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)
November 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 November 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
1997-QPCR2 RFM1
1997-S9 RFM1
1997-S10 RFM1
1997-S11 RFM1
1993-1 RFM1
1997-S12 RFM1
1997-S13 RFM1
1997-S14 RFM1
1997-S15 RFM1
1997-S16 RFM1
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: November 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: 11/01/97
GROSS INTEREST RATE: 12.22428
NET INTEREST RATE: 10.000000
TOTAL NUMBER OF LOANS: 7
REPORT DATE: 11/30/97
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 10,770.34 10,770.34 10,770.34
LESS SERVICE FEE 1,960.26 1,960.26 1,960.26
NET INTEREST 8,810.08 8,810.08 8,810.08
PAYOFF NET INTEREST 1,015.11 1,015.11 1,015.11
PLUS REO NET INT GAIN 0.00 0.00 0.00
LESS REO REIMBURSEMENT 0.00 0.00 0.00
PRINCIPAL INSTALLMENT 1,399.28 1,399.28 1,399.28
ADDITIONAL PRINCIPAL 0.00 0.00 0.00
PAYOFF PRINCIPAL 354,570.52 354,570.52 354,570.52
REO PRINCIPAL 0.00 0.00 0.00
ADJUSTMENT + OR- 0.00 0.00 0.00
TOTAL REMITTANCE 365,794.99 365,794.99 365,794.99
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 1,411,843.79 1,411,843.79 1,411,843.79
LESS PAYOFF PRINCIPAL BALANCE 354,570.52 354,570.52 354,570.52
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 1,057,273.27 1,057,273.27 1,057,273.27
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 1,399.28 1,399.28 1,399.28
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 0.00 0.00 0.00
PAYOFF PRINCIPAL 354,570.52 354,570.52 354,570.52
REO PRINCIPAL 0.00 0.00 0.00
PRINCIPAL ADJUSTMENT + OR - 0.00 0.00 0.00
3) TOTAL PRINCIPAL REMITTANCE 355,969.80 355,969.80 355,969.80
ENDING PRINCIPAL BALANCE 1,055,873.99 1,055,873.99 1,055,873.99
***SECTION 3***DELINQUENCY DATA
#LOANS AGGREGATGE PR BAL
DELINQ ON LOANS DELINQ
30-59 DAYS 1
PRINCIPAL 323.27 0.00 0.00 0.00
INTEREST 2,622.46 2,622.46 2,622.46
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 11,518.39 0.00 0.00 0.00
INTEREST 127,065.61 127,065.61 127,065.61
REO 0
PRINICPAL 0.00 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
TOTAL 2 11,841.66 129,688.07 129,688.07 129,688.07
***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: 11/01/97
GROSS INTEREST RATE: 12.06845
NET INTEREST RATE: 10.25
TOTAL NUMBER OF LOANS: 5
REPORT DATE: 11/29/97
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 5,104.45 5,104.45 5,104.45
LESS SERVICE FEE 769.12 769.12 769.12
NET INTEREST 4,335.33 4,335.33 4,335.33
PAYOFF NET INTEREST 393.87 393.87 393.87
PLUS REO NET INT GAIN 0.00 0.00 0.00
LESS REO REIMBURSEMENT 0.00 0.00 0.00
PRINCIPAL INSTALLMENT 671.85 671.85 671.85
ADDITIONAL PRINCIPAL 0.00 0.00 0.00
PAYOFF PRINCIPAL 72,821.61 72,821.61 72,821.61
REO PRINCIPAL 0.00 0.00 0.00
ADJUSTMENT + OR- 0.00 0.00 0.00
TOTAL REMITTANCE 78,222.66 78,222.66 78,222.66
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 580,371.86 580,371.86 580,371.86
LESS PAYOFF PRINCIPAL BALANCE 72,821.61 72,821.61 72,821.61
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 507,550.25 507,550.25 507,550.25
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 671.85 671.85 671.85
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 0.00 0.00 0.00
PAYOFF PRINCIPAL 72,821.61 72,821.61 72,821.61
REO PRINCIPAL 0.00 0.00 0.00
PRINCIPAL ADJUSTMENT + OR - 0.00 0.00 0.00
3) TOTAL PRINCIPAL REMITTANCE 73,493.46 73,493.46 73,493.46
ENDING PRINCIPAL BALANCE 506,878.40 506,878.40 506,878.40
***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 1,819.36 0.00 0.00 0.00
INTEREST 27,301.64 27,301.64 27,301.64
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 1,819.36 27,301.64 27,301.64 27,301.64
***SECTION 4***TOTAL DETAIL OF DELINQUENCY NOT ADVANCED
NET INTEREST 0.00 0.00 0.00
SERVICE FEE 0.00 0.00 0.00
PRINCIPAL 0.00 0.00 0.00
TOTAL NOT ADVANCED 0.00 0.00 0.00
IF ANY QUESTIONS, CONTACT CONVENTIONAL PASS
THROUGH DEPARTMENT (215-682-1909)
- -------------------------------------------------------------------------------
<PAGE>
Run: 11/25/97 16:07:05 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 51,185,471.15 355,495.88 8.0000 688.54
STRIP 0.00 0.00 1.4362 0.00
- --------------------------------------------------------------------------------
51,185,471.15 355,495.88 688.54
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
2,369.97 0.00 3,058.51 0.00 354,807.34
STRIP 425.47 0.00 425.47 0.00 0.00
2,795.44 0.00 3,483.98 0.00 354,807.34
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
6.945250 0.013452 0.046302 0.000000 0.059754 6.931798
STRIP 0.000000 0.000000 0.008312 0.000000 0.008312 0.000000
Determination Date 20-November-97
Distribution Date 25-November-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/25/97 16:07:05 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 74.06
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 133.31
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 354,807.34
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 355,144.50
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 588.54
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 10.1362%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.0000%
POOL TRADING FACTOR 0.006931798
................................................................................
Run: 11/25/97 16:07:05 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 50,250,749.71 996,348.04 8.0000 1,631.21
STRIP 0.00 0.00 1.5591 0.00
- --------------------------------------------------------------------------------
50,250,749.71 996,348.04 1,631.21
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
6,642.32 0.00 8,273.53 0.00 994,716.83
STRIP 1,294.52 0.00 1,294.52 0.00 0.00
7,936.84 0.00 9,568.05 0.00 994,716.83
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
19.827526 0.032461 0.132184 0.000000 0.164645 19.795064
STRIP 0.000000 0.000000 0.025761 0.000000 0.025761 0.000000
Determination Date 20-November-97
Distribution Date 25-November-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/25/97 16:07:05 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 300.68
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 361.18
SUBSERVICER ADVANCES THIS MONTH 4,624.58
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 460,814.76
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 127,630.66
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 994,716.83
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 997,719.39
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 6
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 1,631.21
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 10.3562%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.0000%
POOL TRADING FACTOR 0.019795064
................................................................................
Run: 11/25/97 16:07:05 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1987-1 (POOL 3029)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3029
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
795483BA3 96,428,600.14 3,730,834.26 8.5000 6,514.30
STRIP 0.00 0.00 0.9165 0.00
- --------------------------------------------------------------------------------
96,428,600.14 3,730,834.26 6,514.30
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
26,426.74 0.00 32,941.04 0.00 3,724,319.96
STRIP 2,849.34 0.00 2,849.34 0.00 0.00
29,276.08 0.00 35,790.38 0.00 3,724,319.96
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
38.690122 0.067556 0.274055 0.000000 0.341611 38.622566
STRIP 0.000000 0.000000 0.029549 0.000000 0.029549 0.000000
Determination Date 20-November-97
Distribution Date 25-November-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/25/97 16:07:05 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 1,573.11
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,184.09
SUBSERVICER ADVANCES THIS MONTH 2,612.55
MASTER SERVICER ADVANCES THIS MONTH 1,287.50
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 266,979.38
(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 3,724,319.96
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 3,595,601.99
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 26
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 133,399.14
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 710.95
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 5,803.35
MORTGAGE POOL INSURANCE 5,237,225.62
SPECIAL HAZARD LOSS COVERAGE 975,802.16
BANKRUPTCY BOND 100,000.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.3188%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.5000%
POOL TRADING FACTOR 0.038622566
................................................................................
Run: 11/25/97 16:07:05 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1987-3 (POOL 3028)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3028
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
795483AY2 99,525,248.34 1,934,614.20 6.5000 3,645.29
STRIP 0.00 0.00 2.8746 0.00
- --------------------------------------------------------------------------------
99,525,248.34 1,934,614.20 3,645.29
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
10,479.16 0.00 14,124.45 0.00 1,930,968.91
STRIP 4,634.33 0.00 4,634.33 0.00 0.00
15,113.49 0.00 18,758.78 0.00 1,930,968.91
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
19.438426 0.036627 0.105291 0.000000 0.141918 19.401799
STRIP 0.000000 0.000000 0.046564 0.000000 0.046564 0.000000
Determination Date 20-November-97
Distribution Date 25-November-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/25/97 16:07:05 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 752.80
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 669.05
SUBSERVICER ADVANCES THIS MONTH 1,814.58
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 1 193,928.57
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 1,930,968.91
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 1,934,972.52
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 11
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 503.62
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 3,141.67
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 0.019401799
................................................................................
Run: 11/25/97 16:07:05 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1987-4 (POOL 3033)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3033
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
795483BB1 106,883,729.60 4,958,538.68 7.0000 153,438.14
STRIP 0.00 0.00 1.9347 0.00
- --------------------------------------------------------------------------------
106,883,729.60 4,958,538.68 153,438.14
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
28,693.83 0.00 182,131.97 0.00 4,805,100.54
STRIP 7,913.29 0.00 7,913.29 0.00 0.00
36,607.12 0.00 190,045.26 0.00 4,805,100.54
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
46.391894 1.435561 0.268458 0.000000 1.704019 44.956333
STRIP 0.000000 0.000000 0.074036 0.000000 0.074036 0.000000
Determination Date 20-November-97
Distribution Date 25-November-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/25/97 16:07:05 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 2,013.58
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,701.13
SUBSERVICER ADVANCES THIS MONTH 1,682.46
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 1 184,218.56
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 4,805,100.54
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 4,812,487.89
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 28
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 143,092.43
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 584.93
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 9,760.78
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 9.8386%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.0000%
POOL TRADING FACTOR 0.044956333
................................................................................
SEC REPORT
DISTRIBUTION DATE: 11/25/97
MONTHLY Cutoff: Oct-97
DETERMINATION DATE: 11/20/97
RUN TIME/DATE: 11/18/97 12:25 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 7,656.73 2,710.92
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 1,376.30
Total Principal Prepayments 23.21
Principal Payoffs-In-Full 0.00
Principal Curtailments 23.21
Principal Liquidations 0.00
Scheduled Principal Due 1,353.09
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 6,280.43 2,710.92
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 886,649.62
Current Period ENDING Prin Bal 885,273.32
Change in Principal Balance 1,376.30
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.011668
Interest Distributed 0.053245
Total Distribution 0.064914
Total Principal Prepayments 0.000197
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 7.517004
ENDING Principal Balance 7.505335
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.500000% 1.419500%
Subordinated Unpaid Amounts
Period Ending Class Percentages 38.689185%
Prepayment Percentages 38.689185%
Trading Factors 0.750534%
Certificate Denominations 1,000
Sub-Servicer Fees 318.08
Master Servicer Fees 110.83
Percentage Interest
Current Period Master Servicer Advance 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Tot Principal and Interest Distr 11,808.34 31.76 22,207.75
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 2,136.24 3,512.54
Total Principal Prepayments 36.79 60.00
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 36.79 60.00
Principal Liquidations 0.00 0.00
Scheduled Principal Due 2,144.24 3,497.33
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 9,672.10 31.76 18,695.21
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 1,405,075.11 2,291,724.73
Current Period ENDING Prin Bal 1,402,894.08 2,288,167.40
Change in Principal Balance 2,181.03 3,557.33
PER CERTIFICATE DATA BY CLASS
Principal Distributed 60.154441
Interest Distributed 272.356929
Total Distribution 332.511370
Total Principal Prepayments 1.035971
Current Period Interest Shortfall
BEGINNING Principal Balance 158.262194
ENDING Principal Balance 158.016531
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.380000% 0.120000%
Subordinated Unpaid Amounts 507,249.99 3,010.38 510,260.37
Period Ending Class Percentages 61.310815%
Prepayment Percentages 61.310815%
Trading Factors 15.801653% 1.804112%
Certificate Denominations 250,000
Sub-Servicer Fees 504.07 822.15
Master Servicer Fees 175.64 286.47
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 190,937.49 1
Tot Unpaid Principal on Delinq Loans 190,937.49 1
Loans in Foreclosure, INCL in Delinq 0.00 0
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
6 Mo Avg Delinquencies 2+ Payments 16.0348%
Loans in Pool 16
Current Period Sub-Servicer Fee 822.15
Current Period Master Servicer Fee 286.47
Aggregate REO Losses (509,401.82)
................................................................................
Run: 11/25/97 16:07:05 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1987-6 (POOL 3042)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3042
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920AD0 126,773,722.44 4,963,147.87 8.5000 10,123.40
STRIP 0.00 0.00 0.1977 0.00
- --------------------------------------------------------------------------------
126,773,722.44 4,963,147.87 10,123.40
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
35,155.63 0.00 45,279.03 0.00 4,953,024.47
STRIP 817.78 0.00 817.78 0.00 0.00
35,973.41 0.00 46,096.81 0.00 4,953,024.47
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
39.149658 0.079854 0.277310 0.000000 0.357164 39.069804
STRIP 0.000000 0.000000 0.006451 0.000000 0.006451 0.000000
Determination Date 20-November-97
Distribution Date 25-November-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/25/97 16:07:05 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 2,211.37
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,809.07
SUBSERVICER ADVANCES THIS MONTH 2,029.15
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 1 102,472.88
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 185,822.80
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 4,953,024.47
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 5,014,360.80
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 29
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 512.51
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 9,610.89
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 9.6698%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.5000%
POOL TRADING FACTOR 0.039069804
................................................................................
SEC REPORT
DISTRIBUTION DATE: 11/25/97
MONTHLY Cutoff: Oct-97
DETERMINATION DATE: 11/20/97
RUN TIME/DATE: 11/18/97 12:42 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 57,684.51 1,119.48
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 45,618.56
Total Principal Prepayments 20,530.80
Principal Payoffs-In-Full 19,688.55
Principal Curtailments 842.25
Principal Liquidations 0.00
Scheduled Principal Due 25,087.76
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 12,065.95 1,119.48
Prepayment Interest Shortfall 11.41 2.60
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 1,656,323.08
Current Period ENDING Princ Balance 1,610,704.52
Change in Principal Balance 45,618.56
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.633023
Interest Distributed 0.167432
Total Distribution 0.800455
Total Principal Prepayments 0.284894
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 22.983845
ENDING Principal Balance 22.350822
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.750000% 0.610780%
Subordinated Unpaid Amounts
Period Ending Class Percentages 75.306471%
Prepayment Percentages 75.306471%
Trading Factors 2.235082%
Certificate Denominations 1,000
Sub-Servicer Fees 461.22
Master Servicer Fees 206.84
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 16,866.54 24.03 75,694.56
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 13,617.45 59,236.01
Total Principal Prepayments 6,732.19 27,262.99
Principal Payoffs-In-Full 6,456.01 26,144.56
Principal Curtailments 276.18 1,118.43
Principal Liquidations 0.00 0.00
Scheduled Principal Due 8,226.46 33,314.22
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 3,249.09 24.03 16,458.55
Prepayment Interest Shortfall 3.71 0.03 17.75
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 543,120.15 2,199,443.23
Current Period ENDING Princ Balance 528,161.50 2,138,866.02
Change in Principal Balance 14,958.65 60,577.21
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1,002.545945
Interest Distributed 239.204991
Total Distribution 1,241.750936
Total Principal Prepayments 495.638301
Current Period Interest Shortfall
BEGINNING Principal Balance 159.942692
ENDING Principal Balance 155.537541
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.690000% 0.060000%
Subordinated Unpaid Amounts 118,101.50 168.27 118,269.77
Period Ending Class Percentages 24.693529%
Prepayment Percentages 24.693529%
Trading Factors 15.553754% 2.834422%
Certificate Denominations 250,000
Sub-Servicer Fees 151.24 612.46
Master Servicer Fees 67.83 274.67
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 528,161.50
POOL DELINQUENCY DATA Unpaid Princ Number of
Balance Loans
Loans Delinquent ONE Payment 148,664.32 1
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 102,823.96 1
Tot Unpaid Princ on Delinquent Loans 251,488.28 2
Loans in Foreclosure, INCL in Delinq 102,823.96 1
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
Six Month Average Delinq 2+ Pmts 6.2006%
Loans in Pool 32
Curr Period Sub-Servicer Fee 612.46
Curr Period Master Servicer Fee 274.67
Aggregate REO Losses (105,184.39)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 11/25/97
MONTHLY Cutoff: Oct-97
DETERMINATION DATE: 11/20/97
RUN TIME/DATE: 11/19/97 04:00 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 2,485,906.20 11,491.74
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 2,467,400.69
Total Principal Prepayments 959.92
Principal Payoffs-In-Full 0.00
Principal Curtailments 959.92
Principal Liquidations 0.00
Scheduled Principal Due 2,466,440.76
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 18,505.51 11,491.74
Prepayment Interest Shortfall 0.00 0.00
Unpaid Interest Shortfall Distr (Paid) 0.00
Strip Interest Due 638.43
Strip Interest Premium on Call 10,853.31
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 95,187,665.32
Curr Period BEGINNING Princ Balance 2,467,400.69
Curr Period ENDING Princ Balance 0.00
Change in Principal Balance 2,467,400.69
PER CERTIFICATE DATA BY CLASS
Principal Distributed 25.921433
Interest Distributed 0.194411
Total Distribution 26.115844
Total Principal Prepayments 0.010085
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 25.921433
ENDING Principal Balance 0.000000
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 9.000000% 0.204999%
Subordinated Unpaid Amounts
Period Ending Class Percentages 0.000000%
Prepayment Percentages 66.023163%
Trading Factors 0.000000%
Certificate Denominations 1,000
Sub-Servicer Fees 636.87
Master Servicer Fees 257.02
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 1,279,104.91 192.01 3,776,694.86
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 1,269,773.61 3,737,174.30
Total Principal Prepayments 494.00 1,453.92
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 494.00 1,453.92
Principal Liquidations 0.00 0.00
Scheduled Principal Due 1,269,279.61 3,735,720.38
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 9,331.30 192.01 39,520.56
Prepayment Interest Shortfall 0.00 0.00 0.00
Unpaid Interest Shortfall Distr (Paid) 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 638.43
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 5,807,205.05 100,994,870.37
Curr Period BEGINNING Princ Balance 1,269,773.61 3,737,174.30
Curr Period ENDING Princ Balance 0.00 0.00
Change in Principal Balance 1,269,773.61 3,737,174.30
PER CERTIFICATE DATA BY CLASS
Principal Distributed 54,663.715121
Interest Distributed 401.712180
Total Distribution 55,065.427301
Total Principal Prepayments 21.266685
Current Period Interest Shortfall
BEGINNING Principal Balance 218.654860
ENDING Principal Balance 0.000000
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.980000% 0.020000%
Subordinated Unpaid Amounts 372,530.29 176.58 372,706.87
Period Ending Class Percentages 0.000000%
Prepayment Percentages 33.976837%
Trading Factors 0.000000% 0.000000%
Certificate Denominations 250,000
Sub-Servicer Fees 327.75 964.62
Master Servicer Fees 132.27 389.29
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 0.00
POOL DELINQUENCY DATA
Unpaid Princ Number of
Balance Loans
Loans Delinquent ONE Payment 429,562.15 4
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 0.00 0
Total Unpaid Principal on Delinq Loans 429,562.15 4
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 1.5469%
Loans in Pool 27
Current Period Sub-Servicer Fee 964.62
Current Period Master Servicer Fee 389.29
Aggregate REO Losses (380,719.66)
................................................................................
CONDUIT SENIOR MORTGAGE PASS-THROUGH CERTIFICATES 15-Oct-97
1987-SA1, CLASS A, 7.87232065% PASS-THROUGH RATE (POOL 4009) 10:31 AM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: OCTOBER 20, 1997
DISTRIBUTION DATE: OCTOBER 27, 1997
ORIGINAL POOL BALANCE: $43,895,323.25
BEGINNING POOL BALANCE $2,765,915.75
ENDING POOL BALANCE $2,759,907.93
PRINCIPAL DISTRIBUTIONS $6,007.82
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $1,443.25
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 09/01 $4,564.57
$6,007.82
INTEREST DUE ON BEG POOL BALANCE $18,145.15
PREPAYMENT INTEREST SHORTFALL $0.00
$18,145.15
TOTAL DISTRIBUTION DUE THIS PERIOD $24,152.97
UNPAID INTEREST SHORTFALL $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $288.12
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 52.156539%
TOTAL PRINCIPAL PASS-THROUGH PER SINGLE CERTIFICATE $0.136866973
TOTAL INTEREST PASS-THROUGH PER SINGLE CERTIFICATE $0.413373195
TOTAL PRINCIPAL PREPAYMENT PASS-THROUGH PER SINGLE CERTIFICATE $0.032879357
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $5,291,585.60
TRADING FACTOR 0.062874760
NUMBER OF LOANS DELINQUENT ONE MONTH 2
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 0
NUMBER OF REO PROPERTIES 0
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $411,897.39
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $0.00
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $0.00
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES 15-Oct-97
1987-SA1, CLASS B, 7.84232065% PASS-THROUGH RATE (POOL 4009) 10:31 AM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: OCTOBER 20, 1997
DISTRIBUTION DATE: OCTOBER 27, 1997
ORIGINAL POOL BALANCE: $3,177,409.46
BEGINNING POOL BALANCE $2,535,862.59
ENDING POOL BALANCE $2,531,677.67
NET CHANGE TO PRINCIPAL BALANCE $4,184.92
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $0.00
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 09/01 $4,184.92
$4,184.92
INTEREST DUE ON BEGINNING POOL BALANCE $16,572.54
PREPAYMENT INTEREST SHORTFALL $0.00
LOSS ON LIQUIDATED MORTGAGE $0.00
$16,572.54
TOTAL DISTRIBUTION DUE THIS PERIOD $20,757.46
PRINCIPAL DISTRIBUTION PER SINGLE CERTIFICATE $329.27
INTEREST DISTRIBUTION PER SINGLE CERTIFICATE $1,303.93
ESTIMATED UNPAID AMOUNT (AFTER TAKING INTO ACCOUNT
CURRENT DISTRIBUTION) $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $264.15
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 47.843461%
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $5,291,585.60
NUMBER OF LOANS DELINQUENT ONE MONTH 2
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 0
NUMBER OF REO PROPERTIES 0
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $411,897.39
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $0.00
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $0.00
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES 15-Oct-97
1987-SA1, CLASS C, 0.03% PASS-THROUGH RATE (POOL 4009) 10:31 AM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: OCTOBER 20, 1997
DISTRIBUTION DATE: OCTOBER 27, 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 09/01 $0.00
$0.00
INTEREST DUE ON BEGINNING POOL BALANCE AFTER DEDUCTING
CURRENT MONTH CLASS C UNPAID INTEREST AMOUNT $63.40
PREPAYMENT INTEREST SHORTFALL $0.00
LOSS ON LIQUIDATED MORTGAGE $0.00
TOTAL DISTRIBUTION DUE THIS PERIOD $63.40
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 $5,291,585.60
NUMBER OF LOANS DELINQUENT ONE MONTH 2
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 0
NUMBER OF REO PROPERTIES 0
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $411,897.39
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $0.00
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $0.00
................................................................................
