402 1.088727 5.380559 6.469286 0.000000 958.729675
M-3 959.818402 1.088727 5.380559 6.469286 0.000000 958.729675
B-1 959.818400 1.088729 5.380561 6.469290 0.000000 958.729671
B-2 959.818437 1.088730 5.380550 6.469280 0.000000 958.729706
B-3 795.646903 0.902506 4.460243 5.362749 0.000000 794.744407
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:33:38 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 97,405.52
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 47,109.49
SUBSERVICER ADVANCES THIS MONTH 23,411.95
MASTER SERVICER ADVANCES THIS MONTH 2,343.39
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,215,280.81
(B) TWO MONTHLY PAYMENTS: 2 429,096.33
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 777,364.19
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 441,324,179.25
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,564
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 314,076.34
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,709,880.32
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.38299440 % 5.52376400 % 1.09324130 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.34245050 % 5.50060837 % 1.09993980 %
CLASS A-21 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1571 %
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 7.22695515
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 308.86
POOL TRADING FACTOR: 82.79266481
................................................................................
Run: 07/23/97 15:33:39 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 15,928,860.43 10.500000 % 79,181.82
A-2 760944V96 67,648,000.00 26,113,363.66 6.625000 % 739,030.31
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 0.126193 % 0.00
R 760944X37 267,710.00 21,109.07 7.000000 % 87.14
M-1 760944X45 7,801,800.00 7,512,902.39 7.000000 % 8,331.55
M-2 760944X52 2,600,600.00 2,504,300.79 7.000000 % 2,777.18
M-3 760944X60 2,600,600.00 2,504,300.79 7.000000 % 2,777.18
B-1 1,300,350.00 1,252,198.54 7.000000 % 1,388.64
B-2 390,100.00 375,654.75 7.000000 % 416.59
B-3 910,233.77 798,150.06 7.000000 % 885.13
- -------------------------------------------------------------------------------
260,061,393.77 213,173,840.48 834,875.54
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 139,227.87 218,409.69 0.00 0.00 15,849,678.61
A-2 144,012.73 883,043.04 0.00 0.00 25,374,333.35
A-3 112,415.83 112,415.83 0.00 0.00 20,384,000.00
A-4 290,459.03 290,459.03 0.00 0.00 52,668,000.00
A-5 273,009.86 273,009.86 0.00 0.00 49,504,000.00
A-6 58,731.04 58,731.04 0.00 0.00 10,079,000.00
A-7 112,363.39 112,363.39 0.00 0.00 19,283,000.00
A-8 6,118.42 6,118.42 0.00 0.00 1,050,000.00
A-9 18,617.49 18,617.49 0.00 0.00 3,195,000.00
A-10 22,393.54 22,393.54 0.00 0.00 0.00
R 123.01 210.15 0.00 0.00 21,021.93
M-1 43,778.20 52,109.75 0.00 0.00 7,504,570.84
M-2 14,592.73 17,369.91 0.00 0.00 2,501,523.61
M-3 14,592.73 17,369.91 0.00 0.00 2,501,523.61
B-1 7,296.65 8,685.29 0.00 0.00 1,250,809.90
B-2 2,188.97 2,605.56 0.00 0.00 375,238.16
B-3 4,650.86 5,535.99 0.00 0.00 797,264.93
- -------------------------------------------------------------------------------
1,264,572.35 2,099,447.89 0.00 0.00 212,338,964.94
===============================================================================
Run: 07/23/97 15:33:39
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-1 781.631112 3.885462 6.831928 10.717390 0.000000 777.745650
A-2 386.018266 10.924644 2.128854 13.053498 0.000000 375.093622
A-3 1000.000000 0.000000 5.514905 5.514905 0.000000 1000.000000
A-4 1000.000000 0.000000 5.514905 5.514905 0.000000 1000.000000
A-5 1000.000000 0.000000 5.514905 5.514905 0.000000 1000.000000
A-6 1000.000000 0.000000 5.827070 5.827070 0.000000 1000.000000
A-7 1000.000000 0.000000 5.827070 5.827070 0.000000 1000.000000
A-8 1000.000000 0.000000 5.827067 5.827067 0.000000 1000.000000
A-9 1000.000000 0.000000 5.827070 5.827070 0.000000 1000.000000
R 78.850510 0.325501 0.459490 0.784991 0.000000 78.525008
M-1 962.970390 1.067901 5.611295 6.679196 0.000000 961.902489
M-2 962.970388 1.067900 5.611294 6.679194 0.000000 961.902488
M-3 962.970388 1.067900 5.611294 6.679194 0.000000 961.902488
B-1 962.970385 1.067897 5.611297 6.679194 0.000000 961.902488
B-2 962.970392 1.067906 5.611305 6.679211 0.000000 961.902487
B-3 876.862721 0.972399 5.109545 6.081944 0.000000 875.890300
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:33:39 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 43,597.28
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 22,483.54
SUBSERVICER ADVANCES THIS MONTH 28,743.56
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 15 3,512,400.06
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 652,882.40
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 212,338,964.94
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 818
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 598,473.16
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.98811370 % 5.87384600 % 1.13803990 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.96835080 % 5.89040173 % 1.14124740 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1263 %
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 7.49700007
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 307.55
POOL TRADING FACTOR: 81.64955277
................................................................................
Run: 07/23/97 15:33:40 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 205,549,492.00 140,920,574.99 6.738317 % 2,755,593.64
A-2 7609442W7 76,450,085.00 95,625,262.45 6.738317 % 0.00
A-3 7609442R8 0.00 0.00 0.186000 % 0.00
R 7609442S6 100.00 0.00 6.738317 % 0.00
M-1 7609442T4 8,228,000.00 7,927,147.03 6.738317 % 8,747.82
M-2 7609442U1 2,992,100.00 2,882,695.30 6.738317 % 3,181.13
M-3 7609442V9 1,496,000.00 1,441,299.47 6.738317 % 1,590.51
B-1 2,244,050.00 2,161,997.39 6.738317 % 2,385.82
B-2 1,047,225.00 1,008,933.72 6.738317 % 1,113.39
B-3 1,196,851.02 1,153,088.70 6.738317 % 1,272.47
- -------------------------------------------------------------------------------
299,203,903.02 253,120,999.05 2,773,884.78
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 791,062.49 3,546,656.13 0.00 0.00 138,164,981.35
A-2 0.00 0.00 535,455.94 0.00 96,160,718.39
A-3 39,123.77 39,123.77 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 44,388.25 53,136.07 0.00 0.00 7,918,399.21
M-2 16,141.72 19,322.85 0.00 0.00 2,879,514.17
M-3 8,070.59 9,661.10 0.00 0.00 1,439,708.96
B-1 12,106.16 14,491.98 0.00 0.00 2,159,611.57
B-2 5,649.55 6,762.94 0.00 0.00 1,007,820.33
B-3 6,456.75 7,729.22 0.00 0.00 1,151,816.23
- -------------------------------------------------------------------------------
922,999.28 3,696,884.06 535,455.94 0.00 250,882,570.21
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 685.579777 13.405986 3.848526 17.254512 0.000000 672.173791
A-2 1250.819570 0.000000 0.000000 0.000000 7.003994 1257.823564
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 963.435468 1.063177 5.394780 6.457957 0.000000 962.372291
M-2 963.435480 1.063176 5.394780 6.457956 0.000000 962.372304
M-3 963.435475 1.063175 5.394779 6.457954 0.000000 962.372300
B-1 963.435480 1.063176 5.394782 6.457958 0.000000 962.372305
B-2 963.435479 1.063181 5.394781 6.457962 0.000000 962.372298
B-3 963.435449 1.063173 5.394782 6.457955 0.000000 962.372268
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:33:40 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 55,268.43
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 24,779.76
SUBSERVICER ADVANCES THIS MONTH 15,754.45
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,509,747.77
(B) TWO MONTHLY PAYMENTS: 1 473,752.44
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 351,357.50
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 250,882,570.21
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 934
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 1,959,102.91
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.45168450 % 4.84003400 % 1.70828170 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.40054970 % 4.87782883 % 1.72162140 %
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 7.31049004
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 309.79
POOL TRADING FACTOR: 83.85003260
................................................................................
Run: 07/31/97 12:07:18 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 25,027,272.63 6.350000 % 740,233.27
A-2 7609442N7 0.00 0.00 3.650000 % 0.00
R 7609442P2 100.00 0.00 10.000000 % 0.00
- -------------------------------------------------------------------------------
36,569,304.65 25,027,272.63 740,233.27
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 130,306.28 870,539.55 0.00 0.00 24,287,039.36
A-2 74,900.46 74,900.46 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
205,206.74 945,440.01 0.00 0.00 24,287,039.36
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 684.381103 20.241984 3.563279 23.805263 0.000000 664.139119
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 25-July-97
DISTRIBUTION DATE 30-July-97
Run: 07/31/97 12:07:18 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 24,287,039.36
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 297,413.41
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 695,412.43
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: 66.41373029
................................................................................
Run: 07/23/97 15:33:41 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 78,353,950.93 6.500000 % 2,020,800.00
A-2 7609443C0 22,306,000.00 9,855,125.09 6.500000 % 995,319.40
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 24,544,288.95 6.500000 % 26,631.99
A-9 7609443K2 0.00 0.00 0.532563 % 0.00
R 7609443L0 100.00 0.00 6.500000 % 0.00
M-1 7609443M8 6,635,000.00 6,386,327.76 6.500000 % 6,929.54
M-2 7609443N6 3,317,000.00 3,192,682.63 6.500000 % 3,464.25
M-3 7609443P1 1,990,200.00 1,915,609.58 6.500000 % 2,078.55
B-1 1,326,800.00 1,277,073.04 6.500000 % 1,385.70
B-2 398,000.00 383,083.43 6.500000 % 415.67
B-3 928,851.36 732,344.03 6.500000 % 794.63
- -------------------------------------------------------------------------------
265,366,951.36 225,972,485.44 3,057,819.73
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 421,365.36 2,442,165.36 0.00 0.00 76,333,150.93
A-2 52,998.07 1,048,317.47 0.00 0.00 8,859,805.69
A-3 172,307.43 172,307.43 0.00 0.00 32,041,000.00
A-4 241,911.21 241,911.21 0.00 0.00 44,984,000.00
A-5 56,466.03 56,466.03 0.00 0.00 10,500,000.00
A-6 57,901.88 57,901.88 0.00 0.00 10,767,000.00
A-7 5,592.82 5,592.82 0.00 0.00 1,040,000.00
A-8 131,992.23 158,624.22 0.00 0.00 24,517,656.96
A-9 99,565.93 99,565.93 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 34,343.86 41,273.40 0.00 0.00 6,379,398.22
M-2 17,169.35 20,633.60 0.00 0.00 3,189,218.38
M-3 10,301.61 12,380.16 0.00 0.00 1,913,531.03
B-1 6,867.74 8,253.44 0.00 0.00 1,275,687.34
B-2 2,060.12 2,475.79 0.00 0.00 382,667.76
B-3 3,938.34 4,732.97 0.00 0.00 731,549.40
- -------------------------------------------------------------------------------
1,314,781.98 4,372,601.71 0.00 0.00 222,914,665.71
===============================================================================
Run: 07/23/97 15:33:41
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-1 756.071434 19.499580 4.065938 23.565518 0.000000 736.571854
A-2 441.814987 44.621151 2.375956 46.997107 0.000000 397.193835
A-3 1000.000000 0.000000 5.377717 5.377717 0.000000 1000.000000
A-4 1000.000000 0.000000 5.377717 5.377717 0.000000 1000.000000
A-5 1000.000000 0.000000 5.377717 5.377717 0.000000 1000.000000
A-6 1000.000000 0.000000 5.377717 5.377717 0.000000 1000.000000
A-7 1000.000000 0.000000 5.377712 5.377712 0.000000 1000.000000
A-8 962.521135 1.044392 5.176166 6.220558 0.000000 961.476744
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 962.521139 1.044392 5.176166 6.220558 0.000000 961.476748
M-2 962.521143 1.044393 5.176168 6.220561 0.000000 961.476750
M-3 962.521144 1.044393 5.176168 6.220561 0.000000 961.476751
B-1 962.521134 1.044393 5.176168 6.220561 0.000000 961.476741
B-2 962.521181 1.044397 5.176181 6.220578 0.000000 961.476784
B-3 788.440499 0.855497 4.240011 5.095508 0.000000 787.585002
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:33:42 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 51,900.21
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 23,913.45
SUBSERVICER ADVANCES THIS MONTH 23,323.58
MASTER SERVICER ADVANCES THIS MONTH 4,170.58
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,934,248.39
(B) TWO MONTHLY PAYMENTS: 3 950,722.28
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 507,758.99
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 222,914,665.71
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 800
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 587,960.67
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,812,626.38
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.85450820 % 5.08673400 % 1.05875740 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.77696750 % 5.15091620 % 1.07211630 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5339 %
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 7.43683956
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 309.26
POOL TRADING FACTOR: 84.00242177
................................................................................
Run: 07/23/97 15:33:42 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 49,062,350.72 7.977374 % 1,521,256.67
M-1 7609442K3 3,625,500.00 2,781,727.53 7.977374 % 86,251.91
M-2 7609442L1 2,416,900.00 1,854,408.29 7.977374 % 57,498.90
R 7609442J6 100.00 0.00 7.977374 % 0.00
B-1 886,200.00 679,952.24 7.977374 % 21,083.01
B-2 322,280.00 247,274.90 7.977374 % 7,667.15
B-3 805,639.55 304,112.99 7.977374 % 9,429.51
- -------------------------------------------------------------------------------
161,126,619.55 54,929,826.67 1,703,187.15
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 322,933.70 1,844,190.37 0.00 0.00 47,541,094.05
M-1 18,309.63 104,561.54 0.00 0.00 2,695,475.62
M-2 12,205.92 69,704.82 0.00 0.00 1,796,909.39
R 0.00 0.00 0.00 0.00 0.00
B-1 4,475.51 25,558.52 0.00 0.00 658,869.23
B-2 1,627.59 9,294.74 0.00 0.00 239,607.75
B-3 2,001.71 11,431.22 0.00 0.00 279,060.65
- -------------------------------------------------------------------------------
361,554.06 2,064,741.21 0.00 0.00 53,211,016.69
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 320.522315 9.938307 2.109713 12.048020 0.000000 310.584008
M-1 767.267282 23.790349 5.050236 28.840585 0.000000 743.476933
M-2 767.267280 23.790351 5.050238 28.840589 0.000000 743.476929
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 767.267253 23.790352 5.050226 28.840578 0.000000 743.476901
B-2 767.267283 23.790338 5.050236 28.840574 0.000000 743.476946
B-3 377.480214 11.704378 2.484622 14.189000 0.000000 346.384000
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:33:43 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 14,477.82
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,722.89
SUBSERVICER ADVANCES THIS MONTH 9,575.36
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 650,908.34
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 617,235.38
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 53,211,016.69
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 190
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 1,404,623.50
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.31823330 % 8.44010600 % 2.24166030 %
PREPAYMENT PERCENT 89.31823330 % 0.00000000 % 10.68176670 %
NEXT DISTRIBUTION 89.34445720 % 8.44258443 % 2.21295830 %
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 8.42460931
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 317.38
POOL TRADING FACTOR: 33.02434870
................................................................................
Run: 07/31/97 12:07:19 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 43,900,247.76 6.470000 % 160,484.27
A-2 7609443R7 61,308,403.22 61,308,403.22 6.470000 % 0.00
A-3 7609443S5 5,000,000.00 6,164,031.27 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
- -------------------------------------------------------------------------------
115,808,503.22 111,372,682.25 160,484.27
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 235,884.53 396,368.80 0.00 0.00 43,739,763.49
A-2 329,421.92 329,421.92 0.00 0.00 61,308,403.22
A-3 0.00 0.00 33,120.53 0.00 6,197,151.80
S-1 14,589.10 14,589.10 0.00 0.00 0.00
S-2 5,072.80 5,072.80 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
584,968.35 745,452.62 33,120.53 0.00 111,245,318.51
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 886.873692 3.242106 4.765344 8.007450 0.000000 883.631586
A-2 1000.000000 0.000000 5.373194 5.373194 0.000000 1000.000000
A-3 1232.806254 0.000000 0.000000 0.000000 6.624106 1239.430360
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 25-July-97
DISTRIBUTION DATE 30-July-97
Run: 07/31/97 12:07:19 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 2,784.32
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 111,245,318.51
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 1,814,241.39
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 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 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: 96.05971532
................................................................................
Run: 07/23/97 15:33:43 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 42,242,649.50 5.500000 % 3,495,749.66
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 26,239,059.77 6.250000 % 1,398,299.86
A-9 7609445W4 0.00 0.00 2.750000 % 0.00
A-10 7609445X2 43,420,000.00 34,743,026.02 6.500000 % 246,299.21
A-11 7609445Y0 66,266,000.00 66,266,000.00 6.500000 % 0.00
A-12 7609445Z7 32,444,000.00 40,038,781.00 6.500000 % 0.00
A-13 7609446A1 4,623,000.00 5,705,193.10 6.500000 % 0.00
A-14 7609446B9 478,414.72 384,948.46 0.000000 % 8,350.21
A-15 7609446C7 0.00 0.00 0.499404 % 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 11,280,242.85 6.500000 % 12,317.98
M-2 7609446G8 4,252,700.00 4,101,704.79 6.500000 % 4,479.04
M-3 7609446H6 4,252,700.00 4,101,704.79 6.500000 % 4,479.04
B-1 2,126,300.00 2,050,804.16 6.500000 % 2,239.47
B-2 638,000.00 615,347.36 6.500000 % 671.96
B-3 1,488,500.71 1,334,646.84 6.500000 % 1,457.43
- -------------------------------------------------------------------------------
425,269,315.43 362,329,745.98 5,174,343.86
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 192,455.18 3,688,204.84 0.00 0.00 38,746,899.84
A-3 207,080.12 207,080.12 0.00 0.00 41,665,000.00
A-4 52,238.05 52,238.05 0.00 0.00 10,090,000.00
A-5 39,542.29 39,542.29 0.00 0.00 7,344,000.00
A-6 242,684.53 242,684.53 0.00 0.00 45,072,637.34
A-7 102,592.43 102,592.43 0.00 0.00 19,054,000.00
A-8 135,845.13 1,534,144.99 0.00 0.00 24,840,759.91
A-9 59,771.86 59,771.86 0.00 0.00 0.00
A-10 187,066.82 433,366.03 0.00 0.00 34,496,726.81
A-11 356,795.93 356,795.93 0.00 0.00 66,266,000.00
A-12 0.00 0.00 215,580.75 0.00 40,254,361.75
A-13 0.00 0.00 30,718.46 0.00 5,735,911.56
A-14 0.00 8,350.21 0.00 0.00 376,598.25
A-15 149,889.70 149,889.70 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
M-1 60,736.20 73,054.18 0.00 0.00 11,267,924.87
M-2 22,084.81 26,563.85 0.00 0.00 4,097,225.75
M-3 22,084.81 26,563.85 0.00 0.00 4,097,225.75
B-1 11,042.14 13,281.61 0.00 0.00 2,048,564.69
B-2 3,313.21 3,985.17 0.00 0.00 614,675.40
B-3 7,186.13 8,643.56 0.00 0.00 1,216,046.90
- -------------------------------------------------------------------------------
1,852,409.34 7,026,753.20 246,299.21 0.00 357,284,558.82
===============================================================================
Run: 07/23/97 15:33:43
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-2 734.463175 60.779791 3.346174 64.125965 0.000000 673.683384
A-3 1000.000000 0.000000 4.970122 4.970122 0.000000 1000.000000
A-4 1000.000000 0.000000 5.177210 5.177210 0.000000 1000.000000
A-5 1000.000000 0.000000 5.384299 5.384299 0.000000 1000.000000
A-6 991.980926 0.000000 5.341121 5.341121 0.000000 991.980926
A-7 1000.000000 0.000000 5.384299 5.384299 0.000000 1000.000000
A-8 522.857081 27.863460 2.706941 30.570401 0.000000 494.993622
A-10 800.161815 5.672483 4.308310 9.980793 0.000000 794.489332
A-11 1000.000000 0.000000 5.384299 5.384299 0.000000 1000.000000
A-12 1234.088922 0.000000 0.000000 0.000000 6.644703 1240.733626
A-13 1234.088925 0.000000 0.000000 0.000000 6.644703 1240.733628
A-14 804.633394 17.453915 0.000000 17.453915 0.000000 787.179479
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-1 964.494280 1.053224 5.193126 6.246350 0.000000 963.441056
M-2 964.494272 1.053223 5.193127 6.246350 0.000000 963.441049
M-3 964.494272 1.053223 5.193127 6.246350 0.000000 963.441049
B-1 964.494267 1.053224 5.193124 6.246348 0.000000 963.441043
B-2 964.494295 1.053229 5.193119 6.246348 0.000000 963.441066
B-3 896.638363 0.979126 4.827771 5.806897 0.000000 816.960914
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:33:44 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 70,920.71
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 38,134.85
SUBSERVICER ADVANCES THIS MONTH 62,391.81
MASTER SERVICER ADVANCES THIS MONTH 5,937.53
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 19 5,630,809.47
(B) TWO MONTHLY PAYMENTS: 1 739,765.22
(C) THREE OR MORE MONTHLY PAYMENTS: 1 325,153.37
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 2,394,621.74
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 357,284,558.82
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,274
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 816,790.61
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,951,123.41
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.51159320 % 5.38304500 % 1.10536150 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.46003290 % 5.44730409 % 1.08691520 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4984 %
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 7.35341772
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 310.68
POOL TRADING FACTOR: 84.01371692
................................................................................
Run: 07/23/97 15:33:45 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 13,272,620.00 6.000000 % 828,361.17
A-2 7609445A2 54,914,000.00 29,507,291.59 6.000000 % 624,130.97
A-3 7609445B0 15,096,000.00 8,969,272.32 6.000000 % 304,530.73
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 6.090000 % 0.00
A-8 7609445G9 3,452,000.00 3,156,682.26 5.845732 % 0.00
A-9 7609445H7 0.00 0.00 0.323771 % 0.00
R 7609445J3 100.00 0.00 6.000000 % 0.00
M-1 7609445K0 775,800.00 660,597.74 6.000000 % 3,291.76
M-2 7609445L8 2,868,200.00 2,442,287.23 6.000000 % 12,169.91
B 620,201.82 528,105.10 6.000000 % 2,631.54
- -------------------------------------------------------------------------------
155,035,301.82 116,725,751.30 1,775,116.08
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 65,961.02 894,322.19 0.00 0.00 12,444,258.83
A-2 146,642.56 770,773.53 0.00 0.00 28,883,160.62
A-3 44,574.64 349,105.37 0.00 0.00 8,664,741.59
A-4 30,926.48 30,926.48 0.00 0.00 6,223,000.00
A-5 45,976.86 45,976.86 0.00 0.00 9,251,423.55
A-6 185,388.27 185,388.27 0.00 0.00 37,303,669.38
A-7 27,293.45 27,293.45 0.00 0.00 5,410,802.13
A-8 15,284.43 15,284.43 0.00 0.00 3,156,682.26
A-9 31,302.82 31,302.82 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 3,282.98 6,574.74 0.00 0.00 657,305.98
M-2 12,137.45 24,307.36 0.00 0.00 2,430,117.32
B 2,624.50 5,256.04 0.00 0.00 525,473.56
- -------------------------------------------------------------------------------
611,395.46 2,386,511.54 0.00 0.00 114,950,635.22
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 776.721676 48.476192 3.860078 52.336270 0.000000 728.245484
A-2 537.336409 11.365607 2.670404 14.036011 0.000000 525.970802
A-3 594.148935 20.172942 2.952745 23.125687 0.000000 573.975993
A-4 1000.000000 0.000000 4.969706 4.969706 0.000000 1000.000000
A-5 972.298849 0.000000 4.832040 4.832040 0.000000 972.298849
A-6 967.268303 0.000000 4.807039 4.807039 0.000000 967.268303
A-7 914.450250 0.000000 4.612718 4.612718 0.000000 914.450250
A-8 914.450249 0.000000 4.427703 4.427703 0.000000 914.450249
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 851.505208 4.243052 4.231735 8.474787 0.000000 847.262155
M-2 851.505205 4.243048 4.231731 8.474779 0.000000 847.262158
B 851.505241 4.242990 4.231735 8.474725 0.000000 847.262251
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:33:45 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 24,296.60
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,282.10
SUBSERVICER ADVANCES THIS MONTH 8,318.10
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 825,301.11
(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 114,950,635.22
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 485
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 1,193,472.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.88929820 % 2.65826900 % 0.45243240 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.85700140 % 2.68586885 % 0.45712980 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3243 %
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 6.70091475
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 134.38
POOL TRADING FACTOR: 74.14481339
................................................................................
Run: 07/23/97 15:33:46 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 8,444,217.59 6.500000 % 127,479.31
A-2 7609443X4 70,702,000.00 33,265,223.71 6.500000 % 420,818.81
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 28,433,507.62 6.500000 % 31,408.01
A-9 7609444E5 0.00 0.00 0.444743 % 0.00
R 7609444F2 100.00 0.00 6.500000 % 0.00
M-1 7609444G0 8,605,600.00 8,294,487.91 6.500000 % 9,162.20
M-2 7609444H8 3,129,000.00 3,015,879.51 6.500000 % 3,331.38
M-3 7609444J4 3,129,000.00 3,015,879.51 6.500000 % 3,331.38
B-1 1,251,600.00 1,206,351.81 6.500000 % 1,332.55
B-2 625,800.00 603,175.90 6.500000 % 666.28
B-3 1,251,647.88 1,124,002.01 6.500000 % 1,241.58
- -------------------------------------------------------------------------------
312,906,747.88 262,329,725.57 598,771.50
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 45,709.33 173,188.64 0.00 0.00 8,316,738.28
A-2 180,067.76 600,886.57 0.00 0.00 32,844,404.90
A-3 60,697.01 60,697.01 0.00 0.00 11,213,000.00
A-4 442,542.02 442,542.02 0.00 0.00 81,754,000.00
A-5 342,984.40 342,984.40 0.00 0.00 63,362,000.00
A-6 95,259.61 95,259.61 0.00 0.00 17,598,000.00
A-7 5,413.10 5,413.10 0.00 0.00 1,000,000.00
A-8 153,913.22 185,321.23 0.00 0.00 28,402,099.61
A-9 97,160.36 97,160.36 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 44,898.84 54,061.04 0.00 0.00 8,285,325.71
M-2 16,325.23 19,656.61 0.00 0.00 3,012,548.13
M-3 16,325.23 19,656.61 0.00 0.00 3,012,548.13
B-1 6,530.10 7,862.65 0.00 0.00 1,205,019.26
B-2 3,265.04 3,931.32 0.00 0.00 602,509.62
B-3 6,084.34 7,325.92 0.00 0.00 1,122,760.43
- -------------------------------------------------------------------------------
1,517,175.59 2,115,947.09 0.00 0.00 261,730,954.07
===============================================================================
Run: 07/23/97 15:33:46
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-1 426.798968 6.443230 2.310302 8.753532 0.000000 420.355738
A-2 470.499048 5.952007 2.546855 8.498862 0.000000 464.547041
A-3 1000.000000 0.000000 5.413093 5.413093 0.000000 1000.000000
A-4 1000.000000 0.000000 5.413093 5.413093 0.000000 1000.000000
A-5 1000.000000 0.000000 5.413093 5.413093 0.000000 1000.000000
A-6 1000.000000 0.000000 5.413093 5.413093 0.000000 1000.000000
A-7 1000.000000 0.000000 5.413100 5.413100 0.000000 1000.000000
A-8 963.847716 1.064678 5.217397 6.282075 0.000000 962.783038
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 963.847717 1.064679 5.217398 6.282077 0.000000 962.783038
M-2 963.847718 1.064679 5.217395 6.282074 0.000000 962.783039
M-3 963.847718 1.064679 5.217395 6.282074 0.000000 962.783039
B-1 963.847723 1.064677 5.217402 6.282079 0.000000 962.783046
B-2 963.847715 1.064685 5.217386 6.282071 0.000000 962.783030
B-3 898.017748 0.991964 4.861048 5.853012 0.000000 897.025791
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:33:46 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 54,968.16
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 27,585.52
SUBSERVICER ADVANCES THIS MONTH 39,566.27
MASTER SERVICER ADVANCES THIS MONTH 2,298.54
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 3,485,471.52
(B) TWO MONTHLY PAYMENTS: 2 507,437.99
(C) THREE OR MORE MONTHLY PAYMENTS: 2 720,423.25
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,083,183.20
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 261,730,954.07
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 927
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 334,335.11
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 308,998.75
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.42057920 % 5.46116000 % 1.11826050 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.41281150 % 5.46760777 % 1.11958070 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4446 %
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 7.32175045
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 311.04
POOL TRADING FACTOR: 83.64503349
................................................................................
Run: 07/23/97 15:33:47 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 20,271,611.89 6.000000 % 1,064,666.00
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 6.072000 % 0.00
A-8 7609444S4 5,178,948.00 4,846,170.25 7.426866 % 0.00
A-9 7609444T2 16,947,000.00 16,947,000.00 6.500000 % 0.00
A-10 7609444U9 0.00 0.00 0.194710 % 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 785,000.00 671,000.58 6.500000 % 3,346.39
M-2 7609444Y1 2,903,500.00 2,481,847.38 6.500000 % 12,377.36
B 627,984.63 536,787.29 6.500000 % 2,677.04
- -------------------------------------------------------------------------------
156,939,684.63 114,576,557.64 1,083,066.79
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 101,161.77 1,165,827.77 0.00 0.00 19,206,945.89
A-3 151,349.62 151,349.62 0.00 0.00 28,657,000.00
A-4 25,571.21 25,571.21 0.00 0.00 4,730,000.00
A-5 12,005.34 12,005.34 0.00 0.00 0.00
A-6 134,803.59 134,803.59 0.00 0.00 24,935,106.59
A-7 53,027.28 53,027.28 0.00 0.00 10,500,033.66
A-8 29,935.13 29,935.13 0.00 0.00 4,846,170.25
A-9 91,618.48 91,618.48 0.00 0.00 16,947,000.00
A-10 18,555.02 18,555.02 0.00 0.00 0.00
R-I 1.89 1.89 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 3,627.55 6,973.94 0.00 0.00 667,654.19
M-2 13,417.31 25,794.67 0.00 0.00 2,469,470.02
B 2,901.95 5,578.99 0.00 0.00 534,110.25
- -------------------------------------------------------------------------------
637,976.14 1,721,042.93 0.00 0.00 113,493,490.85
===============================================================================
_______________________________________________________________________________
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-2 692.549345 36.372724 3.456041 39.828765 0.000000 656.176622
A-3 1000.000000 0.000000 5.281419 5.281419 0.000000 1000.000000
A-4 1000.000000 0.000000 5.406175 5.406175 0.000000 1000.000000
A-6 974.560564 0.000000 5.268647 5.268647 0.000000 974.560564
A-7 935.744141 0.000000 4.725696 4.725696 0.000000 935.744141
A-8 935.744141 0.000000 5.780157 5.780157 0.000000 935.744142
A-9 1000.000000 0.000000 5.406177 5.406177 0.000000 1000.000000
R-I 0.000000 0.000000 18.910000 18.910000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 854.777809 4.262917 4.621083 8.884000 0.000000 850.514892
M-2 854.777813 4.262910 4.621081 8.883991 0.000000 850.514903
B 854.777751 4.262907 4.621084 8.883991 0.000000 850.514845
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:33:48 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 25,681.73
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,193.46
SUBSERVICER ADVANCES THIS MONTH 11,684.86
MASTER SERVICER ADVANCES THIS MONTH 2,497.69
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,142,508.07
(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 113,493,490.85
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 505
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 238,433.76
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 511,655.45
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.77976430 % 2.75173900 % 0.46849660 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.76524670 % 2.76414461 % 0.47060870 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1954 %
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 7.09051001
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 133.58
POOL TRADING FACTOR: 72.31662987
................................................................................
Run: 07/23/97 15:33:48 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 167,000,000.00 117,050,213.83 6.990669 % 1,306,337.76
A-2 760947LS8 99,787,000.00 69,940,656.77 6.990669 % 780,572.01
A-3 7609446Y9 100,000,000.00 124,665,868.75 6.990669 % 0.00
A-4 7609446Z6 0.00 0.00 0.133000 % 0.00
R 7609447A0 100.00 0.00 6.990669 % 0.00
M-1 7609447B8 10,702,300.00 10,330,144.08 6.990669 % 11,269.61
M-2 7609447C6 3,891,700.00 3,756,372.13 6.990669 % 4,097.99
M-3 7609447D4 3,891,700.00 3,756,372.13 6.990669 % 4,097.99
B-1 1,751,300.00 1,690,401.24 6.990669 % 1,844.13
B-2 778,400.00 751,332.33 6.990669 % 819.66
B-3 1,362,164.15 1,307,081.90 6.990669 % 1,425.95
- -------------------------------------------------------------------------------
389,164,664.15 333,248,443.16 2,110,465.10
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 680,563.59 1,986,901.35 0.00 0.00 115,743,876.07
A-2 406,655.08 1,187,227.09 0.00 0.00 69,160,084.76
A-3 0.00 0.00 724,843.20 0.00 125,390,711.95
A-4 36,863.59 36,863.59 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 60,062.43 71,332.04 0.00 0.00 10,318,874.47
M-2 21,840.63 25,938.62 0.00 0.00 3,752,274.14
M-3 21,840.63 25,938.62 0.00 0.00 3,752,274.14
B-1 9,828.48 11,672.61 0.00 0.00 1,688,557.11
B-2 4,368.46 5,188.12 0.00 0.00 750,512.67
B-3 7,599.73 9,025.68 0.00 0.00 1,305,655.95
- -------------------------------------------------------------------------------
1,249,622.62 3,360,087.72 724,843.20 0.00 331,862,821.26
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 700.899484 7.822382 4.075231 11.897613 0.000000 693.077102
A-2 700.899484 7.822382 4.075231 11.897613 0.000000 693.077102
A-3 1246.658688 0.000000 0.000000 0.000000 7.248432 1253.907120
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 965.226548 1.053008 5.612105 6.665113 0.000000 964.173539
M-2 965.226541 1.053008 5.612105 6.665113 0.000000 964.173533
M-3 965.226541 1.053008 5.612105 6.665113 0.000000 964.173533
B-1 965.226540 1.053006 5.612105 6.665111 0.000000 964.173534
B-2 965.226529 1.053006 5.612102 6.665108 0.000000 964.173523
B-3 959.562693 1.046812 5.579173 6.625985 0.000000 958.515866
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:33:49 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 63,276.26
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 22,483.23
SUBSERVICER ADVANCES THIS MONTH 30,923.95
MASTER SERVICER ADVANCES THIS MONTH 2,237.71
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 13 2,492,733.20
(B) TWO MONTHLY PAYMENTS: 2 657,617.15
(C) THREE OR MORE MONTHLY PAYMENTS: 3 575,165.57
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 735,585.15
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 331,862,821.26
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,312
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 290,880.17
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,022,066.62
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.52083880 % 5.35423000 % 1.12493110 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.50088440 % 5.37071995 % 1.12839570 %
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 7.43204896
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 310.92
POOL TRADING FACTOR: 85.27568195
................................................................................