Run: 11/25/97 16:07:05 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 3,486,255.12 7.6929 7,686.98
- --------------------------------------------------------------------------------
25,441,326.74 3,486,255.12 7,686.98
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
22,349.51 0.00 30,036.49 0.00 3,478,568.14
22,349.51 0.00 30,036.49 0.00 3,478,568.14
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
137.031184 0.302145 0.878473 0.000000 1.180618 136.729038
Determination Date 20-November-97
Distribution Date 25-November-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/25/97 16:07:05 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 1,083.96
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,066.50
SUBSERVICER ADVANCES THIS MONTH 1,460.67
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 175,661.77
(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 3,478,568.14
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 3,484,034.14
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 26
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,190.59
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 5,496.39
LOC AMOUNT AVAILABLE 1,664,251.41
BANKRUPTCY AMOUNT AVAILABLE 388,117.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 497,153.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.4327%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.6927%
POOL TRADING FACTOR 0.136729038
................................................................................
Run: 11/25/97 16:07:05 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1988-3B (POOL 3086)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3086
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920AX6 38,297,875.16 3,993,976.60 7.6942 152,563.23
- --------------------------------------------------------------------------------
38,297,875.16 3,993,976.60 152,563.23
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
25,114.31 0.00 177,677.54 0.00 3,841,413.37
25,114.31 0.00 177,677.54 0.00 3,841,413.37
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
104.287159 3.983595 0.655762 0.000000 4.639357 100.303564
Determination Date 20-November-97
Distribution Date 25-November-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/25/97 16:07:05 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 1,275.53
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 816.15
SUBSERVICER ADVANCES THIS MONTH 1,637.29
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 137,514.19
(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 3,841,413.37
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 3,847,306.93
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 36
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 146,120.78
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 674.63
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 5,767.82
LOC AMOUNT AVAILABLE 1,664,251.41
BANKRUPTCY AMOUNT AVAILABLE 388,117.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 497,153.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.3310%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.6900%
POOL TRADING FACTOR 0.100303564
................................................................................
Run: 11/25/97 16:07:05 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 7,423,769.44 6.7481 13,697.46
- --------------------------------------------------------------------------------
69,360,201.61 7,423,769.44 13,697.46
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
41,746.95 0.00 55,444.41 0.00 7,410,071.98
41,746.95 0.00 55,444.41 0.00 7,410,071.98
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
107.032120 0.197483 0.601886 0.000000 0.799369 106.834637
Determination Date 20-November-97
Distribution Date 25-November-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/25/97 16:07:05 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 2,631.09
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,546.62
SUBSERVICER ADVANCES THIS MONTH 5,440.54
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 443,644.42
(B) TWO MONTHLY PAYMENTS: 1 161,255.94
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 114,132.69
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 7,410,071.98
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 7,423,059.56
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 56
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,280.68
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 12,416.78
LOC AMOUNT AVAILABLE 1,664,251.41
BANKRUPTCY AMOUNT AVAILABLE 388,117.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 497,153.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.4234%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.7481%
POOL TRADING FACTOR 0.106834637
................................................................................
Run: 11/25/97 16:07:05 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 9,209,655.99 867,916.65 8.5000 12,335.98
STRIP 0.00 0.00 0.2368 0.00
- --------------------------------------------------------------------------------
9,209,655.99 867,916.65 12,335.98
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
6,147.74 0.00 18,483.72 0.00 855,580.67
STRIP 171.25 0.00 171.25 0.00 0.00
6,318.99 0.00 18,654.97 0.00 855,580.67
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
94.239856 1.339462 0.667532 0.000000 2.006994 92.900394
STRIP 0.000000 0.000000 0.018595 0.000000 0.018595 0.000000
Determination Date 20-November-97
Distribution Date 25-November-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/25/97 16:07:05 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 180.82
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 159.12
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 855,580.67
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 867,916.65
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 12,335.98
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 0.092900394
................................................................................
Run: 11/25/97 16:07:05 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-2 (POOL 3094)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3094
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920BF4 199,725,759.94 22,446,766.18 6.7294 296,217.47
- --------------------------------------------------------------------------------
199,725,759.94 22,446,766.18 296,217.47
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
125,170.75 0.00 421,388.22 0.00 22,150,548.71
125,170.75 0.00 421,388.22 0.00 22,150,548.71
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
112.387937 1.483121 0.626713 0.000000 2.109834 110.904816
Determination Date 20-November-97
Distribution Date 25-November-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/25/97 16:07:05 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 8,005.54
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,562.80
SUBSERVICER ADVANCES THIS MONTH 15,045.77
MASTER SERVICER ADVANCES THIS MONTH 3,368.52
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,018,603.77
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 161,780.07
(D) LOANS IN FORECLOSURE 7 867,418.51
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 22,150,548.71
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 21,737,048.50
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 160
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 461,714.67
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 253,655.02
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 5,728.06
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 36,834.39
FSA GUARANTY INSURANCE POLICY 5,716,006.18
BANKRUPTCY AMOUNT AVAILABLE 373,426.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,174,005.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.4187%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.7289%
POOL TRADING FACTOR 0.110904816
................................................................................
Run: 11/25/97 16:07:05 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 7,090,415.81 7.7398 205,933.31
- --------------------------------------------------------------------------------
60,404,491.94 7,090,415.81 205,933.31
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
45,530.42 0.00 251,463.73 0.00 6,884,482.50
45,530.42 0.00 251,463.73 0.00 6,884,482.50
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
117.382261 3.409238 0.753759 0.000000 4.162997 113.973022
Determination Date 20-November-97
Distribution Date 25-November-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/25/97 16:07:05 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 2,416.02
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,464.20
SUBSERVICER ADVANCES THIS MONTH 4,963.43
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 80,194.03
(B) TWO MONTHLY PAYMENTS: 1 434,229.88
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 100,293.39
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 6,884,482.50
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 6,900,898.33
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 58
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 69,245.32
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,799.45
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 122,881.79
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 11,006.75
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 8.3648%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.6892%
POOL TRADING FACTOR 0.113973022
................................................................................
Run: 11/25/97 16:07:05 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-3C (POOL 3097)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3097
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920BJ6 80,948,485.59 10,498,504.29 6.7500 99,101.35
- --------------------------------------------------------------------------------
80,948,485.59 10,498,504.29 99,101.35
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
58,713.85 0.00 157,815.20 0.00 10,399,402.94
58,713.85 0.00 157,815.20 0.00 10,399,402.94
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
129.693647 1.224252 0.725324 0.000000 1.949576 128.469395
Determination Date 20-November-97
Distribution Date 25-November-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/25/97 16:07:05 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 3,455.84
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,178.17
SUBSERVICER ADVANCES THIS MONTH 4,140.68
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 213,110.13
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 189,779.41
(D) LOANS IN FORECLOSURE 2 153,184.90
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 10,399,402.94
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 10,417,147.29
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 82
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 81,180.67
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 656.31
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 17,264.37
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 7.3973%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.7500%
POOL TRADING FACTOR 0.128469395
................................................................................
Run: 11/25/97 16:07:05 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-SW1A (POOL 2000)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 2000
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920BK3 42,805,537.40 8,633,330.11 6.7582 186,040.30
- --------------------------------------------------------------------------------
42,805,537.40 8,633,330.11 186,040.30
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
48,284.78 0.00 234,325.08 0.00 8,447,289.81
48,284.78 0.00 234,325.08 0.00 8,447,289.81
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
201.687226 4.346174 1.128003 0.000000 5.474177 197.341053
Determination Date 20-November-97
Distribution Date 25-November-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/25/97 16:07:05 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 46.96
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 23.48
SUBSERVICER ADVANCES THIS MONTH 11,806.41
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 940,603.85
(B) TWO MONTHLY PAYMENTS: 1 96,137.93
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 2 350,936.77
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 8,447,289.81
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 8,465,201.87
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 72
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 168,788.70
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 3,570.45
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 13,681.15
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 7.5082%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.7582%
POOL TRADING FACTOR 0.197341053
................................................................................
Run: 11/25/97 16:07:05 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 9,285,232.60 6.7001 129,141.64
- --------------------------------------------------------------------------------
55,464,913.85 9,285,232.60 129,141.64
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
51,343.87 0.00 180,485.51 0.00 9,156,090.96
51,343.87 0.00 180,485.51 0.00 9,156,090.96
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
167.407320 2.328348 0.925700 0.000000 3.254048 165.078972
Determination Date 20-November-97
Distribution Date 25-November-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/25/97 16:07:05 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-SW1B (POOL 2001)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,704.29
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,856.12
SUBSERVICER ADVANCES THIS MONTH 6,828.79
MASTER SERVICER ADVANCES THIS MONTH 2,247.20
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 297,609.75
(B) TWO MONTHLY PAYMENTS: 2 303,051.74
(C) THREE OR MORE MONTHLY PAYMENTS: 1 206,960.55
(D) LOANS IN FORECLOSURE 2 195,498.35
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 9,156,090.96
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 8,868,927.37
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 307,223.67
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 113,286.34
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 972.29
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 14,883.01
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 7.4458%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.6958%
POOL TRADING FACTOR 0.165078972
................................................................................
DISTRIBUTION DATE: 11/25/97
MONTHLY Cutoff: Oct-97
DETERMINATION DATE: 11/20/97
RUN TIME/DATE: 11/18/97 03:22 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 366,836.44
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 318,590.11
Total Principal Prepayments 304,517.01
Principal Payoffs-In-Full 303,056.19
Principal Curtailments 1,460.82
Principal Liquidations 0.00
Scheduled Principal Due 14,073.10
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 48,246.33
Prepayment Interest Shortfall 632.81
Unpaid Interest Shortfall Distr (Paid) 0.00
Remaining Unpaid Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 151,041,172.86
Curr Period BEGINNING Princ Balance 8,629,650.14
Curr Period ENDING Princ Balance 8,311,060.03
Change in Principal Balance 318,590.11
PER CERTIFICATE DATA BY CLASS
Principal Distributed 2.109293
Interest Distributed 0.319425
Total Distribution 2.428718
Total Principal Prepayments 2.016119
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 57.134422
ENDING Principal Balance 55.025129
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 6.796912%
Subordinated Unpaid Amounts
Period Ending Class Percentages 46.974950%
Prepayment Percentages 100.000000%
Trading Factors 5.502513%
Certificate Denominations 1,000
Sub-Servicer Fees 3,061.75
Master Servicer Fees 852.96
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 60,044.31 55.53 426,936.28
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 13,615.40 332,205.51
Total Principal Prepayments 0.00 304,517.01
Principal Payoffs-In-Full 0.00 303,056.19
Principal Curtailments 0.00 1,460.82
Principal Liquidations 0.00 0.00
Scheduled Principal Due 14,729.73 28,802.83
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 46,428.91 55.53 94,730.77
Prepayment Interest Shortfall 688.06 1.01 1,321.88
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 9,396,800.22 18,026,450.36
Curr Period ENDING Princ Balance 9,381,476.06 17,692,536.09
Change in Principal Balance 15,324.16 333,914.27
PER CERTIFICATE DATA BY CLASS
Principal Distributed 282.003391
Interest Distributed 961.639767
Total Distribution 1,243.643158
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 778.509491
ENDING Principal Balance 777.239909
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 3,446.58
Passthru Rate 6.786912% 0.010000%
Subordinated Unpaid Amounts 1,199,317.35 1,017.28 1,001,831.35
Period Ending Class Percentages 53.025050%
Prepayment Percentages 0.000000%
Trading Factors 77.723991% 10.846902%
Certificate Denominations 250,000
Sub-Servicer Fees 3,456.08 6,517.83
Master Servicer Fees 962.81 1,815.77
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 1,051,575.39 6
Loans Delinquent TWO Payments 163,879.45 2
Loans Delinquent THREE + Payments 1,076,768.64 5
Total Unpaid Princ on Delinquent Loans 2,292,223.48 13
Loans in Foreclosure, INCL in Delinq 705,463.67 3
REO/Pending Cash Liquidations 371,304.97 2
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 7.1554%
Loans in Pool 119
Current Period Sub-Servicer Fee 6,517.83
Current Period Master Servicer Fee 1,815.77
Aggregate REO Losses (923,043.23)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 11/25/97
MONTHLY Cutoff: Oct-97
DETERMINATION DATE: 11/20/97
RUN TIME/DATE: 11/18/97 11:58 AM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 2002
SERIES: 1989-SW2
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A
CUSIP Number 760920BM9
Tot Prin & Int Distributed 829,537.45
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 724,260.39
Total Principal Prepayments 695,718.06
Principal Payoffs-In-Full 685,305.14
Principal Curtailments 10,412.92
Principal Liquidations 0.00
Scheduled Principal Due 28,542.33
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 105,277.06
Prepayment Interest Shortfall 1,915.43
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 16,224,197.68
Current Period ENDING Prin Bal 15,499,937.29
Change in Principal Balance 724,260.39
PER CERTIFICATE DATA BY CLASS
Principal Distributed 5.408291
Interest Distributed 0.786139
Total Distribution 6.194430
Total Principal Prepayments 5.195156
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 121.151441
ENDING Principal Balance 115.743149
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 7.928342%
Subordinated Unpaid Amounts
Period Ending Class Percentages 57.155446%
Prepayment Percentages 100.000000%
Trading Factors 11.574315%
Certificate Denominations 1,000
Sub-Servicer Fees 4,891.15
Master Servicer Fees 1,630.38
Percentage Interest
Current Period Master Servicer Advance 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Tot Prin & Int Distributed 100,070.79 96.24 929,704.48
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 20,476.65 744,737.04
Total Principal Prepayments 0.00 695,718.06
Principal Payoffs-In-Full 0.00 685,305.14
Principal Curtailments 0.00 10,412.92
Principal Liquidations 0.00 0.00
Scheduled Principal Due 20,476.65 49,018.98
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 79,594.14 96.24 184,967.44
Prepayment Interest Shortfall 1,372.42 1.73 3,289.58
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 11,639,455.29 27,863,652.97
Current Period ENDING Prin Bal 11,618,978.64 27,118,915.93
Change in Principal Balance 20,476.65 744,737.04
PER CERTIFICATE DATA BY CLASS
Principal Distributed 359.965987
Interest Distributed 1,399.212428
Total Distribution 1,759.178416
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 818.455756
ENDING Principal Balance 817.015892
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 7.918342% 0.010000%
Subordinated Unpaid Amounts 1,907,529.67 1,568.96 1,909,098.63
Period Ending Class Percentages 42.844554%
Prepayment Percentages 0.000000%
Trading Factors 81.701589% 18.306533%
Certificate Denominations 250,000
Sub-Servicer Fees 3,666.48 8,557.63
Master Servicer Fees 1,222.15 2,852.53
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 135
Current Period Sub-Servicer Fee 8,557.63
Current Period Master Servicer Fee 2,852.53
POOL DELINQUENCY DATA Unpaid Number
Prin Bal of Loans
Loans Delinquent ONE Payment 362,628.80 2
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 355,309.79 2
Tot Unpaid Prin on Delinquent Loans 717,938.59 4
Loans in Foreclosure, INCL in Delinq 355,309.79 2
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
6 Mo Avg Delinquencies 2+ Payments 2.5963%
Aggregate REO Losses (1,861,130.82)
................................................................................
Run: 11/25/97 16:07:05 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 8,579,077.20 6.7048 240,577.03
- --------------------------------------------------------------------------------
69,922,443.97 8,579,077.20 240,577.03
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
47,042.54 0.00 287,619.57 0.00 8,338,500.17
47,042.54 0.00 287,619.57 0.00 8,338,500.17
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
122.694184 3.440627 0.672782 0.000000 4.113409 119.253557
Determination Date 20-November-97
Distribution Date 25-November-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/25/97 16:07:05 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 3,140.18
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,756.07
SUBSERVICER ADVANCES THIS MONTH 5,984.96
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 568,189.30
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 241,642.45
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 8,338,500.17
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 8,353,113.34
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 43
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 226,450.03
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 586.29
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 13,540.71
LOC AMOUNT AVAILABLE 10,030,284.55
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.4030%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.7048%
POOL TRADING FACTOR 0.119253557
................................................................................
Run: 11/25/97 16:07:05 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-4B (POOL 3099)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3099
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920BV9 74,994,327.48 7,653,202.47 6.7500 259,770.45
- --------------------------------------------------------------------------------
74,994,327.48 7,653,202.47 259,770.45
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
42,658.18 0.00 302,428.63 0.00 7,393,432.02
42,658.18 0.00 302,428.63 0.00 7,393,432.02
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
102.050418 3.463868 0.568819 0.000000 4.032687 98.586550
Determination Date 20-November-97
Distribution Date 25-November-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/25/97 16:07:05 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-4B (POOL 3099)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 2,862.40
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,587.39
SUBSERVICER ADVANCES THIS MONTH 2,959.33
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 1 155,923.48
(C) THREE OR MORE MONTHLY PAYMENTS: 1 52,856.75
(D) LOANS IN FORECLOSURE 2 191,015.02
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 7,393,432.02
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 7,406,292.59
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 52
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 246,294.98
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,374.15
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 12,101.32
LOC AMOUNT AVAILABLE 10,030,284.55
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.4547%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.7500%
POOL TRADING FACTOR 0.098586550
................................................................................
Run: 11/25/97 16:07:05 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 5,597,000.75 7.7080 9,259.54
- --------------------------------------------------------------------------------
37,402,303.81 5,597,000.75 9,259.54
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
35,945.35 0.00 45,204.89 0.00 5,587,741.21
35,945.35 0.00 45,204.89 0.00 5,587,741.21
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
149.643209 0.247566 0.961046 0.000000 1.208612 149.395643
Determination Date 20-November-97
Distribution Date 25-November-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/25/97 16:07:05 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 2,106.21
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,169.71
SUBSERVICER ADVANCES THIS MONTH 1,941.87
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 241,310.92
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 442,629.18
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 5,587,741.21
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 5,599,811.69
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 942.26
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 8,317.28
LOC AMOUNT AVAILABLE 10,030,284.55
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.3792%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.6928%
POOL TRADING FACTOR 0.149395643
................................................................................
Run: 11/25/97 16:07:05 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 2,903,767.44 7.6966 125,755.44
- --------------------------------------------------------------------------------
22,040,775.69 2,903,767.44 125,755.44
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
18,222.41 0.00 143,977.85 0.00 2,778,012.00
18,222.41 0.00 143,977.85 0.00 2,778,012.00
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
131.745247 5.705581 0.826759 0.000000 6.532340 126.039666
Determination Date 20-November-97
Distribution Date 25-November-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/25/97 16:07:05 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 1,022.82
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 598.64
SUBSERVICER ADVANCES THIS MONTH 942.87
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 117,117.32
(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 2,778,012.00
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 2,782,174.97
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 120,553.80
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,000.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,201.64
LOC AMOUNT AVAILABLE 10,030,284.55
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.3563%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.6733%
POOL TRADING FACTOR 0.126039666
................................................................................
Run: 11/25/97 16:07:05 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-4E (POOL 3102)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3102
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920BR8 20,728,527.60 1,862,452.56 7.6432 2,677.32
- --------------------------------------------------------------------------------
20,728,527.60 1,862,452.56 2,677.32
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
11,862.58 0.00 14,539.90 0.00 1,859,775.24
11,862.58 0.00 14,539.90 0.00 1,859,775.24
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
89.849728 0.129161 0.572283 0.000000 0.701444 89.720567
Determination Date 20-November-97
Distribution Date 25-November-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/25/97 16:07:05 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 690.84
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 388.01
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 1,859,775.24
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 1,862,452.56
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 6
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 2,677.32
LOC AMOUNT AVAILABLE 10,030,284.55
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.3383%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.6432%
POOL TRADING FACTOR 0.089720567
................................................................................
SEC REPORT
DISTRIBUTION DATE: 11/25/97
MONTHLY Cutoff: Oct-97
DETERMINATION DATE: 11/20/97
RUN TIME/DATE: 11/18/97 04:04 PM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4015
SERIES: 1989-S4
SELLER: Residential Funding Mortgage Securities I, Inc
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A-1 CLASS A-2
CUSIP Number 760920BZ0 760920CA4
Tot Principal and Interest Distr 433,870.07 2,999.37
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 375,832.20 51.91
Total Principal Prepayments 366,515.73 50.62
Principal Payoffs-In-Full 271,650.02 37.49
Principal Curtailments 752.67 0.10
Principal Liquidations 94,113.04 13.03
Scheduled Principal Due 9,316.47 1.29
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 58,037.87 2,947.46
Prepayment Interest Shortfall 165.11 8.37
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 8,606,301.57 1,189.49
Current Period ENDING Prin Bal 8,230,469.37 1,137.58
Change in Principal Balance 375,832.20 51.91
PER CERTIFICATE DATA BY CLASS
Principal Distributed 4.855191 5.191000
Interest Distributed 0.749763 294.746000
Total Distribution 4.734837 5.062000
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 106.325388 113.758000
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.1154% 0.2500%
Subordinated Unpaid Amounts
Period Ending Class Percentages 59.8794% 0.0083%
Prepayment Percentages 100.0000% 100.0000%
Trading Factors 10.6325% 11.3758%
Certificate Denominations 1,000 1,000
Sub-Servicer fees 3,858.63 0.53
Master Servicer Fees 859.45 0.12
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 26,042.11 6.04 462,917.59
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 0.00 0.00 375,884.11
Total Principal Prepayments
Principal Payoffs-In-Full
Principal Curtailments
Principal Liquidations
Scheduled Principal Due
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 26,042.11 6.04 87,033.48
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 5,580,384.80 142.14 14,188,018.00
Current Period ENDING Prin Bal 5,513,320.27 140.46 13,745,067.68
Change in Principal Balance 67,064.53 1.68 442,950.32
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.000000
Interest Distributed 876.995311
Total Principal Prepayments
Unpaid Interest Shortfall Paid
Current Period Interest Shortfall
Unpaid Interest Shortfall Remaining
ENDING Principal Balance 742.667322
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00 0.00
Passthru Rate 8.1154% 8.1154%
Subordinated Unpaid Amounts 2,374,409.26 550.40
Period Ending Class Percentages 40.1113% 0.0010% 100.0000%
Prepayment Percentages 0.0000% 0.0000%
Trading Factors 74.2667%
Certificate Denominations 250,000
Sub-Servicer fees 2,501.96 6,361.12
Master Servicer Fees 557.27 1,416.84
Cur Period Master Servicer Advance 0.00
Deferred Interest Added to Principal 0.00 0.00 0.00
OTHER OTHER
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 1,935,824.00
Current Special Hazard Amount 905,342.00
Suspense Net (charges)/Recoveries (3,107.37)
Unpaid Number
POOL DELINQUENCY DATA Prin Bal of Loans
Loans Delinquent ONE Payment 413,121.26 2
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 796,892.44 4
Tot Unpaid Principal on Delinq Loans 1,210,013.70 6
Loans in Foreclosure (incl in delinq) 397,486.61 2
REO/Pending Cash Liquidations 399,405.83 2
6 Mo Avg Delinquencies 2+ Payments 10.8550%
Loans in Pool 74
Current Period Sub-Servicer Fee 6,361.19
Current Period Master Servicer Fee 1,416.85
Aggregate REO Losses (2,247,203.90)
................................................................................
Run: 11/25/97 16:07:05 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-5A (POOL 3105)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3105
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920CC0 87,338,199.16 14,456,592.49 7.6771 241,921.36
- --------------------------------------------------------------------------------
87,338,199.16 14,456,592.49 241,921.36
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
91,368.45 0.00 333,289.81 0.00 14,214,671.13
91,368.45 0.00 333,289.81 0.00 14,214,671.13
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
165.524280 2.769938 1.046145 0.000000 3.816083 162.754342
Determination Date 20-November-97
Distribution Date 25-November-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/25/97 16:07:05 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-5A (POOL 3105)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,805.87
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,428.48
SUBSERVICER ADVANCES THIS MONTH 4,538.53
MASTER SERVICER ADVANCES THIS MONTH 3,563.95
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 133,668.45
(B) TWO MONTHLY PAYMENTS: 1 172,066.01
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 3 515,388.82
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 14,214,671.13
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 13,782,105.33
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 75
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 454,657.10
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 211,223.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 10,547.59
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 20,150.77
MORTGAGE POOL INSURANCE 8,509,757.16
SPECIAL HAZARD LOSS COVERAGE 1,996,946.00
BANKRUPTCY BOND 104,405.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.4679%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.6706%
POOL TRADING FACTOR 0.162754342
................................................................................
Run: 11/25/97 16:07:05 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 9,291,086.33 8.4715 12,234.53
- --------------------------------------------------------------------------------
62,922,765.27 9,291,086.33 12,234.53
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
65,583.74 0.00 77,818.27 0.00 9,278,851.80
65,583.74 0.00 77,818.27 0.00 9,278,851.80
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
147.658583 0.194437 1.042290 0.000000 1.236727 147.464145
Determination Date 20-November-97
Distribution Date 25-November-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/25/97 16:07:05 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-5B (POOL 3106)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,521.47
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,856.53
SUBSERVICER ADVANCES THIS MONTH 9,373.10
MASTER SERVICER ADVANCES THIS MONTH 2,194.07
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 2 463,214.30
(C) THREE OR MORE MONTHLY PAYMENTS: 1 301,313.35
(D) LOANS IN FORECLOSURE 2 338,357.82
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 9,278,851.80
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 9,030,264.52
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 62
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 265,217.04
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,056.79
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 11,177.74
MORTGAGE POOL INSURANCE 8,509,757.16
SPECIAL HAZARD LOSS COVERAGE 1,996,946.00
BANKRUPTCY BOND 104,405.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.3763%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.5000%
POOL TRADING FACTOR 0.147464145
................................................................................
Run: 11/25/97 16:07:05 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 2,121,100.67 10.0000 1,993.83
- --------------------------------------------------------------------------------
120,931,254.07 2,121,100.67 1,993.83
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
17,675.09 0.00 19,668.92 0.00 2,119,106.84
17,675.09 0.00 19,668.92 0.00 2,119,106.84
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
17.539723 0.016487 0.146158 0.000000 0.162645 17.523235
Determination Date 20-November-97
Distribution Date 25-November-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/25/97 16:07:05 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 751.78
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,215.71
SUBSERVICER ADVANCES THIS MONTH 2,298.61
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 1 227,064.03
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 2,119,106.84
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 2,122,427.39
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 12
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 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 1,903.98
MORTGAGE POOL INSURANCE 2,575,831.45
SPECIAL HAZARD LOSS COVERAGE 1,516,886.00
BANKRUPTCY BOND 100,000.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.6785%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 10.0000%
POOL TRADING FACTOR 0.017523235
................................................................................
Run: 11/25/97 16:07:05 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 2,868,658.65 10.5000 573,197.82
- --------------------------------------------------------------------------------
193,971,603.35 2,868,658.65 573,197.82
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
46,091.32 0.00 619,289.14 4,122.78 2,291,338.05
46,091.32 0.00 619,289.14 4,122.78 2,291,338.05
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
14.789065 2.955060 0.237619 0.000000 3.192679 11.812750
Determination Date 20-November-97
Distribution Date 25-November-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/25/97 16:07:05 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 524.03
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,112.72
SUBSERVICER ADVANCES THIS MONTH 8,584.22
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 250,084.60
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 425,687.18
(D) LOANS IN FORECLOSURE 2 167,148.29
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 2,291,338.05
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 2,295,761.55
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 9
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 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 575,375.15
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION -2,177.33
MORTGAGE POOL INSURANCE 1,103,731.21
SPECIAL HAZARD LOSS COVERAGE 856,064.00
BANKRUPTCY BOND 100,000.00
MORTGAGE REPURCHASE BOND 366,957.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.5382%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 10.5000%
POOL TRADING FACTOR 0.011812750
................................................................................
Run: 11/25/97 16:07:05 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 8,733,337.32 7.4739 727,546.71
- --------------------------------------------------------------------------------
46,306,707.62 8,733,337.32 727,546.71
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
52,420.15 0.00 779,966.86 0.00 8,005,790.61
52,420.15 0.00 779,966.86 0.00 8,005,790.61
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
188.597673 15.711476 1.132021 0.000000 16.843497 172.886198
Determination Date 20-November-97
Distribution Date 25-November-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/25/97 16:07:05 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 3,404.06
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,694.43
SUBSERVICER ADVANCES THIS MONTH 6,526.85
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 594,869.41
(B) TWO MONTHLY PAYMENTS: 1 223,092.07
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 8,005,790.61
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 8,017,757.59
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 40
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 414,103.70
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 720.55
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 301,129.89
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 11,592.57
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 8.3281%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.4711%
POOL TRADING FACTOR 0.172886198
................................................................................
Run: 11/25/97 16:07:05 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 2,750,796.11 7.7172 4,887.04
- --------------------------------------------------------------------------------
19,212,019.52 2,750,796.11 4,887.04
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
17,682.77 0.00 22,569.81 0.00 2,745,909.07
17,682.77 0.00 22,569.81 0.00 2,745,909.07
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
143.180997 0.254374 0.920401 0.000000 1.174775 142.926623
Determination Date 20-November-97
Distribution Date 25-November-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/25/97 16:07:05 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 1,030.53
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 867.22
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 2,745,909.07
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 2,749,614.66
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 16
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,182.27
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 3,704.77
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 8.4455%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.6691%
POOL TRADING FACTOR 0.142926623
................................................................................
Run: 11/25/97 16:07:05 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 1,576,656.69 8.5000 2,857.51
- --------------------------------------------------------------------------------
15,507,832.37 1,576,656.69 2,857.51
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
11,160.90 0.00 14,018.41 0.00 1,573,799.18
11,160.90 0.00 14,018.41 0.00 1,573,799.18
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
101.668412 0.184262 0.719694 0.000000 0.903956 101.484150
Determination Date 20-November-97
Distribution Date 25-November-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/25/97 16:07:05 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 622.07
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 497.67
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 1,573,799.18
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 1,575,434.14
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 1,000.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 1,857.51
FSA GUARANTY INSURANCE POLICY 5,564,361.10
BANKRUPTCY AMOUNT AVAILABLE 102,899.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 862,471.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.3485%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.5000%
POOL TRADING FACTOR 0.101484150
................................................................................
Run: 11/25/97 11:40:41 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 1,135,037.55 9.500000 % 1,078.88
I 760920FV5 10,000.00 532.63 0.500000 % 0.51
B 11,825,033.00 4,723,183.13 9.500000 % 4,489.47
S 760920FW3 0.00 0.00 0.140906 % 0.00
- -------------------------------------------------------------------------------
110,000,309.00 5,858,753.31 5,568.86
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 8,985.71 10,064.59 0.00 0.00 1,133,958.67
I 2,441.15 2,441.66 0.00 0.00 532.12
B 37,391.87 41,881.34 0.00 0.00 4,718,693.66
S 692.16 692.16 0.00 0.00 0.00
- -------------------------------------------------------------------------------
49,510.89 55,079.75 0.00 0.00 5,853,184.45
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 11.562516 0.010990 0.091537 0.102527 0.000000 11.551525
I 53.263000 0.051000 244.115000 244.166000 0.000000 53.212000
B 399.422406 0.379659 3.162094 3.541753 0.000000 399.042748
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:40:41 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 1,783.19
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 610.29
SUBSERVICER ADVANCES THIS MONTH 4,791.45
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 1 315,130.53
(C) THREE OR MORE MONTHLY PAYMENTS: 1 188,319.05
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 5,853,184.45
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 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 19.38245430 % 80.61754580 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 19.38245410 % 80.61754590 %
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 10.63116656
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 273.24
POOL TRADING FACTOR: 5.32106183
................................................................................
Run: 11/25/97 16:07:05 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 20,238,227.30 7.3122 413,212.58
- --------------------------------------------------------------------------------
190,576,742.37 20,238,227.30 413,212.58
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
122,503.92 0.00 535,716.50 0.00 19,825,014.72
122,503.92 0.00 535,716.50 0.00 19,825,014.72
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
106.194633 2.168221 0.642806 0.000000 2.811027 104.026412
Determination Date 20-November-97
Distribution Date 25-November-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/25/97 16:07:05 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-R16 (POOL 2009)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 6,895.26
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,319.69
SUBSERVICER ADVANCES THIS MONTH 12,871.48
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,070,787.41
(B) TWO MONTHLY PAYMENTS: 3 539,073.61
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 19,825,014.72
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 19,853,305.21
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 81
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 176,485.40
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,890.64
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 203,719.65
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 30,116.89
LOC AMOUNT AVAILABLE 2,684,052.88
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 8.0496%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.3096%
POOL TRADING FACTOR 0.104026412
................................................................................
Run: 11/25/97 16:07:05 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-4 (POOL 3151)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3151
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920HN1 139,233,192.04 25,229,626.17 6.5712 176,141.63
- --------------------------------------------------------------------------------
139,233,192.04 25,229,626.17 176,141.63
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
137,416.39 0.00 313,558.02 0.00 25,053,484.54
137,416.39 0.00 313,558.02 0.00 25,053,484.54
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
181.204107 1.265084 0.986951 0.000000 2.252035 179.939023
Determination Date 20-November-97
Distribution Date 25-November-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/25/97 16:07:05 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-4 (POOL 3151)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,708.14
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,860.27
SUBSERVICER ADVANCES THIS MONTH 23,820.92
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 990,323.33
(B) TWO MONTHLY PAYMENTS: 3 1,229,567.33
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 8 2,004,263.66
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 25,053,484.54
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 25,111,628.32
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 99
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 138,072.46
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 3,229.30
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 34,839.87
LOC AMOUNT AVAILABLE 2,136,944.03
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 7.3630%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.5716%
POOL TRADING FACTOR 0.179939023
................................................................................
Run: 11/25/97 16:07:05 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 34,591,560.40 5.8887 211,803.50
S 760920JG4 0.00 0.00 0.5500 0.00
- --------------------------------------------------------------------------------
180,816,953.83 34,591,560.40 211,803.50
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 169,009.28 0.00 380,812.78 0.00 34,379,756.90
S 15,785.34 0.00 15,785.34 0.00 0.00
184,794.62 0.00 396,598.12 0.00 34,379,756.90
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 191.307063 1.171370 0.934698 0.000000 2.106068 190.135693
S 0.000000 0.000000 0.087300 0.000000 0.087300 0.000000
Determination Date 20-November-97
Distribution Date 25-November-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/25/97 16:07:05 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-R9 (POOL 2014)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,484.02
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,251.92
SUBSERVICER ADVANCES THIS MONTH 1,421.73
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 1 190,672.85
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 34,379,756.90
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 34,431,140.54
AGGREGATE NUMBER 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
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 139,500.33
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 12,072.81
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 60,230.36
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 7.1614%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 5.8908%
POOL TRADING FACTOR 0.190135693
................................................................................
Run: 11/25/97 11:40:42 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 8,734,000.00 925,352.75 10.000000 % 774.26
A-3 760920KA5 62,000,000.00 1,139,144.41 10.000000 % 953.16
A-4 760920KB3 10,000.00 173.84 0.692500 % 0.15
B 10,439,807.67 1,755,911.64 10.000000 % 1,416.06
R 0.00 9.86 10.000000 % 0.01
- -------------------------------------------------------------------------------
122,813,807.67 3,820,592.50 3,143.64
===============================================================================
_______________________________________________________________________________
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 7,711.14 8,485.40 0.00 0.00 924,578.49
A-3 9,492.71 10,445.87 0.00 0.00 1,138,191.25
A-4 2,204.76 2,204.91 0.00 0.00 173.69
B 14,632.40 16,048.46 0.00 0.00 1,754,495.58
R 1.53 1.54 0.00 0.00 9.85
- -------------------------------------------------------------------------------
34,042.54 37,186.18 0.00 0.00 3,817,448.86
===============================================================================
_______________________________________________________________________________
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-2 105.948334 0.088649 0.882888 0.971537 0.000000 105.859685
A-3 18.373297 0.015374 0.153108 0.168482 0.000000 18.357923
A-4 17.384000 0.015000 220.476000 220.491000 0.000000 17.369000
B 168.193869 0.135641 1.401596 1.537237 0.000000 168.058228
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:40:42 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 1,422.16
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 374.57
SUBSERVICER ADVANCES THIS MONTH 2,490.23
MASTER SERVICER ADVANCES THIS MONTH 2,179.31
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 251,697.85
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 3,817,448.86
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 229,898.22
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 62.51
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 54.04085520 % 45.95914480 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 54.04010260 % 45.95989740 %
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 11.27926863
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 16.62
POOL TRADING FACTOR: 3.10832221
................................................................................
Run: 11/25/97 11:40:39 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 9,124,247.99 7.021864 % 28,273.15
R 760920KT4 100.00 0.00 7.021864 % 0.00
B 10,120,256.77 6,838,302.17 7.021864 % 11,266.81
- -------------------------------------------------------------------------------
155,696,256.77 15,962,550.16 39,539.96
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 53,348.21 81,621.36 0.00 0.00 9,095,974.84
R 0.00 0.00 0.00 0.00 0.00
B 39,982.61 51,249.42 0.00 0.00 6,827,035.36
- -------------------------------------------------------------------------------
93,330.82 132,870.78 0.00 0.00 15,923,010.20
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 62.676913 0.194216 0.366463 0.560679 0.000000 62.482697
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 675.704414 1.113294 3.950750 5.064044 0.000000 674.591121
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:40:39 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-R13 (POOL # 2015)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 2015
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,290.85
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,711.72
SPREAD 2,990.48
SUBSERVICER ADVANCES THIS MONTH 1,886.63
MASTER SERVICER ADVANCES THIS MONTH 1,960.59
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 243,191.06
(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 15,923,010.20
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 65
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 272,098.48
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 13,240.01
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 57.16034030 % 42.83965970 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 57.12471900 % 42.87528100 %
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 7.79752431
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 255.08
POOL TRADING FACTOR: 10.22697047
................................................................................
Run: 11/25/97 11:40:40 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 17,211,490.47 6.153407 % 43,885.03
R 760920KR8 100.00 0.00 6.153407 % 0.00
B 9,358,525.99 7,970,056.74 6.153407 % 16,722.92
- -------------------------------------------------------------------------------
120,755,165.99 25,181,547.21 60,607.95
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 88,230.66 132,115.69 0.00 0.00 17,167,605.44
R 0.00 0.00 0.00 0.00 0.00
B 40,856.62 57,579.54 0.00 0.00 7,953,333.82
- -------------------------------------------------------------------------------
129,087.28 189,695.23 0.00 0.00 25,120,939.26
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 154.506509 0.393953 0.792041 1.185994 0.000000 154.112555
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 851.635904 1.786918 4.365711 6.152629 0.000000 849.848986
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:40:40 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 8,496.14
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,664.25
SPREAD 4,720.09
SUBSERVICER ADVANCES THIS MONTH 5,868.08
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 250,244.85
(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 25,120,939.26
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 107
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 7,771.55
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 68.34961460 % 31.65038540 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 68.33982310 % 31.66017690 %
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 6.90842632
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 236.33
POOL TRADING FACTOR: 20.80320047
................................................................................
Run: 11/25/97 16:07:05 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-21A (POOL 3152)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3152
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
A 760920MK1 114,708,718.07 25,633,815.56 6.5696 35,277.19
S 760920ML9 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
114,708,718.07 25,633,815.56 35,277.19
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 140,331.61 0.00 175,608.80 0.00 25,598,538.37
S 5,340.19 0.00 5,340.19 0.00 0.00
145,671.80 0.00 180,948.99 0.00 25,598,538.37
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 223.468765 0.307537 1.223374 0.000000 1.530911 223.161228
S 0.000000 0.000000 0.046554 0.000000 0.046554 0.000000
Determination Date 20-November-97
Distribution Date 25-November-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/25/97 16:07:05 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 8,167.81
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,633.74
SUBSERVICER ADVANCES THIS MONTH 4,383.37
MASTER SERVICER ADVANCES THIS MONTH 2,822.12
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 615,193.70
(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 25,598,538.37
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 25,228,817.30
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 88
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 399,098.12
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 915.36
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 34,361.83
LOC AMOUNT AVAILABLE 14,159,952.84
BANKRUPTCY AMOUNT AVAILABLE 1,306,278.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,860,840.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.3321%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.5687%
POOL TRADING FACTOR 0.223161228
................................................................................
Run: 11/25/97 16:07:05 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 12,021,152.79 7.6241 17,108.64
S 760920MN5 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
56,810,233.31 12,021,152.79 17,108.64
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 76,360.93 0.00 93,469.57 0.00 12,004,044.15
S 2,503.94 0.00 2,503.94 0.00 0.00
78,864.87 0.00 95,973.51 0.00 12,004,044.15
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 211.601891 0.301154 1.344140 0.000000 1.645294 211.300737
S 0.000000 0.000000 0.044076 0.000000 0.044076 0.000000
Determination Date 20-November-97
Distribution Date 25-November-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/25/97 16:07:05 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 3,374.80
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,534.27
SUBSERVICER ADVANCES THIS MONTH 2,298.70
MASTER SERVICER ADVANCES THIS MONTH 1,267.98
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: 1 295,581.90
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 12,004,044.15
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 11,851,537.46
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 51
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 165,562.74
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,288.75
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 14,819.89
LOC AMOUNT AVAILABLE 14,159,952.84
BANKRUPTCY AMOUNT AVAILABLE 1,306,278.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,860,840.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.3527%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.6074%
POOL TRADING FACTOR 0.211300737
................................................................................
Run: 11/25/97 16:07:05 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-21C (POOL 3154)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3154
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
A 760920MB1 23,305,328.64 4,617,888.31 8.4335 5,251.18
S 760920MC9 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
23,305,328.64 4,617,888.31 5,251.18
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 32,451.52 0.00 37,702.70 0.00 4,612,637.13
S 961.98 0.00 961.98 0.00 0.00
33,413.50 0.00 38,664.68 0.00 4,612,637.13
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 198.147316 0.225321 1.392451 0.000000 1.617772 197.921995
S 0.000000 0.000000 0.041277 0.000000 0.041277 0.000000
Determination Date 20-November-97
Distribution Date 25-November-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/25/97 16:07:05 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 1,718.83
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 483.72
SUBSERVICER ADVANCES THIS MONTH 1,126.32
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 87,811.10
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 133,748.58
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 4,612,637.13
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 4,617,278.05
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 27
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 371.99
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,879.19
LOC AMOUNT AVAILABLE 14,159,952.84
BANKRUPTCY AMOUNT AVAILABLE 1,306,278.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,860,840.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.3217%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.5000%
POOL TRADING FACTOR 0.197921995
................................................................................