Run: 07/23/97 15:33:49 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 13,814,556.32 6.500000 % 940,743.97
A-2 760947AB7 16,923,000.00 16,923,000.00 6.500000 % 0.00
A-3 760947AC5 28,000,000.00 14,353,857.18 6.500000 % 432,685.10
A-4 760947AD3 73,800,000.00 69,773,803.81 6.500000 % 707,355.89
A-5 760947AE1 13,209,000.00 16,212,008.42 6.500000 % 0.00
A-6 760947AF8 1,749,506.64 1,268,663.10 0.000000 % 15,343.35
A-7 760947AG6 0.00 0.00 0.045000 % 0.00
A-8 760947AH4 0.00 0.00 0.215277 % 0.00
R 760947AJ0 100.00 0.00 6.500000 % 0.00
M-1 760947AK7 909,200.00 781,248.12 6.500000 % 3,830.21
M-2 760947AL5 2,907,400.00 2,498,241.01 6.500000 % 12,248.09
B 726,864.56 624,572.75 6.500000 % 3,062.09
- -------------------------------------------------------------------------------
181,709,071.20 136,249,950.71 2,115,268.70
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 74,243.73 1,014,987.70 0.00 0.00 12,873,812.35
A-2 90,949.47 90,949.47 0.00 0.00 16,923,000.00
A-3 77,142.10 509,827.20 0.00 0.00 13,921,172.08
A-4 374,986.14 1,082,342.03 0.00 0.00 69,066,447.92
A-5 0.00 0.00 87,128.38 0.00 16,299,136.80
A-6 0.00 15,343.35 0.00 0.00 1,253,319.75
A-7 5,069.42 5,069.42 0.00 0.00 0.00
A-8 24,251.77 24,251.77 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 4,198.67 8,028.88 0.00 0.00 777,417.91
M-2 13,426.33 25,674.42 0.00 0.00 2,485,992.92
B 3,356.65 6,418.74 0.00 0.00 621,510.66
- -------------------------------------------------------------------------------
667,624.28 2,782,892.98 87,128.38 0.00 134,221,810.39
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 317.692860 21.634256 1.707380 23.341636 0.000000 296.058604
A-2 1000.000000 0.000000 5.374311 5.374311 0.000000 1000.000000
A-3 512.637756 15.453039 2.755075 18.208114 0.000000 497.184717
A-4 945.444496 9.584768 5.081113 14.665881 0.000000 935.859728
A-5 1227.345629 0.000000 0.000000 0.000000 6.596137 1233.941767
A-6 725.154778 8.770101 0.000000 8.770101 0.000000 716.384678
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 859.269820 4.212725 4.617983 8.830708 0.000000 855.057094
M-2 859.269798 4.212730 4.617985 8.830715 0.000000 855.057068
B 859.269779 4.212724 4.617986 8.830710 0.000000 855.057041
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:33:50 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 25,502.32
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,245.09
SUBSERVICER ADVANCES THIS MONTH 19,629.65
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,458,660.91
(B) TWO MONTHLY PAYMENTS: 1 247,214.62
(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 134,221,810.39
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 591
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 1,359,846.97
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.10770140 % 2.42958800 % 0.46271060 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.07831420 % 2.43135659 % 0.46741200 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2160 %
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 7.00666516
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 134.65
POOL TRADING FACTOR: 73.86632352
................................................................................
Run: 07/23/97 15:33:50 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 205,217,561.00 120,429,332.20 7.000000 % 2,587,702.97
A-2 760947AS0 49,338,300.00 49,338,300.00 7.000000 % 0.00
A-3 760947AT8 12,500,000.00 8,336,462.53 7.000000 % 127,069.50
A-4 760947BA8 100,000,000.00 124,005,166.58 7.000000 % 0.00
A-5 760947AU5 2,381,928.79 2,116,780.17 0.000000 % 7,554.71
A-6 760947AV3 0.00 0.00 0.354594 % 0.00
R 760947AW1 100.00 0.00 7.000000 % 0.00
M-1 760947AX9 11,822,000.00 11,419,920.05 7.000000 % 11,910.06
M-2 760947AY7 3,940,650.00 3,806,623.89 7.000000 % 3,970.00
M-3 760947AZ4 3,940,700.00 3,806,672.20 7.000000 % 3,970.05
B-1 2,364,500.00 2,284,080.59 7.000000 % 2,382.11
B-2 788,200.00 761,392.40 7.000000 % 794.07
B-3 1,773,245.53 1,529,570.83 7.000000 % 1,595.23
- -------------------------------------------------------------------------------
394,067,185.32 327,834,301.44 2,746,948.70
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 702,381.42 3,290,084.39 0.00 0.00 117,841,629.23
A-2 287,756.35 287,756.35 0.00 0.00 49,338,300.00
A-3 48,620.84 175,690.34 0.00 0.00 8,209,393.03
A-4 0.00 0.00 723,236.80 0.00 124,728,403.38
A-5 0.00 7,554.71 0.00 0.00 2,109,225.46
A-6 96,856.48 96,856.48 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 66,604.53 78,514.59 0.00 0.00 11,408,009.99
M-2 22,201.42 26,171.42 0.00 0.00 3,802,653.89
M-3 22,201.70 26,171.75 0.00 0.00 3,802,702.15
B-1 13,321.47 15,703.58 0.00 0.00 2,281,698.48
B-2 4,440.68 5,234.75 0.00 0.00 760,598.33
B-3 8,920.94 10,516.17 0.00 0.00 1,527,975.60
- -------------------------------------------------------------------------------
1,273,305.83 4,020,254.53 723,236.80 0.00 325,810,589.54
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 586.837362 12.609559 3.422618 16.032177 0.000000 574.227803
A-2 1000.000000 0.000000 5.832312 5.832312 0.000000 1000.000000
A-3 666.917002 10.165560 3.889667 14.055227 0.000000 656.751442
A-4 1240.051666 0.000000 0.000000 0.000000 7.232368 1247.284034
A-5 888.683230 3.171678 0.000000 3.171678 0.000000 885.511552
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 965.988839 1.007449 5.633948 6.641397 0.000000 964.981390
M-2 965.988832 1.007448 5.633949 6.641397 0.000000 964.981384
M-3 965.988834 1.007448 5.633948 6.641396 0.000000 964.981387
B-1 965.988831 1.007448 5.633948 6.641396 0.000000 964.981383
B-2 965.988835 1.007447 5.633951 6.641398 0.000000 964.981388
B-3 862.582651 0.899588 5.030854 5.930442 0.000000 861.683041
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:33:51 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 56,319.69
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 17,247.18
SUBSERVICER ADVANCES THIS MONTH 61,073.24
MASTER SERVICER ADVANCES THIS MONTH 4,118.95
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 21 4,807,582.11
(B) TWO MONTHLY PAYMENTS: 3 1,023,330.92
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 9
AGGREGATE PRINCIPAL BALANCE 2,531,624.26
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 325,810,589.54
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,235
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 567,739.83
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,681,609.28
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.75192200 % 5.84347300 % 1.40460480 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.71438400 % 5.83571150 % 1.41187930 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3548 %
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 7.59664893
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 311.28
POOL TRADING FACTOR: 82.67894452
................................................................................
Run: 07/23/97 15:33:51 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 150,068,000.00 110,865,283.35 6.500000 % 1,049,341.24
A-2 760947BC4 1,321,915.43 1,021,203.64 0.000000 % 8,987.21
A-3 760947BD2 0.00 0.00 0.306445 % 0.00
R 760947BE0 100.00 0.00 6.500000 % 0.00
M-1 760947BF7 1,168,000.00 1,005,935.19 6.500000 % 4,987.18
M-2 760947BG5 2,491,000.00 2,145,363.45 6.500000 % 10,636.19
B 622,704.85 536,302.00 6.500000 % 2,658.87
- -------------------------------------------------------------------------------
155,671,720.28 115,574,087.63 1,076,610.69
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 600,282.30 1,649,623.54 0.00 0.00 109,815,942.11
A-2 0.00 8,987.21 0.00 0.00 1,012,216.43
A-3 29,502.55 29,502.55 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 5,446.66 10,433.84 0.00 0.00 1,000,948.01
M-2 11,616.11 22,252.30 0.00 0.00 2,134,727.26
B 2,903.82 5,562.69 0.00 0.00 533,643.13
- -------------------------------------------------------------------------------
649,751.44 1,726,362.13 0.00 0.00 114,497,476.94
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 738.766981 6.992438 4.000069 10.992507 0.000000 731.774543
A-2 772.518133 6.798627 0.000000 6.798627 0.000000 765.719506
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 861.245882 4.269846 4.663236 8.933082 0.000000 856.976036
M-2 861.245865 4.269847 4.663232 8.933079 0.000000 856.976018
B 861.245902 4.269856 4.663237 8.933093 0.000000 856.976030
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:33:52 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S14 (POOL # 4155)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4155
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 22,193.63
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,401.14
SUBSERVICER ADVANCES THIS MONTH 11,242.52
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 497,518.19
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 639,989.45
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 114,497,476.94
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 510
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 503,581.06
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.78087490 % 2.75095500 % 0.46816980 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.76670050 % 2.73864137 % 0.47023120 %
CLASS A-3 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3071 %
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 7.04641245
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 134.65
POOL TRADING FACTOR: 73.55059527
................................................................................
Run: 07/23/97 15:33:52 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 10,128,992.71 7.750000 % 599,734.55
A-2 760947BS9 40,324,000.00 26,523,529.60 7.750000 % 547,807.99
A-3 760947BT7 6,500,000.00 6,500,000.00 7.750000 % 0.00
A-4 760947BU4 5,000,000.00 2,348,001.40 7.750000 % 105,270.76
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 26,930,662.30 7.750000 % 0.00
A-8 760947BY6 15,537,000.00 6,171,673.17 7.750000 % 365,422.87
A-9 760947BZ3 2,074,847.12 1,846,832.63 0.000000 % 12,855.41
A-10 760947CE9 0.00 0.00 0.317849 % 0.00
R 760947CA7 355,000.00 35,855.89 7.750000 % 481.38
M-1 760947CB5 4,463,000.00 4,328,543.76 7.750000 % 4,169.58
M-2 760947CC3 2,028,600.00 1,967,484.64 7.750000 % 1,895.23
M-3 760947CD1 1,623,000.00 1,574,104.07 7.750000 % 1,516.30
B-1 974,000.00 944,656.43 7.750000 % 909.96
B-2 324,600.00 314,820.81 7.750000 % 303.26
B-3 730,456.22 652,323.99 7.750000 % 628.37
- -------------------------------------------------------------------------------
162,292,503.34 119,249,519.71 1,640,995.66
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 65,394.64 665,129.19 0.00 0.00 9,529,258.16
A-2 171,240.80 719,048.79 0.00 0.00 25,975,721.61
A-3 41,965.20 41,965.20 0.00 0.00 6,500,000.00
A-4 15,159.13 120,429.89 0.00 0.00 2,242,730.64
A-5 99,238.01 99,238.01 0.00 0.00 15,371,000.00
A-6 87,875.37 87,875.37 0.00 0.00 13,611,038.31
A-7 0.00 0.00 173,869.31 0.00 27,104,531.61
A-8 39,845.46 405,268.33 0.00 0.00 5,806,250.30
A-9 0.00 12,855.41 0.00 0.00 1,833,977.22
A-10 31,575.61 31,575.61 0.00 0.00 0.00
R 231.49 712.87 0.00 0.00 35,374.51
M-1 27,945.88 32,115.46 0.00 0.00 4,324,374.18
M-2 12,702.44 14,597.67 0.00 0.00 1,965,589.41
M-3 10,162.71 11,679.01 0.00 0.00 1,572,587.77
B-1 6,098.88 7,008.84 0.00 0.00 943,746.47
B-2 2,032.54 2,335.80 0.00 0.00 314,517.55
B-3 4,211.53 4,839.90 0.00 0.00 627,047.81
- -------------------------------------------------------------------------------
615,679.69 2,256,675.35 173,869.31 0.00 117,757,745.55
===============================================================================
Run: 07/23/97 15:33:52
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-1 389.576643 23.066713 2.515178 25.581891 0.000000 366.509929
A-2 657.760381 13.585160 4.246622 17.831782 0.000000 644.175221
A-3 1000.000000 0.000000 6.456185 6.456185 0.000000 1000.000000
A-4 469.600280 21.054152 3.031826 24.085978 0.000000 448.546128
A-5 1000.000000 0.000000 6.456184 6.456184 0.000000 1000.000000
A-6 698.467610 0.000000 4.509436 4.509436 0.000000 698.467610
A-7 1252.588944 0.000000 0.000000 0.000000 8.086945 1260.675889
A-8 397.224250 23.519526 2.564553 26.084079 0.000000 373.704724
A-9 890.105402 6.195835 0.000000 6.195835 0.000000 883.909567
R 101.002507 1.356000 0.652085 2.008085 0.000000 99.646507
M-1 969.873126 0.934255 6.261680 7.195935 0.000000 968.938871
M-2 969.873134 0.934255 6.261678 7.195933 0.000000 968.938879
M-3 969.873118 0.934258 6.261682 7.195940 0.000000 968.938860
B-1 969.873131 0.934251 6.261684 7.195935 0.000000 968.938881
B-2 969.873105 0.934258 6.261676 7.195934 0.000000 968.938848
B-3 893.036396 0.860243 5.765616 6.625859 0.000000 858.433117
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:33:54 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S15 (POOL # 4156)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4156
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 22,901.26
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,869.48
SUBSERVICER ADVANCES THIS MONTH 22,927.54
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,264,633.62
(B) TWO MONTHLY PAYMENTS: 2 486,846.17
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 157,333.60
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 117,757,745.55
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 456
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 1,140,946.76
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.66804960 % 6.70353700 % 1.62841350 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.59114360 % 6.67688679 % 1.62633760 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3191 %
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 8.24908611
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 310.60
POOL TRADING FACTOR: 72.55895567
................................................................................
Run: 07/23/97 15:35:35 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 20,056,428.36 6.500000 % 666,076.47
A-II 760947BJ9 22,971,650.00 16,938,594.74 7.000000 % 98,049.52
A-II 760947BK6 31,478,830.00 20,518,415.62 7.500000 % 107,054.32
IO 760947BL4 0.00 0.00 0.329063 % 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 1,040,530.00 911,664.64 7.038077 % 4,218.29
M-2 760947BQ3 1,539,985.00 1,349,264.21 7.038077 % 6,243.07
B 332,976.87 291,739.06 7.038077 % 1,349.88
- -------------------------------------------------------------------------------
83,242,471.87 60,066,106.63 882,991.55
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-I 108,562.03 774,638.50 0.00 0.00 19,390,351.89
A-II 98,738.48 196,788.00 0.00 0.00 16,840,545.22
A-III 128,149.26 235,203.58 0.00 0.00 20,411,361.30
IO 16,459.58 16,459.58 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 5,343.18 9,561.47 0.00 0.00 907,446.35
M-2 7,907.91 14,150.98 0.00 0.00 1,343,021.14
B 1,709.86 3,059.74 0.00 0.00 290,389.18
- -------------------------------------------------------------------------------
366,870.30 1,249,861.85 0.00 0.00 59,183,115.08
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-I 775.028822 25.738803 4.195099 29.933902 0.000000 749.290019
A-II 737.369529 4.268284 4.298275 8.566559 0.000000 733.101245
A-II 651.816336 3.400835 4.070966 7.471801 0.000000 648.415500
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-1 876.154114 4.053978 5.135058 9.189036 0.000000 872.100136
M-2 876.154125 4.053978 5.135057 9.189035 0.000000 872.100147
B 876.154130 4.053977 5.135066 9.189043 0.000000 872.100153
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:35:35 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 10,801.22
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,100.82
SUBSERVICER ADVANCES THIS MONTH 6,979.76
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 676,759.42
(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 59,183,115.08
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 302
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 604,622.63
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.75023580 % 3.76406800 % 0.48569660 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.70678790 % 3.80254993 % 0.49066220 %
CLASS IO - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3301 %
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 7.61901600
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 136.94
POOL TRADING FACTOR: 71.09725811
Run: 07/23/97 15:35:35 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 4,386.21
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,184.59
SUBSERVICER ADVANCES THIS MONTH 5,247.33
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 518,553.45
(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 20,201,202.40
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 570,036.72
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.09628240 % 3.45757300 % 0.44614410 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 3.55513868 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.04581361
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 134.91
POOL TRADING FACTOR: 75.32955830
Run: 07/23/97 15:35:36 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 2,999.71
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,068.26
SUBSERVICER ADVANCES THIS MONTH 524.16
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 49,355.69
(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 17,565,982.27
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 84
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 20,644.31
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.87506420 % 3.65349900 % 0.47143710 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 3.65779266 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.44962095
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 138.50
POOL TRADING FACTOR: 73.79169806
Run: 07/23/97 15:35:36 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 3,415.30
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,176.18
SUBSERVICER ADVANCES THIS MONTH 1,208.27
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 108,850.28
(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 21,415,930.41
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 115
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 13,941.60
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.31229540 % 4.15195900 % 0.53574580 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 4.15466161 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.29864869
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 137.57
POOL TRADING FACTOR: 65.65165179
................................................................................
Run: 07/23/97 15:33:55 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 8,611,344.72 8.000000 % 370,540.93
A-3 760947CH2 5,000,000.00 5,000,000.00 8.000000 % 0.00
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 24,270,349.61 8.000000 % 935,681.54
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 2,327,931.13 0.000000 % 65,126.40
A-12 760947CW9 0.00 0.00 0.327451 % 0.00
R 760947CS8 100.00 0.00 8.000000 % 0.00
M-1 760947CT6 5,660,500.00 5,517,794.73 8.000000 % 5,068.87
M-2 760947CU3 2,572,900.00 2,508,035.32 8.000000 % 2,303.98
M-3 760947CV1 2,058,400.00 2,006,506.28 8.000000 % 1,843.26
B-1 1,029,200.00 1,003,253.10 8.000000 % 921.63
B-2 617,500.00 601,932.38 8.000000 % 552.96
B-3 926,311.44 769,033.05 8.000000 % 706.46
- -------------------------------------------------------------------------------
205,832,763.60 140,019,180.32 1,382,746.03
===============================================================================
_______________________________________________________________________________
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 57,389.55 427,930.48 0.00 0.00 8,240,803.79
A-3 33,333.33 33,333.33 0.00 0.00 5,000,000.00
A-4 6,458.33 6,458.33 0.00 0.00 1,000,000.00
A-5 6,872.68 6,872.68 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-7 161,747.64 1,097,429.18 0.00 0.00 23,334,668.07
A-8 13,995.27 13,995.27 0.00 0.00 2,100,000.00
A-9 90,409.43 90,409.43 0.00 0.00 13,566,000.00
A-10 338,132.33 338,132.33 0.00 0.00 50,737,000.00
A-11 0.00 65,126.40 0.00 0.00 2,262,804.73
A-12 38,194.93 38,194.93 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 36,772.87 41,841.74 0.00 0.00 5,512,725.86
M-2 16,714.59 19,018.57 0.00 0.00 2,505,731.34
M-3 13,372.19 15,215.45 0.00 0.00 2,004,663.02
B-1 6,686.09 7,607.72 0.00 0.00 1,002,331.47
B-2 4,011.52 4,564.48 0.00 0.00 601,379.42
B-3 5,125.16 5,831.62 0.00 0.00 768,326.59
- -------------------------------------------------------------------------------
955,882.58 2,338,628.61 0.00 0.00 138,636,434.29
===============================================================================
Run: 07/23/97 15:33:55
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-2 298.445440 12.841926 1.988963 14.830889 0.000000 285.603514
A-3 1000.000000 0.000000 6.666666 6.666666 0.000000 1000.000000
A-4 1000.000000 0.000000 6.458330 6.458330 0.000000 1000.000000
A-5 1000.000000 0.000000 6.872680 6.872680 0.000000 1000.000000
A-6 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000
A-7 486.896897 18.771070 3.244882 22.015952 0.000000 468.125826
A-8 1000.000000 0.000000 6.664414 6.664414 0.000000 1000.000000
A-9 1000.000000 0.000000 6.664413 6.664413 0.000000 1000.000000
A-10 1000.000000 0.000000 6.664413 6.664413 0.000000 1000.000000
A-11 838.032766 23.444876 0.000000 23.444876 0.000000 814.587890
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 974.789282 0.895481 6.496400 7.391881 0.000000 973.893801
M-2 974.789273 0.895480 6.496401 7.391881 0.000000 973.893793
M-3 974.789293 0.895482 6.496400 7.391882 0.000000 973.893811
B-1 974.789254 0.895482 6.496395 7.391877 0.000000 973.893772
B-2 974.789279 0.895482 6.496389 7.391871 0.000000 973.893798
B-3 830.210032 0.762659 5.532869 6.295528 0.000000 829.447372
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:33:56 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 26,117.56
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 845.22
SUBSERVICER ADVANCES THIS MONTH 49,013.87
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 3,092,311.61
(B) TWO MONTHLY PAYMENTS: 3 996,540.47
(C) THREE OR MORE MONTHLY PAYMENTS: 2 1,195,518.21
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,051,247.90
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 138,636,434.29
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 579
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 1,253,717.90
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.98958360 % 7.28611000 % 1.72430600 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.91088380 % 7.22978795 % 1.73936670 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3304 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,574,469.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,245,346.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.47434738
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 310.82
POOL TRADING FACTOR: 67.35391969
................................................................................
Run: 07/23/97 15:33:56 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 1,444,297.07 8.000000 % 1,444,297.07
A-3 760947CZ2 8,555,000.00 8,555,000.00 8.000000 % 1,213,607.89
A-4 760947DA6 48,771,000.00 48,771,000.00 8.000000 % 0.00
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 1,283,158.07 0.000000 % 42,324.11
A-8 760947DD0 0.00 0.00 0.369712 % 0.00
R 760947DE8 160,000.00 16,803.24 8.000000 % 529.98
M-1 760947DF5 4,067,400.00 3,969,327.02 8.000000 % 3,650.03
M-2 760947DG3 1,355,800.00 1,323,108.99 8.000000 % 1,216.68
M-3 760947DH1 1,694,700.00 1,653,837.46 8.000000 % 1,520.80
B-1 611,000.00 596,267.60 8.000000 % 548.30
B-2 474,500.00 463,058.88 8.000000 % 425.81
B-3 610,170.76 524,518.16 8.000000 % 482.33
- -------------------------------------------------------------------------------
135,580,848.50 94,100,376.49 2,708,603.00
===============================================================================
_______________________________________________________________________________
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 9,612.84 1,453,909.91 0.00 0.00 0.00
A-3 56,939.68 1,270,547.57 0.00 0.00 7,341,392.11
A-4 324,606.10 324,606.10 0.00 0.00 48,771,000.00
A-5 103,163.65 103,163.65 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 42,324.11 0.00 0.00 1,240,833.96
A-8 28,944.09 28,944.09 0.00 0.00 0.00
R 111.84 641.82 0.00 0.00 16,273.26
M-1 26,418.73 30,068.76 0.00 0.00 3,965,676.99
M-2 8,806.25 10,022.93 0.00 0.00 1,321,892.31
M-3 11,007.48 12,528.28 0.00 0.00 1,652,316.66
B-1 3,968.59 4,516.89 0.00 0.00 595,719.30
B-2 3,081.99 3,507.80 0.00 0.00 462,633.07
B-3 3,491.05 3,973.38 0.00 0.00 524,035.83
- -------------------------------------------------------------------------------
646,818.96 3,355,421.96 0.00 0.00 91,391,773.49
===============================================================================
_______________________________________________________________________________
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 67.311230 67.311230 0.448005 67.759235 0.000000 0.000000
A-3 1000.000000 141.859485 6.655719 148.515204 0.000000 858.140516
A-4 1000.000000 0.000000 6.655720 6.655720 0.000000 1000.000000
A-5 1000.000000 0.000000 6.655719 6.655719 0.000000 1000.000000
A-6 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000
A-7 940.540208 31.023089 0.000000 31.023089 0.000000 909.517119
R 105.020250 3.312375 0.699000 4.011375 0.000000 101.707875
M-1 975.888042 0.897387 6.495238 7.392625 0.000000 974.990655
M-2 975.888029 0.897389 6.495243 7.392632 0.000000 974.990640
M-3 975.888039 0.897386 6.495238 7.392624 0.000000 974.990653
B-1 975.888052 0.897381 6.495237 7.392618 0.000000 974.990671
B-2 975.888051 0.897387 6.495237 7.392624 0.000000 974.990664
B-3 859.625197 0.790484 5.721431 6.511915 0.000000 858.834714
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:33:57 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 18,077.70
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 34,571.67
MASTER SERVICER ADVANCES THIS MONTH 543.59
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 3,142,874.95
(B) TWO MONTHLY PAYMENTS: 1 242,290.65
(C) THREE OR MORE MONTHLY PAYMENTS: 1 205,885.28
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 730,463.39
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 91,391,773.49
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 370
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 63,327.20
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,621,912.52
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.80976760 % 7.48382000 % 1.70641250 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.54666070 % 7.59355650 % 1.75526530 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3727 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,033,867.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,662,750.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.55815863
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 311.76
POOL TRADING FACTOR: 67.40758337
................................................................................
Run: 07/23/97 15:33:57 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-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 38,367,135.82 7.877547 % 857,383.47
R 760947DP3 100.00 0.00 7.877547 % 0.00
M-1 760947DL2 12,120,000.00 6,172,222.47 7.877547 % 137,929.54
M-2 760947DM0 3,327,400.00 3,215,025.75 7.877547 % 2,634.51
M-3 760947DN8 2,139,000.00 2,066,760.87 7.877547 % 1,693.58
B-1 951,000.00 918,882.47 7.877547 % 752.97
B-2 142,700.00 137,880.69 7.877547 % 112.98
B-3 95,100.00 91,888.24 7.877547 % 75.30
B-4 950,747.29 459,153.20 7.877547 % 376.24
- -------------------------------------------------------------------------------
95,065,047.29 51,428,949.51 1,000,958.59
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 251,738.69 1,109,122.16 0.00 0.00 37,509,752.35
R 0.00 0.00 0.00 0.00 0.00
M-1 40,497.87 178,427.41 0.00 0.00 6,034,292.93
M-2 21,094.78 23,729.29 0.00 0.00 3,212,391.24
M-3 13,560.65 15,254.23 0.00 0.00 2,065,067.29
B-1 6,029.08 6,782.05 0.00 0.00 918,129.50
B-2 904.67 1,017.65 0.00 0.00 137,767.71
B-3 602.91 678.21 0.00 0.00 91,812.94
B-4 3,012.65 3,388.89 0.00 0.00 458,776.96
- -------------------------------------------------------------------------------
337,441.30 1,338,399.89 0.00 0.00 50,427,990.92
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 509.259956 11.380340 3.341413 14.721753 0.000000 497.879616
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 509.259280 11.380325 3.341408 14.721733 0.000000 497.878955
M-2 966.227610 0.791762 6.339719 7.131481 0.000000 965.435848
M-3 966.227616 0.791763 6.339715 7.131478 0.000000 965.435853
B-1 966.227624 0.791767 6.339727 7.131494 0.000000 965.435857
B-2 966.227680 0.791731 6.339664 7.131395 0.000000 965.435950
B-3 966.227550 0.791798 6.339748 7.131546 0.000000 965.435752
B-4 482.939268 0.395741 3.168718 3.564459 0.000000 482.543537
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:33:58 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S19 (POOL # 4162)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4162
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 15,533.79
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 510.02
SUBSERVICER ADVANCES THIS MONTH 30,470.43
MASTER SERVICER ADVANCES THIS MONTH 6,507.67
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 2,090,143.57
(B) TWO MONTHLY PAYMENTS: 2 427,108.05
(C) THREE OR MORE MONTHLY PAYMENTS: 3 589,485.85
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,091,118.36
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 50,427,990.92
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 317
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 6
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 889,688.78
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 958,815.80
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 74.60221570 % 22.27152100 % 3.12626370 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 74.38280140 % 22.43149341 % 3.18570520 %
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 8.46294339
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 323.96
POOL TRADING FACTOR: 53.04577482
................................................................................
Run: 07/23/97 15:33:58 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-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 41,211,036.84 8.194684 % 983,546.94
M-1 760947DR9 2,949,000.00 2,729,244.74 8.194684 % 31,342.93
M-2 760947DS7 1,876,700.00 1,736,851.03 8.194684 % 19,946.18
R 760947DT5 100.00 0.00 8.194684 % 0.00
B-1 1,072,500.00 992,578.87 8.194684 % 11,398.88
B-2 375,400.00 347,425.72 8.194684 % 3,989.87
B-3 965,295.81 806,852.54 8.194684 % 9,265.98
- -------------------------------------------------------------------------------
107,242,895.81 47,823,989.74 1,059,490.78
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 281,376.66 1,264,923.60 0.00 0.00 40,227,489.90
M-1 18,634.47 49,977.40 0.00 0.00 2,697,901.81
M-2 11,858.70 31,804.88 0.00 0.00 1,716,904.85
R 0.00 0.00 0.00 0.00 0.00
B-1 6,777.03 18,175.91 0.00 0.00 981,179.99
B-2 2,372.12 6,361.99 0.00 0.00 343,435.85
B-3 5,508.95 14,774.93 0.00 0.00 797,586.56
- -------------------------------------------------------------------------------
326,527.93 1,386,018.71 0.00 0.00 46,764,498.96
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 412.094297 9.835086 2.813657 12.648743 0.000000 402.259211
M-1 925.481431 10.628325 6.318911 16.947236 0.000000 914.853106
M-2 925.481446 10.628326 6.318911 16.947237 0.000000 914.853120
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 925.481464 10.628326 6.318909 16.947235 0.000000 914.853138
B-2 925.481406 10.628316 6.318913 16.947229 0.000000 914.853090
B-3 835.860398 9.599099 5.707007 15.306106 0.000000 826.261289
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:33:59 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S20 (POOL # 4163)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4163
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,058.04
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 542.88
SUBSERVICER ADVANCES THIS MONTH 18,847.66
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 1,072,597.96
(B) TWO MONTHLY PAYMENTS: 1 455,207.03
(C) THREE OR MORE MONTHLY PAYMENTS: 1 148,807.12
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 781,261.21
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 46,764,498.96
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 204
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 1,020,550.32
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 86.17231030 % 9.33861000 % 4.48907990 %
PREPAYMENT PERCENT 93.08615520 % 0.00000000 % 6.91384480 %
NEXT DISTRIBUTION 86.02142820 % 9.44050884 % 4.53806290 %
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 8.60591944
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 320.17
POOL TRADING FACTOR: 43.60615088
................................................................................
Run: 07/23/97 15:34:00 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 20,316,049.73 7.850000 % 287,796.96
A-2 760947EC1 6,468,543.00 3,386,008.36 9.250000 % 47,966.16
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 15,707,951.76 0.000000 % 1,016.26
A-8 760947EH0 0.00 0.00 0.459383 % 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 3,038,128.25 8.500000 % 2,182.43
M-2 760947EN7 1,860,998.00 1,822,877.14 8.500000 % 1,309.46
M-3 760947EP2 1,550,831.00 1,519,063.66 8.500000 % 1,091.21
B-1 760947EQ0 558,299.00 546,862.75 8.500000 % 392.84
B-2 760947ER8 248,133.00 243,050.22 8.500000 % 174.59
B-3 124,066.00 121,524.62 8.500000 % 87.30
B-4 620,337.16 583,287.21 8.500000 % 419.00
- -------------------------------------------------------------------------------
124,066,559.16 56,016,803.70 342,436.21
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 132,887.24 420,684.20 0.00 0.00 20,028,252.77
A-2 26,097.81 74,063.97 0.00 0.00 3,338,042.20
A-3 60,026.36 60,026.36 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-7 121,441.94 122,458.20 0.00 0.00 15,706,935.50
A-8 16,081.60 16,081.60 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
M-1 21,517.88 23,700.31 0.00 0.00 3,035,945.82
M-2 12,910.73 14,220.19 0.00 0.00 1,821,567.68
M-3 10,758.93 11,850.14 0.00 0.00 1,517,972.45
B-1 3,873.21 4,266.05 0.00 0.00 546,469.91
B-2 1,721.43 1,896.02 0.00 0.00 242,875.63
B-3 860.71 948.01 0.00 0.00 121,437.32
B-4 4,131.20 4,550.20 0.00 0.00 582,868.21
- -------------------------------------------------------------------------------
412,309.04 754,745.25 0.00 0.00 55,674,367.49
===============================================================================
Run: 07/23/97 15:34:00
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-1 523.457659 7.415296 3.423935 10.839231 0.000000 516.042363
A-2 523.457657 7.415296 4.034573 11.449869 0.000000 516.042361
A-3 1000.000000 0.000000 6.874297 6.874297 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-7 343.372201 0.022215 2.654693 2.676908 0.000000 343.349986
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-1 979.515908 0.703632 6.937530 7.641162 0.000000 978.812276
M-2 979.515905 0.703633 6.937530 7.641163 0.000000 978.812272
M-3 979.515924 0.703629 6.937526 7.641155 0.000000 978.812295
B-1 979.515905 0.703637 6.937519 7.641156 0.000000 978.812267
B-2 979.515905 0.703615 6.937529 7.641144 0.000000 978.812290
B-3 979.515903 0.703658 6.937517 7.641175 0.000000 978.812245
B-4 940.274495 0.675407 6.659604 7.335011 0.000000 939.599056
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:34:00 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 11,470.97
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,344.87
SUBSERVICER ADVANCES THIS MONTH 30,329.78
MASTER SERVICER ADVANCES THIS MONTH 1,660.30
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,664,753.46
(B) TWO MONTHLY PAYMENTS: 2 763,629.15
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,247,773.64
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 55,674,367.49
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 217
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 241,160.55
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 301,983.92
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 85.73067030 % 11.56085000 % 2.70847990 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 85.65215600 % 11.45138461 % 2.72338280 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4576 %
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 9.14188844
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 322.95
POOL TRADING FACTOR: 44.87459624
................................................................................
Run: 07/23/97 15:34:01 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 301,391,044.00 118,611,867.57 8.206593 % 4,315,880.09
R 760947EA5 100.00 0.00 8.206593 % 0.00
B-1 4,660,688.00 4,520,535.87 8.206593 % 32,885.96
B-2 2,330,345.00 2,260,268.92 8.206593 % 16,442.99
B-3 2,330,343.10 1,841,383.26 8.206593 % 13,395.68
- -------------------------------------------------------------------------------
310,712,520.10 127,234,055.62 4,378,604.72
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 811,023.81 5,126,903.90 0.00 0.00 114,295,987.48
R 0.00 0.00 0.00 0.00 0.00
B-1 30,909.74 63,795.70 0.00 0.00 4,487,649.91
B-2 15,454.88 31,897.87 0.00 0.00 2,243,825.93
B-3 12,590.69 25,986.37 0.00 0.00 1,785,604.05
- -------------------------------------------------------------------------------
869,979.12 5,248,583.84 0.00 0.00 122,813,067.37
===============================================================================
Run: 07/23/97 15:34:01
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 393.548083 14.319868 2.690935 17.010803 0.000000 379.228215
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 969.928875 7.056031 6.632012 13.688043 0.000000 962.872844
B-2 969.928882 7.056032 6.632014 13.688046 0.000000 962.872849
B-3 790.176889 5.748372 5.402934 11.151306 0.000000 766.240838
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:34:01 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 30,619.63
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 72,486.30
MASTER SERVICER ADVANCES THIS MONTH 8,205.43
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 20 4,447,718.12
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 5 1,077,353.59
FORECLOSURES
NUMBER OF LOANS 14
AGGREGATE PRINCIPAL BALANCE 3,984,167.28
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 122,813,067.37
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 537
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 1,075,567.71
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,215,049.91
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 633,499.19
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 93.22336460 % 6.77663540 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 93.06500520 % 6.93499480 %
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 8.77953490
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 324.88
POOL TRADING FACTOR: 39.52626928
................................................................................