Run: 11/25/97 16:07:05 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-25A (POOL 3159)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3159
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
A 760920NV6 56,799,660.28 12,396,994.52 6.5929 16,915.35
S 760920NX2 0.00 0.00 0.2750 0.00
- --------------------------------------------------------------------------------
56,799,660.28 12,396,994.52 16,915.35
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 68,105.74 0.00 85,021.09 0.00 12,380,079.17
S 2,840.80 0.00 2,840.80 0.00 0.00
70,946.54 0.00 87,861.89 0.00 12,380,079.17
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 218.258251 0.297807 1.199052 0.000000 1.496859 217.960444
S 0.000000 0.000000 0.050014 0.000000 0.050014 0.000000
Determination Date 20-November-97
Distribution Date 25-November-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/25/97 16:07:05 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-25A (POOL 3159)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,874.06
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,037.64
SUBSERVICER ADVANCES THIS MONTH 1,953.69
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 1 275,372.98
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 12,380,079.17
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 12,395,643.15
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 49
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 794.31
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 16,121.04
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 7.3429%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.5929%
POOL TRADING FACTOR 0.217960444
................................................................................
Run: 11/25/97 16:07:05 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 18,534,628.10 7.6212 206,966.92
S 760920NY0 0.00 0.00 0.2750 0.00
- --------------------------------------------------------------------------------
79,584,135.22 18,534,628.10 206,966.92
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 117,248.98 0.00 324,215.90 0.00 18,327,661.18
S 4,230.76 0.00 4,230.76 0.00 0.00
121,479.74 0.00 328,446.66 0.00 18,327,661.18
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 232.893504 2.600605 1.473271 0.000000 4.073876 230.292899
S 0.000000 0.000000 0.053161 0.000000 0.053161 0.000000
Determination Date 20-November-97
Distribution Date 25-November-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/25/97 16:07:05 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-25B (POOL 3160)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,977.93
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,651.91
SUBSERVICER ADVANCES THIS MONTH 5,185.03
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 658,256.52
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 18,327,661.18
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 18,347,613.18
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 72
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 181,506.19
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 3,894.75
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 21,565.98
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 8.3808%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.6115%
POOL TRADING FACTOR 0.230292899
................................................................................
Run: 11/25/97 11:40:43 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 1,018,462.65 8.000000 % 1,018,462.65
A-10 760920TJ7 19,111,442.00 19,111,442.00 8.000000 % 571,600.06
A-11 760920TD0 30,157,000.00 0.00 6.800000 % 0.00
A-12 760920TK4 24,904,800.00 0.00 0.000000 % 0.00
A-13 760920TE8 6,226,200.00 0.00 0.000000 % 0.00
A-14 760920TL2 36,520,000.00 0.00 6.850000 % 0.00
A-15 760920SX7 17,599,000.00 2,560,457.72 8.000000 % 191,306.04
A-16 760920SY5 0.00 0.00 0.500000 % 0.00
A-17 760920SZ2 10,000.00 473.14 8.000000 % 35.35
A-18 760920UR7 0.00 0.00 0.165537 % 0.00
R-I 760920TR9 38,000.00 5,111.59 8.000000 % 0.00
R-II 760920TS7 702,000.00 1,052,189.95 8.000000 % 0.00
M 760920TQ1 12,177,000.00 10,668,662.29 8.000000 % 52,095.43
B 27,060,001.70 22,028,374.97 8.000000 % 421,804.38
- -------------------------------------------------------------------------------
541,188,443.70 56,445,174.31 2,255,303.91
===============================================================================
_______________________________________________________________________________
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 6,691.54 1,025,154.19 0.00 0.00 0.00
A-10 125,566.65 697,166.71 0.00 0.00 18,539,841.94
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 16,822.81 208,128.85 0.00 0.00 2,369,151.68
A-16 23,193.77 23,193.77 0.00 0.00 0.00
A-17 3.11 38.46 0.00 0.00 437.79
A-18 7,678.85 7,678.85 0.00 0.00 0.00
R-I 0.00 0.00 34.08 0.00 5,145.67
R-II 0.00 0.00 7,014.60 0.00 1,059,204.55
M 70,141.42 122,236.85 0.00 0.00 10,616,566.86
B 144,826.17 566,630.55 0.00 0.00 21,571,994.72
- -------------------------------------------------------------------------------
394,924.32 2,650,228.23 7,048.68 0.00 54,162,343.21
===============================================================================
Run: 11/25/97 11:40:43
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-9 164.506970 164.506970 1.080850 165.587820 0.000000 0.000000
A-10 1000.000000 29.908788 6.570234 36.479022 0.000000 970.091212
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-15 145.488819 10.870279 0.955896 11.826175 0.000000 134.618540
A-17 47.314000 3.535000 0.311000 3.846000 0.000000 43.779000
R-I 134.515526 0.000000 0.000000 0.000000 0.896842 135.412368
R-II 1498.846083 0.000000 0.000000 0.000000 9.992308 1508.838390
M 876.132240 4.278183 5.760156 10.038339 0.000000 871.854058
B 814.056674 15.587744 5.352038 20.939782 0.000000 797.191181
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:40:44 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 15,668.16
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,795.78
SUBSERVICER ADVANCES THIS MONTH 23,515.51
MASTER SERVICER ADVANCES THIS MONTH 1,645.69
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,140,877.83
(B) TWO MONTHLY PAYMENTS: 3 443,808.36
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 286,565.75
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 54,162,343.21
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 211
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 198,143.48
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,007,207.42
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 42.07292710 % 18.90092900 % 39.02614390 %
PREPAYMENT PERCENT 82.62187810 % 0.00000000 % 17.37812190 %
NEXT DISTRIBUTION 40.57021970 % 19.60138028 % 39.82840000 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1693 %
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 9.13303036
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 281.19
POOL TRADING FACTOR: 10.00803765
................................................................................
Run: 11/25/97 11:40:45 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S5 (POOL # 4055)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4055
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920UU0 13,762,000.00 0.00 5.300000 % 0.00
A-2 760920UV8 27,927,000.00 0.00 6.050000 % 0.00
A-3 760920UW6 16,879,000.00 0.00 7.000000 % 0.00
A-4 760920UZ9 11,286,000.00 0.00 7.500000 % 0.00
A-5 760920VE5 6,968,000.00 4,883,997.79 7.500000 % 40,222.43
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 0.428447 % 0.00
R-I 760920VG0 500.00 0.00 7.500000 % 0.00
R-II 760920VH8 500.00 0.00 7.500000 % 0.00
B 5,825,312.92 3,925,925.52 7.500000 % 26,627.49
- -------------------------------------------------------------------------------
116,500,312.92 8,809,923.31 66,849.92
===============================================================================
_______________________________________________________________________________
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 30,490.10 70,712.53 0.00 0.00 4,843,775.36
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 0.00 0.00 0.00 0.00 0.00
A-11 3,666.60 3,666.60 0.00 0.00 0.00
A-12 3,141.89 3,141.89 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 24,508.99 51,136.48 0.00 0.00 3,899,298.03
- -------------------------------------------------------------------------------
61,807.58 128,657.50 0.00 0.00 8,743,073.39
===============================================================================
_______________________________________________________________________________
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-5 700.918167 5.772450 4.375732 10.148182 0.000000 695.145718
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 673.942426 4.570999 4.207324 8.778323 0.000000 669.371428
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:40:45 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 2,445.49
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 988.42
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
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 8,743,073.39
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 50
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 10,138.35
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 55.43746090 % 44.56253910 %
CURRENT PREPAYMENT PERCENTAGE 86.63123830 % 13.36876170 %
PERCENTAGE FOR NEXT DISTRIBUTION 55.40128900 % 44.59871100 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4285 %
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 8.88706719
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 107.28
POOL TRADING FACTOR: 7.50476387
................................................................................
Run: 11/25/97 11:40:46 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 25,712,307.93 5.754000 % 391,662.97
A-10 760920VS4 10,124,000.00 8,571,051.51 12.737828 % 130,558.62
A-11 760920VT2 0.00 0.00 1.000000 % 0.00
A-12 760920VU9 0.00 0.00 0.141513 % 0.00
R 760920VX3 100.00 0.00 7.500000 % 0.00
M 760920VW5 10,339,213.00 8,607,981.60 7.500000 % 9,170.74
B 22,976,027.86 18,978,691.25 7.500000 % 20,219.46
- -------------------------------------------------------------------------------
459,500,240.86 61,870,032.29 551,611.79
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 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-9 122,871.92 514,534.89 0.00 0.00 25,320,644.96
A-10 90,671.58 221,230.20 0.00 0.00 8,440,492.89
A-11 51,383.31 51,383.31 0.00 0.00 0.00
A-12 7,271.38 7,271.38 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 53,617.23 62,787.97 0.00 0.00 8,598,810.86
B 118,214.08 138,433.54 0.00 0.00 18,958,471.79
- -------------------------------------------------------------------------------
444,029.50 995,641.29 0.00 0.00 61,318,420.50
===============================================================================
_______________________________________________________________________________
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 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-9 846.607222 12.895952 4.045699 16.941651 0.000000 833.711269
A-10 846.607221 12.895952 8.956102 21.852054 0.000000 833.711269
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 832.556753 0.886986 5.185813 6.072799 0.000000 831.669766
B 826.021424 0.880024 5.145106 6.025130 0.000000 825.141400
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:40:47 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 19,713.61
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,675.24
SUBSERVICER ADVANCES THIS MONTH 35,208.76
MASTER SERVICER ADVANCES THIS MONTH 9,128.07
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,358,019.75
(B) TWO MONTHLY PAYMENTS: 4 1,200,816.64
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,788,517.35
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 61,318,420.50
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 242
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 1,138,059.59
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 485,696.90
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 55.41189840 % 13.91300600 % 30.67509510 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 55.05872060 % 14.02320997 % 30.91806940 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1425 %
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 9.16173250
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 283.00
POOL TRADING FACTOR: 13.34458941
................................................................................
Run: 11/25/97 11:40:47 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 22,363,034.31 8.500000 % 1,237,594.99
A-5 760920WY0 30,082,000.00 2,484,808.21 8.500000 % 137,512.03
A-6 760920WW4 0.00 0.00 0.121836 % 0.00
R 760920XA1 539,100.00 0.00 8.500000 % 0.00
M 760920WZ7 7,278,000.00 6,268,301.94 8.500000 % 6,612.84
B 15,364,881.77 12,201,328.62 8.500000 % 12,871.97
- -------------------------------------------------------------------------------
323,459,981.77 43,317,473.08 1,394,591.83
===============================================================================
_______________________________________________________________________________
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 0.00 0.00 0.00 0.00 0.00
A-4 155,368.89 1,392,963.88 0.00 0.00 21,125,439.32
A-5 17,263.39 154,775.42 0.00 0.00 2,347,296.18
A-6 4,313.73 4,313.73 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 43,549.50 50,162.34 0.00 0.00 6,261,689.10
B 84,769.66 97,641.63 0.00 0.00 12,188,456.65
- -------------------------------------------------------------------------------
305,265.17 1,699,857.00 0.00 0.00 41,922,881.25
===============================================================================
_______________________________________________________________________________
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-4 706.037580 39.072899 4.905250 43.978149 0.000000 666.964681
A-5 82.601164 4.571240 0.573878 5.145118 0.000000 78.029924
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 861.267098 0.908607 5.983718 6.892325 0.000000 860.358491
B 794.104947 0.837753 5.517105 6.354858 0.000000 793.267194
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:40:47 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 11,057.05
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,519.50
SUBSERVICER ADVANCES THIS MONTH 30,065.04
MASTER SERVICER ADVANCES THIS MONTH 2,941.04
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,096,901.07
(B) TWO MONTHLY PAYMENTS: 1 224,499.33
(C) THREE OR MORE MONTHLY PAYMENTS: 1 391,694.12
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,984,389.64
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 41,922,881.25
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 169
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 362,677.37
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,348,893.42
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 57.36216990 % 14.47060800 % 28.16722160 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 55.99027260 % 14.93620885 % 29.07351850 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1208 %
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 9.06008541
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 282.84
POOL TRADING FACTOR: 12.96076288
OPTIMAL PERCENTAGE: NOT APPLICABLE UNTIL CREDIT
SUPPORT DEPLETION DATE
................................................................................
Run: 11/25/97 11:40:48 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 20,105,747.70 7.733323 % 548,681.24
S 760920WF1 0.00 0.00 0.150000 % 0.00
R 760920WE4 100.00 0.00 7.733323 % 0.00
B 7,295,556.68 4,626,168.01 7.733323 % 4,961.61
- -------------------------------------------------------------------------------
108,082,314.68 24,731,915.71 553,642.85
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 128,533.01 677,214.25 0.00 0.00 19,557,066.46
S 3,066.74 3,066.74 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 29,574.41 34,536.02 0.00 0.00 4,621,206.40
- -------------------------------------------------------------------------------
161,174.16 714,817.01 0.00 0.00 24,178,272.86
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 199.488187 5.443987 1.275298 6.719285 0.000000 194.044200
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 634.107610 0.680089 4.053754 4.733843 0.000000 633.427523
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:40:48 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 7,197.68
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,872.05
SUBSERVICER ADVANCES THIS MONTH 3,960.65
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 324,159.27
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 201,480.51
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 24,178,272.86
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 102
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 527,117.62
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 81.29474460 % 18.70525550 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 80.88694580 % 19.11305420 %
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 8.36009677
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 286.79
POOL TRADING FACTOR: 22.37023969
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.1398
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 11/25/97 11:40:49 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-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 13,695,586.64 8.000000 % 1,264,335.44
A-6 760920WG9 5,000,000.00 7,760,207.32 8.000000 % 0.00
A-7 760920WH7 20,288,000.00 2,383,978.46 8.000000 % 134,781.79
A-8 760920WJ3 0.00 0.00 0.187184 % 0.00
R 760920WL8 100.00 0.00 8.000000 % 0.00
M 760920WK0 4,908,000.00 4,156,692.57 8.000000 % 167,968.26
B 10,363,398.83 9,608,522.66 8.000000 % 10,984.16
- -------------------------------------------------------------------------------
218,151,398.83 37,604,987.65 1,578,069.65
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 90,536.77 1,354,872.21 0.00 0.00 12,431,251.20
A-6 0.00 0.00 51,300.04 0.00 7,811,507.36
A-7 15,759.65 150,541.44 0.00 0.00 2,249,196.67
A-8 5,816.58 5,816.58 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 27,478.45 195,446.71 0.00 0.00 3,988,724.31
B 63,518.61 74,502.77 0.00 0.00 9,597,538.50
- -------------------------------------------------------------------------------
203,110.06 1,781,179.71 51,300.04 0.00 36,078,218.04
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 550.600696 50.829803 3.639830 54.469633 0.000000 499.770892
A-6 1552.041464 0.000000 0.000000 0.000000 10.260008 1562.301472
A-7 117.506825 6.643424 0.776797 7.420221 0.000000 110.863401
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 846.921877 34.223362 5.598706 39.822068 0.000000 812.698515
B 927.159402 1.059899 6.129129 7.189028 0.000000 926.099502
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:40:49 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 11,286.77
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,964.20
SUBSERVICER ADVANCES THIS MONTH 2,483.98
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 344,706.42
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 36,078,218.04
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 154
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 1,482,703.08
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 63.39524070 % 11.05356700 % 25.55119220 %
PREPAYMENT PERCENT 89.01857220 % 11.00000000 % 10.98142780 %
NEXT DISTRIBUTION 62.34220110 % 11.05576862 % 26.60203030 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1814 %
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 8.66815598
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 276.61
POOL TRADING FACTOR: 16.53815572
OPTIMAL PERCENTAGE: NOT APPLICABLE UNTIL CREDIT
SUPPORT DEPLETION DATE
................................................................................
Run: 11/25/97 11:40:50 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S10 (POOL # 4060)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4060
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920WM6 17,396,000.00 0.00 8.000000 % 0.00
A-2 760920WN4 42,597,000.00 0.00 8.000000 % 0.00
A-3 760920WP9 11,500,000.00 10,735,706.59 8.000000 % 1,047,011.85
A-4 760920WQ7 61,114,000.00 0.00 8.000000 % 0.00
A-5 760920WR5 0.00 0.00 0.170278 % 0.00
R 760920WS3 100.00 0.00 8.000000 % 0.00
B 7,347,668.28 5,134,923.53 8.000000 % 128,084.32
- -------------------------------------------------------------------------------
139,954,768.28 15,870,630.12 1,175,096.17
===============================================================================
_______________________________________________________________________________
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 68,443.36 1,115,455.21 0.00 0.00 9,688,694.74
A-4 0.00 0.00 0.00 0.00 0.00
A-5 2,153.59 2,153.59 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 32,736.68 160,821.00 0.00 0.00 5,006,839.21
- -------------------------------------------------------------------------------
103,333.63 1,278,429.80 0.00 0.00 14,695,533.95
===============================================================================
_______________________________________________________________________________
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-3 933.539703 91.044509 5.951597 96.996106 0.000000 842.495195
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 698.850756 17.431968 4.455383 21.887351 0.000000 681.418787
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:40:50 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S10 (POOL # 4060)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4060
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,302.88
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,918.62
SUBSERVICER ADVANCES THIS MONTH 5,232.21
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 2
AGGREGATE PRINCIPAL BALANCE 434,918.41
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 14,695,533.95
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 74
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 1,073,843.22
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 67.64511870 % 32.35488130 %
CURRENT PREPAYMENT PERCENTAGE 91.12309420 % 8.87690580 %
PERCENTAGE FOR NEXT DISTRIBUTION 65.92951830 % 34.07048170 %
CLASS A-5 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1725 %
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 8.63727731
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 106.06
POOL TRADING FACTOR: 10.50020241
CLASS A-4 PAC COMPONENT PRINCIPAL: 0.00
CLASS A-4 COMPANION PRINCIPAL: 0.00
................................................................................
Run: 11/25/97 11:40:51 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 20,155,637.62 8.500000 % 1,410,806.56
A-10 760920XQ6 6,395,000.00 3,319,477.28 8.500000 % 232,348.91
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 0.173427 % 0.00
R 760920XW3 100.00 0.00 8.500000 % 0.00
M 760920XV5 7,292,000.00 6,211,055.04 8.500000 % 63,306.06
B 15,395,727.87 12,506,612.37 8.500000 % 0.00
- -------------------------------------------------------------------------------
324,107,827.87 42,192,782.31 1,706,461.53
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 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-9 139,509.91 1,550,316.47 0.00 0.00 18,744,831.06
A-10 22,976.20 255,325.11 0.00 0.00 3,087,128.37
A-11 0.00 0.00 0.00 0.00 0.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 5,958.62 5,958.62 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 42,990.63 106,296.69 0.00 0.00 6,147,748.98
B 54,159.35 54,159.35 0.00 159,880.22 12,379,138.98
- -------------------------------------------------------------------------------
265,594.71 1,972,056.24 0.00 159,880.22 40,358,847.39
===============================================================================
Run: 11/25/97 11:40:51
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-9 519.073851 36.332901 3.592838 39.925739 0.000000 482.740949
A-10 519.073851 36.332902 3.592838 39.925740 0.000000 482.740950
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 851.762896 8.681577 5.895588 14.577165 0.000000 843.081319
B 812.343039 0.000000 3.517816 3.517816 0.000000 804.063250
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:40:51 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 11,213.26
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,264.13
SUBSERVICER ADVANCES THIS MONTH 19,577.70
MASTER SERVICER ADVANCES THIS MONTH 3,964.20
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,271,390.70
(B) TWO MONTHLY PAYMENTS: 1 285,915.23
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 866,032.07
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 40,358,847.39
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 160
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 476,942.87
REMAINING SUBCLASS INTEREST SHORTFALL 32,406.82
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,403,885.83
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 55.63775040 % 14.72065800 % 29.64159200 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 54.09460590 % 15.23271693 % 30.67267720 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1762 %
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 9.13301788
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 280.89
POOL TRADING FACTOR: 12.45229023
OPTIMAL PERCENTAGE: NOT APPLICABLE UNTIL CREDIT
SUPPORT DEPLETION DATE
................................................................................
Run: 11/25/97 11:40:52 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 7,441,408.39 7.899348 % 49,520.01
R 760920XF0 100.00 0.00 7.899348 % 0.00
B 5,010,927.54 3,688,035.06 7.899348 % 23,688.84
- -------------------------------------------------------------------------------
105,493,196.54 11,129,443.45 73,208.85
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 48,974.30 98,494.31 0.00 0.00 7,391,888.38
R 0.00 0.00 0.00 0.00 0.00
B 24,272.15 47,960.99 0.00 0.00 3,664,346.22
- -------------------------------------------------------------------------------
73,246.45 146,455.30 0.00 0.00 11,056,234.60
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 74.057004 0.492824 0.487393 0.980217 0.000000 73.564180
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 735.998481 4.727436 4.843844 9.571280 0.000000 731.271045
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:40:52 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S12 (POOL # 4062)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4062
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 2,748.68
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,175.64
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 11,056,234.60
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 57
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 2,460.94
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 66.86235860 % 33.13764140 %
CURRENT PREPAYMENT PERCENTAGE 90.05870760 % 9.94129240 %
PERCENTAGE FOR NEXT DISTRIBUTION 66.85719550 % 33.14280450 %
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 8.32090038
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 108.40
POOL TRADING FACTOR: 10.48051909
................................................................................
Run: 11/25/97 16:07:05 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 24,192,268.51 8.3240 32,436.94
- --------------------------------------------------------------------------------
149,986,318.83 24,192,268.51 32,436.94
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
167,772.77 0.00 200,209.71 0.00 24,159,831.57
167,772.77 0.00 200,209.71 0.00 24,159,831.57
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
161.296502 0.216266 1.118587 0.000000 1.334853 161.080236
Determination Date 20-November-97
Distribution Date 25-November-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/25/97 16:07:05 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-13 (POOL 3165)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 6,742.28
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,556.98
SUBSERVICER ADVANCES THIS MONTH 2,302.06
MASTER SERVICER ADVANCES THIS MONTH 2,206.67
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: 1 154,468.28
(D) LOANS IN FORECLOSURE 1 123,809.81
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 24,159,831.57
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 23,908,568.30
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 103
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 276,478.96
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 6,062.74
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 26,374.20
FSA GUARANTY INSURANCE POLICY 8,047,459.10
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 266,496.00
SPECIAL HAZARD AMOUNT AVAILABLE 684,318.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.8874%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.3224%
POOL TRADING FACTOR 0.161080236
................................................................................