Run: 07/23/97 15:34:02 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 8,155,520.44 7.650000 % 410,451.92
A-2 760947FF3 40,142,000.00 40,142,000.00 7.950000 % 0.00
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 16,679,885.90 0.000000 % 529.14
A-8 760947FL0 0.00 0.00 8.500000 % 0.00
A-9 760947FM8 0.00 0.00 0.455530 % 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 4,649,317.71 8.500000 % 3,449.44
M-2 760947FT3 2,834,750.00 2,789,591.40 8.500000 % 2,069.67
M-3 760947FU0 2,362,291.00 2,324,658.81 8.500000 % 1,724.72
B-1 760947FV8 944,916.00 929,863.16 8.500000 % 689.89
B-2 760947FW6 566,950.00 557,918.28 8.500000 % 413.93
B-3 377,967.00 371,945.83 8.500000 % 275.96
B-4 944,921.62 929,868.63 8.500000 % 689.90
- -------------------------------------------------------------------------------
188,983,349.15 87,051,570.16 420,294.57
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 51,981.25 462,433.17 0.00 0.00 7,745,068.52
A-2 265,888.64 265,888.64 0.00 0.00 40,142,000.00
A-3 64,254.16 64,254.16 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-7 125,521.18 126,050.32 0.00 0.00 16,679,356.76
A-8 20,807.09 20,807.09 0.00 0.00 0.00
A-9 28,413.54 28,413.54 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 32,926.22 36,375.66 0.00 0.00 4,645,868.27
M-2 19,755.74 21,825.41 0.00 0.00 2,787,521.73
M-3 16,463.10 18,187.82 0.00 0.00 2,322,934.09
B-1 6,585.24 7,275.13 0.00 0.00 929,173.27
B-2 3,951.15 4,365.08 0.00 0.00 557,504.35
B-3 2,634.10 2,910.06 0.00 0.00 371,669.87
B-4 6,585.28 7,275.18 0.00 0.00 929,178.73
- -------------------------------------------------------------------------------
645,766.69 1,066,061.26 0.00 0.00 86,631,275.59
===============================================================================
Run: 07/23/97 15:34:02
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-1 234.328448 11.793308 1.493551 13.286859 0.000000 222.535140
A-2 1000.000000 0.000000 6.623702 6.623702 0.000000 1000.000000
A-3 1000.000000 0.000000 6.748678 6.748678 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-7 259.066452 0.008218 1.949553 1.957771 0.000000 259.058234
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-1 984.069640 0.730105 6.969129 7.699234 0.000000 983.339536
M-2 984.069636 0.730107 6.969130 7.699237 0.000000 983.339529
M-3 984.069621 0.730105 6.969124 7.699229 0.000000 983.339517
B-1 984.069653 0.730107 6.969127 7.699234 0.000000 983.339546
B-2 984.069636 0.730100 6.969133 7.699233 0.000000 983.339536
B-3 984.069588 0.730117 6.969127 7.699244 0.000000 983.339471
B-4 984.069589 0.730103 6.969128 7.699231 0.000000 983.339475
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:34:03 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 18,219.86
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,791.56
SUBSERVICER ADVANCES THIS MONTH 29,350.13
MASTER SERVICER ADVANCES THIS MONTH 2,989.18
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,369,213.36
(B) TWO MONTHLY PAYMENTS: 1 92,793.02
(C) THREE OR MORE MONTHLY PAYMENTS: 1 242,504.31
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 1,859,382.35
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 86,631,275.59
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 339
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 352,487.12
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 355,616.65
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 85.49097360 % 11.28479400 % 3.22423260 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 85.43105440 % 11.26189592 % 3.23754800 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4539 %
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 9.20269837
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 320.79
POOL TRADING FACTOR: 45.84069230
................................................................................
Run: 07/23/97 15:34:03 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 9,312,461.56 8.000000 % 258,006.32
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 1,051,485.04 871,320.70 0.000000 % 5,028.43
A-6 760947EZ0 0.00 0.00 0.364238 % 0.00
R 760947FA4 100.00 0.00 8.000000 % 0.00
M-1 760947FB2 1,575,400.00 1,438,209.77 8.000000 % 5,931.51
M-2 760947FC0 525,100.00 479,372.83 8.000000 % 1,977.05
M-3 760947FD8 525,100.00 479,372.83 8.000000 % 1,977.05
B-1 630,100.00 575,229.15 8.000000 % 2,372.38
B-2 315,000.00 287,568.92 8.000000 % 1,186.00
B-3 367,575.59 198,867.44 8.000000 % 820.16
- -------------------------------------------------------------------------------
105,020,175.63 59,312,718.20 277,298.90
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 62,050.04 320,056.36 0.00 0.00 9,054,455.24
A-2 121,601.91 121,601.91 0.00 0.00 18,250,000.00
A-3 44,136.50 44,136.50 0.00 0.00 6,624,000.00
A-4 138,568.31 138,568.31 0.00 0.00 20,796,315.00
A-5 0.00 5,028.43 0.00 0.00 866,292.27
A-6 17,993.68 17,993.68 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 9,582.97 15,514.48 0.00 0.00 1,432,278.26
M-2 3,194.12 5,171.17 0.00 0.00 477,395.78
M-3 3,194.12 5,171.17 0.00 0.00 477,395.78
B-1 3,832.82 6,205.20 0.00 0.00 572,856.77
B-2 1,916.11 3,102.11 0.00 0.00 286,382.92
B-3 1,325.05 2,145.21 0.00 0.00 198,047.28
- -------------------------------------------------------------------------------
407,395.63 684,694.53 0.00 0.00 59,035,419.30
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 171.310919 4.746253 1.141465 5.887718 0.000000 166.564666
A-2 1000.000000 0.000000 6.663118 6.663118 0.000000 1000.000000
A-3 1000.000000 0.000000 6.663119 6.663119 0.000000 1000.000000
A-4 1000.000000 0.000000 6.663118 6.663118 0.000000 1000.000000
A-5 828.657248 4.782217 0.000000 4.782217 0.000000 823.875031
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 912.917208 3.765082 6.082881 9.847963 0.000000 909.152126
M-2 912.917216 3.765092 6.082879 9.847971 0.000000 909.152123
M-3 912.917216 3.765092 6.082879 9.847971 0.000000 909.152123
B-1 912.917235 3.765085 6.082876 9.847961 0.000000 909.152151
B-2 912.917206 3.765079 6.082889 9.847968 0.000000 909.152127
B-3 541.024609 2.231215 3.604891 5.836106 0.000000 538.793340
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:34:04 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 12,848.79
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,499.83
SUBSERVICER ADVANCES THIS MONTH 7,564.53
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 498,131.50
(B) TWO MONTHLY PAYMENTS: 1 205,978.93
(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 59,035,419.30
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 31,940.11
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.08189900 % 1.81663300 % 4.10146840 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.07872020 % 1.79093667 % 4.10367140 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3644 %
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 8.57349061
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 142.28
POOL TRADING FACTOR: 56.21340752
................................................................................
Run: 07/23/97 15:34:04 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 43,356,737.13 8.106868 % 405,960.98
R 760947GA3 100.00 0.00 8.106868 % 0.00
M-1 760947GB1 16,170,335.00 7,316,449.80 8.106868 % 68,505.92
M-2 760947GC9 3,892,859.00 3,747,695.47 8.106868 % 4,339.09
M-3 760947GD7 1,796,704.00 1,729,705.45 8.106868 % 2,002.66
B-1 1,078,022.00 1,037,822.89 8.106868 % 1,201.59
B-2 299,451.00 288,284.57 8.106868 % 333.78
B-3 718,681.74 413,581.94 8.106868 % 478.85
- -------------------------------------------------------------------------------
119,780,254.74 57,890,277.25 482,822.87
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 292,809.46 698,770.44 0.00 0.00 42,950,776.15
R 0.00 0.00 0.00 0.00 0.00
M-1 49,411.60 117,917.52 0.00 0.00 7,247,943.88
M-2 25,310.03 29,649.12 0.00 0.00 3,743,356.38
M-3 11,681.55 13,684.21 0.00 0.00 1,727,702.79
B-1 7,008.93 8,210.52 0.00 0.00 1,036,621.30
B-2 1,946.93 2,280.71 0.00 0.00 287,950.79
B-3 2,793.13 3,271.98 0.00 0.00 413,103.09
- -------------------------------------------------------------------------------
390,961.63 873,784.50 0.00 0.00 57,407,454.38
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 452.461711 4.236523 3.055697 7.292220 0.000000 448.225188
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 452.461238 4.236518 3.055694 7.292212 0.000000 448.224720
M-2 962.710304 1.114628 6.501656 7.616284 0.000000 961.595676
M-3 962.710302 1.114630 6.501655 7.616285 0.000000 961.595672
B-1 962.710306 1.114625 6.501658 7.616283 0.000000 961.595682
B-2 962.710327 1.114640 6.501665 7.616305 0.000000 961.595687
B-3 575.473004 0.666289 3.886463 4.552752 0.000000 574.806715
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:34:05 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 17,835.96
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,745.76
SUBSERVICER ADVANCES THIS MONTH 12,071.03
MASTER SERVICER ADVANCES THIS MONTH 3,500.86
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 824,069.12
(B) TWO MONTHLY PAYMENTS: 1 208,665.73
(C) THREE OR MORE MONTHLY PAYMENTS: 1 220,991.99
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 299,369.50
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 57,407,454.38
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 594
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 464,499.30
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 415,797.36
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 74.89467870 % 22.10017200 % 3.00514950 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 74.81741980 % 22.15566460 % 3.02691560 %
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 8.57145443
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 296.10
POOL TRADING FACTOR: 47.92731031
................................................................................
Run: 07/23/97 15:35:38 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 45,476,234.64 8.068907 % 1,392,211.92
II A 760947GF2 199,529,000.00 85,986,360.39 7.747944 % 3,199,764.32
III 760947GG0 151,831,000.00 87,405,556.39 7.330776 % 4,434,632.32
R 760947GL9 1,000.00 483.45 8.068907 % 14.80
I M 760947GH8 10,069,000.00 9,615,792.05 8.068907 % 18,206.30
II M 760947GJ4 21,982,000.00 20,947,208.83 7.747944 % 38,625.09
III 760947GK1 12,966,000.00 12,152,609.85 7.330776 % 33,213.61
I B 1,855,785.84 1,772,256.51 8.068907 % 3,355.55
II B 3,946,359.39 3,760,586.60 7.747944 % 6,934.24
III 2,509,923.08 2,352,469.23 7.330776 % 6,429.40
- -------------------------------------------------------------------------------
498,755,068.31 269,469,557.94 9,133,387.55
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
I A 305,606.73 1,697,818.65 0.00 0.00 44,084,022.72
II A 554,850.02 3,754,614.34 0.00 0.00 82,786,596.07
III A 533,611.03 4,968,243.35 0.00 0.00 82,970,924.07
R 3.25 18.05 0.00 0.00 468.65
I M 64,619.48 82,825.78 0.00 0.00 9,597,585.75
II M 135,167.47 173,792.56 0.00 0.00 20,908,583.74
III M 74,191.69 107,405.30 0.00 0.00 12,119,396.24
I B 11,909.81 15,265.36 0.00 0.00 1,768,900.96
II B 24,266.19 31,200.43 0.00 0.00 3,753,652.36
III B 14,361.83 20,791.23 0.00 0.00 2,346,039.83
- -------------------------------------------------------------------------------
1,718,587.50 10,851,975.05 0.00 0.00 260,336,170.39
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
I A 483.455426 14.800531 3.248889 18.049420 0.000000 468.654895
II A 430.946681 16.036588 2.780799 18.817387 0.000000 414.910094
III 575.676617 29.207687 3.514506 32.722193 0.000000 546.468930
R 483.450000 14.800000 3.250000 18.050000 0.000000 468.650000
I M 954.989776 1.808154 6.417666 8.225820 0.000000 953.181622
II M 952.925522 1.757124 6.149007 7.906131 0.000000 951.168399
III 937.267457 2.561592 5.722018 8.283610 0.000000 934.705865
I B 954.989779 1.808154 6.417664 8.225818 0.000000 953.181625
II B 952.925527 1.757124 6.149007 7.906131 0.000000 951.168403
III 937.267460 2.561592 5.722020 8.283612 0.000000 934.705868
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:35:38 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 55,176.57
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 51,541.65
MASTER SERVICER ADVANCES THIS MONTH 890.93
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 64 4,780,775.32
(B) TWO MONTHLY PAYMENTS: 7 343,939.62
(C) THREE OR MORE MONTHLY PAYMENTS: 3 241,577.96
FORECLOSURES
NUMBER OF LOANS 10
AGGREGATE PRINCIPAL BALANCE 932,566.69
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 260,336,170.39
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 3,115
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 80,567.05
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 8,543,083.28
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 81.22202620 % 15.85173900 % 2.92623490 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 80.60424770 % 16.37327831 % 3.02247400 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.04077500
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 261.05
POOL TRADING FACTOR: 52.19719797
Run: 07/23/97 15:35:38 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 11,691.27
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 13,169.11
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 19 1,219,360.76
(B) TWO MONTHLY PAYMENTS: 1 46,011.29
(C) THREE OR MORE MONTHLY PAYMENTS: 1 46,679.89
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 230,625.74
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 55,450,978.08
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 818
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 1,306,122.23
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 79.97345420 % 16.90993000 % 3.11661620 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 17.30823528 % 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 8.45717771
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 266.42
POOL TRADING FACTOR: 52.31679116
Run: 07/23/97 15:35:39 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 # 10024 Group II)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 10023
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 22,726.69
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 21,919.68
MASTER SERVICER ADVANCES THIS MONTH 890.93
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 21 1,855,613.42
(B) TWO MONTHLY PAYMENTS: 3 157,869.27
(C) THREE OR MORE MONTHLY PAYMENTS: 2 194,898.07
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 544,579.72
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 107,448,832.17
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,170
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 80,567.05
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,041,211.89
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 77.67922320 % 18.92350000 % 3.39727660 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 19.45910748 % 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 8.13058168
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 272.80
POOL TRADING FACTOR: 47.65816138
Run: 07/23/97 15:35:39 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 # 10025 Group III)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 10023
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 20,758.61
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 16,452.86
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 24 1,705,801.14
(B) TWO MONTHLY PAYMENTS: 3 140,059.06
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 157,361.23
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 97,436,360.14
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,127
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 4,195,749.16
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 85.76686430 % 11.92477100 % 2.30836480 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 12.43826865 % 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 7.70476488
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 245.03
POOL TRADING FACTOR: 58.23809221
................................................................................
Run: 07/23/97 15:34:05 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 16,418,922.47 8.000000 % 1,041,601.00
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 569,607.66 484,127.36 0.000000 % 3,516.03
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 1,452,866.52 8.000000 % 5,641.35
M-2 760947HQ7 1,049,900.00 968,608.42 8.000000 % 3,761.02
M-3 760947HR5 892,400.00 823,303.31 8.000000 % 3,196.81
B-1 209,800.00 193,555.63 8.000000 % 751.56
B-2 367,400.00 338,952.97 8.000000 % 1,316.12
B-3 367,731.33 339,258.68 8.000000 % 1,317.31
SPRE 0.00 0.00 0.397259 % 0.00
- -------------------------------------------------------------------------------
104,981,638.99 51,299,595.36 1,061,101.20
===============================================================================
_______________________________________________________________________________
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-5 109,258.33 1,150,859.33 0.00 0.00 15,377,321.47
A-6 105,123.13 105,123.13 0.00 0.00 17,800,000.00
A-7 34,037.34 34,037.34 0.00 0.00 5,280,000.00
A-8 46,414.55 46,414.55 0.00 0.00 7,200,000.00
A-9 15,920.69 15,920.69 0.00 0.00 0.00
A-10 0.00 3,516.03 0.00 0.00 480,611.33
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 9,667.98 15,309.33 0.00 0.00 1,447,225.17
M-2 6,445.52 10,206.54 0.00 0.00 964,847.40
M-3 5,478.60 8,675.41 0.00 0.00 820,106.50
B-1 1,288.00 2,039.56 0.00 0.00 192,804.07
B-2 2,255.54 3,571.66 0.00 0.00 337,636.85
B-3 2,257.56 3,574.87 0.00 0.00 337,941.37
SPRED 16,821.60 16,821.60 0.00 0.00 0.00
- -------------------------------------------------------------------------------
354,968.84 1,416,070.04 0.00 0.00 50,238,494.16
===============================================================================
Run: 07/23/97 15:34:05
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-5 736.274550 46.708565 4.899477 51.608042 0.000000 689.565985
A-6 1000.000000 0.000000 5.905794 5.905794 0.000000 1000.000000
A-7 1000.000000 0.000000 6.446466 6.446466 0.000000 1000.000000
A-8 1000.000000 0.000000 6.446465 6.446465 0.000000 1000.000000
A-10 849.931267 6.172722 0.000000 6.172722 0.000000 843.758544
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-1 922.572085 3.582264 6.139180 9.721444 0.000000 918.989821
M-2 922.572074 3.582265 6.139175 9.721440 0.000000 918.989809
M-3 922.572064 3.582261 6.139175 9.721436 0.000000 918.989803
B-1 922.572116 3.582269 6.139180 9.721449 0.000000 918.989848
B-2 922.572047 3.582254 6.139194 9.721448 0.000000 918.989793
B-3 922.572140 3.582262 6.139156 9.721418 0.000000 918.989878
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:34:06 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 10,594.40
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 871.00
SPREAD 16,821.60
SUBSERVICER ADVANCES THIS MONTH 5,286.74
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 202,355.65
(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 50,238,494.16
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 208
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 861,584.39
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.89903060 % 6.38541400 % 1.71555500 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.75897140 % 6.43367028 % 1.74521550 %
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 8.63073734
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 146.67
POOL TRADING FACTOR: 47.85455309
................................................................................
Run: 07/23/97 15:34:07 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 18,312,196.51 8.000000 % 2,281,607.67
A-3 760947GQ8 10,027,461.00 4,255,777.10 8.000000 % 291,459.56
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 0.837194 % 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 2,749,237.40 8.000000 % 8,175.66
M-2 760947GY1 1,277,000.00 1,249,653.36 8.000000 % 3,716.21
M-3 760947GZ8 1,277,000.00 1,249,653.36 8.000000 % 3,716.21
B-1 613,000.00 599,872.75 8.000000 % 1,783.90
B-2 408,600.00 399,849.93 8.000000 % 1,189.07
B-3 510,571.55 476,967.46 8.000000 % 1,418.40
- -------------------------------------------------------------------------------
102,156,471.55 51,032,475.87 2,593,066.68
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 119,654.85 2,401,262.52 0.00 0.00 16,030,588.84
A-3 27,807.94 319,267.50 0.00 0.00 3,964,317.54
A-4 142,047.89 142,047.89 0.00 0.00 21,739,268.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 34,895.75 34,895.75 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 17,963.96 26,139.62 0.00 0.00 2,741,061.74
M-2 8,165.43 11,881.64 0.00 0.00 1,245,937.15
M-3 8,165.43 11,881.64 0.00 0.00 1,245,937.15
B-1 3,919.66 5,703.56 0.00 0.00 598,088.85
B-2 2,612.69 3,801.76 0.00 0.00 398,660.86
B-3 3,116.58 4,534.98 0.00 0.00 460,222.52
- -------------------------------------------------------------------------------
368,350.18 2,961,416.86 0.00 0.00 48,424,082.65
===============================================================================
_______________________________________________________________________________
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-2 886.946293 110.509051 5.795450 116.304501 0.000000 776.437242
A-3 424.412232 29.066137 2.773179 31.839316 0.000000 395.346094
A-4 1000.000000 0.000000 6.534162 6.534162 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-1 978.585250 2.910109 6.394234 9.304343 0.000000 975.675141
M-2 978.585247 2.910110 6.394229 9.304339 0.000000 975.675137
M-3 978.585247 2.910110 6.394229 9.304339 0.000000 975.675137
B-1 978.585237 2.910114 6.394225 9.304339 0.000000 975.675122
B-2 978.585242 2.910108 6.394249 9.304357 0.000000 975.675135
B-3 934.183387 2.778063 6.104100 8.882163 0.000000 901.386926
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:34:07 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 11,010.93
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 17,441.30
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,243,592.70
(B) TWO MONTHLY PAYMENTS: 1 266,579.24
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 597,028.24
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 48,424,082.65
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 201
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 2,340,332.27
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 86.82165790 % 10.28471400 % 2.89362830 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 86.18474960 % 10.80647429 % 3.00877610 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.8315 %
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 9.15566723
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 320.04
POOL TRADING FACTOR: 47.40187471
................................................................................
Run: 07/23/97 15:34:08 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 15,160,986.80 6.600000 % 569,376.57
A-2 760947HT1 23,921,333.00 18,569,990.87 7.000000 % 379,584.38
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 5,005,218.61 8.000000 % 314,096.32
A-9 760947JF9 63,512,857.35 24,444,465.22 0.000000 % 148,403.10
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 0.480147 % 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 5,404,299.86 8.000000 % 4,158.17
M-2 760947JH5 2,499,831.00 2,456,500.03 8.000000 % 1,890.08
M-3 760947JJ1 2,499,831.00 2,456,500.03 8.000000 % 1,890.08
B-1 760947JK8 799,945.00 786,079.10 8.000000 % 604.82
B-2 760947JL6 699,952.00 687,819.34 8.000000 % 529.22
B-3 999,934.64 672,343.90 8.000000 % 517.31
- -------------------------------------------------------------------------------
199,986,492.99 117,154,203.76 1,421,050.05
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 83,372.00 652,748.57 0.00 0.00 14,591,610.23
A-2 108,307.50 487,891.88 0.00 0.00 18,190,406.49
A-3 70,863.41 70,863.41 0.00 0.00 12,694,000.00
A-4 73,461.25 73,461.25 0.00 0.00 12,686,000.00
A-5 56,015.90 56,015.90 0.00 0.00 9,469,000.00
A-6 40,237.06 40,237.06 0.00 0.00 6,661,000.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 33,362.75 347,459.07 0.00 0.00 4,691,122.29
A-9 173,841.52 322,244.62 0.00 0.00 24,296,062.12
A-10 0.00 0.00 0.00 0.00 0.00
A-11 57,042.70 57,042.70 0.00 0.00 0.00
A-12 46,868.43 46,868.43 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 36,022.87 40,181.04 0.00 0.00 5,400,141.69
M-2 16,374.03 18,264.11 0.00 0.00 2,454,609.95
M-3 16,374.03 18,264.11 0.00 0.00 2,454,609.95
B-1 5,239.69 5,844.51 0.00 0.00 785,474.28
B-2 4,584.72 5,113.94 0.00 0.00 687,290.12
B-3 4,481.57 4,998.88 0.00 0.00 671,826.59
- -------------------------------------------------------------------------------
826,449.43 2,247,499.48 0.00 0.00 115,733,153.71
===============================================================================
Run: 07/23/97 15:34:08
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-1 653.828998 24.554794 3.595480 28.150274 0.000000 629.274204
A-2 776.294150 15.868028 4.527653 20.395681 0.000000 760.426122
A-3 1000.000000 0.000000 5.582433 5.582433 0.000000 1000.000000
A-4 1000.000000 0.000000 5.790734 5.790734 0.000000 1000.000000
A-5 1000.000000 0.000000 5.915714 5.915714 0.000000 1000.000000
A-6 1000.000000 0.000000 6.040694 6.040694 0.000000 1000.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 267.801959 16.805582 1.785059 18.590641 0.000000 250.996377
A-9 384.874280 2.336584 2.737108 5.073692 0.000000 382.537696
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-1 982.666439 0.756082 6.550056 7.306138 0.000000 981.910357
M-2 982.666440 0.756083 6.550055 7.306138 0.000000 981.910357
M-3 982.666440 0.756083 6.550055 7.306138 0.000000 981.910357
B-1 982.666433 0.756077 6.550063 7.306140 0.000000 981.910356
B-2 982.666440 0.756080 6.550049 7.306129 0.000000 981.910360
B-3 672.387847 0.517324 4.481863 4.999187 0.000000 671.870503
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:34:09 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 23,226.63
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,783.63
SUBSERVICER ADVANCES THIS MONTH 19,979.75
MASTER SERVICER ADVANCES THIS MONTH 2,357.20
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,641,204.71
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 884,411.55
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 115,733,153.71
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 400
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 310,784.32
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,330,895.58
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.34339080 % 8.82152400 % 1.83508550 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 89.22063710 % 8.90787234 % 1.85622390 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4795 %
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 8.76724320
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 326.51
POOL TRADING FACTOR: 57.87048514
................................................................................
Run: 07/23/97 15:34:10 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 37,300,706.91 6.600000 % 1,326,477.34
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 29,828,456.98 7.200000 % 1,050,403.62
A-5 760947JR3 6,989,000.00 0.00 7.500000 % 0.00
A-6 760947KB6 72,376,561.40 60,758,120.56 7.500000 % 139,467.33
A-7 760947JS1 5,000,000.00 4,197,361.66 7.500000 % 9,634.84
A-8 760947JT9 8,040,000.00 0.00 7.500000 % 0.00
A-9 760947JU6 142,330.60 135,925.46 0.000000 % 197.64
A-10 760947JV4 0.00 0.00 0.595654 % 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 5,674,259.26 7.500000 % 4,580.62
M-2 760947JZ5 2,883,900.00 2,837,129.61 7.500000 % 2,290.31
M-3 760947KA8 2,883,900.00 2,837,129.61 7.500000 % 2,290.31
B-1 922,800.00 907,834.26 7.500000 % 732.86
B-2 807,500.00 794,404.18 7.500000 % 641.29
B-3 1,153,493.52 1,024,793.93 7.500000 % 827.28
- -------------------------------------------------------------------------------
230,710,285.52 167,752,122.42 2,537,543.44
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 205,072.94 1,531,550.28 0.00 0.00 35,974,229.57
A-2 42,429.25 42,429.25 0.00 0.00 8,936,000.00
A-3 78,219.12 78,219.12 0.00 0.00 12,520,000.00
A-4 178,900.12 1,229,303.74 0.00 0.00 28,778,053.36
A-5 0.00 0.00 0.00 0.00 0.00
A-6 425,251.22 564,718.55 0.00 0.00 60,618,653.23
A-7 29,377.71 39,012.55 0.00 0.00 4,187,726.82
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 197.64 0.00 0.00 135,727.82
A-10 83,235.72 83,235.72 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 35,450.13 40,030.75 0.00 0.00 5,669,678.64
M-2 17,725.06 20,015.37 0.00 0.00 2,834,839.30
M-3 17,725.06 20,015.37 0.00 0.00 2,834,839.30
B-1 5,671.72 6,404.58 0.00 0.00 907,101.40
B-2 4,963.07 5,604.36 0.00 0.00 793,762.89
B-3 6,402.43 7,229.71 0.00 0.00 1,023,966.65
- -------------------------------------------------------------------------------
1,130,423.55 3,667,966.99 0.00 0.00 165,214,578.98
===============================================================================
Run: 07/23/97 15:34:10
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-1 670.854305 23.856734 3.688243 27.544977 0.000000 646.997572
A-2 1000.000000 0.000000 4.748126 4.748126 0.000000 1000.000000
A-3 597.043395 0.000000 3.730049 3.730049 0.000000 597.043395
A-4 780.134876 27.472306 4.678962 32.151268 0.000000 752.662570
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 839.472329 1.926968 5.875538 7.802506 0.000000 837.545361
A-7 839.472332 1.926968 5.875542 7.802510 0.000000 837.545364
A-8 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-9 954.998152 1.388598 0.000000 1.388598 0.000000 953.609554
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-1 983.782250 0.794171 6.146213 6.940384 0.000000 982.988079
M-2 983.782243 0.794171 6.146212 6.940383 0.000000 982.988072
M-3 983.782243 0.794171 6.146212 6.940383 0.000000 982.988072
B-1 983.782250 0.794170 6.146207 6.940377 0.000000 982.988080
B-2 983.782266 0.794167 6.146217 6.940384 0.000000 982.988099
B-3 888.426257 0.717195 5.550469 6.267664 0.000000 887.709061
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:34:11 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 33,590.15
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 58,661.17
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 16 4,800,237.50
(B) TWO MONTHLY PAYMENTS: 2 467,210.21
(C) THREE OR MORE MONTHLY PAYMENTS: 1 269,279.76
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 2,189,503.35
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 165,214,578.98
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 568
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 2,402,094.87
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.60251150 % 6.77053800 % 1.62695040 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.48032100 % 6.86341200 % 1.65062390 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5933 %
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 8.38982731
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 327.12
POOL TRADING FACTOR: 71.61127585
................................................................................
Run: 07/23/97 15:34:12 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 62,175,535.05 7.500000 % 1,632,703.63
A-3 760947KR1 47,939,000.00 28,386,980.73 7.250000 % 745,430.28
A-4 760947KS9 27,875,000.00 16,506,124.17 7.650000 % 433,443.94
A-5 760947KT7 30,655,000.00 26,801,257.18 7.650000 % 577,743.84
A-6 760947KU4 20,568,000.00 14,504,055.79 7.650000 % 231,190.83
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 32,296,634.84 7.500000 % 25,926.10
A-17 760947LF6 1,348,796.17 1,153,391.52 0.000000 % 4,830.12
A-18 760947LG4 0.00 0.00 0.468450 % 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 11,136,726.60 7.500000 % 8,940.00
M-2 760947LL3 5,670,200.00 5,568,412.43 7.500000 % 4,470.04
M-3 760947LM1 4,536,100.00 4,454,671.00 7.500000 % 3,575.98
B-1 2,041,300.00 2,004,655.96 7.500000 % 1,609.24
B-2 1,587,600.00 1,559,100.50 7.500000 % 1,251.57
B-3 2,041,838.57 1,793,495.69 7.500000 % 1,439.73
- -------------------------------------------------------------------------------
453,612,334.74 357,163,041.46 3,672,555.30
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 388,470.73 2,021,174.36 0.00 0.00 60,542,831.42
A-3 171,448.91 916,879.19 0.00 0.00 27,641,550.45
A-4 105,192.32 538,636.26 0.00 0.00 16,072,680.23
A-5 170,802.45 748,546.29 0.00 0.00 26,223,513.34
A-6 92,433.29 323,624.12 0.00 0.00 14,272,864.96
A-7 31,250.00 31,250.00 0.00 0.00 5,000,000.00
A-8 13,383.15 13,383.15 0.00 0.00 2,100,000.00
A-9 79,524.13 79,524.13 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-15 624,796.77 624,796.77 0.00 0.00 100,000,000.00
A-16 201,788.33 227,714.43 0.00 0.00 32,270,708.74
A-17 0.00 4,830.12 0.00 0.00 1,148,561.40
A-18 139,382.24 139,382.24 0.00 0.00 0.00
A-19 59,355.69 59,355.69 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 69,581.91 78,521.91 0.00 0.00 11,127,786.60
M-2 34,791.26 39,261.30 0.00 0.00 5,563,942.39
M-3 27,832.64 31,408.62 0.00 0.00 4,451,095.02
B-1 12,525.03 14,134.27 0.00 0.00 2,003,046.72
B-2 9,741.21 10,992.78 0.00 0.00 1,557,848.93
B-3 11,205.71 12,645.44 0.00 0.00 1,792,055.96
- -------------------------------------------------------------------------------
2,363,767.44 6,036,322.74 0.00 0.00 353,490,486.16
===============================================================================
Run: 07/23/97 15:34:12
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-2 592.147953 15.549558 3.699721 19.249279 0.000000 576.598395
A-3 592.147953 15.549558 3.576397 19.125955 0.000000 576.598395
A-4 592.147952 15.549558 3.773716 19.323274 0.000000 576.598394
A-5 874.286648 18.846643 5.571765 24.418408 0.000000 855.440005
A-6 705.175797 11.240317 4.494034 15.734351 0.000000 693.935480
A-7 1000.000000 0.000000 6.250000 6.250000 0.000000 1000.000000
A-8 1000.000000 0.000000 6.372929 6.372929 0.000000 1000.000000
A-9 1000.000000 0.000000 6.164661 6.164661 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 6.247968 6.247968 0.000000 1000.000000
A-16 982.048677 0.788339 6.135808 6.924147 0.000000 981.260338
A-17 855.126627 3.581060 0.000000 3.581060 0.000000 851.545568
A-19 1000.000000 0.000000 6.247967 6.247967 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-1 982.048676 0.788339 6.135809 6.924148 0.000000 981.260337
M-2 982.048681 0.788339 6.135808 6.924147 0.000000 981.260342
M-3 982.048676 0.788338 6.135808 6.924146 0.000000 981.260338
B-1 982.048675 0.788341 6.135811 6.924152 0.000000 981.260334
B-2 982.048690 0.788341 6.135809 6.924150 0.000000 981.260349
B-3 878.372912 0.705115 5.488049 6.193164 0.000000 877.667797
_______________________________________________________________________________
DETERMINATION DATE
DISTRIBUTION DATE
Run: 07/23/97 15:34:12 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 74,553.96
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,521.62
SUBSERVICER ADVANCES THIS MONTH 61,815.23
MASTER SERVICER ADVANCES THIS MONTH 2,183.48
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 16 4,229,736.08
(B) TWO MONTHLY PAYMENTS: 2 570,576.01
(C) THREE OR MORE MONTHLY PAYMENTS: 2 485,834.29
FORECLOSURES
NUMBER OF LOANS 9
AGGREGATE PRINCIPAL BALANCE 2,784,511.59
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 353,490,486.16
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,264
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 266,579.24
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,385,652.85
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.55158890 % 5.94360600 % 1.50480530 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.48009570 % 5.98115786 % 1.51924910 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4654 %
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 8.25131911
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.25
POOL TRADING FACTOR: 77.92788227
................................................................................
Run: 07/23/97 15:34:13 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 16,715,142.23 7.250000 % 777,788.26
A-2 760947KH3 23,594,900.00 23,594,900.00 7.250000 % 0.00
A-3 760947KJ9 56,568,460.00 38,884,110.64 7.250000 % 750,274.70
A-4 760947KE0 434,639.46 377,200.16 0.000000 % 32,522.35
A-5 760947KF7 0.00 0.00 0.526951 % 0.00
R 760947KK6 100.00 0.00 7.250000 % 0.00
M-1 760947KL4 1,803,000.00 1,669,023.78 7.250000 % 6,393.10
M-2 760947KM2 901,000.00 834,049.06 7.250000 % 3,194.77
M-3 760947KN0 721,000.00 667,424.36 7.250000 % 2,556.53
B-1 360,000.00 333,249.36 7.250000 % 1,276.49
B-2 361,000.00 334,175.03 7.250000 % 1,280.04
B-3 360,674.91 333,874.06 7.250000 % 1,278.88
- -------------------------------------------------------------------------------
120,152,774.37 83,743,148.68 1,576,565.12
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 100,799.36 878,587.62 0.00 0.00 15,937,353.97
A-2 142,287.19 142,287.19 0.00 0.00 23,594,900.00
A-3 234,487.59 984,762.29 0.00 0.00 38,133,835.94
A-4 0.00 32,522.35 0.00 0.00 344,677.81
A-5 36,705.36 36,705.36 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 10,064.92 16,458.02 0.00 0.00 1,662,630.68
M-2 5,029.67 8,224.44 0.00 0.00 830,854.29
M-3 4,024.85 6,581.38 0.00 0.00 664,867.83
B-1 2,009.63 3,286.12 0.00 0.00 331,972.87
B-2 2,015.21 3,295.25 0.00 0.00 332,894.99
B-3 2,013.41 3,292.29 0.00 0.00 332,595.18
- -------------------------------------------------------------------------------
539,437.19 2,116,002.31 0.00 0.00 82,166,583.56
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 476.921429 22.192087 2.876037 25.068124 0.000000 454.729342
A-2 1000.000000 0.000000 6.030421 6.030421 0.000000 1000.000000
A-3 687.381460 13.263128 4.145200 17.408328 0.000000 674.118333
A-4 867.846099 74.826041 0.000000 74.826041 0.000000 793.020059
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 925.692612 3.545813 5.582318 9.128131 0.000000 922.146800
M-2 925.692630 3.545805 5.582320 9.128125 0.000000 922.146826
M-3 925.692594 3.545811 5.582316 9.128127 0.000000 922.146782
B-1 925.692667 3.545806 5.582306 9.128112 0.000000 922.146861
B-2 925.692604 3.545817 5.582299 9.128116 0.000000 922.146787
B-3 925.692502 3.545769 5.582340 9.128109 0.000000 922.146705
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:34:13 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 16,946.44
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,064.22
SUBSERVICER ADVANCES THIS MONTH 9,786.43
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 700,046.72
(B) TWO MONTHLY PAYMENTS: 1 280,648.85
(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 82,166,583.56
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 336
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 1,255,781.47
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.99580380 % 3.80310800 % 1.20108810 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.92090070 % 3.84384097 % 0.00000000 %
CLASS A-5 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5272 %
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 8.05159565
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 151.00
POOL TRADING FACTOR: 68.38509056
................................................................................
Run: 07/23/97 15:34:14 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 50,504,219.38 6.270000 % 1,625,985.34
R 0.00 0.00 0.000000 % 0.00
B-1 1,156,700.00 1,085,797.15 7.250000 % 3,753.80
B-2 1,257,300.00 1,180,230.61 7.250000 % 4,080.27
B-3 604,098.39 510,943.02 7.250000 % 1,766.42
- -------------------------------------------------------------------------------
100,579,098.39 53,281,190.16 1,635,585.83
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 263,804.14 1,889,789.48 0.00 0.00 48,878,234.04
R 86,386.87 86,386.87 0.00 0.00 0.00
B-1 6,558.02 10,311.82 0.00 0.00 1,082,043.35
B-2 7,128.39 11,208.66 0.00 0.00 1,176,150.34
B-3 3,086.01 4,852.43 0.00 0.00 509,176.60
- -------------------------------------------------------------------------------
366,963.43 2,002,549.26 0.00 0.00 51,645,604.33
===============================================================================
Run: 07/23/97 15:34:14
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 517.668119 16.666346 2.703992 19.370338 0.000000 501.001774
B-1 938.702473 3.245267 5.669595 8.914862 0.000000 935.457206
B-2 938.702466 3.245264 5.669602 8.914866 0.000000 935.457202
B-3 845.794375 2.924060 5.108456 8.032516 0.000000 842.870315
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:34:14 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 14,572.79
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 23,119.42
MASTER SERVICER ADVANCES THIS MONTH 3,698.83
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 1,553,440.69
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 739,211.18
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 767,596.64
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 51,645,604.33
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 298
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 490,277.83
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,451,383.21
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 137,219.86
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 94.78808420 % 5.21191580 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 94.64161500 % 5.35838500 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 684,585.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,118,504.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.81817020
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 309.13
POOL TRADING FACTOR: 51.34824746
................................................................................
Run: 07/23/97 15:34:15 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 18,863,133.63 7.500000 % 1,999,698.53
A-2 760947LW9 56,875,000.00 56,875,000.00 7.500000 % 0.00
A-3 760947LX7 23,500,000.00 23,500,000.00 7.500000 % 0.00
A-4 760947LY5 19,651,199.00 0.00 7.500000 % 0.00
A-5 760947LZ2 75,000,000.00 62,068,654.42 7.500000 % 1,319,229.84
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 1,126,218.65 0.000000 % 6,342.49
R 760947MG3 100.00 0.00 7.500000 % 0.00
M-1 760947MH1 10,777,500.00 10,591,195.26 7.500000 % 8,775.14
M-2 760947MJ7 5,987,500.00 5,883,997.36 7.500000 % 4,875.08
M-3 760947MK4 4,790,000.00 4,707,197.88 7.500000 % 3,900.06
B-1 2,395,000.00 2,353,598.94 7.500000 % 1,950.03
B-2 1,437,000.00 1,412,159.36 7.500000 % 1,170.02
B-3 2,155,426.27 2,039,166.05 7.500000 % 1,689.51
SPRE 0.00 0.00 0.423211 % 0.00
- -------------------------------------------------------------------------------
478,999,910.73 396,424,022.55 3,347,630.70
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 117,832.10 2,117,530.63 0.00 0.00 16,863,435.10
A-2 355,280.33 355,280.33 0.00 0.00 56,875,000.00
A-3 146,797.15 146,797.15 0.00 0.00 23,500,000.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 387,723.47 1,706,953.31 0.00 0.00 60,749,424.58
A-6 607,252.96 607,252.96 0.00 0.00 97,212,000.00
A-7 77,627.58 77,627.58 0.00 0.00 12,427,000.00
A-8 332,215.70 332,215.70 0.00 0.00 53,182,701.00
A-9 256,616.57 256,616.57 0.00 0.00 41,080,426.00
A-10 19,374.57 19,374.57 0.00 0.00 3,101,574.00
A-11 0.00 6,342.49 0.00 0.00 1,119,876.16
R 0.00 0.00 0.00 0.00 0.00
M-1 66,159.88 74,935.02 0.00 0.00 10,582,420.12
M-2 36,755.49 41,630.57 0.00 0.00 5,879,122.28
M-3 29,404.40 33,304.46 0.00 0.00 4,703,297.82
B-1 14,702.19 16,652.22 0.00 0.00 2,351,648.91
B-2 8,821.32 9,991.34 0.00 0.00 1,410,989.34
B-3 12,738.03 14,427.54 0.00 0.00 2,037,476.53
SPRED 139,336.12 139,336.12 0.00 0.00 0.00
- -------------------------------------------------------------------------------
2,608,637.86 5,956,268.56 0.00 0.00 393,076,391.84
===============================================================================
Run: 07/23/97 15:34:15
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-1 276.374811 29.298754 1.726427 31.025181 0.000000 247.076058
A-2 1000.000000 0.000000 6.246687 6.246687 0.000000 1000.000000
A-3 1000.000000 0.000000 6.246687 6.246687 0.000000 1000.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 827.582059 17.589731 5.169646 22.759377 0.000000 809.992328
A-6 1000.000000 0.000000 6.246687 6.246687 0.000000 1000.000000
A-7 1000.000000 0.000000 6.246687 6.246687 0.000000 1000.000000
A-8 1000.000000 0.000000 6.246687 6.246687 0.000000 1000.000000
A-9 1000.000000 0.000000 6.246687 6.246687 0.000000 1000.000000
A-10 1000.000000 0.000000 6.246690 6.246690 0.000000 1000.000000
A-11 958.088931 5.395639 0.000000 5.395639 0.000000 952.693292
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 982.713548 0.814209 6.138704 6.952913 0.000000 981.899338
M-2 982.713547 0.814210 6.138704 6.952914 0.000000 981.899337
M-3 982.713545 0.814209 6.138706 6.952915 0.000000 981.899336
B-1 982.713545 0.814209 6.138701 6.952910 0.000000 981.899336
B-2 982.713542 0.814210 6.138706 6.952916 0.000000 981.899332
B-3 946.061611 0.783840 5.909750 6.693590 0.000000 945.277766
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:34:16 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 80,892.61
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,180.18
SPREAD 0.00
SUBSERVICER ADVANCES THIS MONTH 63,007.57
MASTER SERVICER ADVANCES THIS MONTH 1,106.39
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 22 5,508,514.29
(B) TWO MONTHLY PAYMENTS: 7 1,568,268.52
(C) THREE OR MORE MONTHLY PAYMENTS: 1 224,048.40
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 985,519.57
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 393,076,391.84
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,374
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 141,195.35
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,019,112.30
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.17291560 % 1.46849400 % 5.35859050 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.12042180 % 1.47556936 % 5.39979290 %
BANKRUPTCY AMOUNT AVAILABLE 150,433.00
FRAUD AMOUNT AVAILABLE 4,248,782.00
SPECIAL HAZARD AMOUNT AVAILABLE 4,248,782.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.19938544
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 330.18
POOL TRADING FACTOR: 82.06189250
................................................................................
Run: 07/23/97 15:34:19 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 61,146,006.42 7.000000 % 1,061,617.95
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 1,078,541.16 0.000000 % 25,485.98
A-6 7609473R0 0.00 0.00 0.498694 % 0.00
R 760947MU2 100.00 0.00 7.000000 % 0.00
M-1 760947MR9 2,277,000.00 2,123,588.84 7.000000 % 8,411.33
M-2 760947MS7 911,000.00 849,622.06 7.000000 % 3,365.27
M-3 760947MT5 1,367,000.00 1,274,899.41 7.000000 % 5,049.75
B-1 455,000.00 424,344.70 7.000000 % 1,680.79
B-2 455,000.00 424,344.70 7.000000 % 1,680.79
B-3 455,670.95 424,970.54 7.000000 % 1,683.20
- -------------------------------------------------------------------------------
182,156,882.70 141,261,317.83 1,108,975.06
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 356,440.08 1,418,058.03 0.00 0.00 60,084,388.47
A-2 198,197.12 198,197.12 0.00 0.00 34,000,000.00
A-3 81,610.58 81,610.58 0.00 0.00 14,000,000.00
A-4 148,735.28 148,735.28 0.00 0.00 25,515,000.00
A-5 0.00 25,485.98 0.00 0.00 1,053,055.18
A-6 58,664.77 58,664.77 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 12,379.09 20,790.42 0.00 0.00 2,115,177.51
M-2 4,952.73 8,318.00 0.00 0.00 846,256.79
M-3 7,431.80 12,481.55 0.00 0.00 1,269,849.66
B-1 2,473.64 4,154.43 0.00 0.00 422,663.91
B-2 2,473.64 4,154.43 0.00 0.00 422,663.91
B-3 2,477.29 4,160.49 0.00 0.00 423,287.27
- -------------------------------------------------------------------------------
875,836.02 1,984,811.08 0.00 0.00 140,152,342.70
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 602.423709 10.459290 3.511725 13.971015 0.000000 591.964418
A-2 1000.000000 0.000000 5.829327 5.829327 0.000000 1000.000000
A-3 1000.000000 0.000000 5.829327 5.829327 0.000000 1000.000000
A-4 1000.000000 0.000000 5.829327 5.829327 0.000000 1000.000000
A-5 883.245256 20.871128 0.000000 20.871128 0.000000 862.374128
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 932.625753 3.694040 5.436579 9.130619 0.000000 928.931713
M-2 932.625752 3.694040 5.436586 9.130626 0.000000 928.931712
M-3 932.625757 3.694038 5.436576 9.130614 0.000000 928.931719
B-1 932.625714 3.694044 5.436571 9.130615 0.000000 928.931670
B-2 932.625714 3.694044 5.436571 9.130615 0.000000 928.931670
B-3 932.625922 3.693894 5.436577 9.130471 0.000000 928.931875
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:34:19 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 28,421.91
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,986.73
SUBSERVICER ADVANCES THIS MONTH 32,810.85
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,158,498.93
(B) TWO MONTHLY PAYMENTS: 1 364,324.34
(C) THREE OR MORE MONTHLY PAYMENTS: 1 291,642.95
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 412,022.54
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 140,152,342.70
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 551
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 549,010.78
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.06102090 % 3.03040800 % 0.90857090 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.04606240 % 3.01906046 % 0.91202130 %
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 7.73991575
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 152.08
POOL TRADING FACTOR: 76.94045958
................................................................................
Run: 07/23/97 15:34:20 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 9,551,488.44 7.500000 % 540,181.78
A-2 760947MW8 152,100,000.00 101,268,340.59 7.500000 % 4,904,577.90
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 41,704,053.71 7.500000 % 32,580.29
A-8 760947NC1 22,189,665.00 16,267,531.39 8.500000 % 571,406.99
A-9 760947ND9 24,993,667.00 18,353,586.91 7.000000 % 640,679.26
A-10 760947NE7 9,694,332.00 7,092,238.78 7.250000 % 251,067.33
A-11 760947NF4 19,384,664.00 14,180,477.21 7.125000 % 502,134.69
A-12 760947NG2 917,418.09 869,940.69 0.000000 % 38,777.03
A-13 7609473Q2 0.00 0.00 0.516878 % 0.00
R 760947NH0 100.00 0.00 7.500000 % 0.00
M-1 760947NK3 10,149,774.00 9,977,405.05 7.500000 % 7,794.61
M-2 760947NL1 5,638,762.00 5,543,001.51 7.500000 % 4,330.34
M-3 760947NM9 4,511,009.00 4,434,400.61 7.500000 % 3,464.27
B-1 760947NN7 2,255,508.00 2,217,203.74 7.500000 % 1,732.14
B-2 760947NP2 1,353,299.00 1,330,316.53 7.500000 % 1,039.28
B-3 760947NQ0 2,029,958.72 1,992,516.87 7.500000 % 1,556.59
- -------------------------------------------------------------------------------
451,101,028.81 373,090,844.03 7,501,322.50
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 59,680.29 599,862.07 0.00 0.00 9,011,306.66
A-2 632,752.13 5,537,330.03 0.00 0.00 96,363,762.69
A-3 59,872.45 59,872.45 0.00 0.00 9,582,241.00
A-4 215,241.44 215,241.44 0.00 0.00 34,448,155.00
A-5 311,930.89 311,930.89 0.00 0.00 49,922,745.00
A-6 277,143.36 277,143.36 0.00 0.00 44,355,201.00
A-7 260,578.27 293,158.56 0.00 0.00 41,671,473.42
A-8 115,196.49 686,603.48 0.00 0.00 15,696,124.40
A-9 107,032.99 747,712.25 0.00 0.00 17,712,907.65
A-10 42,837.09 293,904.42 0.00 0.00 6,841,171.45
A-11 84,173.30 586,307.99 0.00 0.00 13,678,342.52
A-12 0.00 38,777.03 0.00 0.00 831,163.66
A-13 160,657.61 160,657.61 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 62,341.54 70,136.15 0.00 0.00 9,969,610.44
M-2 34,634.18 38,964.52 0.00 0.00 5,538,671.17
M-3 27,707.34 31,171.61 0.00 0.00 4,430,936.34
B-1 13,853.69 15,585.83 0.00 0.00 2,215,471.60
B-2 8,312.18 9,351.46 0.00 0.00 1,329,277.25
B-3 12,449.79 14,006.38 0.00 0.00 1,990,960.28
- -------------------------------------------------------------------------------
2,486,395.03 9,987,717.53 0.00 0.00 365,589,521.53
===============================================================================
Run: 07/23/97 15:34:20
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-1 630.461283 35.655563 3.939293 39.594856 0.000000 594.805720
A-2 665.801056 32.245746 4.160106 36.405852 0.000000 633.555310
A-3 1000.000000 0.000000 6.248272 6.248272 0.000000 1000.000000
A-4 1000.000000 0.000000 6.248272 6.248272 0.000000 1000.000000
A-5 1000.000000 0.000000 6.248272 6.248272 0.000000 1000.000000
A-6 1000.000000 0.000000 6.248272 6.248272 0.000000 1000.000000
A-7 983.017460 0.767959 6.142160 6.910119 0.000000 982.249501
A-8 733.112978 25.751042 5.191448 30.942490 0.000000 707.361936
A-9 734.329497 25.633664 4.282404 29.916068 0.000000 708.695833
A-10 731.586125 25.898363 4.418777 30.317140 0.000000 705.687762
A-11 731.530720 25.903709 4.342263 30.245972 0.000000 705.627011
A-12 948.248895 42.267566 0.000000 42.267566 0.000000 905.981329
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 983.017459 0.767959 6.142160 6.910119 0.000000 982.249500
M-2 983.017462 0.767959 6.142160 6.910119 0.000000 982.249503
M-3 983.017460 0.767959 6.142160 6.910119 0.000000 982.249501
B-1 983.017458 0.767960 6.142160 6.910120 0.000000 982.249498
B-2 983.017448 0.767960 6.142161 6.910121 0.000000 982.249488
B-3 981.555364 0.766819 6.133026 6.899845 0.000000 980.788555
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:34:20 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 74,033.21
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 75,038.79
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 17 5,818,651.17
(B) TWO MONTHLY PAYMENTS: 3 1,336,457.33
(C) THREE OR MORE MONTHLY PAYMENTS: 2 532,421.49
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 2,189,603.34
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 365,589,521.53
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,336
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 7,209,759.47
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.15061460 % 5.36101200 % 1.48837350 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.01594420 % 5.45399055 % 1.51763740 %
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 8.28561792
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 331.11
POOL TRADING FACTOR: 81.04382349
................................................................................
Run: 07/23/97 15:34:21 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 161,500,000.00 112,442,825.46 7.500000 % 3,199,064.09
A-2 760947PD7 7,348,151.00 7,348,151.00 7.500000 % 0.00
A-3 760947PE5 24,828,814.00 18,806,019.40 8.500000 % 392,752.05
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 18,806,019.40 7.000000 % 392,752.05
A-8 760947PK1 42,208,985.00 41,548,279.33 7.500000 % 33,885.89
A-9 760947PL9 49,657,668.00 37,612,060.60 7.250000 % 785,505.29
A-10 760947PM7 479,655.47 432,197.36 0.000000 % 19,433.68
A-11 7609473S8 0.00 0.00 0.463481 % 0.00
R 760947PN5 100.00 0.00 7.500000 % 0.00
M-1 760947PP0 10,087,900.00 9,929,992.09 7.500000 % 8,098.69
M-2 760947PQ8 5,604,400.00 5,516,673.21 7.500000 % 4,499.28
M-3 760947PR6 4,483,500.00 4,413,318.87 7.500000 % 3,599.41
B-1 2,241,700.00 2,206,610.24 7.500000 % 1,799.66
B-2 1,345,000.00 1,323,946.44 7.500000 % 1,079.78
B-3 2,017,603.30 1,986,021.40 7.500000 % 1,619.76
- -------------------------------------------------------------------------------
448,349,608.77 374,089,432.80 4,844,089.63
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 702,380.19 3,901,444.28 0.00 0.00 109,243,761.37
A-2 45,900.62 45,900.62 0.00 0.00 7,348,151.00
A-3 133,135.85 525,887.90 0.00 0.00 18,413,267.35
A-4 99,428.39 99,428.39 0.00 0.00 15,917,318.00
A-5 273,599.07 273,599.07 0.00 0.00 43,800,000.00
A-6 324,820.81 324,820.81 0.00 0.00 52,000,000.00
A-7 109,641.30 502,393.35 0.00 0.00 18,413,267.35
A-8 259,533.58 293,419.47 0.00 0.00 41,514,393.44
A-9 227,114.24 1,012,619.53 0.00 0.00 36,826,555.31
A-10 0.00 19,433.68 0.00 0.00 412,763.68
A-11 144,406.37 144,406.37 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 62,028.23 70,126.92 0.00 0.00 9,921,893.40
M-2 34,460.20 38,959.48 0.00 0.00 5,512,173.93
M-3 27,568.03 31,167.44 0.00 0.00 4,409,719.46
B-1 13,783.71 15,583.37 0.00 0.00 2,204,810.58
B-2 8,270.11 9,349.89 0.00 0.00 1,322,866.66
B-3 12,405.79 14,025.55 0.00 0.00 1,984,401.64
- -------------------------------------------------------------------------------
2,478,476.49 7,322,566.12 0.00 0.00 369,245,343.17
===============================================================================
Run: 07/23/97 15:34:21
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-1 696.240405 19.808446 4.349103 24.157549 0.000000 676.431959
A-2 1000.000000 0.000000 6.246554 6.246554 0.000000 1000.000000
A-3 757.427213 15.818398 5.362151 21.180549 0.000000 741.608816
A-4 1000.000000 0.000000 6.246554 6.246554 0.000000 1000.000000
A-5 1000.000000 0.000000 6.246554 6.246554 0.000000 1000.000000
A-6 1000.000000 0.000000 6.246554 6.246554 0.000000 1000.000000
A-7 757.427213 15.818398 4.415890 20.234288 0.000000 741.608816
A-8 984.346800 0.802812 6.148776 6.951588 0.000000 983.543988
A-9 757.427042 15.818409 4.573599 20.392008 0.000000 741.608634
A-10 901.057920 40.515914 0.000000 40.515914 0.000000 860.542005
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 984.346801 0.802812 6.148775 6.951587 0.000000 983.543988
M-2 984.346801 0.802812 6.148776 6.951588 0.000000 983.543989
M-3 984.346798 0.802813 6.148774 6.951587 0.000000 983.543986
B-1 984.346808 0.802810 6.148775 6.951585 0.000000 983.543998
B-2 984.346796 0.802810 6.148781 6.951591 0.000000 983.543985
B-3 984.346824 0.802814 6.148776 6.951590 0.000000 983.544010
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:34:22 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 76,392.88
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 24,265.91
MASTER SERVICER ADVANCES THIS MONTH 1,808.73
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,957,536.07
(B) TWO MONTHLY PAYMENTS: 2 553,066.20
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 759,847.84
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 369,245,343.17
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,379
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 239,355.37
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,538,888.66
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.20859870 % 5.31502700 % 1.47637390 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.12537260 % 5.37414680 % 1.49446640 %
BANKRUPTCY AMOUNT AVAILABLE 151,861.00
FRAUD AMOUNT AVAILABLE 3,994,627.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,994,627.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.25132084
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 332.21
POOL TRADING FACTOR: 82.35656638
................................................................................
Run: 07/23/97 15:34:22 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 3,099,425.77 7.000000 % 1,818,548.54
A-2 760947NS6 45,874,000.00 45,874,000.00 7.000000 % 0.00
A-3 760947NT4 14,000,000.00 10,643,647.07 7.000000 % 257,370.57
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 416,148.36 374,807.40 0.000000 % 5,789.37
A-8 7609473T6 0.00 0.00 0.502985 % 0.00
R 760947NX5 100.00 0.00 7.000000 % 0.00
M-1 760947NY3 2,110,000.00 1,976,192.43 7.000000 % 7,648.34
M-2 760947NZ0 1,054,500.00 987,627.92 7.000000 % 3,822.36
M-3 760947PA3 773,500.00 724,447.79 7.000000 % 2,803.79
B-1 351,000.00 328,741.01 7.000000 % 1,272.31
B-2 281,200.00 263,367.44 7.000000 % 1,019.30
B-3 350,917.39 328,663.66 7.000000 % 1,271.99
- -------------------------------------------------------------------------------
140,600,865.75 113,175,420.49 2,099,546.57
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 18,061.30 1,836,609.84 0.00 0.00 1,280,877.23
A-2 267,321.84 267,321.84 0.00 0.00 45,874,000.00
A-3 62,023.79 319,394.36 0.00 0.00 10,386,276.50
A-4 62,981.53 62,981.53 0.00 0.00 10,808,000.00
A-5 138,698.63 138,698.63 0.00 0.00 23,801,500.00
A-6 81,378.33 81,378.33 0.00 0.00 13,965,000.00
A-7 0.00 5,789.37 0.00 0.00 369,018.03
A-8 47,388.96 47,388.96 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 11,515.88 19,164.22 0.00 0.00 1,968,544.09
M-2 5,755.21 9,577.57 0.00 0.00 983,805.56
M-3 4,221.58 7,025.37 0.00 0.00 721,644.00
B-1 1,915.68 3,187.99 0.00 0.00 327,468.70
B-2 1,534.72 2,554.02 0.00 0.00 262,348.14
B-3 1,915.22 3,187.21 0.00 0.00 327,391.67
- -------------------------------------------------------------------------------
704,712.67 2,804,259.24 0.00 0.00 111,075,873.92
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 115.585522 67.818331 0.673552 68.491883 0.000000 47.767191
A-2 1000.000000 0.000000 5.827306 5.827306 0.000000 1000.000000
A-3 760.260505 18.383612 4.430271 22.813883 0.000000 741.876893
A-4 1000.000000 0.000000 5.827307 5.827307 0.000000 1000.000000
A-5 1000.000000 0.000000 5.827306 5.827306 0.000000 1000.000000
A-6 1000.000000 0.000000 5.827306 5.827306 0.000000 1000.000000
A-7 900.658121 13.911793 0.000000 13.911793 0.000000 886.746328
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 936.584090 3.624806 5.457763 9.082569 0.000000 932.959284
M-2 936.584087 3.624808 5.457762 9.082570 0.000000 932.959279
M-3 936.584085 3.624809 5.457763 9.082572 0.000000 932.959276
B-1 936.584074 3.624815 5.457778 9.082593 0.000000 932.959259
B-2 936.584068 3.624822 5.457752 9.082574 0.000000 932.959246
B-3 936.584135 3.624813 5.457752 9.082565 0.000000 932.959378
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:34:23 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 22,911.20
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,069.03
SUBSERVICER ADVANCES THIS MONTH 5,551.14
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 464,400.16
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 83,797.13
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 111,075,873.92
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 1,661,485.09
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.91399360 % 3.26972300 % 0.81628290 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.85282940 % 3.30764325 % 0.82850200 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,243,701.00
SPECIAL HAZARD AMOUNT AVAILABLE 829,634.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.78393463
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 152.62
POOL TRADING FACTOR: 79.00084635
................................................................................
Run: 07/23/97 15:34:24 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 92,980,822.82 7.000000 % 1,777,617.40
A-2 7609473U3 0.00 0.00 0.542338 % 0.00
R 760947QL8 100.00 0.00 7.000000 % 0.00
M-1 760947QM6 1,786,900.00 1,682,457.37 7.000000 % 6,297.12
M-2 760947QN4 893,400.00 841,181.62 7.000000 % 3,148.38
M-3 760947QP9 595,600.00 560,787.73 7.000000 % 2,098.92
B-1 297,800.00 280,393.88 7.000000 % 1,049.46
B-2 238,200.00 224,277.42 7.000000 % 839.43
B-3 357,408.38 336,518.17 7.000000 % 1,259.52
- -------------------------------------------------------------------------------
119,123,708.38 96,906,439.01 1,792,310.23
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 541,401.01 2,319,018.41 0.00 0.00 91,203,205.42
A-2 43,716.97 43,716.97 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 9,796.47 16,093.59 0.00 0.00 1,676,160.25
M-2 4,897.96 8,046.34 0.00 0.00 838,033.24
M-3 3,265.31 5,364.23 0.00 0.00 558,688.81
B-1 1,632.65 2,682.11 0.00 0.00 279,344.42
B-2 1,305.90 2,145.33 0.00 0.00 223,437.99
B-3 1,959.45 3,218.97 0.00 0.00 180,901.09
- -------------------------------------------------------------------------------
607,975.72 2,400,285.95 0.00 0.00 94,959,771.22
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 808.850324 15.463688 4.709706 20.173394 0.000000 793.386636
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 941.550937 3.524047 5.482383 9.006430 0.000000 938.026890
M-2 941.550951 3.524043 5.482382 9.006425 0.000000 938.026908
M-3 941.550923 3.524043 5.482388 9.006431 0.000000 938.026881
B-1 941.550974 3.524043 5.482371 9.006414 0.000000 938.026931
B-2 941.550882 3.524055 5.482368 9.006423 0.000000 938.026826
B-3 941.550867 3.524036 5.482384 9.006420 0.000000 506.146750
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:34:24 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 19,907.16
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,522.88
SUBSERVICER ADVANCES THIS MONTH 11,750.09
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 484,158.24
(B) TWO MONTHLY PAYMENTS: 1 413,402.33
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 424,415.11
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 94,959,771.22
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 393
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 1,246,626.43
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.94906570 % 3.18289100 % 0.86804290 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.04404500 % 3.23598326 % 0.71997170 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,030,887.00
SPECIAL HAZARD AMOUNT AVAILABLE 609,536.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.85493516
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 155.13
POOL TRADING FACTOR: 79.71525779
................................................................................
Run: 07/23/97 15:34:25 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 25,148,643.07 6.200000 % 1,144,551.74
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 42,504,286.84 7.050000 % 1,313,650.46
A-5 760947QU8 104,043,000.00 96,776,863.22 0.000000 % 784,522.91
A-6 760947QV6 26,848,000.00 26,509,398.79 7.500000 % 20,767.00
A-7 760947QW4 366,090.95 351,081.89 0.000000 % 314.71
A-8 7609473V1 0.00 0.00 0.432084 % 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 6,627,152.23 7.500000 % 5,191.60
M-2 760947RA1 4,474,600.00 4,418,167.32 7.500000 % 3,461.12
M-3 760947RB9 2,983,000.00 2,945,379.04 7.500000 % 2,307.36
B-1 1,789,800.00 1,767,227.41 7.500000 % 1,384.42
B-2 745,700.00 736,295.39 7.500000 % 576.80
B-3 1,193,929.65 1,178,872.05 7.500000 % 923.49
- -------------------------------------------------------------------------------
298,304,120.60 253,261,367.25 3,277,651.61
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 129,900.05 1,274,451.79 0.00 0.00 24,004,091.33
A-2 194,124.96 194,124.96 0.00 0.00 35,848,000.00
A-3 43,646.70 43,646.70 0.00 0.00 8,450,000.00
A-4 249,646.18 1,563,296.64 0.00 0.00 41,190,636.38
A-5 240,796.25 1,025,319.16 446,087.11 0.00 96,438,427.42
A-6 165,639.61 186,406.61 0.00 0.00 26,488,631.79
A-7 0.00 314.71 0.00 0.00 350,767.18
A-8 91,167.61 91,167.61 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 41,408.67 46,600.27 0.00 0.00 6,621,960.63
M-2 27,606.20 31,067.32 0.00 0.00 4,414,706.20
M-3 18,403.72 20,711.08 0.00 0.00 2,943,071.68
B-1 11,042.23 12,426.65 0.00 0.00 1,765,842.99
B-2 4,600.62 5,177.42 0.00 0.00 735,718.59
B-3 7,365.99 8,289.48 0.00 0.00 1,177,948.56
- -------------------------------------------------------------------------------
1,225,348.79 4,503,000.40 446,087.11 0.00 250,429,802.75
===============================================================================
Run: 07/23/97 15:34:25
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-1 670.630482 30.521380 3.464001 33.985381 0.000000 640.109102
A-2 1000.000000 0.000000 5.415224 5.415224 0.000000 1000.000000
A-3 1000.000000 0.000000 5.165290 5.165290 0.000000 1000.000000
A-4 631.095573 19.504832 3.706699 23.211531 0.000000 611.590741
A-5 930.162175 7.540372 2.314392 9.854764 4.287526 926.909330
A-6 987.388215 0.773503 6.169533 6.943036 0.000000 986.614712
A-7 959.001827 0.859650 0.000000 0.859650 0.000000 958.142178
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-1 987.388216 0.773503 6.169533 6.943036 0.000000 986.614713
M-2 987.388218 0.773504 6.169535 6.943039 0.000000 986.614714
M-3 987.388213 0.773503 6.169534 6.943037 0.000000 986.614710
B-1 987.388205 0.773505 6.169533 6.943038 0.000000 986.614700
B-2 987.388212 0.773501 6.169532 6.943033 0.000000 986.614711
B-3 987.388202 0.773505 6.169534 6.943039 0.000000 986.614714
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:34:25 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 52,204.58
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 28,538.31
MASTER SERVICER ADVANCES THIS MONTH 2,687.19
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,361,616.72
(B) TWO MONTHLY PAYMENTS: 3 672,333.83
(C) THREE OR MORE MONTHLY PAYMENTS: 1 267,065.78
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,496,192.81
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 250,429,802.75
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 949
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 363,973.49
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,633,136.03
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.01210960 % 5.53188200 % 1.45600830 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.93853300 % 5.58229826 % 1.47133890 %
BANKRUPTCY AMOUNT AVAILABLE 106,142.00
FRAUD AMOUNT AVAILABLE 2,662,797.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,243,641.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.21609486
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 334.48
POOL TRADING FACTOR: 83.95117112
................................................................................
Run: 07/31/97 12:13:23 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 12,879,336.31 7.500000 % 184,822.50
A-2 760947PT2 73,285,445.00 59,053,744.59 7.500000 % 569,255.55
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 29,718,857.24 7.500000 % 26,693.45
A-6 760947PX3 19,608,650.00 15,218,016.66 7.500000 % 175,621.49
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 91,862,615.26 7.500000 % 887,183.76
A-11 760947QC8 3,268,319.71 2,946,793.05 0.000000 % 4,049.96
R 760947QD6 100.00 0.00 7.500000 % 0.00
M-1 760947QE4 7,342,463.00 7,229,031.00 7.500000 % 6,493.11
M-2 760947QF1 5,710,804.00 5,622,579.14 7.500000 % 5,050.20
M-3 760947QG9 3,263,317.00 3,212,902.79 7.500000 % 2,885.83
B-1 760947QH7 1,794,824.00 1,767,096.18 7.500000 % 1,587.20
B-2 760947QJ3 1,142,161.00 1,124,516.03 7.500000 % 1,010.04
B-3 1,957,990.76 1,920,275.65 7.500000 % 1,724.77
- -------------------------------------------------------------------------------
326,331,688.47 279,785,501.90 1,866,377.86
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 80,478.68 265,301.18 0.00 0.00 12,694,513.81
A-2 369,007.15 938,262.70 0.00 0.00 58,484,489.04
A-3 48,525.50 48,525.50 0.00 0.00 7,765,738.00
A-4 210,411.35 210,411.35 0.00 0.00 33,673,000.00
A-5 185,703.23 212,396.68 0.00 0.00 29,692,163.79
A-6 95,092.31 270,713.80 0.00 0.00 15,042,395.17
A-7 17,340.05 17,340.05 0.00 0.00 2,775,000.00
A-8 6,436.13 6,436.13 0.00 0.00 1,030,000.00
A-9 12,409.85 12,409.85 0.00 0.00 1,986,000.00
A-10 574,018.85 1,461,202.61 0.00 0.00 90,975,431.50
A-11 0.00 4,049.96 0.00 0.00 2,942,743.09
R 0.00 0.00 0.00 0.00 0.00
M-1 45,171.80 51,664.91 0.00 0.00 7,222,537.89
M-2 35,133.62 40,183.82 0.00 0.00 5,617,528.94
M-3 20,076.36 22,962.19 0.00 0.00 3,210,016.96
B-1 11,041.99 12,629.19 0.00 0.00 1,765,508.98
B-2 7,026.73 8,036.77 0.00 0.00 1,123,505.99
B-3 11,999.16 13,723.93 0.00 0.00 1,918,550.88
- -------------------------------------------------------------------------------
1,729,872.76 3,596,250.62 0.00 0.00 277,919,124.04
===============================================================================
Run: 07/31/97 12:13:23
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-1 735.962075 10.561286 4.598782 15.160068 0.000000 725.400789
A-2 805.804544 7.767648 5.035204 12.802852 0.000000 798.036896
A-3 1000.000000 0.000000 6.248666 6.248666 0.000000 1000.000000
A-4 1000.000000 0.000000 6.248667 6.248667 0.000000 1000.000000
A-5 984.551235 0.884323 6.152132 7.036455 0.000000 983.666912
A-6 776.086914 8.956327 4.849508 13.805835 0.000000 767.130586
A-7 1000.000000 0.000000 6.248667 6.248667 0.000000 1000.000000
A-8 1000.000000 0.000000 6.248670 6.248670 0.000000 1000.000000
A-9 1000.000000 0.000000 6.248666 6.248666 0.000000 1000.000000
A-10 805.510737 7.779400 5.033368 12.812768 0.000000 797.731337
A-11 901.623253 1.239157 0.000000 1.239157 0.000000 900.384097
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 984.551233 0.884323 6.152132 7.036455 0.000000 983.666910
M-2 984.551237 0.884324 6.152132 7.036456 0.000000 983.666913
M-3 984.551237 0.884324 6.152133 7.036457 0.000000 983.666913
B-1 984.551232 0.884321 6.152130 7.036451 0.000000 983.666911
B-2 984.551241 0.884324 6.152136 7.036460 0.000000 983.666917
B-3 980.737851 0.880898 6.128303 7.009201 0.000000 979.856963
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/31/97 12:13:24 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 55,610.36
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SPREAD 85,350.86
SUBSERVICER ADVANCES THIS MONTH 22,431.49
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 481,378.76
(B) TWO MONTHLY PAYMENTS: 3 725,496.16
(C) THREE OR MORE MONTHLY PAYMENTS: 4 1,499,496.92
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 246,653.35
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 277,919,124.04
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 981
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 1,614,488.55
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.45900230 % 5.80284200 % 1.73815570 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.41474870 % 5.77509153 % 1.74835590 %
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 8.05838156
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 323.62
POOL TRADING FACTOR: 85.16461437
................................................................................