Run: 11/25/97 11:40:53 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 12,319,857.57 8.527640 % 21,258.58
S 760920XD5 0.00 0.00 0.150000 % 0.00
R 760920XC7 100.00 0.00 8.527640 % 0.00
B 6,546,994.01 3,194,028.84 8.527640 % 3,789.79
- -------------------------------------------------------------------------------
93,528,473.01 15,513,886.41 25,048.37
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 87,511.67 108,770.25 0.00 0.00 12,298,598.99
S 1,938.40 1,938.40 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 22,688.16 26,477.95 0.00 0.00 3,190,239.05
- -------------------------------------------------------------------------------
112,138.23 137,186.60 0.00 0.00 15,488,838.04
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 141.637874 0.244404 1.006097 1.250501 0.000000 141.393470
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 487.861885 0.578861 3.465430 4.044291 0.000000 487.283026
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:40:53 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S14 (POOL # 4063)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4063
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,444.04
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,788.93
SUBSERVICER ADVANCES THIS MONTH 13,430.47
MASTER SERVICER ADVANCES THIS MONTH 8,102.76
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 194,717.82
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 349,889.93
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,110,698.94
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 15,488,838.04
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 71
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 971,130.43
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 6,640.77
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 79.41180720 % 20.58819280 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 79.40298010 % 20.59701990 %
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 9.32744573
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 262.05
POOL TRADING FACTOR: 16.56055909
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.2067
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 11/25/97 11:40:53 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 13,816,182.29 6.154000 % 744,390.20
A-9 760920YL6 4,375,000.00 2,930,705.33 18.131142 % 157,900.95
A-10 760920XZ6 23,595,000.00 1,463,144.00 7.270000 % 78,831.48
A-11 760920YA0 6,435,000.00 399,039.25 11.843331 % 21,499.49
A-12 760920YB8 0.00 0.00 0.500000 % 0.00
A-13 760920YC6 0.00 0.00 0.228462 % 0.00
R-I 760920YN2 100.00 0.00 8.750000 % 0.00
R-II 760920YP7 100.00 0.00 8.750000 % 0.00
M 760920YM4 7,260,603.00 5,900,557.08 8.750000 % 5,357.43
B 15,327,940.64 11,524,350.89 8.750000 % 10,463.57
- -------------------------------------------------------------------------------
322,682,743.64 36,033,978.84 1,018,443.12
===============================================================================
_______________________________________________________________________________
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 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 69,228.47 813,618.67 0.00 0.00 13,071,792.09
A-9 43,264.97 201,165.92 0.00 0.00 2,772,804.38
A-10 8,660.85 87,492.33 0.00 0.00 1,384,312.52
A-11 3,847.94 25,347.43 0.00 0.00 377,539.76
A-12 7,575.89 7,575.89 0.00 0.00 0.00
A-13 6,702.94 6,702.94 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 42,037.83 47,395.26 0.00 0.00 5,895,199.65
B 82,103.88 92,567.45 0.00 0.00 11,513,887.32
- -------------------------------------------------------------------------------
263,422.77 1,281,865.89 0.00 0.00 35,015,535.72
===============================================================================
Run: 11/25/97 11:40:53
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-8 669.875505 36.091646 3.356532 39.448178 0.000000 633.783859
A-9 669.875504 36.091646 9.889136 45.980782 0.000000 633.783858
A-10 62.010765 3.341025 0.367063 3.708088 0.000000 58.669740
A-11 62.010761 3.341024 0.597970 3.938994 0.000000 58.669737
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 812.681410 0.737877 5.789854 6.527731 0.000000 811.943533
B 751.852526 0.682647 5.356485 6.039132 0.000000 751.169879
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:40:54 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S16 (POOL # 4065)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4065
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 9,316.42
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,667.83
SUBSERVICER ADVANCES THIS MONTH 23,484.37
MASTER SERVICER ADVANCES THIS MONTH 2,238.43
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,497,493.94
(B) TWO MONTHLY PAYMENTS: 1 206,839.93
(C) THREE OR MORE MONTHLY PAYMENTS: 1 175,813.25
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 946,326.27
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 35,015,535.72
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 145
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 255,940.02
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 985,725.95
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 51.64311980 % 16.37498100 % 31.98189950 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 50.28182030 % 16.83595447 % 32.88222520 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2322 %
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 9.42698098
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 287.02
POOL TRADING FACTOR: 10.85138155
LIBOR INDEX: 0.0000
COFI INDEX: 0.0000
TREASURY INDEX: 0.0000
................................................................................
Run: 11/25/97 16:07:05 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-17A (POOL 3166)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3166
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
A 760920YR3 32,200,599.87 4,505,202.98 8.0000 4,735.65
S 760920YS1 0.00 0.00 0.5003 0.00
- --------------------------------------------------------------------------------
32,200,599.87 4,505,202.98 4,735.65
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 30,032.22 0.00 34,767.87 0.00 4,500,467.33
S 1,878.14 0.00 1,878.14 0.00 0.00
31,910.36 0.00 36,646.01 0.00 4,500,467.33
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 139.910530 0.147067 0.932660 0.000000 1.079727 139.763462
S 0.000000 0.000000 0.058326 0.000000 0.058326 0.000000
Determination Date 20-November-97
Distribution Date 25-November-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/25/97 16:07:05 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 1,418.06
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 471.91
SUBSERVICER ADVANCES THIS MONTH 4,500.05
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 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 4,500,467.33
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 4,513,808.74
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 346.31
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,389.34
FSA GUARANTY INSURANCE POLICY 12,459,506.93
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 9.0030%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.0000%
POOL TRADING FACTOR 0.139763462
................................................................................
Run: 11/25/97 16:07:05 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 6,250,545.15 7.5555 497,538.19
S 760920YU6 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
63,951,716.07 6,250,545.15 497,538.19
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 39,106.56 0.00 536,644.75 0.00 5,753,006.96
S 1,293.98 0.00 1,293.98 0.00 0.00
40,400.54 0.00 537,938.73 0.00 5,753,006.96
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 97.738505 7.779904 0.611501 0.000000 8.391405 89.958602
S 0.000000 0.000000 0.020234 0.000000 0.020234 0.000000
Determination Date 20-November-97
Distribution Date 25-November-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/25/97 16:07:05 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 1,306.98
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 621.12
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 1,919.82
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 5,753,006.96
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 5,504,828.54
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 21
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 253,538.14
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 491,219.71
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 81.18
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 6,237.30
FSA GUARANTY INSURANCE POLICY 12,459,506.93
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 8.1912%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.5519%
POOL TRADING FACTOR 0.089958602
................................................................................
Run: 11/25/97 16:07:05 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 9,088,681.66 7.5583 9,895.19
S 760920YW2 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
75,606,730.04 9,088,681.66 9,895.19
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 57,244.69 0.00 67,139.88 0.00 9,078,786.47
S 1,893.44 0.00 1,893.44 0.00 0.00
59,138.13 0.00 69,033.32 0.00 9,078,786.47
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 120.209956 0.130877 0.757137 0.000000 0.888014 120.079078
S 0.000000 0.000000 0.025043 0.000000 0.025043 0.000000
Determination Date 20-November-97
Distribution Date 25-November-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/25/97 16:07:05 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 2,561.49
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 947.91
SUBSERVICER ADVANCES THIS MONTH 2,530.40
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 9,078,786.47
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 9,089,853.78
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 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 180.22
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 9,714.97
FSA GUARANTY INSURANCE POLICY 12,459,506.93
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 8.2633%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.5501%
POOL TRADING FACTOR 0.120079078
................................................................................
Run: 11/25/97 11:40:55 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-S18 (POOL # 4066)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4066
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920A57 23,863,000.00 0.00 7.400000 % 0.00
A-2 760920A73 38,374,000.00 0.00 7.450000 % 0.00
A-3 760920A99 23,218,000.00 0.00 7.750000 % 0.00
A-4 760920B49 9,500,000.00 3,509,128.12 7.950000 % 62,587.09
A-5 760920B31 41,703.00 175.44 1008.000000 % 3.13
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 0.388896 % 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 5,298,799.30 8.000000 % 33,439.99
- -------------------------------------------------------------------------------
157,858,019.23 14,296,102.86 96,030.21
===============================================================================
_______________________________________________________________________________
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 23,234.65 85,821.74 0.00 0.00 3,446,541.03
A-5 147.29 150.42 0.00 0.00 172.31
A-6 36,565.70 36,565.70 0.00 0.00 5,488,000.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 0.00 0.00 0.00 0.00 0.00
A-11 4,630.42 4,630.42 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
B 35,305.10 68,745.09 0.00 0.00 5,265,359.31
- -------------------------------------------------------------------------------
99,883.16 195,913.37 0.00 0.00 14,200,072.65
===============================================================================
_______________________________________________________________________________
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 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-4 369.381907 6.588115 2.445753 9.033868 0.000000 362.793793
A-5 4.206892 0.075055 3.531880 3.606935 0.000000 4.131837
A-6 1000.000000 0.000000 6.662846 6.662846 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 745.905477 4.707306 4.969853 9.677159 0.000000 741.198170
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:40:55 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S18 (POOL # 4066)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4066
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,803.54
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,546.44
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 14,200,072.65
AGGREGATE NUMBER OF 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
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 8,299.26
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 62.93535830 % 37.06464170 %
CURRENT PREPAYMENT PERCENTAGE 88.88060750 % 11.11939250 %
PERCENTAGE FOR NEXT DISTRIBUTION 62.92019460 % 37.07980540 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3890 %
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 8.83338498
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 109.25
POOL TRADING FACTOR: 8.99547120
................................................................................
Run: 11/25/97 11:40:56 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 8,902,186.55 8.500000 % 1,836,654.63
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 0.175619 % 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 5,340,531.94 8.500000 % 5,280.10
B 12,805,385.16 10,347,572.72 8.500000 % 10,230.47
- -------------------------------------------------------------------------------
320,111,585.16 33,694,291.21 1,852,165.20
===============================================================================
_______________________________________________________________________________
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 0.00 0.00 0.00 0.00 0.00
A-6 62,312.26 1,898,966.89 0.00 0.00 7,065,531.92
A-7 63,724.89 63,724.89 0.00 0.00 9,104,000.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 0.00 0.00 0.00 0.00 0.00
A-11 4,872.89 4,872.89 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 37,381.90 42,662.00 0.00 0.00 5,335,251.84
B 72,429.47 82,659.94 0.00 0.00 10,337,342.25
- -------------------------------------------------------------------------------
240,721.41 2,092,886.61 0.00 0.00 31,842,126.01
===============================================================================
_______________________________________________________________________________
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-6 264.159838 54.500137 1.849028 56.349165 0.000000 209.659701
A-7 1000.000000 0.000000 6.999658 6.999658 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 834.197429 0.824758 5.839097 6.663855 0.000000 833.372671
B 808.064154 0.798919 5.656173 6.455092 0.000000 807.265234
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:40:56 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S19 (POOL # 4067)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4067
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,101.78
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,434.36
SUBSERVICER ADVANCES THIS MONTH 18,843.45
MASTER SERVICER ADVANCES THIS MONTH 5,958.32
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 897,073.06
(B) TWO MONTHLY PAYMENTS: 3 674,985.87
(C) THREE OR MORE MONTHLY PAYMENTS: 2 487,243.99
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 220,619.65
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 31,842,126.01
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 125
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 714,470.72
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,818,852.20
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 53.43987340 % 15.84996100 % 30.71016590 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 50.78031510 % 16.75532544 % 32.46435950 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1770 %
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 9.09248271
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 283.56
POOL TRADING FACTOR: 9.94719575
................................................................................
Run: 11/25/97 11:40:57 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 4,468,215.67 8.100000 % 1,152,447.33
A-6 760920D70 2,829,000.00 383,168.72 8.100000 % 46,835.70
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 7,080,831.28 8.100000 % 0.00
A-10 760920E53 16,830,000.00 0.00 8.100000 % 0.00
A-11 760920D96 8,130,000.00 1,628,317.84 8.100000 % 91,275.40
A-12 760920F37 10,000,000.00 652,370.94 8.100000 % 36,568.67
A-13 760920E95 0.00 0.00 0.400000 % 0.00
A-14 760920F29 0.00 0.00 0.247592 % 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 7,361,135.37 8.500000 % 7,887.53
B 16,895,592.50 14,675,494.98 8.500000 % 15,724.94
- -------------------------------------------------------------------------------
375,449,692.50 44,876,534.80 1,350,739.57
===============================================================================
_______________________________________________________________________________
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 29,554.73 1,182,002.06 0.00 0.00 3,315,768.34
A-6 2,534.45 49,370.15 0.00 0.00 336,333.02
A-7 16,734.52 16,734.52 0.00 0.00 2,530,000.00
A-8 40,328.21 40,328.21 0.00 0.00 6,097,000.00
A-9 0.00 0.00 46,835.70 0.00 7,127,666.98
A-10 0.00 0.00 0.00 0.00 0.00
A-11 10,770.41 102,045.81 0.00 0.00 1,537,042.44
A-12 4,315.06 40,883.73 0.00 0.00 615,802.27
A-13 7,460.40 7,460.40 0.00 0.00 0.00
A-14 9,073.26 9,073.26 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 51,094.19 58,981.72 0.00 0.00 7,353,247.84
B 101,863.70 117,588.64 0.00 0.00 14,659,770.04
- -------------------------------------------------------------------------------
273,728.93 1,624,468.50 46,835.70 0.00 43,572,630.93
===============================================================================
Run: 11/25/97 11:40:57
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-5 116.344634 30.007742 0.769554 30.777296 0.000000 86.336892
A-6 135.443167 16.555567 0.895882 17.451449 0.000000 118.887600
A-7 1000.000000 0.000000 6.614435 6.614435 0.000000 1000.000000
A-8 1000.000000 0.000000 6.614435 6.614435 0.000000 1000.000000
A-9 1527.687439 0.000000 0.000000 0.000000 10.104790 1537.792229
A-10 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-11 200.285097 11.226986 1.324774 12.551760 0.000000 189.058111
A-12 65.237094 3.656867 0.431506 4.088373 0.000000 61.580227
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 871.346516 0.933656 6.048081 6.981737 0.000000 870.412860
B 868.599014 0.930713 6.029010 6.959723 0.000000 867.668301
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:40:57 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S20 (POOL # 4068)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4068
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,737.16
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,687.25
SUBSERVICER ADVANCES THIS MONTH 19,787.63
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 622,866.42
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,781,325.16
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 43,572,630.93
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 164
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 1,255,818.22
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 50.89498230 % 16.40308300 % 32.70193440 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 49.47971370 % 16.87584083 % 33.64444540 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2505 %
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 9.19637334
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 281.55
POOL TRADING FACTOR: 11.60545122
................................................................................
Run: 11/25/97 11:40:58 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 31,381,197.49 6.691233 % 1,414,307.51
S 760920ZN1 0.00 0.00 0.150000 % 0.00
R 760920ZM3 100.00 0.00 6.691233 % 0.00
B 7,968,810.12 1,783,802.79 6.691233 % 2,147.89
- -------------------------------------------------------------------------------
113,840,137.12 33,165,000.28 1,416,455.40
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 171,944.76 1,586,252.27 0.00 0.00 29,966,889.98
S 4,073.66 4,073.66 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 9,773.86 11,921.75 0.00 0.00 1,781,654.90
- -------------------------------------------------------------------------------
185,792.28 1,602,247.68 0.00 0.00 31,748,544.88
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 296.409122 13.358752 1.624093 14.982845 0.000000 283.050370
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 223.848073 0.269537 1.226514 1.496051 0.000000 223.578536
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:40:58 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S21 (POOL # 4069)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4069
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 10,810.90
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,601.34
SUBSERVICER ADVANCES THIS MONTH 15,463.68
MASTER SERVICER ADVANCES THIS MONTH 2,275.43
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 723,112.26
(B) TWO MONTHLY PAYMENTS: 1 233,035.19
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,351,863.18
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 31,748,544.88
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 113
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 323,520.84
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,376,521.23
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 94.62142990 % 5.37857010 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 94.38823130 % 5.61176870 %
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 7.37511086
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 288.45
POOL TRADING FACTOR: 27.88870928
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.1543
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 11/25/97 11:26:50 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 13,279,153.97 8.500000 % 402,250.66
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 3,661,879.00 685,407.64 0.094446 % 25,189.83
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 3,502,441.29 8.500000 % 64,937.09
B 10,804,782.23 9,444,259.33 8.500000 % 10,381.10
- -------------------------------------------------------------------------------
216,050,982.23 29,886,383.63 502,758.68
===============================================================================
_______________________________________________________________________________
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 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 93,907.00 496,157.66 0.00 0.00 12,876,903.31
A-7 21,039.35 21,039.35 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 2,348.36 27,538.19 0.00 0.00 660,217.81
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 24,768.43 89,705.52 0.00 0.00 3,437,504.20
B 66,787.54 77,168.64 0.00 0.00 9,433,878.23
- -------------------------------------------------------------------------------
208,850.68 711,609.36 0.00 0.00 29,383,624.95
===============================================================================
_______________________________________________________________________________
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-6 647.763608 19.621983 4.580829 24.202812 0.000000 628.141625
A-7 1000.000000 0.000000 7.071762 7.071762 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-11 187.173754 6.878936 0.641299 7.520235 0.000000 180.294819
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 810.750299 15.031734 5.733433 20.765167 0.000000 795.718565
B 874.081414 0.960787 6.181295 7.142082 0.000000 873.120627
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:26:51 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S23 (POOL # 4070)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4070
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 7,578.74
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,177.18
SUBSERVICER ADVANCES THIS MONTH 12,337.19
MASTER SERVICER ADVANCES THIS MONTH 2,309.79
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 621,286.31
(B) TWO MONTHLY PAYMENTS: 1 329,115.96
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 588,263.52
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 29,383,624.95
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 123
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 298,938.94
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 469,846.99
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 56.68027030 % 11.71918700 % 31.60054240 %
PREPAYMENT PERCENT 87.00408110 % 13.00000000 % 12.99591890 %
NEXT DISTRIBUTION 56.19538960 % 11.69870704 % 32.10590340 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0960 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,284,794.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.84202900
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 279.35
POOL TRADING FACTOR: 13.60032000
COFI INDEX USED FOR THIS DISTRIBUTION 0.0000
................................................................................
Run: 11/25/97 11:40:59 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 6,138,491.24 8.000000 % 259,747.20
A-7 760920J90 7,108,000.00 0.00 8.000000 % 0.00
A-8 760920K23 10,000,000.00 859,679.45 8.000000 % 36,376.91
A-9 760920K31 37,500,000.00 3,353,755.91 8.000000 % 141,912.51
A-10 760920J74 17,000,000.00 5,019,454.66 8.000000 % 212,395.73
A-11 760920J66 0.00 0.00 0.350163 % 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 6,192,929.82 8.000000 % 89,399.34
- -------------------------------------------------------------------------------
183,771,178.70 21,564,311.08 739,831.69
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 40,524.12 300,271.32 0.00 0.00 5,878,744.04
A-7 0.00 0.00 0.00 0.00 0.00
A-8 5,675.30 42,052.21 0.00 0.00 823,302.54
A-9 22,140.29 164,052.80 0.00 0.00 3,211,843.40
A-10 33,136.64 245,532.37 0.00 0.00 4,807,058.93
A-11 6,231.14 6,231.14 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 40,883.51 130,282.85 0.00 0.00 6,103,530.48
- -------------------------------------------------------------------------------
148,591.00 888,422.69 0.00 0.00 20,824,479.39
===============================================================================
_______________________________________________________________________________
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-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-6 558.959319 23.652085 3.690049 27.342134 0.000000 535.307234
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 85.967945 3.637691 0.567530 4.205221 0.000000 82.330254
A-9 89.433491 3.784334 0.590408 4.374742 0.000000 85.649157
A-10 295.262039 12.493866 1.949214 14.443080 0.000000 282.768172
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 748.844712 10.810105 4.943605 15.753710 0.000000 738.034607
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:40:59 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S22 (POOL # 4072)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4072
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,410.19
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,059.26
SUBSERVICER ADVANCES THIS MONTH 12,145.27
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 786,180.25
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 188,718.97
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 20,824,479.39
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 98
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 612,193.62
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 71.28157820 % 28.71842180 %
CURRENT PREPAYMENT PERCENTAGE 91.38447350 % 8.61552650 %
PERCENTAGE FOR NEXT DISTRIBUTION 70.69059750 % 29.30940250 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3516 %
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 8.77728795
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 109.94
POOL TRADING FACTOR: 11.33174393
PAC COMPANION
ENDING A-7 PRINCIPAL COMPONENT: 0.00 0.00
ENDING A-8 PRINCIPAL COMPONENT: 823,302.54 0.00
ENDING A-9 PRINCIPAL COMPONENT: 3,211,843.40 0.00
ENDING A-10 PRINCIPAL COMPONENT: 4,807,058.93 0.00
................................................................................