Run: 07/23/97 15:34:29 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 173,876,000.00 134,382,402.10 6.850000 % 2,884,108.26
A-2 760947RD5 25,000,000.00 20,765,602.89 7.250000 % 309,226.31
A-3 760947RE3 22,600,422.00 22,600,422.00 7.000000 % 0.00
A-4 760947RF0 15,842,000.00 14,090,702.44 6.750000 % 108,670.90
A-5 760947RG8 11,649,000.00 10,964,478.33 6.900000 % 42,475.70
A-6 760947RU7 73,856,000.00 75,607,297.56 0.000000 % 0.00
A-7 760947RH6 93,000,000.00 80,601,963.02 7.250000 % 905,394.36
A-8 760947RJ2 6,350,000.00 7,034,521.67 7.250000 % 0.00
A-9 760947RK9 20,348,738.00 15,726,795.49 7.250000 % 337,527.68
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 178,301.34 168,920.95 0.000000 % 1,079.73
A-14 7609473W9 0.00 0.00 0.628608 % 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 11,789,612.67 7.250000 % 9,131.23
M-2 760947RS2 6,634,109.00 6,549,784.93 7.250000 % 5,072.91
M-3 760947RT0 5,307,287.00 5,239,827.75 7.250000 % 4,058.32
B-1 760947RV5 3,184,372.00 3,143,896.44 7.250000 % 2,434.99
B-2 760947RW3 1,326,822.00 1,309,957.18 7.250000 % 1,014.58
B-3 760947RX1 2,122,914.66 2,090,172.91 7.250000 % 1,618.88
- -------------------------------------------------------------------------------
530,728,720.00 469,577,516.33 4,611,813.85
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 766,656.70 3,650,764.96 0.00 0.00 131,498,293.84
A-2 125,386.42 434,612.73 0.00 0.00 20,456,376.58
A-3 131,759.69 131,759.69 0.00 0.00 22,600,422.00
A-4 79,214.44 187,885.34 0.00 0.00 13,982,031.54
A-5 63,009.35 105,485.05 0.00 0.00 10,922,002.63
A-6 406,688.73 406,688.73 108,670.90 0.00 75,715,968.46
A-7 486,689.06 1,392,083.42 0.00 0.00 79,696,568.66
A-8 0.00 0.00 42,475.70 0.00 7,076,997.37
A-9 94,961.21 432,488.89 0.00 0.00 15,389,267.81
A-10 19,868.52 19,868.52 0.00 0.00 2,511,158.00
A-11 236,530.04 236,530.04 0.00 0.00 40,000,000.00
A-12 90,572.68 90,572.68 0.00 0.00 15,000,000.00
A-13 0.00 1,079.73 0.00 0.00 167,841.22
A-14 245,841.56 245,841.56 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 71,187.79 80,319.02 0.00 0.00 11,780,481.44
M-2 39,548.78 44,621.69 0.00 0.00 6,544,712.02
M-3 31,639.01 35,697.33 0.00 0.00 5,235,769.43
B-1 18,983.40 21,418.39 0.00 0.00 3,141,461.45
B-2 7,909.75 8,924.33 0.00 0.00 1,308,942.60
B-3 12,620.84 14,239.72 0.00 0.00 2,088,554.03
- -------------------------------------------------------------------------------
2,929,067.97 7,540,881.82 151,146.60 0.00 465,116,849.08
===============================================================================
Run: 07/23/97 15:34:29
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-1 772.863432 16.587156 4.409215 20.996371 0.000000 756.276276
A-2 830.624116 12.369052 5.015457 17.384509 0.000000 818.255063
A-3 1000.000000 0.000000 5.829966 5.829966 0.000000 1000.000000
A-4 889.452243 6.859670 5.000280 11.859950 0.000000 882.592573
A-5 941.237731 3.646296 5.408992 9.055288 0.000000 937.591435
A-6 1023.712326 0.000000 5.506509 5.506509 1.471389 1025.183715
A-7 866.687774 9.735423 5.233216 14.968639 0.000000 856.952351
A-8 1107.798688 0.000000 0.000000 0.000000 6.689087 1114.487775
A-9 772.863432 16.587155 4.666688 21.253843 0.000000 756.276277
A-10 1000.000000 0.000000 7.912095 7.912095 0.000000 1000.000000
A-11 1000.000000 0.000000 5.913251 5.913251 0.000000 1000.000000
A-12 1000.000000 0.000000 6.038179 6.038179 0.000000 1000.000000
A-13 947.390244 6.055647 0.000000 6.055647 0.000000 941.334597
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-1 987.289314 0.764670 5.961429 6.726099 0.000000 986.524644
M-2 987.289315 0.764671 5.961431 6.726102 0.000000 986.524644
M-3 987.289316 0.764669 5.961428 6.726097 0.000000 986.524646
B-1 987.289312 0.764669 5.961427 6.726096 0.000000 986.524643
B-2 987.289312 0.764669 5.961425 6.726094 0.000000 986.524643
B-3 984.576982 0.762570 5.945053 6.707623 0.000000 983.814408
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:34:29 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 95,990.35
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,761.38
SUBSERVICER ADVANCES THIS MONTH 67,795.43
MASTER SERVICER ADVANCES THIS MONTH 4,079.54
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 20 5,660,433.81
(B) TWO MONTHLY PAYMENTS: 2 559,671.50
(C) THREE OR MORE MONTHLY PAYMENTS: 4 966,459.07
FORECLOSURES
NUMBER OF LOANS 9
AGGREGATE PRINCIPAL BALANCE 1,965,726.83
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 465,116,849.08
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,715
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 563,330.37
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,096,950.05
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.58272260 % 5.02317700 % 1.39410030 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.52618880 % 5.06560081 % 1.40638180 %
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 8.16846527
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 335.33
POOL TRADING FACTOR: 87.63739959
................................................................................
Run: 07/23/97 15:34:30 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 44,613,915.37 6.750000 % 1,112,836.07
A-2 760947SA0 20,391,493.00 20,391,493.00 6.750000 % 0.00
A-3 760947SB8 29,250,000.00 25,101,266.26 6.750000 % 429,711.85
A-4 760947SC6 313,006.32 281,348.39 0.000000 % 4,880.90
A-5 7609473X7 0.00 0.00 0.561205 % 0.00
R 760947SD4 100.00 0.00 6.750000 % 0.00
M-1 760947SE2 1,364,000.00 1,285,031.58 6.750000 % 4,989.55
M-2 760947SF9 818,000.00 770,642.10 6.750000 % 2,992.26
M-3 760947SG7 546,000.00 514,389.49 6.750000 % 1,997.28
B-1 491,000.00 462,573.67 6.750000 % 1,796.09
B-2 273,000.00 257,194.73 6.750000 % 998.64
B-3 327,627.84 308,660.08 6.750000 % 1,198.48
- -------------------------------------------------------------------------------
109,132,227.16 93,986,514.67 1,561,401.12
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 250,332.73 1,363,168.80 0.00 0.00 43,501,079.30
A-2 114,418.52 114,418.52 0.00 0.00 20,391,493.00
A-3 140,845.48 570,557.33 0.00 0.00 24,671,554.41
A-4 0.00 4,880.90 0.00 0.00 276,467.49
A-5 43,846.08 43,846.08 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 7,210.43 12,199.98 0.00 0.00 1,280,042.03
M-2 4,324.14 7,316.40 0.00 0.00 767,649.84
M-3 2,886.29 4,883.57 0.00 0.00 512,392.21
B-1 2,595.55 4,391.64 0.00 0.00 460,777.58
B-2 1,443.14 2,441.78 0.00 0.00 256,196.09
B-3 1,731.92 2,930.40 0.00 0.00 307,461.60
- -------------------------------------------------------------------------------
569,634.28 2,131,035.40 0.00 0.00 92,425,113.55
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 805.916315 20.102534 4.522070 24.624604 0.000000 785.813781
A-2 1000.000000 0.000000 5.611091 5.611091 0.000000 1000.000000
A-3 858.162949 14.691004 4.815230 19.506234 0.000000 843.471946
A-4 898.858496 15.593615 0.000000 15.593615 0.000000 883.264881
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 942.105264 3.658028 5.286239 8.944267 0.000000 938.447236
M-2 942.105257 3.658020 5.286235 8.944255 0.000000 938.447237
M-3 942.105293 3.658022 5.286245 8.944267 0.000000 938.447271
B-1 942.105234 3.658024 5.286253 8.944277 0.000000 938.447210
B-2 942.105238 3.658022 5.286227 8.944249 0.000000 938.447216
B-3 942.105775 3.658022 5.286242 8.944264 0.000000 938.447733
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:34:30 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 19,270.27
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,821.06
SUBSERVICER ADVANCES THIS MONTH 6,458.55
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 549,350.26
(B) TWO MONTHLY PAYMENTS: 1 94,921.56
(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 92,425,113.55
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 344
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 1,196,298.96
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.15977240 % 2.74271200 % 1.09751520 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.11006830 % 2.76990093 % 1.11172040 %
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 7.59357630
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 154.62
POOL TRADING FACTOR: 84.69094415
................................................................................
Run: 07/23/97 15:34:27 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 21,605,550.12 7.000000 % 366,330.87
A-2 760947SJ1 50,172,797.00 43,142,624.06 7.400000 % 610,551.44
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 33,083,841.29 7.250000 % 25,963.85
A-6 760947SN2 45,513,473.00 38,076,255.19 7.250000 % 645,902.18
A-7 760947SP7 8,560,000.00 8,560,000.00 7.125000 % 0.00
A-8 760947SQ5 77,000,000.00 66,465,497.14 7.250000 % 914,892.99
A-9 760947SR3 36,574,716.00 28,106,662.13 7.250000 % 735,427.50
A-10 7609473Y5 0.00 0.00 0.627098 % 0.00
R 760947SS1 100.00 0.00 7.250000 % 0.00
M-1 760947ST9 8,000,000.00 7,898,254.30 7.250000 % 6,198.47
M-2 760947SU6 5,333,000.00 5,265,173.77 7.250000 % 4,132.05
M-3 760947SV4 3,555,400.00 3,510,181.65 7.250000 % 2,754.75
B-1 1,244,400.00 1,228,573.46 7.250000 % 964.17
B-2 888,900.00 877,594.77 7.250000 % 688.73
B-3 1,422,085.30 1,403,998.93 7.250000 % 1,101.85
- -------------------------------------------------------------------------------
355,544,080.30 317,169,732.81 3,314,908.85
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 125,978.24 492,309.11 0.00 0.00 21,239,219.25
A-2 265,931.89 876,483.33 0.00 0.00 42,532,072.62
A-3 150,647.80 150,647.80 0.00 0.00 24,945,526.00
A-4 199,289.35 199,289.35 0.00 0.00 33,000,000.00
A-5 199,795.67 225,759.52 0.00 0.00 33,057,877.44
A-6 229,945.21 875,847.39 0.00 0.00 37,430,353.01
A-7 50,803.17 50,803.17 0.00 0.00 8,560,000.00
A-8 401,389.87 1,316,282.86 0.00 0.00 65,550,604.15
A-9 169,738.13 905,165.63 0.00 0.00 27,371,234.63
A-10 165,675.86 165,675.86 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 47,698.12 53,896.59 0.00 0.00 7,892,055.83
M-2 31,796.75 35,928.80 0.00 0.00 5,261,041.72
M-3 21,198.24 23,952.99 0.00 0.00 3,507,426.90
B-1 7,419.44 8,383.61 0.00 0.00 1,227,609.29
B-2 5,299.86 5,988.59 0.00 0.00 876,906.04
B-3 8,478.85 9,580.70 0.00 0.00 1,402,897.08
- -------------------------------------------------------------------------------
2,081,086.45 5,395,995.30 0.00 0.00 313,854,823.96
===============================================================================
Run: 07/23/97 15:34:27
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-1 836.657358 14.185865 4.878405 19.064270 0.000000 822.471493
A-2 859.880785 12.168974 5.300320 17.469294 0.000000 847.711811
A-3 1000.000000 0.000000 6.039071 6.039071 0.000000 1000.000000
A-4 1000.000000 0.000000 6.039071 6.039071 0.000000 1000.000000
A-5 987.281786 0.774808 5.962265 6.737073 0.000000 986.506978
A-6 836.593050 14.191450 5.052245 19.243695 0.000000 822.401600
A-7 1000.000000 0.000000 5.934950 5.934950 0.000000 1000.000000
A-8 863.188275 11.881727 5.212855 17.094582 0.000000 851.306547
A-9 768.472464 20.107538 4.640860 24.748398 0.000000 748.364926
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 987.281788 0.774809 5.962265 6.737074 0.000000 986.506979
M-2 987.281787 0.774808 5.962263 6.737071 0.000000 986.506979
M-3 987.281783 0.774807 5.962266 6.737073 0.000000 986.506975
B-1 987.281790 0.774807 5.962263 6.737070 0.000000 986.506983
B-2 987.281775 0.774812 5.962268 6.737080 0.000000 986.506964
B-3 987.281797 0.774806 5.962265 6.737071 0.000000 986.506984
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:34:28 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 65,652.51
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 664.90
SUBSERVICER ADVANCES THIS MONTH 50,801.45
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 17 4,492,432.23
(B) TWO MONTHLY PAYMENTS: 4 1,241,302.37
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 974,003.96
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 313,854,823.96
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,097
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 3,065,997.43
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.63628530 % 5.25699900 % 1.10671570 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.57411920 % 5.30835379 % 1.11752700 %
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 8.16767080
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 335.43
POOL TRADING FACTOR: 88.27451822
................................................................................
Run: 07/23/97 15:34:31 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 42,368,622.03 7.125000 % 794,750.59
A-2 760947TF8 59,147,000.00 47,486,865.89 7.250000 % 890,758.61
A-3 760947TG6 50,000,000.00 42,555,203.41 7.250000 % 568,734.17
A-4 760947TH4 2,000,000.00 1,708,163.87 6.812500 % 22,294.39
A-5 760947TJ0 18,900,000.00 16,142,149.49 7.000000 % 210,681.89
A-6 760947TK7 25,500,000.00 21,779,090.67 7.250000 % 284,253.33
A-7 760947TL5 30,750,000.00 26,263,021.04 7.500000 % 342,776.09
A-8 760947TM3 87,500,000.00 77,542,023.31 7.350000 % 760,724.82
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 60,552,525.70 7.250000 % 84,153.39
A-14 760947TT8 709,256.16 649,046.52 0.000000 % 1,382.21
A-15 7609473Z2 0.00 0.00 0.505712 % 0.00
R 760947TU5 100.00 0.00 7.250000 % 0.00
M-1 760947TV3 12,822,700.00 12,673,993.62 7.250000 % 17,613.79
M-2 760947TW1 7,123,700.00 7,041,085.61 7.250000 % 9,785.41
M-3 760947TX9 6,268,900.00 6,196,198.81 7.250000 % 8,611.22
B-1 2,849,500.00 2,816,454.01 7.250000 % 3,914.19
B-2 1,424,700.00 1,408,177.59 7.250000 % 1,957.03
B-3 2,280,382.97 2,021,992.52 7.250000 % 2,810.07
- -------------------------------------------------------------------------------
569,896,239.13 517,789,614.09 4,005,201.20
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 251,492.53 1,046,243.12 0.00 0.00 41,573,871.44
A-2 286,818.66 1,177,577.27 0.00 0.00 46,596,107.28
A-3 257,031.63 825,765.80 0.00 0.00 41,986,469.24
A-4 9,694.65 31,989.04 0.00 0.00 1,685,869.48
A-5 94,135.91 304,817.80 0.00 0.00 15,931,467.60
A-6 131,544.79 415,798.12 0.00 0.00 21,494,837.34
A-7 164,097.45 506,873.54 0.00 0.00 25,920,244.95
A-8 474,810.55 1,235,535.37 0.00 0.00 76,781,298.49
A-9 122,569.49 122,569.49 0.00 0.00 21,400,000.00
A-10 185,987.90 185,987.90 0.00 0.00 30,271,000.00
A-11 326,701.31 326,701.31 0.00 0.00 54,090,000.00
A-12 258,655.15 258,655.15 0.00 0.00 42,824,000.00
A-13 365,734.70 449,888.09 0.00 0.00 60,468,372.31
A-14 0.00 1,382.21 0.00 0.00 647,664.31
A-15 218,148.44 218,148.44 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 76,550.38 94,164.17 0.00 0.00 12,656,379.83
M-2 42,527.86 52,313.27 0.00 0.00 7,031,300.20
M-3 37,424.78 46,036.00 0.00 0.00 6,187,587.59
B-1 17,011.27 20,925.46 0.00 0.00 2,812,539.82
B-2 8,505.33 10,462.36 0.00 0.00 1,406,220.56
B-3 12,212.74 15,022.81 0.00 0.00 2,019,182.45
- -------------------------------------------------------------------------------
3,341,655.52 7,346,856.72 0.00 0.00 513,784,412.89
===============================================================================
Run: 07/23/97 15:34:31
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-1 802.861783 15.060081 4.765643 19.825724 0.000000 787.801702
A-2 802.861783 15.060081 4.849251 19.909332 0.000000 787.801702
A-3 851.104068 11.374683 5.140633 16.515316 0.000000 839.729385
A-4 854.081935 11.147195 4.847325 15.994520 0.000000 842.934740
A-5 854.081984 11.147190 4.980736 16.127926 0.000000 842.934794
A-6 854.081987 11.147189 5.158619 16.305808 0.000000 842.934798
A-7 854.081985 11.147190 5.336502 16.483692 0.000000 842.934795
A-8 886.194552 8.693998 5.426406 14.120404 0.000000 877.500554
A-9 1000.000000 0.000000 5.727546 5.727546 0.000000 1000.000000
A-10 1000.000000 0.000000 6.144095 6.144095 0.000000 1000.000000
A-11 1000.000000 0.000000 6.039958 6.039958 0.000000 1000.000000
A-12 1000.000000 0.000000 6.039958 6.039958 0.000000 1000.000000
A-13 988.402881 1.373641 5.969912 7.343553 0.000000 987.029240
A-14 915.108753 1.948816 0.000000 1.948816 0.000000 913.159937
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 988.402881 1.373641 5.969911 7.343552 0.000000 987.029240
M-2 988.402882 1.373642 5.969912 7.343554 0.000000 987.029240
M-3 988.402879 1.373641 5.969912 7.343553 0.000000 987.029238
B-1 988.402881 1.373641 5.969914 7.343555 0.000000 987.029240
B-2 988.402885 1.373644 5.969909 7.343553 0.000000 987.029241
B-3 886.689888 1.232284 5.355565 6.587849 0.000000 885.457608
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:34:32 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 109,412.06
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,502.74
SUBSERVICER ADVANCES THIS MONTH 62,684.86
MASTER SERVICER ADVANCES THIS MONTH 6,836.23
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 18 4,552,296.25
(B) TWO MONTHLY PAYMENTS: 3 673,717.34
(C) THREE OR MORE MONTHLY PAYMENTS: 2 400,071.73
FORECLOSURES
NUMBER OF LOANS 8
AGGREGATE PRINCIPAL BALANCE 3,088,690.26
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 513,784,412.89
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,772
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 922,228.22
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,285,897.43
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 308,509.16
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.78159360 % 5.01049000 % 1.20791610 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.74178320 % 5.03621110 % 1.21564920 %
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 8.04415811
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 336.64
POOL TRADING FACTOR: 90.15402763
................................................................................
Run: 07/23/97 15:34:33 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 42,578,382.20 6.750000 % 622,545.97
A-2 760947SX0 21,274,070.00 21,274,070.00 6.750000 % 0.00
A-3 760947SY8 38,926,942.00 32,508,919.73 6.750000 % 316,954.11
A-4 760947SZ5 177,268.15 160,393.26 0.000000 % 712.63
A-5 7609474J7 0.00 0.00 0.514755 % 0.00
R 760947TA9 100.00 0.00 6.750000 % 0.00
M-1 760947TB7 1,493,000.00 1,413,642.13 6.750000 % 5,413.79
M-2 760947TC5 597,000.00 565,267.46 6.750000 % 2,164.79
M-3 760947TD3 597,000.00 565,267.46 6.750000 % 2,164.79
B-1 597,000.00 565,267.46 6.750000 % 2,164.79
B-2 299,000.00 283,107.18 6.750000 % 1,084.21
B-3 298,952.57 283,062.29 6.750000 % 1,084.03
- -------------------------------------------------------------------------------
119,444,684.72 100,197,379.17 954,289.11
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 239,328.18 861,874.15 0.00 0.00 41,955,836.23
A-2 119,579.09 119,579.09 0.00 0.00 21,274,070.00
A-3 182,728.89 499,683.00 0.00 0.00 32,191,965.62
A-4 0.00 712.63 0.00 0.00 159,680.63
A-5 42,949.42 42,949.42 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 7,945.92 13,359.71 0.00 0.00 1,408,228.34
M-2 3,177.30 5,342.09 0.00 0.00 563,102.67
M-3 3,177.30 5,342.09 0.00 0.00 563,102.67
B-1 3,177.30 5,342.09 0.00 0.00 563,102.67
B-2 1,591.31 2,675.52 0.00 0.00 282,022.97
B-3 1,591.07 2,675.10 0.00 0.00 281,978.26
- -------------------------------------------------------------------------------
605,245.78 1,559,534.89 0.00 0.00 99,243,090.06
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 771.566226 11.281205 4.336885 15.618090 0.000000 760.285021
A-2 1000.000000 0.000000 5.620884 5.620884 0.000000 1000.000000
A-3 835.126472 8.142281 4.694150 12.836431 0.000000 826.984191
A-4 904.805855 4.020068 0.000000 4.020068 0.000000 900.785787
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 946.846705 3.626115 5.322117 8.948232 0.000000 943.220589
M-2 946.846667 3.626114 5.322111 8.948225 0.000000 943.220553
M-3 946.846667 3.626114 5.322111 8.948225 0.000000 943.220553
B-1 946.846667 3.626114 5.322111 8.948225 0.000000 943.220553
B-2 946.846756 3.626120 5.322107 8.948227 0.000000 943.220636
B-3 946.846819 3.626027 5.322149 8.948176 0.000000 943.220726
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:34:33 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 22,094.31
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,189.54
SUBSERVICER ADVANCES THIS MONTH 4,421.09
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 450,842.22
(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 99,243,090.06
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 351
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 570,498.49
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.32574500 % 2.54323600 % 1.13101860 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.30459060 % 2.55376337 % 1.13753040 %
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 7.57602370
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 156.10
POOL TRADING FACTOR: 83.08707105
................................................................................
Run: 07/23/97 15:34:34 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 59,609,822.96 6.625000 % 826,853.23
A-2 760947UL3 50,000,000.00 42,350,132.70 6.625000 % 753,895.59
A-3 760947UM1 12,000,000.00 12,000,000.00 6.625000 % 0.00
A-4 760947UN9 10,424,000.00 9,057,000.68 6.000000 % 95,474.16
A-5 760947UP4 40,000,000.00 36,048,314.81 6.625000 % 486,240.10
A-6 760947UQ2 9,032,000.00 9,032,000.00 7.000000 % 0.00
A-7 760947UR0 9,317,000.00 6,262,468.42 8.000000 % 0.00
A-8 760947US8 1,331,000.00 894,638.35 0.000000 % 0.00
A-9 760947UT6 67,509,000.00 66,174,548.15 0.000000 % 295,653.49
A-10 760947UU3 27,446,000.00 27,115,172.53 7.000000 % 45,241.23
A-11 760947UV1 15,000,000.00 14,819,193.61 7.000000 % 24,725.59
A-12 760947UW9 72,100,000.00 63,208,708.29 6.625000 % 1,094,040.23
A-13 760947UX7 17,900,000.00 17,900,000.00 6.625000 % 0.00
A-14 7609474A6 0.00 0.00 0.638607 % 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 9,434,886.60 7.000000 % 0.00
M-2 760947VB4 5,306,000.00 5,242,042.75 7.000000 % 0.00
M-3 760947VC2 4,669,000.00 4,612,720.99 7.000000 % 0.00
B-1 2,335,000.00 2,306,854.47 7.000000 % 0.00
B-2 849,000.00 838,766.36 7.000000 % 0.00
B-3 1,698,373.98 1,677,902.21 7.000000 % 0.00
- -------------------------------------------------------------------------------
424,466,573.98 388,585,173.88 3,622,123.62
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 329,095.90 1,155,949.13 0.00 0.00 58,782,969.73
A-2 233,808.02 987,703.61 0.00 0.00 41,596,237.11
A-3 66,250.00 66,250.00 0.00 0.00 12,000,000.00
A-4 45,285.00 140,759.16 0.00 0.00 8,961,526.52
A-5 199,016.74 685,256.84 0.00 0.00 35,562,074.71
A-6 52,686.67 52,686.67 0.00 0.00 9,032,000.00
A-7 41,749.79 41,749.79 0.00 0.00 6,262,468.42
A-8 0.00 0.00 0.00 0.00 894,638.35
A-9 370,315.59 665,969.08 95,474.16 0.00 65,974,368.82
A-10 158,171.84 203,413.07 0.00 0.00 27,069,931.30
A-11 86,445.30 111,170.89 0.00 0.00 14,794,468.02
A-12 348,964.74 1,443,004.97 0.00 0.00 62,114,668.06
A-13 98,822.92 98,822.92 0.00 0.00 17,900,000.00
A-14 206,794.25 206,794.25 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 9,696.30 9,696.30 0.00 0.00 9,434,886.60
M-2 0.00 0.00 0.00 0.00 5,242,042.75
M-3 0.00 0.00 0.00 0.00 4,612,720.99
B-1 0.00 0.00 0.00 0.00 2,306,854.47
B-2 0.00 0.00 0.00 0.00 838,766.36
B-3 0.00 0.00 0.00 0.00 1,613,391.39
- -------------------------------------------------------------------------------
2,247,103.06 5,869,226.68 95,474.16 0.00 384,994,013.60
===============================================================================
Run: 07/23/97 15:34:34
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-1 876.615044 12.159606 4.839646 16.999252 0.000000 864.455437
A-2 847.002654 15.077912 4.676160 19.754072 0.000000 831.924742
A-3 1000.000000 0.000000 5.520833 5.520833 0.000000 1000.000000
A-4 868.860388 9.159071 4.344302 13.503373 0.000000 859.701316
A-5 901.207870 12.156003 4.975419 17.131422 0.000000 889.051868
A-6 1000.000000 0.000000 5.833334 5.833334 0.000000 1000.000000
A-7 672.155031 0.000000 4.481034 4.481034 0.000000 672.155031
A-8 672.155034 0.000000 0.000000 0.000000 0.000000 672.155034
A-9 980.232979 4.379468 5.485425 9.864893 1.414243 977.267754
A-10 987.946241 1.648372 5.763020 7.411392 0.000000 986.297869
A-11 987.946241 1.648373 5.763020 7.411393 0.000000 986.297868
A-12 876.681114 15.173928 4.840010 20.013938 0.000000 861.507185
A-13 1000.000000 0.000000 5.520834 5.520834 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-1 987.946241 0.000000 1.015319 1.015319 0.000000 987.946241
M-2 987.946240 0.000000 0.000000 0.000000 0.000000 987.946240
M-3 987.946239 0.000000 0.000000 0.000000 0.000000 987.946239
B-1 987.946240 0.000000 0.000000 0.000000 0.000000 987.946240
B-2 987.946243 0.000000 0.000000 0.000000 0.000000 987.946243
B-3 987.946253 0.000000 0.000000 0.000000 0.000000 949.962381
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:34:34 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 86,269.86
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 63,708.19
MASTER SERVICER ADVANCES THIS MONTH 762.60
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 19 4,306,352.41
(B) TWO MONTHLY PAYMENTS: 2 586,569.68
(C) THREE OR MORE MONTHLY PAYMENTS: 3 1,224,298.52
FORECLOSURES
NUMBER OF LOANS 8
AGGREGATE PRINCIPAL BALANCE 2,692,434.08
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 384,994,013.60
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,334
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 100,451.63
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,942,812.13
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 333,214.35
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.79462340 % 4.96407300 % 1.24130390 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.75349700 % 5.01037670 % 1.23612630 %
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 7.96115214
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 335.83
POOL TRADING FACTOR: 90.70066695
................................................................................
Run: 07/23/97 15:34:35 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 14,148,068.66 5.000000 % 1,622,888.23
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 136,575,000.00 118,772,954.40 6.375000 % 1,391,932.21
A-6 760947VW8 123,614,000.00 127,579,987.50 0.000000 % 210,091.82
A-7 760947VJ7 66,675,000.00 59,909,310.13 7.000000 % 637,048.12
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 19,763,468.73 7.000000 % 16,142.13
A-12 760947VP3 38,585,000.00 38,128,672.06 7.000000 % 31,142.21
A-13 760947VQ1 698,595.74 670,704.95 0.000000 % 810.72
A-14 7609474B4 0.00 0.00 0.598356 % 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 12,405,529.32 7.000000 % 10,132.42
M-2 760947VU2 6,974,500.00 6,892,015.64 7.000000 % 5,629.17
M-3 760947VV0 6,137,500.00 6,064,914.46 7.000000 % 4,953.62
B-1 760947VX6 3,069,000.00 3,032,704.29 7.000000 % 2,477.01
B-2 760947VY4 1,116,000.00 1,102,801.56 7.000000 % 900.73
B-3 2,231,665.53 2,205,272.61 7.000000 % 1,801.18
- -------------------------------------------------------------------------------
557,958,461.27 520,774,404.31 3,935,949.57
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 58,915.81 1,681,804.04 0.00 0.00 12,525,180.43
A-2 122,928.05 122,928.05 0.00 0.00 28,800,000.00
A-3 126,090.78 126,090.78 0.00 0.00 26,330,000.00
A-4 167,129.17 167,129.17 0.00 0.00 34,157,000.00
A-5 630,612.25 2,022,544.46 0.00 0.00 117,381,022.19
A-6 469,190.11 679,281.93 464,370.41 0.00 127,834,266.09
A-7 349,266.57 986,314.69 0.00 0.00 59,272,262.01
A-8 60,841.06 60,841.06 0.00 0.00 10,436,000.00
A-9 38,185.98 38,185.98 0.00 0.00 6,550,000.00
A-10 22,299.45 22,299.45 0.00 0.00 3,825,000.00
A-11 115,219.47 131,361.60 0.00 0.00 19,747,326.60
A-12 222,287.15 253,429.36 0.00 0.00 38,097,529.85
A-13 0.00 810.72 0.00 0.00 669,894.23
A-14 259,521.80 259,521.80 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 72,323.26 82,455.68 0.00 0.00 12,395,396.90
M-2 40,179.90 45,809.07 0.00 0.00 6,886,386.47
M-3 35,357.98 40,311.60 0.00 0.00 6,059,960.84
B-1 17,680.43 20,157.44 0.00 0.00 3,030,227.28
B-2 6,429.25 7,329.98 0.00 0.00 1,101,900.83
B-3 12,856.57 14,657.75 0.00 0.00 2,203,471.43
- -------------------------------------------------------------------------------
2,827,315.04 6,763,264.61 464,370.41 0.00 517,302,825.15
===============================================================================
Run: 07/23/97 15:34:35
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-1 477.491349 54.771793 1.988384 56.760177 0.000000 422.719556
A-2 1000.000000 0.000000 4.268335 4.268335 0.000000 1000.000000
A-3 1000.000000 0.000000 4.788864 4.788864 0.000000 1000.000000
A-4 1000.000000 0.000000 4.892970 4.892970 0.000000 1000.000000
A-5 869.653702 10.191706 4.617333 14.809039 0.000000 859.461997
A-6 1032.083643 1.699579 3.795607 5.495186 3.756617 1034.140681
A-7 898.527336 9.554527 5.238344 14.792871 0.000000 888.972809
A-8 1000.000000 0.000000 5.829921 5.829921 0.000000 1000.000000
A-9 1000.000000 0.000000 5.829921 5.829921 0.000000 1000.000000
A-10 1000.000000 0.000000 5.829922 5.829922 0.000000 1000.000000
A-11 988.173437 0.807107 5.760974 6.568081 0.000000 987.366330
A-12 988.173437 0.807107 5.760973 6.568080 0.000000 987.366330
A-13 960.075923 1.160499 0.000000 1.160499 0.000000 958.915424
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-1 988.173436 0.807107 5.760973 6.568080 0.000000 987.366330
M-2 988.173438 0.807107 5.760972 6.568079 0.000000 987.366330
M-3 988.173435 0.807107 5.760974 6.568081 0.000000 987.366328
B-1 988.173441 0.807107 5.760974 6.568081 0.000000 987.366334
B-2 988.173441 0.807106 5.760977 6.568083 0.000000 987.366335
B-3 988.173443 0.807106 5.760975 6.568081 0.000000 987.366342
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:34:36 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 108,091.27
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,341.23
SUBSERVICER ADVANCES THIS MONTH 39,654.90
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 14 3,159,398.13
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 422,483.62
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,929,300.38
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 517,302,825.15
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,764
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 3,046,128.13
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.90443910 % 4.87642400 % 1.21913740 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.86850090 % 4.89882192 % 1.22632510 %
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 7.89504897
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 336.56
POOL TRADING FACTOR: 92.71350128
................................................................................
Run: 07/23/97 15:34:37 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 52,899,976.45 6.750000 % 365,397.02
A-2 760947UB5 39,034,000.00 33,353,386.12 6.750000 % 287,497.51
A-3 760947UC3 6,047,000.00 6,047,000.00 6.750000 % 0.00
A-4 760947UD1 5,000,000.00 4,754,342.52 6.750000 % 17,493.29
A-5 760947UE9 229,143.79 216,154.55 0.000000 % 1,099.51
A-6 7609474C2 0.00 0.00 0.509950 % 0.00
R 760947UF6 100.00 0.00 6.750000 % 0.00
M-1 760947UG4 1,425,200.00 1,355,177.59 6.750000 % 4,986.29
M-2 760947UH2 570,100.00 542,090.06 6.750000 % 1,994.58
M-3 760947UJ8 570,100.00 542,090.06 6.750000 % 1,994.58
B-1 570,100.00 542,090.06 6.750000 % 1,994.58
B-2 285,000.00 270,997.48 6.750000 % 997.12
B-3 285,969.55 271,919.32 6.750000 % 1,000.51
- -------------------------------------------------------------------------------
114,016,713.34 100,795,224.21 684,454.99
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 297,340.12 662,737.14 0.00 0.00 52,534,579.43
A-2 187,472.67 474,970.18 0.00 0.00 33,065,888.61
A-3 33,988.98 33,988.98 0.00 0.00 6,047,000.00
A-4 26,723.21 44,216.50 0.00 0.00 4,736,849.23
A-5 0.00 1,099.51 0.00 0.00 215,055.04
A-6 42,801.79 42,801.79 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 7,617.18 12,603.47 0.00 0.00 1,350,191.30
M-2 3,046.98 5,041.56 0.00 0.00 540,095.48
M-3 3,046.98 5,041.56 0.00 0.00 540,095.48
B-1 3,046.98 5,041.56 0.00 0.00 540,095.48
B-2 1,523.22 2,520.34 0.00 0.00 270,000.36
B-3 1,528.41 2,528.92 0.00 0.00 270,918.81
- -------------------------------------------------------------------------------
608,136.52 1,292,591.51 0.00 0.00 100,110,769.22
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 881.666274 6.089950 4.955669 11.045619 0.000000 875.576324
A-2 854.470106 7.365310 4.802804 12.168114 0.000000 847.104796
A-3 1000.000000 0.000000 5.620800 5.620800 0.000000 1000.000000
A-4 950.868504 3.498658 5.344642 8.843300 0.000000 947.369846
A-5 943.314021 4.798341 0.000000 4.798341 0.000000 938.515681
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 950.868362 3.498660 5.344639 8.843299 0.000000 947.369703
M-2 950.868374 3.498649 5.344641 8.843290 0.000000 947.369725
M-3 950.868374 3.498649 5.344641 8.843290 0.000000 947.369725
B-1 950.868374 3.498649 5.344641 8.843290 0.000000 947.369725
B-2 950.868351 3.498667 5.344632 8.843299 0.000000 947.369684
B-3 950.868091 3.498624 5.344660 8.843284 0.000000 947.369431
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:34:37 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 21,469.77
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,284.20
SUBSERVICER ADVANCES THIS MONTH 32,221.81
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,286,772.37
(B) TWO MONTHLY PAYMENTS: 2 693,939.22
(C) THREE OR MORE MONTHLY PAYMENTS: 1 248,713.29
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 100,110,769.22
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 365
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 313,560.49
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.49592650 % 2.42531300 % 1.07876010 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.48493740 % 2.42769312 % 1.08214320 %
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 7.56366328
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 158.70
POOL TRADING FACTOR: 87.80359150
................................................................................
Run: 07/23/97 15:34:41 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 126,846,538.00 128,943,982.50 0.000000 % 160,718.56
A-2 760947WF4 20,813,863.00 18,991,171.51 7.250000 % 194,629.91
A-3 760947WG2 6,939,616.00 6,412,194.62 7.250000 % 68,471.52
A-4 760947WH0 3,076,344.00 2,649,989.79 6.100000 % 48,430.27
A-5 760947WJ6 74,488,122.00 74,488,122.00 6.300000 % 0.00
A-6 760947WK3 22,340,000.00 13,993,396.82 7.250000 % 855,494.14
A-7 760947WL1 30,014,887.00 29,694,706.29 7.250000 % 24,153.09
A-8 760947WM9 49,964,458.00 44,886,202.96 7.250000 % 659,275.16
A-9 760947WN7 16,853,351.00 16,853,351.00 7.250000 % 0.00
A-10 760947WP2 18,008,933.00 17,742,115.71 7.250000 % 20,127.57
A-11 760947WQ0 7,003,473.00 7,003,473.00 7.250000 % 0.00
A-12 760947WR8 95,117,613.00 86,759,133.02 7.250000 % 822,031.51
A-13 760947WS6 11,709,319.00 12,739,074.48 7.250000 % 0.00
A-14 760947WT4 67,096,213.00 57,797,268.34 6.730000 % 1,056,282.30
A-15 760947WU1 1,955,837.23 1,878,489.80 0.000000 % 3,420.34
A-16 7609474D0 0.00 0.00 0.364638 % 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 13,042,569.56 7.250000 % 10,608.57
M-2 760947WY3 7,909,900.00 7,825,521.95 7.250000 % 6,365.12
M-3 760947WZ0 5,859,200.00 5,796,697.58 7.250000 % 4,714.92
B-1 3,222,600.00 3,188,223.23 7.250000 % 2,593.24
B-2 1,171,800.00 1,159,299.94 7.250000 % 942.95
B-3 2,343,649.31 2,318,648.66 7.250000 % 1,885.90
- -------------------------------------------------------------------------------
585,919,116.54 554,163,632.76 3,940,145.07
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 550,824.44 711,543.00 314,496.23 0.00 129,097,760.17
A-2 114,702.43 309,332.34 0.00 0.00 18,796,541.60
A-3 38,728.23 107,199.75 0.00 0.00 6,343,723.10
A-4 13,466.57 61,896.84 0.00 0.00 2,601,559.52
A-5 390,940.33 390,940.33 0.00 0.00 74,488,122.00
A-6 84,517.00 940,011.14 0.00 0.00 13,137,902.68
A-7 179,349.41 203,502.50 0.00 0.00 29,670,553.20
A-8 271,102.67 930,377.83 0.00 0.00 44,226,927.80
A-9 101,790.48 101,790.48 0.00 0.00 16,853,351.00
A-10 107,158.43 127,286.00 0.00 0.00 17,721,988.14
A-11 42,299.42 42,299.42 0.00 0.00 7,003,473.00
A-12 524,005.83 1,346,037.34 0.00 0.00 85,937,101.51
A-13 0.00 0.00 76,941.17 0.00 12,816,015.65
A-14 324,044.97 1,380,327.27 0.00 0.00 56,740,986.04
A-15 0.00 3,420.34 0.00 0.00 1,875,069.46
A-16 168,338.06 168,338.06 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 78,774.22 89,382.79 0.00 0.00 13,031,960.99
M-2 47,264.41 53,629.53 0.00 0.00 7,819,156.83
M-3 35,010.76 39,725.68 0.00 0.00 5,791,982.66
B-1 19,256.16 21,849.40 0.00 0.00 3,185,629.99
B-2 7,001.91 7,944.86 0.00 0.00 1,158,356.99
B-3 14,004.12 15,890.02 0.00 0.00 2,316,762.76
- -------------------------------------------------------------------------------
3,112,579.85 7,052,724.92 391,437.40 0.00 550,614,925.09
===============================================================================
Run: 07/23/97 15:34:41
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 1016.535292 1.267032 4.342448 5.609480 2.479344 1017.747604
A-2 912.428967 9.350975 5.510867 14.861842 0.000000 903.077992
A-3 923.998478 9.866759 5.580745 15.447504 0.000000 914.131719
A-4 861.408799 15.742801 4.377459 20.120260 0.000000 845.665998
A-5 1000.000000 0.000000 5.248358 5.248358 0.000000 1000.000000
A-6 626.383027 38.294277 3.783214 42.077491 0.000000 588.088750
A-7 989.332603 0.804704 5.975348 6.780052 0.000000 988.527900
A-8 898.362651 13.194883 5.425910 18.620793 0.000000 885.167769
A-9 1000.000000 0.000000 6.039777 6.039777 0.000000 1000.000000
A-10 985.184170 1.117644 5.950293 7.067937 0.000000 984.066526
A-11 1000.000000 0.000000 6.039778 6.039778 0.000000 1000.000000
A-12 912.124792 8.642264 5.509030 14.151294 0.000000 903.482529
A-13 1087.943242 0.000000 0.000000 0.000000 6.570935 1094.514177
A-14 861.408800 15.742801 4.829557 20.572358 0.000000 845.666000
A-15 960.453033 1.748786 0.000000 1.748786 0.000000 958.704248
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-1 989.332602 0.804704 5.975349 6.780053 0.000000 988.527898
M-2 989.332602 0.804703 5.975349 6.780052 0.000000 988.527899
M-3 989.332602 0.804704 5.975348 6.780052 0.000000 988.527898
B-1 989.332598 0.804704 5.975349 6.780053 0.000000 988.527894
B-2 989.332599 0.804702 5.975346 6.780048 0.000000 988.527897
B-3 989.332598 0.804702 5.975348 6.780050 0.000000 988.527912
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:34:42 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 115,101.64
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,885.87
SUBSERVICER ADVANCES THIS MONTH 80,993.70
MASTER SERVICER ADVANCES THIS MONTH 3,349.58
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 28 7,286,079.21
(B) TWO MONTHLY PAYMENTS: 4 1,033,177.91
(C) THREE OR MORE MONTHLY PAYMENTS: 1 262,297.57
FORECLOSURES
NUMBER OF LOANS 11
AGGREGATE PRINCIPAL BALANCE 2,804,490.82
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 550,614,925.09
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,919
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 455,056.77
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,097,743.37
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.96490000 % 4.82808400 % 1.20701630 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.93084900 % 4.83879010 % 1.21382650 %
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 7.88229832
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 338.77
POOL TRADING FACTOR: 93.97456228
................................................................................
Run: 07/23/97 15:34:43 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 97,989,824.82 7.000000 % 993,999.29
A-2 760947WA5 1,458,253.68 1,329,472.51 0.000000 % 23,717.59
A-3 7609474F5 0.00 0.00 0.239368 % 0.00
R 760947WB3 100.00 0.00 7.000000 % 0.00
M-1 760947WC1 1,442,000.00 1,375,336.58 7.000000 % 5,070.71
M-2 760947WD9 865,000.00 825,011.19 7.000000 % 3,041.72
M-3 760947WE7 288,000.00 274,685.79 7.000000 % 1,012.74
B-1 576,700.00 550,039.25 7.000000 % 2,027.93
B-2 288,500.00 275,162.69 7.000000 % 1,014.49
B-3 288,451.95 275,117.03 7.000000 % 1,014.33
- -------------------------------------------------------------------------------
115,330,005.63 102,894,649.86 1,030,898.80
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 571,105.66 1,565,104.95 0.00 0.00 96,995,825.53
A-2 0.00 23,717.59 0.00 0.00 1,305,754.92
A-3 20,506.76 20,506.76 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 8,015.76 13,086.47 0.00 0.00 1,370,265.87
M-2 4,808.35 7,850.07 0.00 0.00 821,969.47
M-3 1,600.92 2,613.66 0.00 0.00 273,673.05
B-1 3,205.74 5,233.67 0.00 0.00 548,011.32
B-2 1,603.71 2,618.20 0.00 0.00 274,148.20
B-3 1,603.44 2,617.77 0.00 0.00 274,102.70
- -------------------------------------------------------------------------------
612,450.34 1,643,349.14 0.00 0.00 101,863,751.06
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 889.821607 9.026264 5.186071 14.212335 0.000000 880.795343
A-2 911.688088 16.264379 0.000000 16.264379 0.000000 895.423710
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 953.770166 3.516442 5.558779 9.075221 0.000000 950.253724
M-2 953.770162 3.516439 5.558786 9.075225 0.000000 950.253723
M-3 953.770104 3.516458 5.558750 9.075208 0.000000 950.253646
B-1 953.770158 3.516438 5.558765 9.075203 0.000000 950.253719
B-2 953.770156 3.516430 5.558787 9.075217 0.000000 950.253726
B-3 953.770741 3.516461 5.558777 9.075238 0.000000 950.254280
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:34:43 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 21,337.94
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,518.41
SUBSERVICER ADVANCES THIS MONTH 3,971.90
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 395,004.89
(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 101,863,751.06
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 388
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 651,379.02
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.47974570 % 2.43689200 % 1.08336240 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.45759590 % 2.42079087 % 1.09017910 %
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 7.44996639
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 159.50
POOL TRADING FACTOR: 88.32371984
................................................................................
Run: 07/23/97 15:34:44 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 53,216,842.72 6.150000 % 1,688,530.79
R 0.00 911,833.71 0.000000 % 0.00
- -------------------------------------------------------------------------------
91,183,371.00 54,128,676.43 1,688,530.79
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 272,679.92 1,961,210.71 0.00 0.00 51,528,311.93
R 88,721.37 88,721.37 0.00 0.00 911,833.71
- -------------------------------------------------------------------------------
361,401.29 2,049,932.08 0.00 0.00 52,440,145.64
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 583.624428 18.517968 2.990457 21.508425 0.000000 565.106459
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:34:44 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 12,240.10
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 18,512.28
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,239,136.89
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 315,962.29
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 873,296.28
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 52,440,145.64
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 206
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 1,647,192.84
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 98.31543320 % 1.68456680 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 98.26119150 % 1.73880850 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.49477270
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 329.64
POOL TRADING FACTOR: 57.51064593
................................................................................
Run: 07/23/97 15:34:44 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-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 186,575,068.00 167,804,392.36 7.500000 % 1,163,130.75
A-2 760947XD8 75,497,074.00 64,545,144.57 7.500000 % 678,639.71
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 6,088,926.43 0.000000 % 7,951.37
A-9 7609474E8 0.00 0.00 0.212404 % 0.00
R 760947XL0 100.00 0.00 7.500000 % 0.00
M-1 760947XM8 9,380,900.00 9,291,426.68 7.500000 % 15,617.32
M-2 760947XN6 6,700,600.00 6,636,690.87 7.500000 % 11,155.16
M-3 760947XP1 5,896,500.00 5,840,260.27 7.500000 % 9,816.49
B-1 2,948,300.00 2,920,179.65 7.500000 % 4,908.33
B-2 1,072,100.00 1,061,874.49 7.500000 % 1,784.83
B-3 2,144,237.43 2,123,786.09 7.500000 % 3,569.72
- -------------------------------------------------------------------------------
536,050,225.54 505,815,607.41 1,896,573.68
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 1,047,973.32 2,211,104.07 0.00 0.00 166,641,261.61
A-2 403,097.85 1,081,737.56 0.00 0.00 63,866,504.86
A-3 208,352.17 208,352.17 0.00 0.00 33,361,926.00
A-4 433,017.74 433,017.74 0.00 0.00 69,336,000.00
A-5 526,502.26 526,502.26 0.00 0.00 84,305,000.00
A-6 236,719.02 236,719.02 0.00 0.00 37,904,105.00
A-7 91,154.40 91,154.40 0.00 0.00 14,595,895.00
A-8 0.00 7,951.37 0.00 0.00 6,080,975.06
A-9 89,462.20 89,462.20 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 58,026.90 73,644.22 0.00 0.00 9,275,809.36
M-2 41,447.52 52,602.68 0.00 0.00 6,625,535.71
M-3 36,473.64 46,290.13 0.00 0.00 5,830,443.78
B-1 18,237.13 23,145.46 0.00 0.00 2,915,271.32
B-2 6,631.63 8,416.46 0.00 0.00 1,060,089.66
B-3 13,263.48 16,833.20 0.00 0.00 2,120,216.37
- -------------------------------------------------------------------------------
3,210,359.26 5,106,932.94 0.00 0.00 503,919,033.73
===============================================================================
Run: 07/23/97 15:34:44
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-1 899.393441 6.234117 5.616899 11.851016 0.000000 893.159324
A-2 854.935710 8.988954 5.339251 14.328205 0.000000 845.946756
A-3 1000.000000 0.000000 6.245208 6.245208 0.000000 1000.000000
A-4 1000.000000 0.000000 6.245208 6.245208 0.000000 1000.000000
A-5 1000.000000 0.000000 6.245208 6.245208 0.000000 1000.000000
A-6 1000.000000 0.000000 6.245208 6.245208 0.000000 1000.000000
A-7 1000.000000 0.000000 6.245208 6.245208 0.000000 1000.000000
A-8 961.548085 1.255661 0.000000 1.255661 0.000000 960.292424
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 990.462182 1.664800 6.185643 7.850443 0.000000 988.797382
M-2 990.462178 1.664800 6.185643 7.850443 0.000000 988.797378
M-3 990.462184 1.664799 6.185642 7.850441 0.000000 988.797385
B-1 990.462182 1.664800 6.185643 7.850443 0.000000 988.797382
B-2 990.462168 1.664798 6.185645 7.850443 0.000000 988.797370
B-3 990.462185 1.664783 6.185640 7.850423 0.000000 988.797388
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:34:45 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 105,824.94
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 18,199.89
SUBSERVICER ADVANCES THIS MONTH 68,201.10
MASTER SERVICER ADVANCES THIS MONTH 2,126.16
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 24 7,135,611.33
(B) TWO MONTHLY PAYMENTS: 1 352,718.20
(C) THREE OR MORE MONTHLY PAYMENTS: 2 661,655.41
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,274,592.94
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 503,919,033.73
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,772
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 289,273.44
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,051,349.84
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 444,583.92
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.42210730 % 4.35605700 % 1.22183590 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.41035780 % 4.31255567 % 1.22440970 %
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 7.91563490
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 340.22
POOL TRADING FACTOR: 94.00593633
................................................................................
Run: 07/23/97 15:34:46 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 66,716,382.08 7.000000 % 1,337,244.85
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 19,082,043.51 7.000000 % 73,830.06
A-6 760947XV8 2,531,159.46 2,362,439.13 0.000000 % 22,849.15
A-7 7609474G3 0.00 0.00 0.356426 % 0.00
R 760947XW6 100.00 0.00 7.000000 % 0.00
M-1 760947XX4 2,368,100.00 2,259,407.98 7.000000 % 8,741.84
M-2 760947XY2 789,000.00 752,786.16 7.000000 % 2,912.59
M-3 760947XZ9 394,500.00 376,393.07 7.000000 % 1,456.30
B-1 789,000.00 752,786.16 7.000000 % 2,912.59
B-2 394,500.00 376,393.07 7.000000 % 1,456.30
B-3 394,216.33 376,122.44 7.000000 % 1,455.25
- -------------------------------------------------------------------------------
157,805,575.79 143,449,753.60 1,452,858.93
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 388,966.26 1,726,211.11 0.00 0.00 65,379,137.23
A-2 80,456.02 80,456.02 0.00 0.00 13,800,000.00
A-3 106,983.19 106,983.19 0.00 0.00 18,350,000.00
A-4 106,371.02 106,371.02 0.00 0.00 18,245,000.00
A-5 111,251.10 185,081.16 0.00 0.00 19,008,213.45
A-6 0.00 22,849.15 0.00 0.00 2,339,589.98
A-7 42,584.34 42,584.34 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 13,172.68 21,914.52 0.00 0.00 2,250,666.14
M-2 4,388.85 7,301.44 0.00 0.00 749,873.57
M-3 2,194.43 3,650.73 0.00 0.00 374,936.77
B-1 4,388.85 7,301.44 0.00 0.00 749,873.57
B-2 2,194.43 3,650.73 0.00 0.00 374,936.77
B-3 2,192.85 3,648.10 0.00 0.00 374,667.19
- -------------------------------------------------------------------------------
865,144.02 2,318,002.95 0.00 0.00 141,996,894.67
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 836.569054 16.767961 4.877320 21.645281 0.000000 819.801094
A-2 1000.000000 0.000000 5.830146 5.830146 0.000000 1000.000000
A-3 1000.000000 0.000000 5.830147 5.830147 0.000000 1000.000000
A-4 1000.000000 0.000000 5.830146 5.830146 0.000000 1000.000000
A-5 954.102176 3.691503 5.562555 9.254058 0.000000 950.410672
A-6 933.342671 9.027148 0.000000 9.027148 0.000000 924.315523
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 954.101592 3.691500 5.562552 9.254052 0.000000 950.410093
M-2 954.101597 3.691496 5.562548 9.254044 0.000000 950.410101
M-3 954.101572 3.691508 5.562560 9.254068 0.000000 950.410063
B-1 954.101597 3.691496 5.562548 9.254044 0.000000 950.410101
B-2 954.101572 3.691508 5.562560 9.254068 0.000000 950.410063
B-3 954.101622 3.691501 5.562555 9.254056 0.000000 950.410126
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:34:46 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 29,830.66
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,503.74
SUBSERVICER ADVANCES THIS MONTH 17,591.88
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,470,850.15
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 325,682.45
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 141,996,894.67
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 604
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 896,440.42
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.53130480 % 2.40176600 % 1.06692910 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.50934550 % 2.37714810 % 1.07368360 %
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 7.55329652
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 154.78
POOL TRADING FACTOR: 89.98217836
................................................................................
Run: 07/23/97 15:34:47 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 28,770,868.07 7.500000 % 363,403.58
A-2 760947YB1 105,040,087.00 97,021,981.35 7.500000 % 1,001,311.13
A-3 760947YC9 2,560,000.00 2,560,000.00 7.500000 % 0.00
A-4 760947YD7 33,579,740.00 33,209,904.24 7.500000 % 30,697.66
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 9,697,139.49 8.000000 % 100,078.91
A-12 760947YM7 59,143,468.00 54,628,824.22 7.000000 % 563,794.40
A-13 760947YN5 16,215,000.00 14,977,247.95 6.350000 % 154,572.03
A-14 760947YP0 0.00 0.00 2.650000 % 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 9,333,020.39 0.000000 % 30,153.48
A-19 760947H53 0.00 0.00 0.203328 % 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 10,903,475.51 7.500000 % 10,078.65
M-2 760947YX3 3,675,000.00 3,634,524.80 7.500000 % 3,359.58
M-3 760947YY1 1,837,500.00 1,817,262.42 7.500000 % 1,679.79
B-1 2,756,200.00 2,725,844.15 7.500000 % 2,519.64
B-2 1,286,200.00 1,272,034.21 7.500000 % 1,175.81
B-3 1,470,031.75 1,453,841.27 7.500000 % 1,343.86
- -------------------------------------------------------------------------------
367,497,079.85 349,085,480.07 2,264,168.52
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 179,684.74 543,088.32 0.00 0.00 28,407,464.49
A-2 605,938.25 1,607,249.38 0.00 0.00 96,020,670.22
A-3 16,000.00 16,000.00 0.00 0.00 2,560,000.00
A-4 207,408.16 238,105.82 0.00 0.00 33,179,206.58
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-7 169,767.52 169,767.52 0.00 0.00 27,457,512.00
A-8 81,202.31 81,202.31 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 64,599.72 164,678.63 0.00 0.00 9,597,060.58
A-12 318,432.11 882,226.51 0.00 0.00 54,065,029.82
A-13 79,195.90 233,767.93 0.00 0.00 14,822,675.92
A-14 33,050.26 33,050.26 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 15,176.25 15,176.25 0.00 0.00 2,430,000.00
A-18 0.00 30,153.48 0.00 0.00 9,302,866.91
A-19 59,105.28 59,105.28 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 68,096.25 78,174.90 0.00 0.00 10,893,396.86
M-2 22,698.96 26,058.54 0.00 0.00 3,631,165.22
M-3 11,349.48 13,029.27 0.00 0.00 1,815,582.63
B-1 17,023.91 19,543.55 0.00 0.00 2,723,324.51
B-2 7,944.32 9,120.13 0.00 0.00 1,270,858.40
B-3 9,079.78 10,423.64 0.00 0.00 1,452,497.41
- -------------------------------------------------------------------------------
2,178,950.70 4,443,119.22 0.00 0.00 346,821,311.55
===============================================================================
Run: 07/23/97 15:34:47
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-1 908.146659 11.470761 5.671713 17.142474 0.000000 896.675898
A-2 923.666232 9.532657 5.768638 15.301295 0.000000 914.133575
A-3 1000.000000 0.000000 6.250000 6.250000 0.000000 1000.000000
A-4 988.986342 0.914172 6.176586 7.090758 0.000000 988.072170
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 6.182917 6.182917 0.000000 1000.000000
A-8 1000.000000 0.000000 6.245371 6.245371 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-11 923.666232 9.532658 6.153215 15.685873 0.000000 914.133574
A-12 923.666232 9.532657 5.384062 14.916719 0.000000 914.133575
A-13 923.666232 9.532657 4.884113 14.416770 0.000000 914.133575
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 6.245370 6.245370 0.000000 1000.000000
A-18 967.167596 3.124762 0.000000 3.124762 0.000000 964.042834
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-1 988.986341 0.914172 6.176587 7.090759 0.000000 988.072169
M-2 988.986340 0.914171 6.176588 7.090759 0.000000 988.072169
M-3 988.986351 0.914171 6.176588 7.090759 0.000000 988.072180
B-1 988.986340 0.914172 6.176587 7.090759 0.000000 988.072168
B-2 988.986324 0.914174 6.176582 7.090756 0.000000 988.072151
B-3 988.986306 0.914171 6.176588 7.090759 0.000000 988.072135
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:34:48 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 72,579.21
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 21,436.58
SUBSERVICER ADVANCES THIS MONTH 24,308.29
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 2,974,099.01
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 390,033.09
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 346,821,311.55
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,369
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 1,940,545.64
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.58150860 % 4.81387600 % 1.60461520 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.54499720 % 4.71140157 % 1.61374300 %
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 7.82981166
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 327.01
POOL TRADING FACTOR: 94.37389589
................................................................................
Run: 07/23/97 15:34:50 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 16,948,373.61 7.750000 % 2,234,908.93
A-2 760947ZU8 108,005,000.00 92,185,053.04 7.500000 % 1,718,016.65
A-3 760947ZV6 22,739,000.00 19,575,010.61 6.350000 % 343,603.33
A-4 760947ZW4 0.00 0.00 2.650000 % 0.00
A-5 760947ZX2 25,743,000.00 25,743,000.00 8.500000 % 0.00
A-6 760947ZY0 77,229,000.00 77,229,000.00 7.500000 % 0.00
A-7 760947ZZ7 2,005,000.00 1,764,049.91 7.750000 % 26,166.73
A-8 760947A27 4,558,000.00 4,082,105.28 7.750000 % 51,681.27
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 9,640,218.08 7.750000 % 57,395.95
A-18 760947B42 12,069,000.00 12,069,000.00 7.750000 % 0.00
A-19 760947B59 8,230,000.00 8,890,781.92 7.750000 % 0.00
A-20 760947B67 41,182,000.00 40,842,942.44 7.750000 % 29,984.63
A-21 760947B75 10,625,000.00 10,537,522.79 7.750000 % 7,736.07
A-22 760947B83 5,391,778.36 5,209,246.09 0.000000 % 17,283.43
A-23 7609474H1 0.00 0.00 0.326823 % 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 10,025,374.41 7.750000 % 7,360.08
M-2 760947C41 6,317,900.00 6,265,883.80 7.750000 % 4,600.07
M-3 760947C58 5,559,700.00 5,513,926.15 7.750000 % 4,048.02
B-1 2,527,200.00 2,506,393.17 7.750000 % 1,840.06
B-2 1,263,600.00 1,253,196.60 7.750000 % 920.03
B-3 2,022,128.94 2,005,480.44 7.750000 % 1,472.29
- -------------------------------------------------------------------------------
505,431,107.30 464,312,558.34 4,507,017.54
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 109,413.11 2,344,322.04 0.00 0.00 14,713,464.68
A-2 575,918.99 2,293,935.64 0.00 0.00 90,467,036.39
A-3 103,541.71 447,145.04 0.00 0.00 19,231,407.28
A-4 43,210.32 43,210.32 0.00 0.00 0.00
A-5 182,271.06 182,271.06 0.00 0.00 25,743,000.00
A-6 482,482.21 482,482.21 0.00 0.00 77,229,000.00
A-7 11,388.12 37,554.85 0.00 0.00 1,737,883.18
A-8 26,352.73 78,034.00 0.00 0.00 4,030,424.01
A-9 34,652.37 34,652.37 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 33,043.87 33,043.87 0.00 0.00 5,667,000.00
A-13 96,079.11 96,079.11 0.00 0.00 15,379,000.00
A-14 64,086.89 64,086.89 0.00 0.00 9,617,000.00
A-15 95,793.81 95,793.81 0.00 0.00 14,375,000.00
A-16 293,410.21 293,410.21 0.00 0.00 45,450,000.00
A-17 62,234.07 119,630.02 0.00 0.00 9,582,822.13
A-18 77,913.49 77,913.49 0.00 0.00 12,069,000.00
A-19 0.00 0.00 57,395.95 0.00 8,948,177.87
A-20 263,668.57 293,653.20 0.00 0.00 40,812,957.81
A-21 68,026.77 75,762.84 0.00 0.00 10,529,786.72
A-22 0.00 17,283.43 0.00 0.00 5,191,962.66
A-23 126,404.44 126,404.44 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 64,720.51 72,080.59 0.00 0.00 10,018,014.33
M-2 40,450.48 45,050.55 0.00 0.00 6,261,283.73
M-3 35,596.09 39,644.11 0.00 0.00 5,509,878.13
B-1 16,180.44 18,020.50 0.00 0.00 2,504,553.11
B-2 8,090.22 9,010.25 0.00 0.00 1,252,276.57
B-3 12,946.72 14,419.01 0.00 0.00 2,004,008.15
- -------------------------------------------------------------------------------
3,032,871.31 7,539,888.85 57,395.95 0.00 459,862,936.75
===============================================================================
Run: 07/23/97 15:34:50
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-1 451.619420 59.553105 2.915506 62.468611 0.000000 392.066315
A-2 853.525791 15.906825 5.332336 21.239161 0.000000 837.618966
A-3 860.856265 15.110749 4.553486 19.664235 0.000000 845.745516
A-5 1000.000000 0.000000 7.080413 7.080413 0.000000 1000.000000
A-6 1000.000000 0.000000 6.247423 6.247423 0.000000 1000.000000
A-7 879.825392 13.050738 5.679860 18.730598 0.000000 866.774653
A-8 895.591330 11.338585 5.781643 17.120228 0.000000 884.252745
A-9 1000.000000 0.000000 6.663917 6.663917 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 5.830928 5.830928 0.000000 1000.000000
A-13 1000.000000 0.000000 6.247422 6.247422 0.000000 1000.000000
A-14 1000.000000 0.000000 6.663917 6.663917 0.000000 1000.000000
A-15 1000.000000 0.000000 6.663917 6.663917 0.000000 1000.000000
A-16 1000.000000 0.000000 6.455670 6.455670 0.000000 1000.000000
A-17 935.852643 5.571881 6.041556 11.613437 0.000000 930.280762
A-18 1000.000000 0.000000 6.455671 6.455671 0.000000 1000.000000
A-19 1080.289419 0.000000 0.000000 0.000000 6.973991 1087.263411
A-20 991.766851 0.728100 6.402520 7.130620 0.000000 991.038750
A-21 991.766851 0.728101 6.402520 7.130621 0.000000 991.038750
A-22 966.146184 3.205516 0.000000 3.205516 0.000000 962.940669
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-1 991.766853 0.728101 6.402520 7.130621 0.000000 991.038752
M-2 991.766853 0.728101 6.402520 7.130621 0.000000 991.038752
M-3 991.766849 0.728100 6.402520 7.130620 0.000000 991.038749
B-1 991.766845 0.728102 6.402517 7.130619 0.000000 991.038743
B-2 991.766857 0.728102 6.402517 7.130619 0.000000 991.038754
B-3 991.766845 0.728099 6.402520 7.130619 0.000000 991.038756
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:34:51 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 96,093.18
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 61,075.92
MASTER SERVICER ADVANCES THIS MONTH 2,210.85
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 23 4,723,649.46
(B) TWO MONTHLY PAYMENTS: 5 1,590,537.12
(C) THREE OR MORE MONTHLY PAYMENTS: 1 228,632.46
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 1,657,499.54
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 459,862,936.75
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,702
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 297,062.08
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,108,031.63
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.99476030 % 4.74951600 % 1.25572390 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.94067020 % 4.73818924 % 1.26703440 %
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 8.27466226
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 340.48
POOL TRADING FACTOR: 90.98429640
................................................................................
Run: 07/23/97 15:34:52 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 16,121,648.23 7.750000 % 223,137.05
A-2 760947E23 57,937,351.00 43,282,883.23 7.750000 % 939,577.41
A-3 760947E31 32,313,578.00 32,313,578.00 7.750000 % 0.00
A-4 760947E49 49,946,015.00 41,498,371.17 7.750000 % 541,624.27
A-5 760947E56 17,641,789.00 17,491,805.09 7.750000 % 12,021.93
A-6 760947E64 16,661,690.00 16,520,038.52 7.750000 % 11,354.04
A-7 760947E72 20,493,335.00 16,517,921.03 8.000000 % 254,885.35
A-8 760947E80 19,268,210.00 16,517,921.03 7.500000 % 254,885.35
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 3,575,728.15 7.750000 % 22,111.67
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 1,882,416.81 7.750000 % 62,882.88
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 19,470,287.29 7.750000 % 363,306.38
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 1,075,095.89 0.000000 % 24,085.38
A-25 7609475H0 0.00 0.00 0.554287 % 0.00
R 760947F97 100.00 0.00 7.750000 % 0.00
M-1 760947G21 7,283,700.00 7,221,776.72 7.750000 % 4,963.45
M-2 760947G39 4,552,300.00 4,513,598.06 7.750000 % 3,102.15
M-3 760947G47 4,006,000.00 3,971,942.49 7.750000 % 2,729.87
B-1 1,820,900.00 1,805,419.38 7.750000 % 1,240.85
B-2 910,500.00 902,759.28 7.750000 % 620.46
B-3 1,456,687.10 1,444,303.39 7.750000 % 992.65
- -------------------------------------------------------------------------------
364,183,311.55 322,152,678.76 2,723,521.14
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 104,074.11 327,211.16 0.00 0.00 15,898,511.18
A-2 279,414.83 1,218,992.24 0.00 0.00 42,343,305.82
A-3 208,601.93 208,601.93 0.00 0.00 32,313,578.00
A-4 267,894.82 809,519.09 0.00 0.00 40,956,746.90
A-5 112,919.23 124,941.16 0.00 0.00 17,479,783.16
A-6 106,645.94 117,999.98 0.00 0.00 16,508,684.48
A-7 110,072.02 364,957.37 0.00 0.00 16,263,035.68
A-8 103,192.52 358,077.87 0.00 0.00 16,263,035.68
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 23,083.29 45,194.96 0.00 0.00 3,553,616.48
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 12,152.04 75,034.92 0.00 0.00 1,819,533.93
A-15 8,395.83 8,395.83 0.00 0.00 1,300,000.00
A-16 121,922.25 121,922.25 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-21 125,691.42 488,997.80 0.00 0.00 19,106,980.91
A-22 95,009.17 95,009.17 0.00 0.00 14,717,439.00
A-23 54,004.92 54,004.92 0.00 0.00 8,365,657.00
A-24 0.00 24,085.38 0.00 0.00 1,051,010.51
A-25 148,740.12 148,740.12 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 46,620.54 51,583.99 0.00 0.00 7,216,813.27
M-2 29,137.76 32,239.91 0.00 0.00 4,510,495.91
M-3 25,641.08 28,370.95 0.00 0.00 3,969,212.62
B-1 11,654.98 12,895.83 0.00 0.00 1,804,178.53
B-2 5,827.81 6,448.27 0.00 0.00 902,138.82
B-3 9,323.77 10,316.42 0.00 0.00 1,443,310.74
- -------------------------------------------------------------------------------
2,219,484.27 4,943,005.41 0.00 0.00 319,429,157.62
===============================================================================
Run: 07/23/97 15:34:52
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-1 822.453849 11.383447 5.309392 16.692839 0.000000 811.070402
A-2 747.063552 16.217128 4.822706 21.039834 0.000000 730.846424
A-3 1000.000000 0.000000 6.455550 6.455550 0.000000 1000.000000
A-4 830.864508 10.844194 5.363688 16.207882 0.000000 820.020314
A-5 991.498373 0.681446 6.400668 7.082114 0.000000 990.816927
A-6 991.498373 0.681446 6.400668 7.082114 0.000000 990.816927
A-7 806.014298 12.437475 5.371113 17.808588 0.000000 793.576823
A-8 857.262871 13.228284 5.355584 18.583868 0.000000 844.034587
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-11 729.666579 4.512129 4.710399 9.222528 0.000000 725.154449
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-14 999.532103 33.389766 6.452532 39.842298 0.000000 966.142337
A-15 1000.000000 0.000000 6.458331 6.458331 0.000000 1000.000000
A-16 1000.000000 0.000000 6.455550 6.455550 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-21 993.281257 18.534160 6.412177 24.946337 0.000000 974.747098
A-22 1000.000000 0.000000 6.455550 6.455550 0.000000 1000.000000
A-23 1000.000000 0.000000 6.455550 6.455550 0.000000 1000.000000
A-24 961.250693 21.534905 0.000000 21.534905 0.000000 939.715788
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 991.498376 0.681446 6.400667 7.082113 0.000000 990.816930
M-2 991.498377 0.681447 6.400668 7.082115 0.000000 990.816930
M-3 991.498375 0.681445 6.400669 7.082114 0.000000 990.816930
B-1 991.498369 0.681449 6.400670 7.082119 0.000000 990.816920
B-2 991.498386 0.681450 6.400670 7.082120 0.000000 990.816936
B-3 991.498717 0.681444 6.400668 7.082112 0.000000 990.817273
_______________________________________________________________________________
DETERMINATION DATE
DISTRIBUTION DATE
Run: 07/23/97 15:34:53 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 67,158.18
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,603.64
SUBSERVICER ADVANCES THIS MONTH 51,849.31
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 14 3,950,730.23
(B) TWO MONTHLY PAYMENTS: 4 742,227.56
(C) THREE OR MORE MONTHLY PAYMENTS: 1 283,986.18
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,682,440.69
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 319,429,157.62
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,209
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 2,501,924.41
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.81464160 % 4.89206300 % 1.29329550 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.76648490 % 4.91392893 % 1.30336460 %
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 8.56526530
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.00
POOL TRADING FACTOR: 87.71109150
................................................................................