Run: 11/25/97 11:41:01 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-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 25,440,467.12 7.781513 % 221,205.40
S 760920H84 0.00 0.00 0.150000 % 0.00
R 760920H76 100.00 0.00 7.781513 % 0.00
B 8,084,552.09 6,396,053.37 7.781513 % 6,997.03
- -------------------------------------------------------------------------------
134,742,525.09 31,836,520.49 228,202.43
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 164,899.38 386,104.78 0.00 0.00 25,219,261.72
S 3,977.84 3,977.84 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 41,457.78 48,454.81 0.00 0.00 6,389,056.34
- -------------------------------------------------------------------------------
210,335.00 438,537.43 0.00 0.00 31,608,318.06
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 200.859737 1.746480 1.301928 3.048408 0.000000 199.113258
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 791.145050 0.865481 5.128024 5.993505 0.000000 790.279569
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:41:02 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S25 (POOL # 4074)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4074
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 9,237.06
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,690.46
SUBSERVICER ADVANCES THIS MONTH 16,048.19
MASTER SERVICER ADVANCES THIS MONTH 2,095.58
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 523,761.84
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,621,752.37
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 31,608,318.06
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 109
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 289,001.01
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 193,374.55
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 79.90969720 % 20.09030280 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 79.78678800 % 20.21321200 %
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 8.40180620
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 285.80
POOL TRADING FACTOR: 23.45830913
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.1374
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 11/25/97 11:41:02 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 2,200,000.00 832,143.26 8.500000 % 48,463.42
A-11 760920T24 20,000,000.00 7,564,938.52 8.500000 % 440,576.53
A-12 760920P44 39,837,000.00 15,068,222.81 8.500000 % 877,562.37
A-13 760920P77 4,598,000.00 7,083,012.43 8.500000 % 0.00
A-14 760920M62 2,400,000.00 0.00 8.500000 % 0.00
A-15 760920M70 3,700,000.00 3,614,987.55 8.500000 % 49,861.79
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 0.091810 % 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 7,568,509.57 8.500000 % 191,215.73
B 17,878,726.36 14,878,321.52 8.500000 % 0.00
- -------------------------------------------------------------------------------
376,384,926.36 64,912,135.66 1,607,679.84
===============================================================================
_______________________________________________________________________________
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 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 5,857.98 54,321.40 0.00 0.00 783,679.84
A-11 53,254.37 493,830.90 0.00 0.00 7,124,361.99
A-12 106,074.71 983,637.08 0.00 0.00 14,190,660.44
A-13 0.00 0.00 49,861.79 0.00 7,132,874.22
A-14 0.00 0.00 0.00 0.00 0.00
A-15 25,448.17 75,309.96 0.00 0.00 3,565,125.76
A-16 28,158.52 28,158.52 0.00 0.00 4,000,000.00
A-17 30,284.49 30,284.49 0.00 0.00 4,302,000.00
A-18 4,935.68 4,935.68 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 53,279.51 244,495.24 0.00 0.00 7,377,293.84
B 88,876.75 88,876.75 0.00 0.00 14,671,419.92
- -------------------------------------------------------------------------------
396,170.18 2,003,850.02 49,861.79 0.00 63,147,416.01
===============================================================================
Run: 11/25/97 11:41:02
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-10 378.246936 22.028827 2.662718 24.691545 0.000000 356.218109
A-11 378.246926 22.028827 2.662719 24.691546 0.000000 356.218100
A-12 378.246926 22.028827 2.662718 24.691545 0.000000 356.218100
A-13 1540.455074 0.000000 0.000000 0.000000 10.844234 1551.299308
A-14 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-15 977.023662 13.476159 6.877884 20.354043 0.000000 963.547503
A-16 1000.000000 0.000000 7.039630 7.039630 0.000000 1000.000000
A-17 1000.000000 0.000000 7.039630 7.039630 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 893.672166 22.578313 6.291122 28.869435 0.000000 871.093853
B 832.180169 0.000000 4.971088 4.971088 0.000000 820.607667
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:41:03 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 16,920.68
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,715.05
SUBSERVICER ADVANCES THIS MONTH 22,271.29
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,703,290.22
(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 63,147,416.01
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 239
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 876,338.64
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 65.41966940 % 11.65962200 % 22.92070870 %
PREPAYMENT PERCENT 89.62590080 % 10.00000000 % 10.37409920 %
NEXT DISTRIBUTION 65.08374350 % 11.68265355 % 23.23360300 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0895 %
BANKRUPTCY AMOUNT AVAILABLE 323,353.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,033,730.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.03283374
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 288.30
POOL TRADING FACTOR: 16.77734989
................................................................................
Run: 11/25/97 11:41:04 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-S27 (POOL # 4076)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4076
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920Q27 13,123,000.00 0.00 7.000000 % 0.00
A-2 760920Q76 70,000.00 0.00 952.000000 % 0.00
A-3 760920Q35 14,026,000.00 0.00 7.000000 % 0.00
A-4 760920Q43 15,799,000.00 0.00 7.000000 % 0.00
A-5 760920Q50 13,201,000.00 0.00 7.000000 % 0.00
A-6 760920Q68 20,050,000.00 0.00 7.500000 % 0.00
A-7 760920Q84 16,484,000.00 3,846,334.50 8.000000 % 454,097.13
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 0.169194 % 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 5,763,720.68 8.000000 % 33,723.82
- -------------------------------------------------------------------------------
157,499,405.19 22,631,055.18 487,820.95
===============================================================================
_______________________________________________________________________________
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 25,381.40 479,478.53 0.00 0.00 3,392,237.37
A-8 85,923.70 85,923.70 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 3,158.40 3,158.40 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 38,033.96 71,757.78 0.00 0.00 5,729,996.86
- -------------------------------------------------------------------------------
152,497.46 640,318.41 0.00 0.00 22,143,234.23
===============================================================================
_______________________________________________________________________________
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-7 233.337448 27.547751 1.539760 29.087511 0.000000 205.789697
A-8 1000.000000 0.000000 6.598856 6.598856 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 770.406165 4.507687 5.083798 9.591485 0.000000 765.898480
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:41:04 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S27 (POOL # 4076)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4076
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 6,460.99
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,467.71
SUBSERVICER ADVANCES THIS MONTH 13,677.88
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 352,509.63
(B) TWO MONTHLY PAYMENTS: 1 192,943.14
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 594,382.35
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 22,143,234.23
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 123
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 355,405.49
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 74.53180760 % 25.46819240 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 74.12303550 % 25.87696450 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1690 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,191,758.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.64078591
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 111.57
POOL TRADING FACTOR: 14.05924943
................................................................................
Run: 11/25/97 11:41:05 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 37,864,543.09 8.000000 % 1,726,258.96
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 0.267370 % 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 6,409,036.92 8.000000 % 193,133.64
B 16,432,384.46 14,709,302.23 8.000000 % 12,483.80
- -------------------------------------------------------------------------------
365,162,840.46 64,585,882.24 1,931,876.40
===============================================================================
_______________________________________________________________________________
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 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-10 250,387.96 1,976,646.92 0.00 0.00 36,138,284.13
A-11 37,051.12 37,051.12 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 14,273.85 14,273.85 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 42,381.22 235,514.86 0.00 0.00 6,215,903.28
B 97,268.64 109,752.44 0.00 0.00 14,696,818.43
- -------------------------------------------------------------------------------
441,362.79 2,373,239.19 0.00 0.00 62,654,005.84
===============================================================================
Run: 11/25/97 11:41:05
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-10 798.830023 36.418965 5.282446 41.701411 0.000000 762.411058
A-11 1000.000000 0.000000 6.612729 6.612729 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 877.558848 26.444868 5.803058 32.247926 0.000000 851.113980
B 895.141071 0.759708 5.919325 6.679033 0.000000 894.381364
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:41:05 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S28 (POOL # 4077)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4077
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 15,897.49
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,091.13
SUBSERVICER ADVANCES THIS MONTH 16,080.10
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 674,286.16
(B) TWO MONTHLY PAYMENTS: 2 408,312.65
(C) THREE OR MORE MONTHLY PAYMENTS: 1 488,426.38
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 462,390.10
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 62,654,005.84
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 247
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 1,861,485.49
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 67.30192670 % 9.92327800 % 22.77479490 %
PREPAYMENT PERCENT 90.19057800 % 10.00000000 % 9.80942200 %
NEXT DISTRIBUTION 66.62189200 % 9.92099898 % 23.45710900 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2689 %
BANKRUPTCY AMOUNT AVAILABLE 233,273.00
FRAUD AMOUNT AVAILABLE 667,523.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,900,420.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.69240992
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 283.77
POOL TRADING FACTOR: 17.15782629
................................................................................
Run: 11/25/97 11:41:06 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-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 12,930,616.70 7.717692 % 887,372.72
S 760920U30 0.00 0.00 0.250000 % 0.00
R 760920U48 100.00 0.00 7.717692 % 0.00
B 6,095,852.88 4,023,057.02 7.717692 % 3,831.18
- -------------------------------------------------------------------------------
116,111,466.88 16,953,673.72 891,203.90
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 82,052.91 969,425.63 0.00 0.00 12,043,243.98
S 3,484.91 3,484.91 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 25,528.83 29,360.01 0.00 0.00 4,019,225.84
- -------------------------------------------------------------------------------
111,066.65 1,002,270.55 0.00 0.00 16,062,469.82
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 117.534484 8.065887 0.745830 8.811717 0.000000 109.468597
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 659.966226 0.628490 4.187901 4.816391 0.000000 659.337737
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:41:06 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S29 (POOL # 4078)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4078
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,362.54
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,643.66
SPREAD 52.78
SUBSERVICER ADVANCES THIS MONTH 3,951.06
MASTER SERVICER ADVANCES THIS MONTH 6,862.64
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 309,807.99
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 205,525.47
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 16,062,469.82
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 53
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 892,729.17
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 875,058.80
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 76.27029350 % 23.72970650 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 74.97753530 % 25.02246470 %
BANKRUPTCY AMOUNT AVAILABLE 302,045.00
FRAUD AMOUNT AVAILABLE 244,969.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,897,800.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.43747219
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 295.57
POOL TRADING FACTOR: 13.83366368
................................................................................
Run: 11/25/97 11:41:08 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 15,149,661.15 7.500000 % 697,018.80
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 4,395,596.48 7.500000 % 83,947.62
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 0.201976 % 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 9,050,172.52 7.500000 % 85,189.90
- -------------------------------------------------------------------------------
261,801,192.58 49,531,430.15 866,156.32
===============================================================================
_______________________________________________________________________________
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 94,063.95 791,082.75 0.00 0.00 14,452,642.35
A-5 129,991.22 129,991.22 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 27,292.17 111,239.79 0.00 0.00 4,311,648.86
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 8,282.06 8,282.06 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
B 56,192.35 141,382.25 0.00 0.00 8,964,982.62
- -------------------------------------------------------------------------------
315,821.75 1,181,978.07 0.00 0.00 48,665,273.83
===============================================================================
Run: 11/25/97 11:41:08
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-4 619.136914 28.485790 3.844209 32.329999 0.000000 590.651124
A-5 1000.000000 0.000000 6.208981 6.208981 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-8 293.039765 5.596508 1.819478 7.415986 0.000000 287.443257
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 766.899264 7.218876 4.761663 11.980539 0.000000 759.680388
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:41:09 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S31 (POOL # 4080)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4080
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,742.66
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,728.13
SUBSERVICER ADVANCES THIS MONTH 9,589.68
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 423,854.32
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 370,560.17
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 48,665,273.83
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 220
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 571,305.06
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 81.72842480 % 18.27157520 %
CURRENT PREPAYMENT PERCENTAGE 94.51852740 % 5.48147260 %
PERCENTAGE FOR NEXT DISTRIBUTION 81.57827560 % 18.42172440 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1988 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 302,240.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,380,492.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.11033293
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 112.52
POOL TRADING FACTOR: 18.58863718
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: 83,947.62 N/A 0.00
CLASS A-8 ENDING BAL: 4,311,648.86 N/A 0.00
................................................................................
Run: 11/25/97 11:41:09 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 48,050,484.11 7.750000 % 1,653,090.72
A-11 760920U55 2,522,000.00 0.00 7.750000 % 0.00
A-12 760920U63 2,475,000.00 1,690,224.03 7.750000 % 66,047.76
A-13 760920U89 10,958,000.00 10,958,000.00 7.750000 % 0.00
A-14 760920W46 6,968,000.00 10,274,775.97 7.750000 % 0.00
A-15 760920V54 23,788,000.00 0.00 7.750000 % 0.00
A-16 760920W53 16,332,000.00 7,885,877.16 7.750000 % 183,675.22
A-17 760920W38 0.00 0.00 0.326297 % 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 7,587,912.89 7.750000 % 140,686.98
B 20,436,665.48 18,461,685.86 7.750000 % 28,567.46
- -------------------------------------------------------------------------------
430,245,573.48 104,908,960.02 2,072,068.14
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 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-10 308,875.54 1,961,966.26 0.00 0.00 46,397,393.39
A-11 0.00 0.00 0.00 0.00 0.00
A-12 10,865.01 76,912.77 0.00 0.00 1,624,176.27
A-13 70,439.63 70,439.63 0.00 0.00 10,958,000.00
A-14 0.00 0.00 66,047.76 0.00 10,340,823.73
A-15 0.00 0.00 0.00 0.00 0.00
A-16 50,691.57 234,366.79 0.00 0.00 7,702,201.94
A-17 28,392.90 28,392.90 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 48,776.21 189,463.19 0.00 0.00 7,447,225.91
B 118,674.42 147,241.88 0.00 0.00 18,433,118.40
- -------------------------------------------------------------------------------
636,715.28 2,708,783.42 66,047.76 0.00 102,902,939.64
===============================================================================
Run: 11/25/97 11:41:09
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-10 731.350879 25.160815 4.701230 29.862045 0.000000 706.190064
A-11 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-12 682.918800 26.685964 4.389903 31.075867 0.000000 656.232836
A-13 1000.000000 0.000000 6.428147 6.428147 0.000000 1000.000000
A-14 1474.566012 0.000000 0.000000 0.000000 9.478726 1484.044737
A-15 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-16 482.848222 11.246340 3.103819 14.350159 0.000000 471.601882
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 881.709738 16.347721 5.667759 22.015480 0.000000 865.362018
B 903.360966 1.397853 5.806937 7.204790 0.000000 901.963112
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:41:10 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 31,410.64
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,033.39
SUBSERVICER ADVANCES THIS MONTH 29,848.69
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,188,883.84
(B) TWO MONTHLY PAYMENTS: 1 205,390.81
(C) THREE OR MORE MONTHLY PAYMENTS: 1 236,547.64
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,155,258.12
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 102,902,939.64
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 387
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 1,891,979.71
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 75.16932900 % 7.23285500 % 17.59781610 %
PREPAYMENT PERCENT 92.55079870 % 7.00000000 % 7.44920130 %
NEXT DISTRIBUTION 74.84975220 % 7.23713621 % 17.91311160 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3277 %
BANKRUPTCY AMOUNT AVAILABLE 115,846.00
FRAUD AMOUNT AVAILABLE 1,231,335.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,479,595.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.56209304
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 286.18
POOL TRADING FACTOR: 23.91725702
................................................................................
Run: 11/25/97 11:41:11 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 2,035,704.32 8.000000 % 1,086,600.37
A-8 7609204H8 36,700,000.00 18,591,527.40 8.000000 % 568,486.29
A-9 7609204J4 15,000,000.00 11,766,789.52 8.000000 % 359,801.45
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 0.162468 % 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 6,694,647.98 8.000000 % 7,307.61
B 15,322,642.27 13,017,006.63 8.000000 % 14,208.82
- -------------------------------------------------------------------------------
322,581,934.27 85,605,675.85 2,036,404.54
===============================================================================
_______________________________________________________________________________
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 13,413.46 1,100,013.83 0.00 0.00 949,103.95
A-8 122,501.43 690,987.72 0.00 0.00 18,023,041.11
A-9 77,532.54 437,333.99 0.00 0.00 11,406,988.07
A-10 210,851.18 210,851.18 0.00 0.00 32,000,000.00
A-11 9,883.65 9,883.65 0.00 0.00 1,500,000.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 11,455.28 11,455.28 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 44,111.71 51,419.32 0.00 0.00 6,687,340.37
B 85,770.34 99,979.16 0.00 0.00 13,002,797.81
- -------------------------------------------------------------------------------
575,519.59 2,611,924.13 0.00 0.00 83,569,271.31
===============================================================================
Run: 11/25/97 11:41:11
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-7 172.517315 92.084777 1.136734 93.221511 0.000000 80.432538
A-8 506.581128 15.490090 3.337914 18.828004 0.000000 491.091038
A-9 784.452635 23.986763 5.168836 29.155599 0.000000 760.465871
A-10 1000.000000 0.000000 6.589099 6.589099 0.000000 1000.000000
A-11 1000.000000 0.000000 6.589100 6.589100 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 922.243165 1.006684 6.076753 7.083437 0.000000 921.236481
B 849.527542 0.927309 5.597621 6.524930 0.000000 848.600234
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:41:11 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 22,102.30
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,098.36
SUBSERVICER ADVANCES THIS MONTH 31,946.73
MASTER SERVICER ADVANCES THIS MONTH 3,385.46
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,581,962.40
(B) TWO MONTHLY PAYMENTS: 2 362,710.83
(C) THREE OR MORE MONTHLY PAYMENTS: 2 419,248.62
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,684,792.42
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 83,569,271.31
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 330
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 431,757.63
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,942,960.86
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 76.97389290 % 7.82033200 % 15.20577520 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 76.43854270 % 8.00215230 % 15.55930500 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1590 %
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 8.59853552
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 286.93
POOL TRADING FACTOR: 25.90637058
................................................................................
Run: 11/25/97 11:41:12 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 23,557,114.45 7.500000 % 1,305,825.15
A-7 7609203P1 15,000,000.00 7,953,468.90 7.500000 % 440,879.11
A-8 7609204B1 7,005,400.00 6,842,134.08 7.500000 % 44,087.91
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 15,720,070.43 7.500000 % 0.00
A-12 7609203Y2 0.00 0.00 0.279100 % 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 10,872,479.43 7.500000 % 93,617.46
B 16,042,796.83 14,560,813.07 7.500000 % 18,230.50
- -------------------------------------------------------------------------------
427,807,906.83 150,044,080.36 1,902,640.13
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 146,054.33 1,451,879.48 0.00 0.00 22,251,289.30
A-7 49,311.58 490,190.69 0.00 0.00 7,512,589.79
A-8 31,591.20 75,679.11 10,830.10 0.00 6,808,876.27
A-9 189,335.88 189,335.88 0.00 0.00 30,538,000.00
A-10 248,000.37 248,000.37 0.00 0.00 40,000,000.00
A-11 0.00 0.00 97,464.58 0.00 15,817,535.01
A-12 34,618.61 34,618.61 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 67,409.48 161,026.94 0.00 0.00 10,778,861.97
B 90,277.17 108,507.67 0.00 0.00 14,542,582.57
- -------------------------------------------------------------------------------
856,598.62 2,759,238.75 108,294.68 0.00 148,249,734.91
===============================================================================
Run: 11/25/97 11:41:12
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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-6 530.231261 29.391941 3.287439 32.679380 0.000000 500.839320
A-7 530.231260 29.391941 3.287439 32.679380 0.000000 500.839319
A-8 976.694276 6.293418 4.509550 10.802968 1.545965 971.946822
A-9 1000.000000 0.000000 6.200009 6.200009 0.000000 1000.000000
A-10 1000.000000 0.000000 6.200009 6.200009 0.000000 1000.000000
A-11 1449.134895 0.000000 0.000000 0.000000 8.984650 1458.119545
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 924.126259 7.957187 5.729592 13.686779 0.000000 916.169071
B 907.623105 1.136365 5.627271 6.763636 0.000000 906.486738
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:41:12 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 41,902.39
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,377.14
SUBSERVICER ADVANCES THIS MONTH 15,638.52
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,061,090.89
(B) TWO MONTHLY PAYMENTS: 2 481,216.32
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 488,113.37
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 148,249,734.91
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 570
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,620,709.73
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 83.04945290 % 7.24619000 % 9.70435690 %
PREPAYMENT PERCENT 94.91483590 % 5.00000000 % 5.08516410 %
NEXT DISTRIBUTION 82.91973710 % 7.27074620 % 9.80951670 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2779 %
BANKRUPTCY AMOUNT AVAILABLE 195,763.00
FRAUD AMOUNT AVAILABLE 1,651,979.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,016,825.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.24055237
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 285.99
POOL TRADING FACTOR: 34.65334150
COMPONENTS
ACCRUAL NON-ACCRUAL
CLASS A-8 PRINCIPAL DISTRIBUTION: 0.00 44,087.91
CLASS A-8 ENDING BALANCE: 1,757,617.28 5,051,258.99
................................................................................
Run: 11/25/97 11:41:13 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-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 16,074,567.42 6.500000 % 941,318.41
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 6.387500 % 0.00
A-8 7609202Z0 6,810,000.00 1,200,000.00 8.429166 % 0.00
A-9 7609203C0 37,200,000.00 15,000,000.00 7.000000 % 0.00
A-10 7609203A4 20,000.00 4,290.53 2775.250000 % 170.02
A-11 7609203B2 0.00 0.00 0.447862 % 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 4,520,257.87 7.000000 % 50,483.01
- -------------------------------------------------------------------------------
146,754,518.99 43,279,115.82 991,971.44
===============================================================================
_______________________________________________________________________________
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 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 85,957.29 1,027,275.70 0.00 0.00 15,133,249.01
A-6 18,033.10 18,033.10 0.00 0.00 3,680,000.00
A-7 14,713.61 14,713.61 0.00 0.00 2,800,000.00
A-8 8,321.39 8,321.39 0.00 0.00 1,200,000.00
A-9 86,381.23 86,381.23 0.00 0.00 15,000,000.00
A-10 9,795.87 9,965.89 0.00 0.00 4,120.51
A-11 15,946.03 15,946.03 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 26,031.03 76,514.04 0.00 0.00 4,469,774.88
- -------------------------------------------------------------------------------
265,179.55 1,257,150.99 0.00 0.00 42,287,144.40
===============================================================================
_______________________________________________________________________________
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-5 772.815741 45.255693 4.132562 49.388255 0.000000 727.560049
A-6 1000.000000 0.000000 4.900299 4.900299 0.000000 1000.000000
A-7 176.211454 0.000000 0.925967 0.925967 0.000000 176.211454
A-8 176.211454 0.000000 1.221937 1.221937 0.000000 176.211454
A-9 403.225806 0.000000 2.322076 2.322076 0.000000 403.225807
A-10 214.526500 8.501000 489.793500 498.294500 0.000000 206.025500
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 765.584969 8.550183 4.408812 12.958995 0.000000 757.034789
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:41:14 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S35 (POOL # 4084)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4084
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 10,674.16
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,677.64
SUBSERVICER ADVANCES THIS MONTH 10,906.15
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 438,846.67
(B) TWO MONTHLY PAYMENTS: 2 491,307.44
(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 42,287,144.40
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 199
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 726,604.40
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 89.55556790 % 10.44443210 %
CURRENT PREPAYMENT PERCENTAGE 96.86667040 % 3.13332960 %
PERCENTAGE FOR NEXT DISTRIBUTION 89.42994390 % 10.57005610 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4471 %
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 7.87206376
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 112.93
POOL TRADING FACTOR: 28.81488399
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: 11/25/97 11:41:14 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-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 11,071,371.33 5.700000 % 1,131,065.75
A-3 7609204R6 19,990,000.00 10,674,092.25 6.400000 % 241,110.10
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 0.347413 % 0.00
R-I 7609205E4 100.00 0.00 7.000000 % 0.00
R-II 7609205F1 100.00 0.00 7.000000 % 0.00
B 10,418,078.54 7,890,502.84 7.000000 % 48,541.34
- -------------------------------------------------------------------------------
260,444,078.54 91,895,966.42 1,420,717.19
===============================================================================
_______________________________________________________________________________
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 52,280.14 1,183,345.89 0.00 0.00 9,940,305.58
A-3 56,594.13 297,704.23 0.00 0.00 10,432,982.15
A-4 215,424.76 215,424.76 0.00 0.00 38,524,000.00
A-5 103,368.47 103,368.47 0.00 0.00 17,825,000.00
A-6 34,278.31 34,278.31 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 25,207.94 25,207.94 0.00 0.00 0.00
A-12 26,448.60 26,448.60 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 45,757.59 94,298.93 0.00 0.00 7,841,961.50
- -------------------------------------------------------------------------------
559,359.94 1,980,077.13 0.00 0.00 90,475,249.23
===============================================================================
_______________________________________________________________________________
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-2 202.131914 20.650060 0.954487 21.604547 0.000000 181.481854
A-3 533.971598 12.061536 2.831122 14.892658 0.000000 521.910063
A-4 1000.000000 0.000000 5.591962 5.591962 0.000000 1000.000000
A-5 1000.000000 0.000000 5.799073 5.799073 0.000000 1000.000000
A-6 1000.000000 0.000000 5.799071 5.799071 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 757.385617 4.659337 4.392133 9.051470 0.000000 752.726280
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:41:15 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S36 (POOL # 4085)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4085
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 22,071.62
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,010.16
SUBSERVICER ADVANCES THIS MONTH 5,728.94
MASTER SERVICER ADVANCES THIS MONTH 3,181.63
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 1 489,984.08
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 90,475,249.23
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 422
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 256,684.10
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 855,385.29
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 91.41365700 % 8.58634300 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 91.33247870 % 8.66752130 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3493 %
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 7.76579749
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 112.97
POOL TRADING FACTOR: 34.73883904
................................................................................