Run: 07/23/97 15:34:54 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 21,809,096.45 7.250000 % 434,933.06
A-2 760947C74 26,006,000.00 16,682,939.65 7.250000 % 809,677.17
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 % 0.00
A-6 760947D32 17,250,000.00 16,643,354.50 7.250000 % 58,097.54
A-7 760947D40 1,820,614.04 1,639,791.01 0.000000 % 11,685.67
A-8 7609474Y4 0.00 0.00 0.388721 % 0.00
R 760947D57 100.00 0.00 7.250000 % 0.00
M-1 760947D65 1,515,800.00 1,462,491.84 7.250000 % 5,105.17
M-2 760947D73 606,400.00 585,073.92 7.250000 % 2,042.34
M-3 760947D81 606,400.00 585,073.92 7.250000 % 2,042.34
B-1 606,400.00 585,073.92 7.250000 % 2,042.34
B-2 303,200.00 292,536.96 7.250000 % 1,021.17
B-3 303,243.02 292,578.47 7.250000 % 1,021.31
- -------------------------------------------------------------------------------
121,261,157.06 107,169,010.64 1,327,668.11
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 131,705.62 566,638.68 0.00 0.00 21,374,163.39
A-2 100,748.65 910,425.82 0.00 0.00 15,873,262.48
A-3 138,879.40 138,879.40 0.00 0.00 22,997,000.00
A-4 43,577.59 43,577.59 0.00 0.00 7,216,000.00
A-5 98,907.11 98,907.11 0.00 0.00 16,378,000.00
A-6 100,509.59 158,607.13 0.00 0.00 16,585,256.96
A-7 0.00 11,685.67 0.00 0.00 1,628,105.34
A-8 34,700.48 34,700.48 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 8,832.02 13,937.19 0.00 0.00 1,457,386.67
M-2 3,533.27 5,575.61 0.00 0.00 583,031.58
M-3 3,533.27 5,575.61 0.00 0.00 583,031.58
B-1 3,533.27 5,575.61 0.00 0.00 583,031.58
B-2 1,766.64 2,787.81 0.00 0.00 291,515.79
B-3 1,766.89 2,788.20 0.00 0.00 291,557.16
- -------------------------------------------------------------------------------
671,993.80 1,999,661.91 0.00 0.00 105,841,342.53
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 850.190880 16.955133 5.134322 22.089455 0.000000 833.235747
A-2 641.503486 31.134245 3.874054 35.008299 0.000000 610.369241
A-3 1000.000000 0.000000 6.039022 6.039022 0.000000 1000.000000
A-4 1000.000000 0.000000 6.039023 6.039023 0.000000 1000.000000
A-5 1000.000000 0.000000 6.039022 6.039022 0.000000 1000.000000
A-6 964.832145 3.367973 5.826643 9.194616 0.000000 961.464172
A-7 900.680196 6.418532 0.000000 6.418532 0.000000 894.261664
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 964.831666 3.367971 5.826639 9.194610 0.000000 961.463696
M-2 964.831662 3.367975 5.826633 9.194608 0.000000 961.463687
M-3 964.831662 3.367975 5.826633 9.194608 0.000000 961.463687
B-1 964.831662 3.367975 5.826633 9.194608 0.000000 961.463687
B-2 964.831662 3.367975 5.826649 9.194624 0.000000 961.463687
B-3 964.831672 3.367860 5.826647 9.194507 0.000000 961.463700
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:34:54 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 22,185.90
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,890.31
SUBSERVICER ADVANCES THIS MONTH 13,570.86
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 950,953.28
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 110,024.02
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 334,421.23
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 105,841,342.53
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 407
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 952,834.53
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.39642080 % 2.49470200 % 1.10887710 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.36365350 % 2.47866265 % 1.11896010 %
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 7.82431428
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 161.90
POOL TRADING FACTOR: 87.28379730
................................................................................
Run: 07/23/97 15:34:55 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 54,042,008.14 6.287500 % 71,497.14
A-2 760947H79 0.00 0.00 2.712500 % 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 19,887,166.93 8.000000 % 13,695.18
A-6 760947J36 48,165,041.00 39,421,051.75 7.250000 % 95,329.52
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 2,184,444.41 0.000000 % 2,203.83
A-14 7609474Z1 0.00 0.00 0.291441 % 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 4,256,033.48 8.000000 % 2,930.89
M-2 760947K67 2,677,200.00 2,659,971.24 8.000000 % 1,831.77
M-3 760947K75 2,463,100.00 2,447,249.06 8.000000 % 1,685.28
B-1 1,070,900.00 1,064,008.37 8.000000 % 732.72
B-2 428,400.00 425,643.08 8.000000 % 293.12
B-3 856,615.33 851,102.73 8.000000 % 586.10
- -------------------------------------------------------------------------------
214,178,435.49 198,617,226.19 190,785.55
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 283,080.78 354,577.92 0.00 0.00 53,970,511.00
A-2 122,124.31 122,124.31 0.00 0.00 0.00
A-3 217,981.59 217,981.59 0.00 0.00 33,761,149.00
A-4 33,207.24 33,207.24 0.00 0.00 4,982,438.00
A-5 132,545.14 146,240.32 0.00 0.00 19,873,471.75
A-6 238,104.23 333,433.75 0.00 0.00 39,325,722.23
A-7 61,957.29 61,957.29 0.00 0.00 10,255,000.00
A-8 43,035.20 43,035.20 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 6,187.86 6,187.86 0.00 0.00 0.00
A-12 26,708.76 26,708.76 0.00 0.00 4,421,960.00
A-13 0.00 2,203.83 0.00 0.00 2,182,240.58
A-14 48,224.59 48,224.59 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 28,365.86 31,296.75 0.00 0.00 4,253,102.59
M-2 17,728.33 19,560.10 0.00 0.00 2,658,139.47
M-3 16,310.56 17,995.84 0.00 0.00 2,445,563.78
B-1 7,091.47 7,824.19 0.00 0.00 1,063,275.65
B-2 2,836.85 3,129.97 0.00 0.00 425,349.96
B-3 5,672.48 6,258.58 0.00 0.00 850,516.63
- -------------------------------------------------------------------------------
1,356,611.92 1,547,397.47 0.00 0.00 198,426,440.64
===============================================================================
Run: 07/23/97 15:34:55
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-1 891.782313 1.179821 4.671300 5.851121 0.000000 890.602492
A-3 1000.000000 0.000000 6.456581 6.456581 0.000000 1000.000000
A-4 1000.000000 0.000000 6.664858 6.664858 0.000000 1000.000000
A-5 993.564637 0.684212 6.621967 7.306179 0.000000 992.880425
A-6 818.457764 1.979226 4.943507 6.922733 0.000000 816.478537
A-7 1000.000000 0.000000 6.041667 6.041667 0.000000 1000.000000
A-8 1000.000000 0.000000 6.040028 6.040028 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 6.040027 6.040027 0.000000 1000.000000
A-13 975.697066 0.984356 0.000000 0.984356 0.000000 974.712710
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-1 993.564637 0.684212 6.621968 7.306180 0.000000 992.880425
M-2 993.564635 0.684211 6.621967 7.306178 0.000000 992.880424
M-3 993.564638 0.684211 6.621964 7.306175 0.000000 992.880427
B-1 993.564637 0.684210 6.621972 7.306182 0.000000 992.880428
B-2 993.564613 0.684220 6.621965 7.306185 0.000000 992.880392
B-3 993.564673 0.684216 6.621969 7.306185 0.000000 992.880468
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:34:56 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 41,588.46
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,507.71
SUBSERVICER ADVANCES THIS MONTH 30,932.21
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 3,377,081.09
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 744,828.98
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 198,426,440.64
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 764
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 53,768.26
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.04172370 % 4.76664500 % 1.19163110 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.04010510 % 4.71550354 % 1.19195480 %
BANKRUPTCY AMOUNT AVAILABLE 112,611.00
FRAUD AMOUNT AVAILABLE 4,283,569.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,141,784.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.51002359
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 343.81
POOL TRADING FACTOR: 92.64538710
................................................................................
Run: 07/23/97 15:34:56 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 58,500,544.90 7.500000 % 984,397.70
A-2 760947K91 19,855,000.00 19,855,000.00 7.500000 % 0.00
A-3 760947L25 10,475,000.00 10,186,969.83 7.500000 % 33,799.74
A-4 760947L33 1,157,046.74 1,049,800.68 0.000000 % 6,031.11
A-5 7609475A5 0.00 0.00 0.337697 % 0.00
R 760947L41 100.00 0.00 7.500000 % 0.00
M-1 760947L58 1,310,400.00 1,274,366.93 7.500000 % 4,228.27
M-2 760947L66 786,200.00 764,581.26 7.500000 % 2,536.83
M-3 760947L74 524,200.00 509,785.68 7.500000 % 1,691.44
B-1 314,500.00 305,851.96 7.500000 % 1,014.80
B-2 209,800.00 204,030.97 7.500000 % 676.96
B-3 262,361.78 255,147.41 7.500000 % 846.52
- -------------------------------------------------------------------------------
104,820,608.52 92,906,079.62 1,035,223.37
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 364,816.74 1,349,214.44 0.00 0.00 57,516,147.20
A-2 123,818.27 123,818.27 0.00 0.00 19,855,000.00
A-3 63,527.22 97,326.96 0.00 0.00 10,153,170.09
A-4 0.00 6,031.11 0.00 0.00 1,043,769.57
A-5 26,087.08 26,087.08 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 7,947.11 12,175.38 0.00 0.00 1,270,138.66
M-2 4,768.02 7,304.85 0.00 0.00 762,044.43
M-3 3,179.09 4,870.53 0.00 0.00 508,094.24
B-1 1,907.33 2,922.13 0.00 0.00 304,837.16
B-2 1,272.36 1,949.32 0.00 0.00 203,354.01
B-3 1,591.13 2,437.65 0.00 0.00 254,300.84
- -------------------------------------------------------------------------------
598,914.35 1,634,137.72 0.00 0.00 91,870,856.20
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 836.606483 14.077706 5.217183 19.294889 0.000000 822.528776
A-2 1000.000000 0.000000 6.236125 6.236125 0.000000 1000.000000
A-3 972.503086 3.226705 6.064651 9.291356 0.000000 969.276381
A-4 907.310521 5.212503 0.000000 5.212503 0.000000 902.098017
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 972.502236 3.226702 6.064644 9.291346 0.000000 969.275534
M-2 972.502239 3.226698 6.064640 9.291338 0.000000 969.275541
M-3 972.502251 3.226707 6.064651 9.291358 0.000000 969.275544
B-1 972.502258 3.226709 6.064642 9.291351 0.000000 969.275549
B-2 972.502240 3.226692 6.064633 9.291325 0.000000 969.275548
B-3 972.502207 3.226537 6.064641 9.291178 0.000000 969.275472
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:34:57 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 19,253.87
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,173.97
SUBSERVICER ADVANCES THIS MONTH 302.14
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 30,389.90
(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 91,870,856.20
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 364
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 726,596.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.39244670 % 2.77469700 % 0.83285580 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.36367360 % 2.76505242 % 0.83949850 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,048,206.00
SPECIAL HAZARD AMOUNT AVAILABLE 602,148.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.06250013
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 164.93
POOL TRADING FACTOR: 87.64579551
................................................................................
Run: 07/23/97 15:34:58 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 58,646,405.61 7.500000 % 1,667,241.07
A-4 105,985,000.00 104,801,005.39 0.000000 % 688,437.14
A-5 760947M32 26,381,000.00 6,201,025.80 7.087500 % 1,135,176.81
A-6 760947M40 4,255,000.00 1,000,165.46 11.857500 % 183,093.03
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 13,389,957.35 7.750000 % 713,149.62
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 1,287,428.98 0.000000 % 8,233.32
A-14 7609475B3 0.00 0.00 0.550271 % 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 8,980,928.01 7.750000 % 6,132.70
M-2 760947N72 5,645,600.00 5,612,993.01 7.750000 % 3,832.88
M-3 760947N80 5,194,000.00 5,164,001.28 7.750000 % 3,526.28
B-1 2,258,300.00 2,245,256.86 7.750000 % 1,533.19
B-2 903,300.00 898,082.86 7.750000 % 613.26
B-3 1,807,395.50 1,796,956.65 7.750000 % 1,227.07
- -------------------------------------------------------------------------------
451,652,075.74 409,287,207.26 4,412,196.37
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 309,947.56 309,947.56 0.00 0.00 52,409,000.00
A-2 432,102.57 432,102.57 0.00 0.00 70,579,000.00
A-3 366,375.71 2,033,616.78 0.00 0.00 56,979,164.54
A-4 394,812.97 1,083,250.11 345,827.21 0.00 104,458,395.46
A-5 36,608.39 1,171,785.20 0.00 0.00 5,065,848.99
A-6 9,878.45 192,971.48 0.00 0.00 817,072.43
A-7 129,250.78 129,250.78 0.00 0.00 20,022,000.00
A-8 77,555.63 77,555.63 0.00 0.00 12,014,000.00
A-9 86,438.04 799,587.66 0.00 0.00 12,676,807.73
A-10 190,861.47 190,861.47 0.00 0.00 29,566,000.00
A-11 64,025.03 64,025.03 0.00 0.00 9,918,000.00
A-12 30,695.61 30,695.61 0.00 0.00 4,755,000.00
A-13 0.00 8,233.32 0.00 0.00 1,279,195.66
A-14 187,598.16 187,598.16 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 57,975.83 64,108.53 0.00 0.00 8,974,795.31
M-2 36,234.33 40,067.21 0.00 0.00 5,609,160.13
M-3 33,335.89 36,862.17 0.00 0.00 5,160,475.00
B-1 14,494.12 16,027.31 0.00 0.00 2,243,723.67
B-2 5,797.52 6,410.78 0.00 0.00 897,469.60
B-3 11,600.15 12,827.22 0.00 0.00 1,795,729.58
- -------------------------------------------------------------------------------
2,475,588.21 6,887,784.58 345,827.21 0.00 405,220,838.10
===============================================================================
Run: 07/23/97 15:34:58
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 5.914014 5.914014 0.000000 1000.000000
A-2 1000.000000 0.000000 6.122254 6.122254 0.000000 1000.000000
A-3 852.753342 24.242669 5.327319 29.569988 0.000000 828.510673
A-4 988.828659 6.495609 3.725178 10.220787 3.262983 985.596032
A-5 235.056510 43.030090 1.387680 44.417770 0.000000 192.026420
A-6 235.056512 43.030090 2.321610 45.351700 0.000000 192.026422
A-7 1000.000000 0.000000 6.455438 6.455438 0.000000 1000.000000
A-8 1000.000000 0.000000 6.455438 6.455438 0.000000 1000.000000
A-9 642.666539 34.228443 4.148694 38.377137 0.000000 608.438096
A-10 1000.000000 0.000000 6.455438 6.455438 0.000000 1000.000000
A-11 1000.000000 0.000000 6.455438 6.455438 0.000000 1000.000000
A-12 1000.000000 0.000000 6.455438 6.455438 0.000000 1000.000000
A-13 976.671430 6.245974 0.000000 6.245974 0.000000 970.425456
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-1 994.224354 0.678914 6.418154 7.097068 0.000000 993.545440
M-2 994.224353 0.678915 6.418154 7.097069 0.000000 993.545439
M-3 994.224351 0.678914 6.418154 7.097068 0.000000 993.545437
B-1 994.224355 0.678913 6.418155 7.097068 0.000000 993.545441
B-2 994.224355 0.678911 6.418156 7.097067 0.000000 993.545445
B-3 994.224369 0.678916 6.418158 7.097074 0.000000 993.545453
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:34:59 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 84,822.78
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,475.45
SUBSERVICER ADVANCES THIS MONTH 62,441.33
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 22 5,210,600.45
(B) TWO MONTHLY PAYMENTS: 8 2,170,712.72
(C) THREE OR MORE MONTHLY PAYMENTS: 1 274,455.10
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 428,668.99
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 405,220,838.10
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,482
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 3,786,645.20
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.94651170 % 4.84263100 % 1.21085760 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.88987150 % 4.87251113 % 1.22218720 %
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 8.57242460
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 343.66
POOL TRADING FACTOR: 89.71968909
................................................................................
Run: 07/23/97 15:35:00 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 53,139,550.42 7.500000 % 871,292.52
A-2 760947R29 5,000,000.00 3,975,394.50 7.500000 % 96,810.28
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 10,195,854.50 7.500000 % 33,126.07
A-8 760947R86 929,248.96 898,998.69 0.000000 % 16,681.96
A-9 7609475C1 0.00 0.00 0.341696 % 0.00
R 760947R94 100.00 0.00 7.500000 % 0.00
M-1 760947S28 1,570,700.00 1,532,499.16 7.500000 % 4,979.05
M-2 760947S36 784,900.00 765,810.52 7.500000 % 2,488.10
M-3 760947S44 418,500.00 408,321.70 7.500000 % 1,326.63
B-1 313,800.00 306,168.10 7.500000 % 994.73
B-2 261,500.00 255,140.08 7.500000 % 828.94
B-3 314,089.78 306,450.77 7.500000 % 995.64
- -------------------------------------------------------------------------------
104,668,838.74 94,049,188.44 1,029,523.92
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 331,992.13 1,203,284.65 0.00 0.00 52,268,257.90
A-2 24,836.49 121,646.77 0.00 0.00 3,878,584.22
A-3 36,535.69 36,535.69 0.00 0.00 5,848,000.00
A-4 43,732.87 43,732.87 0.00 0.00 7,000,000.00
A-5 31,237.76 31,237.76 0.00 0.00 5,000,000.00
A-6 27,595.44 27,595.44 0.00 0.00 4,417,000.00
A-7 63,699.14 96,825.21 0.00 0.00 10,162,728.43
A-8 0.00 16,681.96 0.00 0.00 882,316.73
A-9 26,769.72 26,769.72 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 9,574.37 14,553.42 0.00 0.00 1,527,520.11
M-2 4,784.45 7,272.55 0.00 0.00 763,322.42
M-3 2,551.01 3,877.64 0.00 0.00 406,995.07
B-1 1,912.80 2,907.53 0.00 0.00 305,173.37
B-2 1,594.01 2,422.95 0.00 0.00 254,311.14
B-3 1,914.57 2,910.21 0.00 0.00 305,455.13
- -------------------------------------------------------------------------------
608,730.45 1,638,254.37 0.00 0.00 93,019,664.52
===============================================================================
Run: 07/23/97 15:35:00
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-1 852.127939 13.971753 5.323714 19.295467 0.000000 838.156186
A-2 795.078900 19.362056 4.967298 24.329354 0.000000 775.716844
A-3 1000.000000 0.000000 6.247553 6.247553 0.000000 1000.000000
A-4 1000.000000 0.000000 6.247553 6.247553 0.000000 1000.000000
A-5 1000.000000 0.000000 6.247552 6.247552 0.000000 1000.000000
A-6 1000.000000 0.000000 6.247553 6.247553 0.000000 1000.000000
A-7 975.679856 3.169959 6.095611 9.265570 0.000000 972.509897
A-8 967.446539 17.952089 0.000000 17.952089 0.000000 949.494450
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 975.679098 3.169956 6.095607 9.265563 0.000000 972.509142
M-2 975.679093 3.169958 6.095617 9.265575 0.000000 972.509135
M-3 975.679092 3.169964 6.095603 9.265567 0.000000 972.509128
B-1 975.679095 3.169949 6.095602 9.265551 0.000000 972.509146
B-2 975.679082 3.169943 6.095641 9.265584 0.000000 972.509140
B-3 975.678897 3.169858 6.095614 9.265472 0.000000 972.508981
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:35:01 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 19,597.63
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,325.87
SUBSERVICER ADVANCES THIS MONTH 23,572.09
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,774,235.19
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 667,628.69
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 93,019,664.52
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 723,749.81
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.16276650 % 2.90566400 % 0.93156970 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.13318880 % 2.90028739 % 0.93875030 %
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 8.07012614
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 166.44
POOL TRADING FACTOR: 88.87044668
................................................................................
Run: 07/23/97 15:35:02 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 18,536,663.70 7.500000 % 233,002.24
A-2 760947P39 24,275,000.00 20,909,735.67 8.000000 % 262,831.29
A-3 760947P47 13,325,000.00 12,032,267.12 8.000000 % 100,964.03
A-4 760947P54 3,200,000.00 3,200,000.00 7.250000 % 0.00
A-5 760947P62 36,000,000.00 31,342,002.79 6.387500 % 363,795.33
A-6 760947P70 0.00 0.00 2.612500 % 0.00
A-7 760947P88 34,877,000.00 34,877,000.00 8.000000 % 0.00
A-8 760947P96 25,540,000.00 20,408,206.00 7.500000 % 400,799.44
A-9 760947Q20 20,140,000.00 18,939,135.89 7.500000 % 93,788.97
A-10 760947Q38 16,200,000.00 16,119,337.58 8.000000 % 10,600.88
A-11 760947S51 5,000,000.00 4,975,104.19 8.000000 % 3,271.88
A-12 760947S69 575,632.40 565,467.74 0.000000 % 459.94
A-13 7609475D9 0.00 0.00 0.340519 % 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 4,214,310.89 8.000000 % 2,771.54
M-2 760947Q79 2,117,700.00 2,107,155.44 8.000000 % 1,385.77
M-3 760947Q87 2,435,400.00 2,423,273.52 8.000000 % 1,593.67
B-1 1,058,900.00 1,053,627.49 8.000000 % 692.92
B-2 423,500.00 421,391.28 8.000000 % 277.13
B-3 847,661.00 843,440.30 8.000000 % 554.68
- -------------------------------------------------------------------------------
211,771,393.40 192,968,119.60 1,476,789.71
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 115,818.64 348,820.88 0.00 0.00 18,303,661.46
A-2 139,355.51 402,186.80 0.00 0.00 20,646,904.38
A-3 80,190.52 181,154.55 0.00 0.00 11,931,303.09
A-4 19,333.33 19,333.33 0.00 0.00 3,200,000.00
A-5 166,779.73 530,575.06 0.00 0.00 30,978,207.46
A-6 68,213.24 68,213.24 0.00 0.00 0.00
A-7 232,442.06 232,442.06 0.00 0.00 34,877,000.00
A-8 127,512.19 528,311.63 0.00 0.00 20,007,406.56
A-9 118,333.32 212,122.29 0.00 0.00 18,845,346.92
A-10 107,429.31 118,030.19 0.00 0.00 16,108,736.70
A-11 33,157.19 36,429.07 0.00 0.00 4,971,832.31
A-12 0.00 459.94 0.00 0.00 565,007.80
A-13 54,740.90 54,740.90 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 28,086.80 30,858.34 0.00 0.00 4,211,539.35
M-2 14,043.39 15,429.16 0.00 0.00 2,105,769.67
M-3 16,150.21 17,743.88 0.00 0.00 2,421,679.85
B-1 7,022.03 7,714.95 0.00 0.00 1,052,934.57
B-2 2,808.42 3,085.55 0.00 0.00 421,114.15
B-3 5,621.22 6,175.90 0.00 0.00 842,885.62
- -------------------------------------------------------------------------------
1,337,038.01 2,813,827.72 0.00 0.00 191,491,329.89
===============================================================================
Run: 07/23/97 15:35:02
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-1 861.369131 10.827242 5.381907 16.209149 0.000000 850.541889
A-2 861.369132 10.827242 5.740701 16.567943 0.000000 850.541890
A-3 902.984399 7.577038 6.018050 13.595088 0.000000 895.407361
A-4 1000.000000 0.000000 6.041666 6.041666 0.000000 1000.000000
A-5 870.611189 10.105426 4.632770 14.738196 0.000000 860.505763
A-7 1000.000000 0.000000 6.664623 6.664623 0.000000 1000.000000
A-8 799.068363 15.693009 4.992646 20.685655 0.000000 783.375355
A-9 940.374175 4.656850 5.875537 10.532387 0.000000 935.717325
A-10 995.020838 0.654376 6.631439 7.285815 0.000000 994.366463
A-11 995.020838 0.654376 6.631438 7.285814 0.000000 994.366462
A-12 982.341751 0.799017 0.000000 0.799017 0.000000 981.542735
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-1 995.020751 0.654375 6.631440 7.285815 0.000000 994.366376
M-2 995.020749 0.654375 6.631435 7.285810 0.000000 994.366374
M-3 995.020744 0.654377 6.631440 7.285817 0.000000 994.366367
B-1 995.020767 0.654377 6.631438 7.285815 0.000000 994.366390
B-2 995.020732 0.654380 6.631452 7.285832 0.000000 994.366352
B-3 995.020769 0.654377 6.631448 7.285825 0.000000 994.366409
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:35:02 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 40,148.70
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,683.07
SUBSERVICER ADVANCES THIS MONTH 48,321.37
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 17 5,027,580.85
(B) TWO MONTHLY PAYMENTS: 1 73,924.38
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,161,004.99
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 191,491,329.89
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 772
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 1,349,848.32
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.24997590 % 4.54502000 % 1.20500370 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.20932480 % 4.56364728 % 1.21352270 %
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 8.60603118
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 346.41
POOL TRADING FACTOR: 90.42360576
................................................................................
Run: 07/23/97 15:35:03 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 34,313,776.46 6.287500 % 203,193.07
A-2 760947S85 0.00 0.00 2.712500 % 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 2,434,619.01 7.750000 % 1,622.74
A-8 760947T68 7,100,000.00 6,133,577.56 7.400000 % 53,170.75
A-9 760947T76 8,846,378.00 8,846,378.00 7.400000 % 0.00
A-10 760947T84 108,794,552.00 98,222,801.06 7.150000 % 581,637.89
A-11 760947T92 16,999,148.00 15,347,311.98 6.237500 % 90,880.92
A-12 760947U25 0.00 0.00 2.762500 % 0.00
A-13 760947U33 0.00 0.00 7.250000 % 0.00
A-14 760947U41 930,190.16 923,572.68 0.000000 % 1,054.73
A-15 7609475E7 0.00 0.00 0.454541 % 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 5,172,289.98 7.750000 % 3,447.46
M-2 760947U82 3,247,100.00 3,232,656.35 7.750000 % 2,154.65
M-3 760947U90 2,987,300.00 2,974,011.99 7.750000 % 1,982.26
B-1 1,298,800.00 1,293,022.71 7.750000 % 861.83
B-2 519,500.00 517,189.17 7.750000 % 344.72
B-3 1,039,086.60 1,034,464.64 7.750000 % 689.50
- -------------------------------------------------------------------------------
259,767,021.76 242,802,562.59 941,040.52
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 179,711.73 382,904.80 0.00 0.00 34,110,583.39
A-2 77,529.71 77,529.71 0.00 0.00 0.00
A-3 80,017.28 80,017.28 0.00 0.00 13,250,000.00
A-4 44,543.13 44,543.13 0.00 0.00 6,900,000.00
A-5 142,082.68 142,082.68 0.00 0.00 22,009,468.00
A-6 130,384.98 130,384.98 0.00 0.00 20,197,423.00
A-7 15,716.74 17,339.48 0.00 0.00 2,432,996.27
A-8 37,807.29 90,978.04 0.00 0.00 6,080,406.81
A-9 54,528.94 54,528.94 0.00 0.00 8,846,378.00
A-10 584,989.75 1,166,627.64 0.00 0.00 97,641,163.17
A-11 79,739.37 170,620.29 0.00 0.00 15,256,431.06
A-12 35,315.43 35,315.43 0.00 0.00 0.00
A-13 7,267.92 7,267.92 0.00 0.00 0.00
A-14 0.00 1,054.73 0.00 0.00 922,517.95
A-15 91,929.83 91,929.83 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 33,389.85 36,837.31 0.00 0.00 5,168,842.52
M-2 20,868.49 23,023.14 0.00 0.00 3,230,501.70
M-3 19,198.81 21,181.07 0.00 0.00 2,972,029.73
B-1 8,347.14 9,208.97 0.00 0.00 1,292,160.88
B-2 3,338.73 3,683.45 0.00 0.00 516,844.45
B-3 6,678.02 7,367.52 0.00 0.00 1,033,775.14
- -------------------------------------------------------------------------------
1,653,385.82 2,594,426.34 0.00 0.00 241,861,522.07
===============================================================================
Run: 07/23/97 15:35:03
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-1 902.828306 5.346204 4.728388 10.074592 0.000000 897.482102
A-3 1000.000000 0.000000 6.039040 6.039040 0.000000 1000.000000
A-4 1000.000000 0.000000 6.455526 6.455526 0.000000 1000.000000
A-5 1000.000000 0.000000 6.455525 6.455525 0.000000 1000.000000
A-6 1000.000000 0.000000 6.455526 6.455526 0.000000 1000.000000
A-7 995.551829 0.663562 6.426808 7.090370 0.000000 994.888266
A-8 863.884163 7.488838 5.324970 12.813808 0.000000 856.395326
A-9 1000.000000 0.000000 6.163985 6.163985 0.000000 1000.000000
A-10 902.828306 5.346204 5.377013 10.723217 0.000000 897.482102
A-11 902.828305 5.346204 4.690786 10.036990 0.000000 897.482101
A-14 992.885885 1.133886 0.000000 1.133886 0.000000 991.751998
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-1 995.551830 0.663560 6.426810 7.090370 0.000000 994.888270
M-2 995.551831 0.663561 6.426809 7.090370 0.000000 994.888270
M-3 995.551833 0.663562 6.426810 7.090372 0.000000 994.888270
B-1 995.551825 0.663559 6.426809 7.090368 0.000000 994.888266
B-2 995.551819 0.663561 6.426814 7.090375 0.000000 994.888258
B-3 995.551901 0.663564 6.426818 7.090382 0.000000 994.888338
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:35:04 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 50,467.98
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,475.77
SUBSERVICER ADVANCES THIS MONTH 27,475.50
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 2,565,196.69
(B) TWO MONTHLY PAYMENTS: 1 206,152.64
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 862,624.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 241,861,522.08
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 902
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 779,079.05
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.11952450 % 4.70440100 % 1.17607430 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.10051750 % 4.70160522 % 1.17987560 %
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 8.46877013
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 347.87
POOL TRADING FACTOR: 93.10709283
................................................................................
Run: 07/23/97 15:35:08 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 31,940,595.20 7.250000 % 648,945.51
A-2 760947V32 30,033,957.00 28,228,946.65 7.250000 % 379,751.03
A-3 760947V40 25,641,602.00 25,641,602.00 7.250000 % 0.00
A-4 760947V57 13,627,408.00 13,378,275.21 7.250000 % 42,517.51
A-5 760947V65 8,189,491.00 6,659,572.03 7.250000 % 321,875.33
A-6 760947V73 17,267,161.00 17,267,161.00 7.250000 % 0.00
A-7 760947V81 348,675.05 339,998.83 0.000000 % 1,472.44
A-8 7609475F4 0.00 0.00 0.534301 % 0.00
R 760947V99 100.00 0.00 7.250000 % 0.00
M-1 760947W23 2,022,800.00 1,985,819.67 7.250000 % 6,311.14
M-2 760947W31 1,146,300.00 1,125,343.63 7.250000 % 3,576.46
M-3 760947W49 539,400.00 529,538.82 7.250000 % 1,682.93
B-1 337,100.00 330,937.22 7.250000 % 1,051.75
B-2 269,700.00 264,769.41 7.250000 % 841.46
B-3 404,569.62 397,173.42 7.250000 % 1,262.25
- -------------------------------------------------------------------------------
134,853,388.67 128,089,733.09 1,409,287.81
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 192,864.33 841,809.84 0.00 0.00 31,291,649.69
A-2 170,452.59 550,203.62 0.00 0.00 27,849,195.62
A-3 154,829.62 154,829.62 0.00 0.00 25,641,602.00
A-4 80,780.97 123,298.48 0.00 0.00 13,335,757.70
A-5 40,211.95 362,087.28 0.00 0.00 6,337,696.70
A-6 104,262.91 104,262.91 0.00 0.00 17,267,161.00
A-7 0.00 1,472.44 0.00 0.00 338,526.39
A-8 56,999.46 56,999.46 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 11,990.81 18,301.95 0.00 0.00 1,979,508.53
M-2 6,795.07 10,371.53 0.00 0.00 1,121,767.17
M-3 3,197.47 4,880.40 0.00 0.00 527,855.89
B-1 1,998.27 3,050.02 0.00 0.00 329,885.47
B-2 1,598.74 2,440.20 0.00 0.00 263,927.95
B-3 2,398.22 3,660.47 0.00 0.00 395,911.17
- -------------------------------------------------------------------------------
828,380.41 2,237,668.22 0.00 0.00 126,680,445.28
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 911.933796 18.528000 5.506457 24.034457 0.000000 893.405796
A-2 939.901014 12.644056 5.675329 18.319385 0.000000 927.256959
A-3 1000.000000 0.000000 6.038219 6.038219 0.000000 1000.000000
A-4 981.718256 3.120000 5.927831 9.047831 0.000000 978.598256
A-5 813.185097 39.303460 4.910189 44.213649 0.000000 773.881637
A-6 1000.000000 0.000000 6.038220 6.038220 0.000000 1000.000000
A-7 975.116602 4.222958 0.000000 4.222958 0.000000 970.893644
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 981.718247 3.120002 5.927828 9.047830 0.000000 978.598245
M-2 981.718250 3.120003 5.927829 9.047832 0.000000 978.598247
M-3 981.718242 3.120004 5.927827 9.047831 0.000000 978.598239
B-1 981.718244 3.119994 5.927826 9.047820 0.000000 978.598250
B-2 981.718242 3.119985 5.927846 9.047831 0.000000 978.598257
B-3 981.718350 3.120007 5.927830 9.047837 0.000000 978.598368
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:35:08 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 26,798.66
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,024.46
SUBSERVICER ADVANCES THIS MONTH 11,935.37
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 533,499.28
(B) TWO MONTHLY PAYMENTS: 3 511,199.20
(C) THREE OR MORE MONTHLY PAYMENTS: 1 180,927.67
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 126,680,445.28
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 482
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 1,001,836.28
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.37292230 % 2.84987100 % 0.77720710 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.34416180 % 2.86479226 % 0.78336990 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,348,534.00
SPECIAL HAZARD AMOUNT AVAILABLE 713,194.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.07111445
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 168.39
POOL TRADING FACTOR: 93.93938597
................................................................................
Run: 07/23/97 15:35:09 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 24,608,394.89 7.250000 % 235,403.59
A-2 760947W64 38,194,000.00 34,143,155.39 6.287500 % 368,572.54
A-3 760947W72 0.00 0.00 2.712500 % 0.00
A-4 760947W80 41,309,000.00 33,332,917.36 6.750000 % 703,052.39
A-5 760947W98 25,013,000.00 22,360,128.45 7.250000 % 241,375.74
A-6 760947X22 7,805,000.00 7,805,000.00 6.750000 % 0.00
A-7 760947X30 39,464,000.00 40,980,447.78 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 763,154.95 700,956.92 0.000000 % 3,434.27
A-11 7609475G2 0.00 0.00 0.393269 % 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 4,234,903.94 7.750000 % 2,844.37
M-2 760947Y21 3,188,300.00 3,176,227.77 7.750000 % 2,133.31
M-3 760947Y39 2,125,500.00 2,117,451.98 7.750000 % 1,422.19
B-1 850,200.00 846,980.78 7.750000 % 568.87
B-2 425,000.00 423,390.77 7.750000 % 284.37
B-3 850,222.04 847,002.74 7.750000 % 568.91
- -------------------------------------------------------------------------------
212,551,576.99 198,266,958.77 1,559,660.55
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 148,642.78 384,046.37 0.00 0.00 24,372,991.30
A-2 178,856.28 547,428.82 0.00 0.00 33,774,582.85
A-3 77,160.66 77,160.66 0.00 0.00 0.00
A-4 187,456.14 890,508.53 0.00 0.00 32,629,864.97
A-5 135,062.51 376,438.25 0.00 0.00 22,118,752.71
A-6 43,893.40 43,893.40 0.00 0.00 7,805,000.00
A-7 25,379.00 25,379.00 258,400.37 0.00 41,238,848.15
A-8 77,482.83 77,482.83 0.00 0.00 12,000,000.00
A-9 68,133.65 68,133.65 0.00 0.00 10,690,000.00
A-10 0.00 3,434.27 0.00 0.00 697,522.65
A-11 64,962.50 64,962.50 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 27,344.36 30,188.73 0.00 0.00 4,232,059.57
M-2 20,508.60 22,641.91 0.00 0.00 3,174,094.46
M-3 13,672.18 15,094.37 0.00 0.00 2,116,029.79
B-1 5,468.87 6,037.74 0.00 0.00 846,411.91
B-2 2,733.79 3,018.16 0.00 0.00 423,106.40
B-3 5,469.02 6,037.93 0.00 0.00 846,433.83
- -------------------------------------------------------------------------------
1,082,226.57 2,641,887.12 258,400.37 0.00 196,965,698.59
===============================================================================
Run: 07/23/97 15:35:09
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-1 960.402564 9.187199 5.801147 14.988346 0.000000 951.215365
A-2 893.940289 9.650012 4.682837 14.332849 0.000000 884.290277
A-4 806.916589 17.019351 4.537901 21.557252 0.000000 789.897237
A-5 893.940289 9.650012 5.399693 15.049705 0.000000 884.290278
A-6 1000.000000 0.000000 5.623754 5.623754 0.000000 1000.000000
A-7 1038.426104 0.000000 0.643092 0.643092 6.547749 1044.973853
A-8 1000.000000 0.000000 6.456903 6.456903 0.000000 1000.000000
A-9 1000.000000 0.000000 6.373587 6.373587 0.000000 1000.000000
A-10 918.498819 4.500095 0.000000 4.500095 0.000000 913.998723
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-1 996.213583 0.669106 6.432454 7.101560 0.000000 995.544477
M-2 996.213584 0.669106 6.432456 7.101562 0.000000 995.544478
M-3 996.213587 0.669108 6.432454 7.101562 0.000000 995.544479
B-1 996.213573 0.669101 6.432451 7.101552 0.000000 995.544472
B-2 996.213576 0.669106 6.432447 7.101553 0.000000 995.544471
B-3 996.213577 0.669108 6.432461 7.101569 0.000000 995.544444
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:35:10 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 43,215.65
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,598.53
SUBSERVICER ADVANCES THIS MONTH 41,101.02
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 15 4,051,838.35
(B) TWO MONTHLY PAYMENTS: 2 471,638.31
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,013,213.56
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 196,965,698.59
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 801
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 1,168,006.07
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.10528230 % 4.82298800 % 1.07173010 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.07028880 % 4.83443761 % 1.07809230 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 4,251,032.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,162,465.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.42275954
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 348.70
POOL TRADING FACTOR: 92.66724876
................................................................................
Run: 07/23/97 15:35:11 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 91,401,472.97 7.000000 % 390,497.68
A-2 760947Y54 15,536,000.00 15,536,000.00 7.000000 % 0.00
A-3 760947Y62 13,007,000.00 12,809,220.20 7.000000 % 40,815.33
A-4 760947Y70 163,098.92 160,227.99 0.000000 % 658.10
A-5 760947Y88 0.00 0.00 0.585348 % 0.00
R 760947Y96 100.00 0.00 7.000000 % 0.00
M-1 760947Z20 2,280,000.00 2,245,330.78 7.000000 % 7,154.53
M-2 760947Z38 1,107,000.00 1,090,167.18 7.000000 % 3,473.71
M-3 760947Z46 521,000.00 513,077.79 7.000000 % 1,634.87
B-1 325,500.00 320,550.51 7.000000 % 1,021.40
B-2 260,400.00 256,440.43 7.000000 % 817.12
B-3 390,721.16 384,779.89 7.000000 % 1,226.07
- -------------------------------------------------------------------------------
130,238,820.08 124,717,267.74 447,298.81
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 532,965.55 923,463.23 0.00 0.00 91,010,975.29
A-2 90,591.02 90,591.02 0.00 0.00 15,536,000.00
A-3 74,691.06 115,506.39 0.00 0.00 12,768,404.87
A-4 0.00 658.10 0.00 0.00 159,569.89
A-5 60,811.94 60,811.94 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 13,092.61 20,247.14 0.00 0.00 2,238,176.25
M-2 6,356.81 9,830.52 0.00 0.00 1,086,693.47
M-3 2,991.77 4,626.64 0.00 0.00 511,442.92
B-1 1,869.14 2,890.54 0.00 0.00 319,529.11
B-2 1,495.31 2,312.43 0.00 0.00 255,623.31
B-3 2,243.68 3,469.75 0.00 0.00 383,553.82
- -------------------------------------------------------------------------------
787,108.89 1,234,407.70 0.00 0.00 124,269,968.93
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 945.715100 4.040411 5.514502 9.554913 0.000000 941.674689
A-2 1000.000000 0.000000 5.831039 5.831039 0.000000 1000.000000
A-3 984.794357 3.137951 5.742374 8.880325 0.000000 981.656406
A-4 982.397615 4.034975 0.000000 4.034975 0.000000 978.362640
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 984.794202 3.137952 5.742373 8.880325 0.000000 981.656250
M-2 984.794201 3.137949 5.742376 8.880325 0.000000 981.656251
M-3 984.794223 3.137946 5.742361 8.880307 0.000000 981.656276
B-1 984.794194 3.137942 5.742366 8.880308 0.000000 981.656252
B-2 984.794278 3.137942 5.742358 8.880300 0.000000 981.656336
B-3 984.794092 3.137941 5.742382 8.880323 0.000000 981.656125
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:35:11 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 27,372.78
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,601.11
SUBSERVICER ADVANCES THIS MONTH 3,293.12
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 345,061.23
(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 124,269,968.93
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 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 49,869.56
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.13803720 % 3.08981000 % 0.77215290 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.13648900 % 3.08707942 % 0.77246250 %
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 7.89983981
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 170.42
POOL TRADING FACTOR: 95.41699537
................................................................................
Run: 07/23/97 15:35:12 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 40,956,660.70 7.500000 % 27,891.54
A-6 7609472A8 9,750,000.00 9,750,000.00 7.500000 % 0.00
A-7 7609472B6 25,963,473.00 24,727,742.89 6.287500 % 223,394.42
A-8 7609472C4 0.00 0.00 2.712500 % 0.00
A-9 7609472D2 156,744,610.00 147,300,026.13 7.350000 % 1,707,385.22
A-10 7609472E0 36,000,000.00 33,358,262.71 7.150000 % 481,249.80
A-11 7609472F7 6,260,870.00 5,801,437.39 6.237500 % 83,695.62
A-12 7609472G5 0.00 0.00 2.262500 % 0.00
A-13 7609472H3 6,079,451.00 6,267,894.16 7.350000 % 0.00
A-14 7609472J9 486,810.08 484,588.24 0.000000 % 437.35
A-15 7609472K6 0.00 0.00 0.459053 % 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 8,448,740.30 7.500000 % 5,753.60
M-2 7609472M2 5,297,900.00 5,280,425.31 7.500000 % 3,595.98
M-3 7609472N0 4,238,400.00 4,224,419.97 7.500000 % 2,876.84
B-1 7609472R1 1,695,400.00 1,689,807.87 7.500000 % 1,150.76
B-2 847,700.00 844,903.93 7.500000 % 575.38
B-3 1,695,338.32 1,689,746.37 7.500000 % 1,150.72
- -------------------------------------------------------------------------------
423,830,448.40 410,026,051.97 2,539,157.23
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 334,065.59 334,065.59 0.00 0.00 54,550,000.00
A-2 42,618.22 42,618.22 0.00 0.00 6,820,000.00
A-3 212,193.72 212,193.72 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-5 255,938.41 283,829.95 0.00 0.00 40,928,769.16
A-6 60,927.81 60,927.81 0.00 0.00 9,750,000.00
A-7 129,542.46 352,936.88 0.00 0.00 24,504,348.47
A-8 55,886.11 55,886.11 0.00 0.00 0.00
A-9 902,069.13 2,609,454.35 0.00 0.00 145,592,640.91
A-10 198,728.03 679,977.83 0.00 0.00 32,877,012.91
A-11 30,150.59 113,846.21 0.00 0.00 5,717,741.77
A-12 10,936.39 10,936.39 0.00 0.00 0.00
A-13 0.00 0.00 38,384.74 0.00 6,306,278.90
A-14 0.00 437.35 0.00 0.00 484,150.89
A-15 156,828.21 156,828.21 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 52,796.23 58,549.83 0.00 0.00 8,442,986.70
M-2 32,997.41 36,593.39 0.00 0.00 5,276,829.33
M-3 26,398.42 29,275.26 0.00 0.00 4,221,543.13
B-1 10,559.62 11,710.38 0.00 0.00 1,688,657.11
B-2 5,279.81 5,855.19 0.00 0.00 844,328.55
B-3 10,559.23 11,709.95 0.00 0.00 1,688,595.65
- -------------------------------------------------------------------------------
2,677,694.14 5,216,851.37 38,384.74 0.00 407,525,279.48
===============================================================================
Run: 07/23/97 15:35:12
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 6.124025 6.124025 0.000000 1000.000000
A-2 1000.000000 0.000000 6.249006 6.249006 0.000000 1000.000000
A-3 1000.000000 0.000000 6.249006 6.249006 0.000000 1000.000000
A-4 1000.000000 0.000000 6.250000 6.250000 0.000000 1000.000000
A-5 996.701581 0.678755 6.228394 6.907149 0.000000 996.022826
A-6 1000.000000 0.000000 6.249006 6.249006 0.000000 1000.000000
A-7 952.405053 8.604181 4.989412 13.593593 0.000000 943.800873
A-9 939.745399 10.892784 5.755025 16.647809 0.000000 928.852615
A-10 926.618409 13.368050 5.520223 18.888273 0.000000 913.250359
A-11 926.618408 13.368050 4.815719 18.183769 0.000000 913.250358
A-13 1030.996740 0.000000 0.000000 0.000000 6.313850 1037.310589
A-14 995.435920 0.898400 0.000000 0.898400 0.000000 994.537521
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-1 996.701582 0.678755 6.228394 6.907149 0.000000 996.022827
M-2 996.701582 0.678756 6.228394 6.907150 0.000000 996.022826
M-3 996.701578 0.678756 6.228393 6.907149 0.000000 996.022822
B-1 996.701587 0.678754 6.228394 6.907148 0.000000 996.022832
B-2 996.701581 0.678754 6.228394 6.907148 0.000000 996.022827
B-3 996.701573 0.678755 6.228391 6.907146 0.000000 996.022817
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:35:13 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 85,542.03
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,188.14
SUBSERVICER ADVANCES THIS MONTH 61,624.41
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 25 6,867,344.96
(B) TWO MONTHLY PAYMENTS: 4 826,120.25
(C) THREE OR MORE MONTHLY PAYMENTS: 1 299,450.91
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 400,674.25
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 407,525,279.47
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,589
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 2,221,495.40
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.58466460 % 4.38382600 % 1.03150930 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.55511030 % 4.40251441 % 1.03713880 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4583 %
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 8.23973667
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 350.52
POOL TRADING FACTOR: 96.15290289
................................................................................
Run: 07/23/97 15:35:16 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 92,500,000.00 7.250000 % 0.00
A-2 7609472T7 11,073,000.00 10,618,968.64 7.000000 % 115,286.28
A-3 7609472U4 7,931,000.00 7,931,000.00 7.300000 % 0.00
A-4 7609472V2 3,750,000.00 3,844,610.88 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 19,357,207.30 6.750000 % 169,768.45
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 14,868,858.23 7.500000 % 98,374.94
A-10 45,347,855.00 41,295,529.38 0.000000 % 1,103,839.05
A-11 7609473C3 3,300,000.00 1,889,177.54 7.500000 % 225,676.86
A-12 7609473D1 6,000,000.00 6,000,000.00 7.500000 % 0.00
A-13 7609473E9 112,677.89 112,236.89 0.000000 % 107.74
A-14 7609473F6 0.00 0.00 0.450929 % 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 4,497,549.62 7.500000 % 3,037.68
M-2 7609473K5 3,221,000.00 3,212,535.44 7.500000 % 2,169.77
M-3 7609473L3 2,576,700.00 2,569,928.62 7.500000 % 1,735.75
B-1 1,159,500.00 1,156,452.92 7.500000 % 781.08
B-2 515,300.00 513,945.83 7.500000 % 347.12
B-3 902,034.34 899,663.87 7.500000 % 607.66
- -------------------------------------------------------------------------------
257,678,667.23 250,983,665.16 1,721,732.38
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 558,726.15 558,726.15 0.00 0.00 92,500,000.00
A-2 61,929.79 177,216.07 0.00 0.00 10,503,682.36
A-3 48,235.87 48,235.87 0.00 0.00 7,931,000.00
A-4 0.00 0.00 24,023.32 0.00 3,868,634.20
A-5 112,474.23 112,474.23 0.00 0.00 18,000,000.00
A-6 108,859.35 278,627.80 0.00 0.00 19,187,438.85
A-7 94,145.93 94,145.93 0.00 0.00 16,143,000.00
A-8 33,894.65 33,894.65 0.00 0.00 5,573,000.00
A-9 92,909.07 191,284.01 0.00 0.00 14,770,483.29
A-10 184,045.85 1,287,884.90 118,752.39 0.00 40,310,442.72
A-11 0.00 225,676.86 11,804.66 0.00 1,675,305.34
A-12 37,491.41 37,491.41 0.00 0.00 6,000,000.00
A-13 0.00 107.74 0.00 0.00 112,129.15
A-14 94,291.54 94,291.54 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 28,103.25 31,140.93 0.00 0.00 4,494,511.94
M-2 20,073.75 22,243.52 0.00 0.00 3,210,365.67
M-3 16,058.37 17,794.12 0.00 0.00 2,568,192.87
B-1 7,226.17 8,007.25 0.00 0.00 1,155,671.84
B-2 3,211.42 3,558.54 0.00 0.00 513,598.71
B-3 5,621.61 6,229.27 0.00 0.00 899,056.21
- -------------------------------------------------------------------------------
1,507,298.41 3,229,030.79 154,580.37 0.00 249,416,513.15
===============================================================================
Run: 07/23/97 15:35:16
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 1000.000000 0.000000 6.040283 6.040283 0.000000 1000.000000
A-2 958.996536 10.411477 5.592865 16.004342 0.000000 948.585059
A-3 1000.000000 0.000000 6.081940 6.081940 0.000000 1000.000000
A-4 1025.229568 0.000000 0.000000 0.000000 6.406219 1031.635787
A-5 1000.000000 0.000000 6.248568 6.248568 0.000000 1000.000000
A-6 973.947537 8.541809 5.477200 14.019009 0.000000 965.405728
A-7 1000.000000 0.000000 5.831997 5.831997 0.000000 1000.000000
A-8 1000.000000 0.000000 6.081940 6.081940 0.000000 1000.000000
A-9 978.922788 6.476723 6.116865 12.593588 0.000000 972.446066
A-10 910.639089 24.341593 4.058535 28.400128 2.618699 888.916195
A-11 572.478042 68.386927 0.000000 68.386927 3.577170 507.668285
A-12 1000.000000 0.000000 6.248568 6.248568 0.000000 1000.000000
A-13 996.086189 0.956177 0.000000 0.956177 0.000000 995.130012
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-1 997.372072 0.673633 6.232148 6.905781 0.000000 996.698439
M-2 997.372071 0.673632 6.232148 6.905780 0.000000 996.698438
M-3 997.372073 0.673633 6.232146 6.905779 0.000000 996.698440
B-1 997.372074 0.673635 6.232143 6.905778 0.000000 996.698439
B-2 997.372075 0.673627 6.232137 6.905764 0.000000 996.698448
B-3 997.372085 0.673633 6.232146 6.905779 0.000000 996.698429
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:35:17 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 52,155.04
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,667.23
SUBSERVICER ADVANCES THIS MONTH 48,370.26
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 18 4,568,937.62
(B) TWO MONTHLY PAYMENTS: 2 703,757.32
(C) THREE OR MORE MONTHLY PAYMENTS: 1 539,085.05
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 816,603.55
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 249,416,513.15
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 985
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 1,397,626.57
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.87782390 % 4.09772200 % 1.02445410 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.84910890 % 4.11884135 % 1.03019720 %
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 8.22702365
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 351.73
POOL TRADING FACTOR: 96.79362123
................................................................................
Run: 07/23/97 15:35:18 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-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 70,256,254.05 6.750000 % 1,038,307.04
A-2 7609474L2 17,686,000.00 17,109,897.39 6.137500 % 173,044.65
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 44,581,481.26 7.000000 % 143,330.48
A-6 7609474Q1 0.00 0.00 2.362500 % 0.00
A-7 7609474R9 1,021,562.20 1,010,529.72 0.000000 % 3,971.52
A-8 7609474S7 0.00 0.00 0.371654 % 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 2,248,094.70 7.000000 % 7,227.68
M-2 7609474W8 907,500.00 899,059.56 7.000000 % 2,890.50
M-3 7609474X6 907,500.00 899,059.56 7.000000 % 2,890.50
B-1 BC0073306 544,500.00 539,435.73 7.000000 % 1,734.30
B-2 BC0073314 363,000.00 359,623.82 7.000000 % 1,156.20
B-3 BC0073322 453,585.73 449,367.05 7.000000 % 1,444.71
- -------------------------------------------------------------------------------
181,484,047.93 176,970,802.84 1,375,997.58
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 393,939.58 1,432,246.62 0.00 0.00 69,217,947.01
A-2 87,232.79 260,277.44 0.00 0.00 16,936,852.74
A-3 181,711.94 181,711.94 0.00 0.00 32,407,000.00
A-4 36,116.06 36,116.06 0.00 0.00 6,211,000.00
A-5 259,234.85 402,565.33 0.00 0.00 44,438,150.78
A-6 33,578.41 33,578.41 0.00 0.00 0.00
A-7 0.00 3,971.52 0.00 0.00 1,006,558.20
A-8 54,636.35 54,636.35 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 13,072.35 20,300.03 0.00 0.00 2,240,867.02
M-2 5,227.90 8,118.40 0.00 0.00 896,169.06
M-3 5,227.90 8,118.40 0.00 0.00 896,169.06
B-1 3,136.74 4,871.04 0.00 0.00 537,701.43
B-2 2,091.16 3,247.36 0.00 0.00 358,467.62
B-3 2,613.01 4,057.72 0.00 0.00 447,922.34
- -------------------------------------------------------------------------------
1,077,819.04 2,453,816.62 0.00 0.00 175,594,805.26
===============================================================================
Run: 07/23/97 15:35:18
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-1 953.105342 14.085806 5.344235 19.430041 0.000000 939.019535
A-2 967.426065 9.784273 4.932307 14.716580 0.000000 957.641792
A-3 1000.000000 0.000000 5.607182 5.607182 0.000000 1000.000000
A-4 1000.000000 0.000000 5.814854 5.814854 0.000000 1000.000000
A-5 990.699584 3.185122 5.760774 8.945896 0.000000 987.514462
A-7 989.200383 3.887693 0.000000 3.887693 0.000000 985.312691
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-1 990.699233 3.185123 5.760775 8.945898 0.000000 987.514111
M-2 990.699240 3.185124 5.760771 8.945895 0.000000 987.514116
M-3 990.699240 3.185124 5.760771 8.945895 0.000000 987.514116
B-1 990.699229 3.185124 5.760771 8.945895 0.000000 987.514105
B-2 990.699229 3.185124 5.760771 8.945895 0.000000 987.514105
B-3 990.699266 3.185131 5.760785 8.945916 0.000000 987.514180
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:35:19 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 36,690.86
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,187.59
SUBSERVICER ADVANCES THIS MONTH 17,909.70
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,920,495.53
(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 175,594,805.26
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 645
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 806,834.71
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.93417140 % 2.29950400 % 0.76632450 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.92001230 % 2.29688181 % 0.76986360 %
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 7.64246618
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 172.21
POOL TRADING FACTOR: 96.75495299
................................................................................
Run: 07/23/97 15:35:21 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 98,475,780.20 7.500000 % 1,407,401.57
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 125,000,000.00 124,832,973.74 7.500000 % 84,580.14
A-6 7609475P2 132,774,000.00 129,898,519.15 7.500000 % 1,366,651.76
A-7 7609475Q0 2,212,000.00 1,903,725.10 7.500000 % 146,516.17
A-8 7609475R8 28,000,000.00 28,000,000.00 7.500000 % 0.00
A-9 7609475S6 4,059,000.00 4,059,000.00 7.000000 % 0.00
A-10 7609475T4 1,271,532.92 1,266,525.70 0.000000 % 6,823.77
A-11 7609475U1 0.00 0.00 0.393291 % 0.00
R 7609475V9 100.00 0.00 7.500000 % 0.00
M-1 7609475X5 10,026,600.00 10,013,202.11 7.500000 % 6,784.41
M-2 7609475Y3 5,013,300.00 5,006,601.05 7.500000 % 3,392.21
M-3 7609475Z0 5,013,300.00 5,006,601.05 7.500000 % 3,392.21
B-1 2,256,000.00 2,252,985.45 7.500000 % 1,526.50
B-2 1,002,700.00 1,001,360.16 7.500000 % 678.47
B-3 1,755,253.88 1,752,908.46 7.500000 % 1,187.67
- -------------------------------------------------------------------------------
501,329,786.80 494,979,182.17 3,028,934.88
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 615,136.18 2,022,537.75 0.00 0.00 97,068,378.63
A-2 224,789.18 224,789.18 0.00 0.00 35,986,000.00
A-3 182,943.39 182,943.39 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-5 779,778.31 864,358.45 0.00 0.00 124,748,393.60
A-6 811,420.61 2,178,072.37 0.00 0.00 128,531,867.39
A-7 11,891.76 158,407.93 0.00 0.00 1,757,208.93
A-8 174,904.05 174,904.05 0.00 0.00 28,000,000.00
A-9 23,664.52 23,664.52 0.00 0.00 4,059,000.00
A-10 0.00 6,823.77 0.00 0.00 1,259,701.93
A-11 162,136.74 162,136.74 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 62,548.20 69,332.61 0.00 0.00 10,006,417.70
M-2 31,274.10 34,666.31 0.00 0.00 5,003,208.84
M-3 31,274.10 34,666.31 0.00 0.00 5,003,208.84
B-1 14,073.44 15,599.94 0.00 0.00 2,251,458.95
B-2 6,255.07 6,933.54 0.00 0.00 1,000,681.69
B-3 10,949.67 12,137.34 0.00 0.00 1,751,720.79
- -------------------------------------------------------------------------------
3,246,205.57 6,275,140.45 0.00 0.00 491,950,247.29
===============================================================================
Run: 07/23/97 15:35:21
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-1 970.807301 13.874637 6.064219 19.938856 0.000000 956.932664
A-2 1000.000000 0.000000 6.246573 6.246573 0.000000 1000.000000
A-3 1000.000000 0.000000 6.246573 6.246573 0.000000 1000.000000
A-4 1000.000000 0.000000 6.354167 6.354167 0.000000 1000.000000
A-5 998.663790 0.676641 6.238226 6.914867 0.000000 997.987149
A-6 978.343043 10.293068 6.111291 16.404359 0.000000 968.049975
A-7 860.635217 66.236967 5.376022 71.612989 0.000000 794.398251
A-8 1000.000000 0.000000 6.246573 6.246573 0.000000 1000.000000
A-9 1000.000000 0.000000 5.830136 5.830136 0.000000 1000.000000
A-10 996.062060 5.366570 0.000000 5.366570 0.000000 990.695491
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 998.663765 0.676641 6.238226 6.914867 0.000000 997.987124
M-2 998.663764 0.676642 6.238226 6.914868 0.000000 997.987122
M-3 998.663764 0.676642 6.238226 6.914868 0.000000 997.987122
B-1 998.663763 0.676640 6.238227 6.914867 0.000000 997.987123
B-2 998.663768 0.676643 6.238227 6.914870 0.000000 997.987125
B-3 998.663772 0.676637 6.238226 6.914863 0.000000 997.987135
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:35:22 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 102,665.16
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,309.33
SUBSERVICER ADVANCES THIS MONTH 94,831.03
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 45 12,303,390.68
(B) TWO MONTHLY PAYMENTS: 2 591,615.65
(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 491,950,247.29
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,917
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 2,693,393.46
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.92950850 % 4.05628700 % 1.01420410 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.90173650 % 4.06806084 % 1.01975910 %
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 8.16491132
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 353.68
POOL TRADING FACTOR: 98.12906798
................................................................................
Run: 07/23/97 15:35:25 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-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 79,047,481.94 7.000000 % 1,011,240.56
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 40,629,397.23 7.000000 % 63,608.02
A-5 7609476E6 20,955,000.00 20,955,000.00 7.000000 % 0.00
A-6 7609476F3 36,169,000.00 35,341,141.07 7.000000 % 0.00
A-7 7609476G1 38,393,000.00 38,393,000.00 7.000000 % 0.00
A-8 7609476H9 64,000,000.00 63,802,651.49 7.000000 % 199,548.87
A-9 7609476J5 986,993.86 983,200.75 0.000000 % 4,066.87
A-10 7609476L0 0.00 0.00 0.371407 % 0.00
R 7609476M8 100.00 0.00 7.000000 % 0.00
M-1 7609476N6 3,297,200.00 3,287,032.36 7.000000 % 10,280.51
M-2 7609476P1 2,472,800.00 2,465,174.58 7.000000 % 7,710.07
M-3 7609476Q9 824,300.00 821,758.09 7.000000 % 2,570.13
B-1 1,154,000.00 1,150,441.39 7.000000 % 3,598.11
B-2 659,400.00 657,366.60 7.000000 % 2,055.98
B-3 659,493.00 657,459.29 7.000000 % 2,056.27
- -------------------------------------------------------------------------------
329,713,286.86 327,618,104.79 1,306,735.39
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 460,760.47 1,472,001.03 0.00 0.00 78,036,241.38
A-2 93,262.52 93,262.52 0.00 0.00 16,000,000.00
A-3 136,553.82 136,553.82 0.00 0.00 23,427,000.00
A-4 236,825.01 300,433.03 0.00 0.00 40,565,789.21
A-5 122,144.76 122,144.76 0.00 0.00 20,955,000.00
A-6 206,000.25 206,000.25 0.00 0.00 35,341,141.07
A-7 223,789.26 223,789.26 0.00 0.00 38,393,000.00
A-8 371,899.76 571,448.63 0.00 0.00 63,603,102.62
A-9 0.00 4,066.87 0.00 0.00 979,133.88
A-10 101,322.78 101,322.78 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 19,159.81 29,440.32 0.00 0.00 3,276,751.85
M-2 14,369.28 22,079.35 0.00 0.00 2,457,464.51
M-3 4,789.95 7,360.08 0.00 0.00 819,187.96
B-1 6,705.82 10,303.93 0.00 0.00 1,146,843.28
B-2 3,831.73 5,887.71 0.00 0.00 655,310.62
B-3 3,832.27 5,888.54 0.00 0.00 655,403.02
- -------------------------------------------------------------------------------
2,005,247.49 3,311,982.88 0.00 0.00 326,311,369.40
===============================================================================
Run: 07/23/97 15:35:25
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-1 988.093524 12.640507 5.759506 18.400013 0.000000 975.453017
A-2 1000.000000 0.000000 5.828908 5.828908 0.000000 1000.000000
A-3 1000.000000 0.000000 5.828908 5.828908 0.000000 1000.000000
A-4 997.897513 1.562275 5.816653 7.378928 0.000000 996.335238
A-5 1000.000000 0.000000 5.828908 5.828908 0.000000 1000.000000
A-6 977.111368 0.000000 5.695492 5.695492 0.000000 977.111368
A-7 1000.000000 0.000000 5.828908 5.828908 0.000000 1000.000000
A-8 996.916430 3.117951 5.810934 8.928885 0.000000 993.798478
A-9 996.156906 4.120465 0.000000 4.120465 0.000000 992.036441
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 996.916280 3.117952 5.810934 8.928886 0.000000 993.798329
M-2 996.916281 3.117951 5.810935 8.928886 0.000000 993.798330
M-3 996.916280 3.117955 5.810930 8.928885 0.000000 993.798326
B-1 996.916282 3.117946 5.810936 8.928882 0.000000 993.798336
B-2 996.916288 3.117956 5.810934 8.928890 0.000000 993.798332
B-3 996.916252 3.117956 5.810934 8.928890 0.000000 993.798302
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:35:25 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 68,540.00
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 20,911.42
SUBSERVICER ADVANCES THIS MONTH 33,121.99
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 13 3,314,238.84
(B) TWO MONTHLY PAYMENTS: 1 263,608.68
(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 326,311,369.40
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,190
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 281,944.51
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.23261900 % 2.01263400 % 0.75474700 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.23022800 % 2.00832853 % 0.75539910 %
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 7.67305128
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 174.40
POOL TRADING FACTOR: 98.96821948
................................................................................
Run: 07/23/97 15:35:26 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 134,700,000.00 133,978,760.56 7.500000 % 2,482,083.39
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 19,343,449.89 7.500000 % 75,068.20
A-5 7609476V8 11,938,000.00 12,012,550.11 7.500000 % 0.00
A-6 7609476W6 549,825.51 549,405.92 0.000000 % 425.61
A-7 7609476X4 0.00 0.00 0.383831 % 0.00
R 7609476Y2 100.00 0.00 7.500000 % 0.00
M-1 7609476Z9 5,276,800.00 5,273,268.61 7.500000 % 3,531.26
M-2 7609477A3 2,374,500.00 2,372,910.91 7.500000 % 1,589.03
M-3 7609477B1 2,242,600.00 2,241,099.19 7.500000 % 1,500.76
B-1 1,187,300.00 1,186,505.42 7.500000 % 794.55
B-2 527,700.00 527,346.85 7.500000 % 353.14
B-3 923,562.67 922,944.60 7.500000 % 618.04
- -------------------------------------------------------------------------------
263,833,388.18 263,103,242.06 2,565,963.98
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 837,253.04 3,319,336.43 0.00 0.00 131,496,677.17
A-2 454,712.97 454,712.97 0.00 0.00 72,764,000.00
A-3 74,558.58 74,558.58 0.00 0.00 11,931,000.00
A-4 120,880.07 195,948.27 0.00 0.00 19,268,381.69
A-5 0.00 0.00 75,068.20 0.00 12,087,618.31
A-6 0.00 425.61 0.00 0.00 548,980.31
A-7 84,144.48 84,144.48 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 32,953.43 36,484.69 0.00 0.00 5,269,737.35
M-2 14,828.67 16,417.70 0.00 0.00 2,371,321.88
M-3 14,004.96 15,505.72 0.00 0.00 2,239,598.43
B-1 7,414.65 8,209.20 0.00 0.00 1,185,710.87
B-2 3,295.47 3,648.61 0.00 0.00 526,993.71
B-3 5,767.61 6,385.65 0.00 0.00 922,326.56
- -------------------------------------------------------------------------------
1,649,813.93 4,215,777.91 75,068.20 0.00 260,612,346.28
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 994.645587 18.426751 6.215687 24.642438 0.000000 976.218836
A-2 1000.000000 0.000000 6.249148 6.249148 0.000000 1000.000000
A-3 1000.000000 0.000000 6.249148 6.249148 0.000000 1000.000000
A-4 996.160773 3.865908 6.225156 10.091064 0.000000 992.294865
A-5 1006.244774 0.000000 0.000000 0.000000 6.288172 1012.532946
A-6 999.236867 0.774082 0.000000 0.774082 0.000000 998.462785
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 999.330771 0.669205 6.244965 6.914170 0.000000 998.661566
M-2 999.330769 0.669206 6.244965 6.914171 0.000000 998.661562
M-3 999.330772 0.669205 6.244966 6.914171 0.000000 998.661567
B-1 999.330767 0.669207 6.244968 6.914175 0.000000 998.661560
B-2 999.330775 0.669206 6.244969 6.914175 0.000000 998.661569
B-3 999.330776 0.669202 6.244958 6.914160 0.000000 998.661585
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:35:27 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 54,483.20
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,395.02
SUBSERVICER ADVANCES THIS MONTH 23,335.99
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 13 3,207,565.72
(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 260,612,346.28
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,043
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 2,314,665.98
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.22990190 % 3.76581000 % 1.00428810 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.18744640 % 3.79132370 % 1.01322660 %
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 8.17523921
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 354.69
POOL TRADING FACTOR: 98.77913788
................................................................................
Run: 07/23/97 15:35:32 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 268,034,000.00 268,034,000.00 7.500000 % 2,208,527.21
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 19,940,000.00 7.500000 % 83,135.47
A-8 7609477K1 13,303,000.00 13,303,000.00 7.500000 % 0.00
A-9 7609477L9 120,899,000.00 120,899,000.00 7.500000 % 0.00
A-10 7609477M7 788,733.59 788,733.59 0.000000 % 747.73
A-11 7609477N5 0.00 0.00 0.494259 % 0.00
R 7609477P0 100.00 100.00 7.500000 % 100.00
M-1 7609477Q8 12,089,800.00 12,089,800.00 7.500000 % 7,778.97
M-2 7609477R6 5,440,400.00 5,440,400.00 7.500000 % 3,500.53
M-3 7609477S4 5,138,200.00 5,138,200.00 7.500000 % 3,306.09
B-1 2,720,200.00 2,720,200.00 7.500000 % 1,750.27
B-2 1,209,000.00 1,209,000.00 7.500000 % 777.91
B-3 2,116,219.73 2,116,219.73 7.500000 % 1,361.64
- -------------------------------------------------------------------------------
604,491,653.32 604,491,653.32 2,310,985.82
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 1,675,045.61 3,883,572.82 0.00 0.00 265,825,472.79
A-2 349,802.65 349,802.65 0.00 0.00 55,974,000.00
A-3 158,284.23 158,284.23 0.00 0.00 25,328,000.00
A-4 171,476.67 171,476.67 0.00 0.00 27,439,000.00
A-5 79,535.83 79,535.83 0.00 0.00 12,727,000.00
A-6 195,886.73 195,886.73 0.00 0.00 31,345,000.00
A-7 124,612.58 207,748.05 0.00 0.00 19,856,864.53
A-8 0.00 0.00 83,135.47 0.00 13,386,135.47
A-9 755,543.47 755,543.47 0.00 0.00 120,899,000.00
A-10 0.00 747.73 0.00 0.00 787,985.86
A-11 248,954.92 248,954.92 0.00 0.00 0.00
R 0.63 100.63 0.00 0.00 0.00
M-1 75,553.72 83,332.69 0.00 0.00 12,082,021.03
M-2 33,999.11 37,499.64 0.00 0.00 5,436,899.47
M-3 32,110.55 35,416.64 0.00 0.00 5,134,893.91
B-1 16,999.56 18,749.83 0.00 0.00 2,718,449.73
B-2 7,555.50 8,333.41 0.00 0.00 1,208,222.09
B-3 13,225.05 14,586.69 0.00 0.00 2,114,858.09
- -------------------------------------------------------------------------------
3,938,586.81 6,249,572.63 83,135.47 0.00 602,263,802.97
===============================================================================
Run: 07/23/97 15:35:32
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 1000.000000 8.239728 6.249377 14.489105 0.000000 991.760272
A-2 1000.000000 0.000000 6.249377 6.249377 0.000000 1000.000000
A-3 1000.000000 0.000000 6.249377 6.249377 0.000000 1000.000000
A-4 1000.000000 0.000000 6.249378 6.249378 0.000000 1000.000000
A-5 1000.000000 0.000000 6.249378 6.249378 0.000000 1000.000000
A-6 1000.000000 0.000000 6.249377 6.249377 0.000000 1000.000000
A-7 1000.000000 4.169281 6.249377 10.418658 0.000000 995.830719
A-8 1000.000000 0.000000 0.000000 0.000000 6.249378 1006.249378
A-9 1000.000000 0.000000 6.249377 6.249377 0.000000 1000.000000
A-10 1000.000000 0.948013 0.000000 0.948013 0.000000 999.051987
R 1000.000000 1000.00000 6.300000 1006.300000 0.000000 0.000000
M-1 1000.000000 0.643432 6.249377 6.892809 0.000000 999.356568
M-2 1000.000000 0.643432 6.249377 6.892809 0.000000 999.356568
M-3 1000.000000 0.643433 6.249377 6.892810 0.000000 999.356567
B-1 1000.000000 0.643434 6.249379 6.892813 0.000000 999.356566
B-2 1000.000000 0.643433 6.249380 6.892813 0.000000 999.356567
B-3 1000.000000 0.643430 6.249375 6.892805 0.000000 999.356570
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:35:33 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 124,115.54
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 20,228.90
SUBSERVICER ADVANCES THIS MONTH 20,231.89
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,672,774.74
(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 602,263,802.97
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 2,413
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 1,838,814.47
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.24371690 % 3.75489300 % 1.00138980 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.22917740 % 3.76144379 % 1.00445100 %
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 8.27722399
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 356.90
POOL TRADING FACTOR: 99.63145060
................................................................................
Run: 07/23/97 15:35:54 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
_______________________________________________________________________________
CERT 24,934,336.17 24,934,336.17 7.351200 % 91,475.93
R 0.00 0.00 0.000000 % 0.00
- -------------------------------------------------------------------------------
24,934,336.17 24,934,336.17 91,475.93
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
CERT 152,521.82 243,997.75 0.00 0.00 24,842,860.24
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
152,521.82 243,997.75 0.00 0.00 24,842,860.24
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
CERT 1000.000000 3.668673 6.116939 9.785612 0.000000 996.331327
_______________________________________________________________________________
DETERMINATION DATE 21-July-97
DISTRIBUTION DATE 25-July-97
Run: 07/23/97 15:35:54 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 7,736.87
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,040.20
SUBSERVICER ADVANCES THIS MONTH 3,016.45
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 432,850.00
(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 24,842,860.24
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 128
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 73,459.43
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 7.79261700
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 357.80
POOL TRADING FACTOR: 99.63313268
................................................................................