Run: 11/25/97 11:41:15 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S37 (POOL # 4086)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4086
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609206K9 71,071,000.00 0.00 6.250000 % 0.00
A-2 7609206L7 59,799,000.00 0.00 6.750000 % 0.00
A-3 7609206M5 10,000,000.00 0.00 6.750000 % 0.00
A-4 7609206N3 34,297,000.00 0.00 6.750000 % 0.00
A-5 7609206J2 193,000.00 0.00 1008.609700 % 0.00
A-6 7609206R4 16,418,000.00 0.00 7.650000 % 0.00
A-7 7609206S2 48,219,000.00 0.00 7.650000 % 0.00
A-8 7609206T0 26,191,000.00 0.00 7.650000 % 0.00
A-9 7609206U7 51,291,000.00 51,110,118.15 7.650000 % 2,433,864.71
A-10 7609206P8 21,624,652.00 21,624,652.00 7.650000 % 0.00
A-11 7609206Q6 10,902,000.00 8,001,021.62 7.650000 % 267,731.71
A-12 7609206G8 0.00 0.00 0.350000 % 0.00
A-13 7609206H6 0.00 0.00 0.101600 % 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 8,565,562.69 8.000000 % 27,922.22
B 16,935,768.50 15,418,014.98 8.000000 % 9,590.37
- -------------------------------------------------------------------------------
376,350,379.50 104,719,369.44 2,739,109.01
===============================================================================
_______________________________________________________________________________
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-9 323,073.81 2,756,938.52 0.00 0.00 48,676,253.44
A-10 136,692.29 136,692.29 0.00 0.00 21,624,652.00
A-11 50,575.51 318,307.22 0.00 0.00 7,733,289.91
A-12 23,348.96 23,348.96 0.00 0.00 0.00
A-13 8,791.35 8,791.35 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 56,621.23 84,543.45 0.00 0.00 8,537,640.47
B 101,918.25 111,508.62 0.00 40,669.65 15,367,754.97
- -------------------------------------------------------------------------------
701,021.40 3,440,130.41 0.00 40,669.65 101,939,590.79
===============================================================================
Run: 11/25/97 11:41:15
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S37 (POOL # 4086)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4086
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-9 996.473419 47.452081 6.298840 53.750921 0.000000 949.021338
A-10 1000.000000 0.000000 6.321132 6.321132 0.000000 1000.000000
A-11 733.904019 24.558036 4.639104 29.197140 0.000000 709.345983
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 910.381772 2.967684 6.017928 8.985612 0.000000 907.414088
B 910.381775 0.566279 6.017928 6.584207 0.000000 907.414090
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:41:16 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S37 (POOL # 4086)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4086
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 25,601.91
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,973.17
SUBSERVICER ADVANCES THIS MONTH 27,586.08
MASTER SERVICER ADVANCES THIS MONTH 2,031.13
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,992,431.76
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,545,044.14
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 101,939,590.79
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 372
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 266,443.05
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,438,411.97
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 77.09728600 % 8.17954000 % 14.72317400 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 76.54944930 % 8.37519594 % 15.07535480 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1010 %
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 8.52361544
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 291.13
POOL TRADING FACTOR: 27.08635260
................................................................................
Run: 11/25/97 11:41:17 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-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 3,674,770.44 7.500000 % 2,886,254.14
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 9,965,884.95 7.500000 % 0.00
A-9 7609206B9 9,248,000.00 13,322,202.64 7.500000 % 0.00
A-10 7609205S3 0.00 0.00 0.198165 % 0.00
R 7609206D5 100.00 0.00 7.500000 % 0.00
M 7609206C7 9,625,924.00 9,067,908.11 7.500000 % 23,313.06
B 18,182,304.74 16,947,035.08 7.500000 % 18,316.83
- -------------------------------------------------------------------------------
427,814,328.74 175,516,801.22 2,927,884.03
===============================================================================
_______________________________________________________________________________
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 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 22,852.39 2,909,106.53 0.00 0.00 788,516.30
A-6 287,193.20 287,193.20 0.00 0.00 46,182,000.00
A-7 474,843.25 474,843.25 0.00 0.00 76,357,000.00
A-8 52,765.89 52,765.89 9,209.22 0.00 9,975,094.17
A-9 0.00 0.00 82,847.13 0.00 13,405,049.77
A-10 28,839.36 28,839.36 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 56,390.84 79,703.90 0.00 0.00 9,044,595.05
B 105,388.97 123,705.80 0.00 25,252.96 16,903,465.27
- -------------------------------------------------------------------------------
1,028,273.90 3,956,157.93 92,056.35 25,252.96 172,655,720.56
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 52.483225 41.221602 0.326379 41.547981 0.000000 11.261623
A-6 1000.000000 0.000000 6.218726 6.218726 0.000000 1000.000000
A-7 1000.000000 0.000000 6.218726 6.218726 0.000000 1000.000000
A-8 1047.606954 0.000000 5.546714 5.546714 0.968067 1048.575021
A-9 1440.549593 0.000000 0.000000 0.000000 8.958383 1449.507977
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 942.029888 2.421904 5.858226 8.280130 0.000000 939.607985
B 932.061987 1.007399 5.796238 6.803637 0.000000 929.665711
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:41:17 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S38 (POOL # 4087)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4087
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 48,248.90
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 18,762.67
SUBSERVICER ADVANCES THIS MONTH 25,049.93
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,571,305.13
(B) TWO MONTHLY PAYMENTS: 1 420,838.93
(C) THREE OR MORE MONTHLY PAYMENTS: 1 441,529.71
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 890,883.30
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 172,655,720.56
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 668
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 2,409,837.38
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 85.17808950 % 5.16640500 % 9.65550590 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 84.97121310 % 5.23851455 % 9.79027230 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1993 %
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 8.15421412
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 288.83
POOL TRADING FACTOR: 40.35762922
COMPONENTS
ACCRUAL NON-ACCRUAL
CLASS A-8 PRINCIPAL DISTRIBUTION: 0.00 0.00
CLASS A-8 ENDING BALANCE: 1,490,094.17 8,485,000.00
................................................................................
Run: 11/25/97 11:41:18 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 15,058,782.75 7.500000 % 950,817.24
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 0.152162 % 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 6,635,480.74 7.500000 % 39,177.11
- -------------------------------------------------------------------------------
183,802,829.51 41,259,263.49 989,994.35
===============================================================================
_______________________________________________________________________________
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 92,788.55 1,043,605.79 0.00 0.00 14,107,965.51
A-8 120,554.76 120,554.76 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 5,157.86 5,157.86 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 40,886.22 80,063.33 0.00 0.00 6,596,303.63
- -------------------------------------------------------------------------------
259,387.39 1,249,381.74 0.00 0.00 40,269,269.14
===============================================================================
_______________________________________________________________________________
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-7 503.992194 31.822258 3.105477 34.927735 0.000000 472.169936
A-8 1000.000000 0.000000 6.161756 6.161756 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 760.005763 4.487216 4.682970 9.170186 0.000000 755.518548
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:41:18 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S39 (POOL # 4088)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4088
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 12,099.25
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,391.00
SUBSERVICER ADVANCES THIS MONTH 10,227.26
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 685,175.02
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 162,127.06
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 40,269,269.14
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 185
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 746,391.99
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 83.91759770 % 16.08240230 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 83.61950990 % 16.38049010 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1539 %
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 8.13443858
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 113.48
POOL TRADING FACTOR: 21.90894952
................................................................................
Run: 11/25/97 11:41:19 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 29,781,636.36 7.872227 % 1,828,427.13
R 7609206F0 100.00 0.00 7.872227 % 0.00
B 11,237,146.51 8,375,172.19 7.872227 % 0.00
- -------------------------------------------------------------------------------
187,272,146.51 38,156,808.55 1,828,427.13
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 191,571.80 2,019,998.93 0.00 0.00 27,953,209.23
R 0.00 0.00 0.00 0.00 0.00
B 25,792.48 25,792.48 0.00 227,586.23 8,175,667.18
- -------------------------------------------------------------------------------
217,364.28 2,045,791.41 0.00 227,586.23 36,128,876.41
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 169.180295 10.386731 1.088260 11.474991 0.000000 158.793564
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 745.311293 0.000000 2.295287 2.295287 0.000000 727.557229
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:41:19 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S40 (POOL # 4089)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4089
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,295.12
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,795.48
SUBSERVICER ADVANCES THIS MONTH 19,949.81
MASTER SERVICER ADVANCES THIS MONTH 5,347.70
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 580,606.58
(B) TWO MONTHLY PAYMENTS: 1 217,249.42
(C) THREE OR MORE MONTHLY PAYMENTS: 1 194,365.70
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,631,082.37
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 36,128,876.41
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 127
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 696,585.17
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,118,998.64
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 377,061.12
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 78.05064810 % 21.94935190 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 77.37082360 % 22.62917640 %
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 8.36411771
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 297.52
POOL TRADING FACTOR: 19.29217830
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 377,061.12
................................................................................
Run: 11/25/97 11:41:20 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 7,663,860.67 7.000000 % 930,134.17
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 0.397358 % 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 4,852,606.16 7.000000 % 29,468.37
- -------------------------------------------------------------------------------
156,959,931.35 52,416,466.83 959,602.54
===============================================================================
_______________________________________________________________________________
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 44,402.75 974,536.92 0.00 0.00 6,733,726.50
A-9 81,692.36 81,692.36 0.00 0.00 14,100,000.00
A-10 56,199.71 56,199.71 0.00 0.00 9,700,000.00
A-11 93,279.94 93,279.94 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 17,239.07 17,239.07 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 28,114.95 57,583.32 0.00 0.00 4,823,137.79
- -------------------------------------------------------------------------------
320,928.78 1,280,531.32 0.00 0.00 51,456,864.29
===============================================================================
Run: 11/25/97 11:41:20
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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-8 547.418619 66.438155 3.171625 69.609780 0.000000 480.980464
A-9 1000.000000 0.000000 5.793784 5.793784 0.000000 1000.000000
A-10 1000.000000 0.000000 5.793785 5.793785 0.000000 1000.000000
A-11 1000.000000 0.000000 5.793785 5.793785 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 772.839499 4.693213 4.477666 9.170879 0.000000 768.146285
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:41:20 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S41 (POOL # 4090)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4090
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,932.81
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,738.80
SUBSERVICER ADVANCES THIS MONTH 10,913.51
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 336,780.25
(B) TWO MONTHLY PAYMENTS: 1 170,479.89
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 425,239.25
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 51,456,864.29
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 246
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 641,293.61
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 90.74221050 % 9.25778950 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 90.62683310 % 9.37316690 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.395933 %
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 7.84120198
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 113.54
POOL TRADING FACTOR: 32.78343960
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: 11/25/97 11:41:21 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 27,214,957.83 7.912600 % 590,942.00
M 760944AB4 5,352,000.00 3,786,067.10 7.912600 % 78,102.21
R 760944AC2 100.00 0.00 7.912600 % 0.00
B 8,362,385.57 5,408,421.35 7.912600 % 121,545.70
- -------------------------------------------------------------------------------
133,787,485.57 36,409,446.28 790,589.91
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 176,362.46 767,304.46 0.00 0.00 26,624,015.83
M 24,535.04 102,637.25 0.00 0.00 3,707,964.89
R 0.00 0.00 0.00 0.00 0.00
B 35,048.46 156,594.16 0.00 0.00 5,286,875.65
- -------------------------------------------------------------------------------
235,945.96 1,026,535.87 0.00 0.00 35,618,856.37
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 226.653434 4.921523 1.468794 6.390317 0.000000 221.731912
M 707.411641 14.593089 4.584275 19.177364 0.000000 692.818552
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 646.755798 14.534811 4.191205 18.726016 0.000000 632.220986
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:41:21 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S42 (POOL # 4091)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4091
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,575.39
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,707.22
SUBSERVICER ADVANCES THIS MONTH 8,046.74
MASTER SERVICER ADVANCES THIS MONTH 3,007.95
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 244,958.34
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 260,598.42
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 562,283.21
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 35,618,856.37
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 125
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 388,844.20
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 755,493.85
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 74.74696980 % 10.39858500 % 14.85444550 %
PREPAYMENT PERCENT 74.74696980 % 0.00000000 % 25.25303020 %
NEXT DISTRIBUTION 74.74696980 % 10.41011775 % 14.84291240 %
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 8.33776049
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 299.79
POOL TRADING FACTOR: 26.62345900
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 11/25/97 11:41:22 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 2,087,114.16 8.000000 % 390,352.03
A-6 760944BH0 45,000,000.00 0.00 8.500000 % 0.00
A-7 760944BB3 15,000,000.00 13,607,527.75 8.000000 % 503,499.55
A-8 760944BC1 4,612,500.00 4,612,500.00 8.000000 % 0.00
A-9 760944BD9 38,895,833.00 33,498,069.09 8.000000 % 1,951,760.05
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 0.156616 % 0.00
R 760944BF4 100.00 0.00 8.000000 % 0.00
M 760944BE7 9,408,500.00 8,674,279.18 8.000000 % 30,970.54
B 16,938,486.28 15,486,916.30 8.000000 % 0.00
- -------------------------------------------------------------------------------
376,347,086.28 117,291,406.48 2,876,582.17
===============================================================================
_______________________________________________________________________________
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 13,782.10 404,134.13 0.00 0.00 1,696,762.13
A-6 0.00 0.00 0.00 0.00 0.00
A-7 89,856.30 593,355.85 0.00 0.00 13,104,028.20
A-8 30,458.30 30,458.30 0.00 0.00 4,612,500.00
A-9 221,202.02 2,172,962.07 0.00 0.00 31,546,309.04
A-10 154,000.00 154,000.00 0.00 0.00 23,100,000.00
A-11 99,051.39 99,051.39 0.00 0.00 15,000,000.00
A-12 8,089.20 8,089.20 0.00 0.00 1,225,000.00
A-13 15,162.86 15,162.86 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 57,279.96 88,250.50 0.00 0.00 8,643,308.64
B 64,410.76 64,410.76 0.00 0.00 15,431,621.96
- -------------------------------------------------------------------------------
753,292.89 3,629,875.06 0.00 0.00 114,359,529.97
===============================================================================
Run: 11/25/97 11:41:22
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-5 417.422832 78.070406 2.756420 80.826826 0.000000 339.352426
A-6 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-7 907.168517 33.566637 5.990420 39.557057 0.000000 873.601880
A-8 1000.000000 0.000000 6.603425 6.603425 0.000000 1000.000000
A-9 861.225137 50.179155 5.687036 55.866191 0.000000 811.045981
A-10 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000
A-11 1000.000000 0.000000 6.603426 6.603426 0.000000 1000.000000
A-12 1000.000000 0.000000 6.603429 6.603429 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 921.961968 3.291762 6.088108 9.379870 0.000000 918.670207
B 914.303442 0.000000 3.802628 3.802628 0.000000 911.039021
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:41:22 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S43 (POOL # 4092)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4092
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 28,427.89
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,124.57
SUBSERVICER ADVANCES THIS MONTH 37,719.37
MASTER SERVICER ADVANCES THIS MONTH 4,424.80
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,047,835.78
(B) TWO MONTHLY PAYMENTS: 2 662,291.41
(C) THREE OR MORE MONTHLY PAYMENTS: 2 368,525.13
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,769,909.48
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 114,359,529.97
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 418
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 560,025.20
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,513,100.63
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 79.40071130 % 7.39549400 % 13.20379450 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 78.94803290 % 7.55801344 % 13.49395360 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1580 %
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 8.57916987
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 292.26
POOL TRADING FACTOR: 30.38671857
AMOUNT PAID FROM SPECIAL RESERVE ACCT FOR A-10 SHORTFALL 1,460.86
AMOUNT PAID TO CLASS R FROM EARNINGS ON RESERVE ACCOUNT 0.00
AMOUNT ON DEPOSIT IN SPECIAL RESERVE ACCOUNT 60,055.24
................................................................................
Run: 11/25/97 11:41:23 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S44 (POOL # 4093)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4093
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944AG3 12,632,000.00 0.00 7.500000 % 0.00
A-2 760944AK4 11,157,000.00 0.00 7.500000 % 0.00
A-3 760944AL2 19,746,000.00 0.00 7.500000 % 0.00
A-4 760944AM0 7,739,000.00 0.00 7.500000 % 0.00
A-5 760944AN8 14,909,000.00 0.00 7.500000 % 0.00
A-6 760944AP3 4,188,000.00 3,419,486.72 7.500000 % 890,489.92
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 8,325,000.00 885,931.85 7.500000 % 98,943.32
A-11 760944AJ7 4,175,000.00 4,175,000.00 7.500000 % 0.00
A-12 760944AE8 0.00 0.00 0.140548 % 0.00
R 760944AU2 100.00 0.00 7.500000 % 0.00
M 760944AT5 3,008,033.00 2,864,319.22 7.500000 % 3,242.77
B 5,682,302.33 5,303,517.27 7.500000 % 6,004.26
- -------------------------------------------------------------------------------
133,690,335.33 58,777,155.06 998,680.27
===============================================================================
_______________________________________________________________________________
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 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 21,132.18 911,622.10 0.00 0.00 2,528,996.80
A-7 68,139.90 68,139.90 0.00 0.00 11,026,000.00
A-8 117,869.79 117,869.79 0.00 0.00 19,073,000.00
A-9 74,343.93 74,343.93 0.00 0.00 12,029,900.00
A-10 5,474.99 104,418.31 0.00 0.00 786,988.53
A-11 25,801.20 25,801.20 0.00 0.00 4,175,000.00
A-12 6,807.01 6,807.01 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 17,701.29 20,944.06 0.00 0.00 2,861,076.45
B 32,775.37 38,779.63 0.00 0.00 5,297,513.01
- -------------------------------------------------------------------------------
370,045.66 1,368,725.93 0.00 0.00 57,778,474.79
===============================================================================
_______________________________________________________________________________
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-6 816.496351 212.628921 5.045888 217.674809 0.000000 603.867431
A-7 1000.000000 0.000000 6.179929 6.179929 0.000000 1000.000000
A-8 1000.000000 0.000000 6.179929 6.179929 0.000000 1000.000000
A-9 1000.000000 0.000000 6.179929 6.179929 0.000000 1000.000000
A-10 106.418240 11.885083 0.657656 12.542739 0.000000 94.533157
A-11 1000.000000 0.000000 6.179928 6.179928 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 952.223337 1.078037 5.884673 6.962710 0.000000 951.145300
B 933.339510 1.056660 5.767972 6.824632 0.000000 932.282850
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:41:23 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S44 (POOL # 4093)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4093
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 15,734.01
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,082.50
SUBSERVICER ADVANCES THIS MONTH 3,796.06
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 474,582.96
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 57,778,474.79
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 220
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 932,137.06
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 86.10372260 % 4.87318500 % 9.02309280 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 85.87953470 % 4.95180335 % 9.16866190 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1425 %
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 8.09204285
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 289.89
POOL TRADING FACTOR: 43.21813888
................................................................................
Run: 11/25/97 11:41:24 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 33,806,895.76 7.849503 % 665,559.88
R 760944CB2 100.00 0.00 7.849503 % 0.00
B 3,851,896.47 3,047,705.41 7.849503 % 17,136.68
- -------------------------------------------------------------------------------
154,075,839.47 36,854,601.17 682,696.56
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 220,398.35 885,958.23 0.00 0.00 33,141,335.88
R 0.00 0.00 0.00 0.00 0.00
B 19,869.00 37,005.68 0.00 0.00 3,030,568.73
- -------------------------------------------------------------------------------
240,267.35 922,963.91 0.00 0.00 36,171,904.61
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 225.043476 4.430454 1.467133 5.897587 0.000000 220.613021
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 791.222047 4.448894 5.158238 9.607132 0.000000 786.773153
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:41:24 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S1 (POOL # 4094)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4094
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 7,858.97
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,903.94
SUBSERVICER ADVANCES THIS MONTH 5,768.30
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 218,191.71
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 283,785.98
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 36,171,904.61
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 199
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 475,470.04
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 91.73046160 % 8.26953840 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 91.62176070 % 8.37823930 %
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 8.23181732
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 116.35
POOL TRADING FACTOR: 23.47668832
................................................................................
Run: 11/25/97 11:41:25 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 19,973,000.68 8.000000 % 1,100,004.54
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 0.229530 % 0.00
R 760944CM8 100.00 0.00 8.000000 % 0.00
M-1 760944CJ5 6,417,561.00 5,895,794.29 8.000000 % 6,648.10
M-2 760944CK2 4,813,170.00 4,543,773.26 8.000000 % 5,123.56
M-3 760944CL0 3,208,780.00 3,073,625.64 8.000000 % 3,465.82
B-1 4,813,170.00 4,760,192.39 8.000000 % 0.00
B-2 1,604,363.09 650,333.21 8.000000 % 0.00
- -------------------------------------------------------------------------------
320,878,029.09 80,070,599.47 1,115,242.02
===============================================================================
_______________________________________________________________________________
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-4 132,725.91 1,232,730.45 0.00 0.00 18,872,996.14
A-5 273,611.39 273,611.39 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 15,266.34 15,266.34 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 39,179.13 45,827.23 0.00 0.00 5,889,146.19
M-2 30,194.58 35,318.14 0.00 0.00 4,538,649.70
M-3 20,425.06 23,890.88 0.00 0.00 3,070,159.82
B-1 42,055.29 42,055.29 0.00 0.00 4,760,192.39
B-2 0.00 0.00 0.00 0.00 644,232.29
- -------------------------------------------------------------------------------
553,457.70 1,668,699.72 0.00 0.00 78,949,256.53
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 636.545130 35.057453 4.230012 39.287465 0.000000 601.487677
A-5 1000.000000 0.000000 6.645266 6.645266 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-1 918.697039 1.035923 6.104988 7.140911 0.000000 917.661116
M-2 944.029249 1.064488 6.273325 7.337813 0.000000 942.964761
M-3 957.879830 1.080105 6.365366 7.445471 0.000000 956.799725
B-1 988.993198 0.000000 8.737545 8.737545 0.000000 988.993198
B-2 405.352887 0.000000 0.000000 0.000000 0.000000 401.550182
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:41:25 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S2 (POOL # 4095)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4095
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 21,752.93
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,495.78
SUBSERVICER ADVANCES THIS MONTH 19,725.54
MASTER SERVICER ADVANCES THIS MONTH 485.57
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,138,623.61
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 91,643.97
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,273,168.97
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 78,949,256.53
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 337
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 62,673.78
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,031,055.28
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 76.36620820 % 16.87659800 % 6.75719380 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 76.05755740 % 17.09700167 % 6.84544090 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2289 %
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 8.68116332
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 286.53
POOL TRADING FACTOR: 24.60413284
................................................................................
Run: 11/25/97 11:41:26 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 2,650,028.64 7.500000 % 159,205.58
A-4 760944BV9 37,600,000.00 16,654,696.18 7.500000 % 129,447.53
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 0.174715 % 0.00
R 760944BZ0 100.00 0.00 7.500000 % 0.00
M 760944BY3 2,674,000.00 2,549,808.69 7.500000 % 2,891.76
B-1 3,744,527.00 3,586,330.29 7.500000 % 0.00
B-2 534,817.23 393,766.70 7.500000 % 0.00
- -------------------------------------------------------------------------------
106,963,444.23 44,834,630.50 291,544.87
===============================================================================
_______________________________________________________________________________
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 16,514.50 175,720.08 0.00 0.00 2,490,823.06
A-4 103,789.05 233,236.58 0.00 0.00 16,525,248.65
A-5 62,318.19 62,318.19 0.00 0.00 10,000,000.00
A-6 56,086.37 56,086.37 0.00 0.00 9,000,000.00
A-7 6,508.76 6,508.76 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 15,889.94 18,781.70 0.00 0.00 2,546,916.93
B-1 29,317.10 29,317.10 0.00 0.00 3,586,330.29
B-2 0.00 0.00 0.00 0.00 389,252.85
- -------------------------------------------------------------------------------
290,423.91 581,968.78 0.00 0.00 44,538,571.78
===============================================================================
_______________________________________________________________________________
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-3 247.666228 14.879026 1.543411 16.422437 0.000000 232.787202
A-4 442.944047 3.442753 2.760347 6.203100 0.000000 439.501294
A-5 1000.000000 0.000000 6.231819 6.231819 0.000000 1000.000000
A-6 1000.000000 0.000000 6.231819 6.231819 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 953.555980 1.081436 5.942386 7.023822 0.000000 952.474544
B-1 957.752552 0.000000 7.829320 7.829320 0.000000 957.752552
B-2 736.264050 0.000000 0.000000 0.000000 0.000000 727.824064
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:41:26 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S3 (POOL # 4096)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4096
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 12,902.56
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,860.73
SUBSERVICER ADVANCES THIS MONTH 10,716.53
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 851,486.14
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 600,656.38
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 44,538,571.78
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 174
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 245,211.41
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 85.43557600 % 5.68714100 % 8.87728290 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 85.35539010 % 5.71845218 % 8.92615770 %
CLASS A-7 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1756 %
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 8.14622338
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 289.93
POOL TRADING FACTOR: 41.63905912
................................................................................
Run: 11/25/97 11:41:27 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S4 (POOL # 4097)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4097
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760944BQ0 113,935,314.00 25,892,836.16 7.897402 % 867,201.64
R 760944BR8 100.00 0.00 7.897402 % 0.00
B 7,272,473.94 5,418,224.19 7.897402 % 51,527.58
- -------------------------------------------------------------------------------
121,207,887.94 31,311,060.35 918,729.22
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 167,035.28 1,034,236.92 0.00 0.00 25,025,634.52
R 0.00 0.00 0.00 0.00 0.00
B 34,953.09 86,480.67 0.00 0.00 5,366,696.61
- -------------------------------------------------------------------------------
201,988.37 1,120,717.59 0.00 0.00 30,392,331.13
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 227.259093 7.611351 1.466054 9.077405 0.000000 219.647743
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 745.031778 7.085289 4.806217 11.891506 0.000000 737.946489
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:41:27 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S4 (POOL # 4097)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4097
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 9,797.18
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,241.21
SUBSERVICER ADVANCES THIS MONTH 9,124.22
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 295,675.82
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 898,317.92
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 30,392,331.13
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 118
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 620,959.51
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 265,311.90
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 82.69549440 % 17.30450560 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 82.34193820 % 17.65806180 %
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 8.36238037
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 298.49
POOL TRADING FACTOR: 25.07454890
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 265,311.90
................................................................................
Run: 11/25/97 11:41:28 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S5 (POOL # 4098)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4098
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760944BJ6 141,622,300.00 32,914,022.14 7.423054 % 3,262,429.27
R 760944BK3 100.00 0.00 7.423054 % 0.00
B 11,897,842.91 9,340,264.36 7.423054 % 8,641.44
- -------------------------------------------------------------------------------
153,520,242.91 42,254,286.50 3,271,070.71
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 196,608.37 3,459,037.64 0.00 0.00 29,651,592.87
R 0.00 0.00 0.00 0.00 0.00
B 55,793.07 64,434.51 0.00 0.00 9,331,622.92
- -------------------------------------------------------------------------------
252,401.44 3,523,472.15 0.00 0.00 38,983,215.79
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 232.407058 23.036127 1.388259 24.424386 0.000000 209.370932
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 785.038467 0.726304 4.689342 5.415646 0.000000 784.312164
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:41:28 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S5 (POOL # 4098)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4098
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,746.55
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,589.31
SPREAD 1,178.97
SUBSERVICER ADVANCES THIS MONTH 11,053.27
MASTER SERVICER ADVANCES THIS MONTH 1,880.41
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 883,192.76
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 703,828.44
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 38,983,215.79
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 269,351.80
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,231,977.83
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 77.89510810 % 22.10489190 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 76.06245990 % 23.93754010 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 551,161.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,837,058.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.23799167
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 299.12
POOL TRADING FACTOR: 25.39288308
................................................................................
Run: 11/25/97 11:41:28 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-S6 (POOL # 4099)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4099
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944ES3 52,656,000.00 0.00 8.000000 % 0.00
A-2 760944EH7 24,701,000.00 0.00 8.000000 % 0.00
A-3 760944EP9 64,683,000.00 0.00 8.000000 % 0.00
A-4 760944EQ7 12,103,000.00 0.00 8.000000 % 0.00
A-5 760944ET1 38,663,000.00 20,312,510.15 8.000000 % 2,466,009.17
A-6 760944EU8 23,596,900.00 23,596,900.00 8.000000 % 0.00
A-7 760944EW4 5,326,000.00 7,698,891.81 8.000000 % 0.00
A-8 760944ER5 18,394,000.00 0.00 8.000000 % 0.00
A-9 760944EX2 7,607,000.00 6,834,963.70 8.000000 % 274,002.19
A-10 760944EV6 40,000,000.00 10,514,924.31 8.000000 % 421,525.62
A-11 760944EF1 2,607,000.00 234,108.19 8.000000 % 50,601.85
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 0.222493 % 0.00
R 760944FB9 100.00 0.00 8.000000 % 0.00
M-1 760944EY0 9,677,910.00 9,072,696.69 8.000000 % 33,316.52
M-2 760944EZ7 4,032,382.00 3,840,938.33 8.000000 % 14,104.59
M-3 760944FA1 2,419,429.00 2,325,751.38 8.000000 % 8,540.56
B-1 5,000,153.00 4,932,222.55 8.000000 % 0.00
B-2 1,451,657.66 628,586.13 8.000000 % 0.00
- -------------------------------------------------------------------------------
322,590,531.66 99,664,493.24 3,268,100.50
===============================================================================
_______________________________________________________________________________
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-5 133,506.28 2,599,515.45 0.00 0.00 17,846,500.98
A-6 155,093.31 155,093.31 0.00 0.00 23,596,900.00
A-7 0.00 0.00 50,601.85 0.00 7,749,493.66
A-8 0.00 0.00 0.00 0.00 0.00
A-9 44,923.57 318,925.76 0.00 0.00 6,560,961.51
A-10 69,110.54 490,636.16 0.00 0.00 10,093,398.69
A-11 1,538.70 52,140.55 0.00 0.00 183,506.34
A-12 25,534.60 25,534.60 0.00 0.00 3,885,000.00
A-13 38,035.71 38,035.71 0.00 0.00 5,787,000.00
A-14 18,218.20 18,218.20 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 59,631.33 92,947.85 0.00 0.00 9,039,380.17
M-2 25,245.01 39,349.60 0.00 0.00 3,826,833.74
M-3 15,286.27 23,826.83 0.00 0.00 2,317,210.82
B-1 51,009.04 51,009.04 0.00 0.00 4,932,222.55
B-2 0.00 0.00 0.00 5,960.27 608,165.86
- -------------------------------------------------------------------------------
637,132.56 3,905,233.06 50,601.85 5,960.27 96,426,574.32
===============================================================================
Run: 11/25/97 11:41:28
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S6 (POOL # 4099)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4099
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 525.373358 63.782148 3.453076 67.235224 0.000000 461.591211
A-6 1000.000000 0.000000 6.572614 6.572614 0.000000 1000.000000
A-7 1445.529818 0.000000 0.000000 0.000000 9.500911 1455.030729
A-8 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-9 898.509754 36.019744 5.905557 41.925301 0.000000 862.490011
A-10 262.873108 10.538141 1.727764 12.265905 0.000000 252.334967
A-11 89.799843 19.409992 0.590219 20.000211 0.000000 70.389850
A-12 1000.000000 0.000000 6.572613 6.572613 0.000000 1000.000000
A-13 1000.000000 0.000000 6.572613 6.572613 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 937.464462 3.442533 6.161592 9.604125 0.000000 934.021929
M-2 952.523429 3.497831 6.260570 9.758401 0.000000 949.025598
M-3 961.281104 3.529990 6.318131 9.848121 0.000000 957.751114
B-1 986.414326 0.000000 10.201496 10.201496 0.000000 986.414326
B-2 433.012650 0.000000 0.000000 0.000000 0.000000 418.945786
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:41:29 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S6 (POOL # 4099)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4099
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 29,499.60
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,416.24
SUBSERVICER ADVANCES THIS MONTH 23,622.10
MASTER SERVICER ADVANCES THIS MONTH 683.42
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 2,001,979.66
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,018,565.93
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 96,426,574.32
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 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 87,197.50
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,871,933.53
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 79.12978390 % 15.29068800 % 5.57952840 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 78.50819310 % 15.74609991 % 5.74570700 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2257 %
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 8.71297677
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 287.72
POOL TRADING FACTOR: 29.89132193
................................................................................
Run: 11/25/97 11:41:30 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-S7 (POOL # 4100)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4100
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944DN5 23,017,500.00 0.00 5.500000 % 0.00
A-2 760944DQ8 7,746,000.00 0.00 6.000000 % 0.00
A-3 760944DD7 42,158,384.00 2,810,631.16 6.337500 % 107,471.12
A-4 760944DE5 0.00 0.00 3.662500 % 0.00
A-5 760944DR6 28,033,649.00 0.00 6.500000 % 0.00
A-6 760944DW5 56,309,467.00 20,075,938.01 7.150000 % 767,650.89
A-7 760944DY1 1,986,000.00 708,065.88 7.500000 % 27,074.57
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 3,708,065.88 7.500000 % 27,074.57
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 0.321045 % 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 2,694,449.35 7.500000 % 15,336.29
M-2 760944EB0 6,051,700.00 4,929,208.43 7.500000 % 28,056.11
B 1,344,847.83 844,479.75 7.500000 % 4,806.62
- -------------------------------------------------------------------------------
268,959,047.83 66,852,838.46 977,470.17
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 14,803.63 122,274.75 0.00 0.00 2,703,160.04
A-4 8,555.15 8,555.15 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 119,296.66 886,947.55 0.00 0.00 19,308,287.12
A-7 4,413.48 31,488.05 0.00 0.00 680,991.31
A-8 193,738.81 193,738.81 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 23,112.93 50,187.50 0.00 0.00 3,680,991.31
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 17,837.45 17,837.45 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 16,794.91 32,131.20 0.00 0.00 2,679,113.06
M-2 30,724.50 58,780.61 0.00 0.00 4,901,152.32
B 5,263.80 10,070.42 0.00 0.00 839,673.13
- -------------------------------------------------------------------------------
434,541.32 1,412,011.49 0.00 0.00 65,875,368.29
===============================================================================
Run: 11/25/97 11:41:30
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 66.668380 2.549223 0.351143 2.900366 0.000000 64.119157
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 356.528646 13.632715 2.118590 15.751305 0.000000 342.895931
A-7 356.528640 13.632714 2.222296 15.855010 0.000000 342.895927
A-8 1000.000000 0.000000 6.233151 6.233151 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 98.974133 0.722663 0.616921 1.339584 0.000000 98.251470
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-1 801.323227 4.560978 4.994769 9.555747 0.000000 796.762248
M-2 814.516323 4.636071 5.077003 9.713074 0.000000 809.880252
B 627.937028 3.574100 3.914026 7.488126 0.000000 624.362929
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:41:30 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S7 (POOL # 4100)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4100
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 15,198.27
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,151.06
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 2,437.25
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 65,875,368.29
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 300
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 175,937.96
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 596,956.57
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.33316680 % 11.40364100 % 1.26319210 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.21838110 % 11.50697989 % 1.27463900 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3201 %
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 8.21954293
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 116.95
POOL TRADING FACTOR: 24.49271323
................................................................................
Run: 11/25/97 11:41:31 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-S8 (POOL # 4101)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4101
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760944DB1 105,693,300.00 23,896,428.60 7.839348 % 241,516.03
R 760944DC9 100.00 0.00 7.839348 % 0.00
B 6,746,402.77 5,018,940.89 7.839348 % 5,052.86
- -------------------------------------------------------------------------------
112,439,802.77 28,915,369.49 246,568.89
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 156,035.43 397,551.46 0.00 0.00 23,654,912.57
R 0.00 0.00 0.00 0.00 0.00
B 32,771.95 37,824.81 0.00 0.00 5,013,888.03
- -------------------------------------------------------------------------------
188,807.38 435,376.27 0.00 0.00 28,668,800.60
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 226.092180 2.285065 1.476304 3.761369 0.000000 223.807115
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 743.943263 0.748970 4.857694 5.606664 0.000000 743.194292
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:41:31 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S8 (POOL # 4101)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4101
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,383.96
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,157.90
SUBSERVICER ADVANCES THIS MONTH 9,671.44
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 650,293.71
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 637,921.64
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 28,668,800.60
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 99
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 217,458.08
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 82.64265350 % 17.35734660 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 82.51099480 % 17.48900520 %
BANKRUPTCY AMOUNT AVAILABLE 150,000.00
FRAUD AMOUNT AVAILABLE 352,929.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,906,035.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.30544225
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 301.03
POOL TRADING FACTOR: 25.49702142
................................................................................
Run: 11/25/97 11:41:32 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 1,871,838.84 6.000000 % 630,174.22
A-4 760944EL8 10,000.00 631.85 2969.500000 % 212.72
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 6.437500 % 0.00
A-8 760944EJ3 15,077,940.00 1,425,914.27 8.312499 % 0.00
A-9 760944EK0 0.00 0.00 0.209681 % 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 3,467,367.23 7.000000 % 20,486.00
B-2 677,492.20 533,307.95 7.000000 % 3,150.91
- -------------------------------------------------------------------------------
135,502,292.20 65,076,193.44 654,023.85
===============================================================================
_______________________________________________________________________________
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 0.00 0.00 0.00 0.00 0.00
A-3 9,345.93 639,520.15 0.00 0.00 1,241,664.62
A-4 1,561.36 1,774.08 0.00 0.00 419.13
A-5 195,722.39 195,722.39 0.00 0.00 33,600,000.00
A-6 121,452.73 121,452.73 0.00 0.00 20,850,000.00
A-7 17,823.40 17,823.40 0.00 0.00 3,327,133.30
A-8 9,863.44 9,863.44 0.00 0.00 1,425,914.27
A-9 11,354.90 11,354.90 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
B-1 20,197.66 40,683.66 0.00 0.00 3,446,881.23
B-2 3,106.55 6,257.46 0.00 0.00 530,157.04
- -------------------------------------------------------------------------------
390,428.36 1,044,452.21 0.00 0.00 64,422,169.59
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 104.864921 35.303878 0.523582 35.827460 0.000000 69.561043
A-4 63.185000 21.272000 156.136000 177.408000 0.000000 41.913000
A-5 1000.000000 0.000000 5.825071 5.825071 0.000000 1000.000000
A-6 1000.000000 0.000000 5.825071 5.825071 0.000000 1000.000000
A-7 94.569568 0.000000 0.506608 0.506608 0.000000 94.569568
A-8 94.569568 0.000000 0.654164 0.654164 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-1 787.179266 4.650835 4.585375 9.236210 0.000000 782.528430
B-2 787.179469 4.650843 4.585366 9.236209 0.000000 782.528625
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:41:32 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S9 (POOL # 4102)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4102
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 15,694.60
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,980.78
SUBSERVICER ADVANCES THIS MONTH 1,970.52
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 171,562.45
(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 64,422,169.59
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 305
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 269,538.72
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 93.85232150 % 6.14767850 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 93.82659990 % 6.17340010 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2096 %
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 7.62449810
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 116.01
POOL TRADING FACTOR: 47.54323233
................................................................................
Run: 11/25/97 11:41:33 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-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 15,346,623.63 8.150000 % 1,362,180.85
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 2,284,848.86 8.500000 % 136,218.09
A-10 760944FD5 0.00 0.00 0.144802 % 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 3,046,719.69 8.500000 % 2,729.04
M-2 760944CY2 2,016,155.00 1,854,205.85 8.500000 % 1,660.87
M-3 760944EE4 1,344,103.00 1,246,680.18 8.500000 % 1,116.69
B-1 2,016,155.00 1,982,564.84 8.500000 % 0.00
B-2 672,055.59 85,580.59 8.500000 % 0.00
- -------------------------------------------------------------------------------
134,410,378.59 33,349,087.64 1,503,905.54
===============================================================================
_______________________________________________________________________________
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-5 100,667.61 1,462,848.46 0.00 0.00 13,984,442.78
A-6 4,323.15 4,323.15 0.00 0.00 0.00
A-7 49,444.11 49,444.11 0.00 0.00 7,500,864.00
A-8 1,878.36 1,878.36 0.00 0.00 1,000.00
A-9 15,631.33 151,849.42 0.00 0.00 2,148,630.77
A-10 3,886.68 3,886.68 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 20,843.50 23,572.54 0.00 0.00 3,043,990.65
M-2 12,685.17 14,346.04 0.00 0.00 1,852,544.98
M-3 8,528.90 9,645.59 0.00 0.00 1,245,563.49
B-1 16,001.26 16,001.26 0.00 0.00 1,982,564.84
B-2 0.00 0.00 0.00 0.00 83,728.10
- -------------------------------------------------------------------------------
233,890.07 1,737,795.61 0.00 0.00 31,843,329.61
===============================================================================
Run: 11/25/97 11:41:33
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-5 744.764808 66.106030 4.885354 70.991384 0.000000 678.658778
A-7 1000.000000 0.000000 6.591789 6.591789 0.000000 1000.000000
A-8 1000.000000 0.000000 1878.360000 1878.360000 0.000000 1000.000000
A-9 438.316175 26.131528 2.998651 29.130179 0.000000 412.184647
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-1 906.691922 0.812152 6.202944 7.015096 0.000000 905.879770
M-2 919.674256 0.823781 6.291763 7.115544 0.000000 918.850475
M-3 927.518338 0.830807 6.345421 7.176228 0.000000 926.687531
B-1 983.339495 0.000000 7.936523 7.936523 0.000000 983.339495
B-2 127.341534 0.000000 0.000000 0.000000 0.000000 124.585081
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:41:33 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S10 (POOL # 4103)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4103
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 7,834.82
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,330.79
SUBSERVICER ADVANCES THIS MONTH 8,687.06
MASTER SERVICER ADVANCES THIS MONTH 4,266.71
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 602,935.20
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 233,212.96
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 243,191.65
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 31,843,329.61
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 131
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 529,268.57
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,475,886.28
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 75.36439010 % 18.43410500 % 6.20150530 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 74.22256980 % 19.28849525 % 6.48893490 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1479 %
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 9.07408797
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 293.50
POOL TRADING FACTOR: 23.69112411
................................................................................
Run: 11/25/97 14:39:10 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 27,765,823.40 7.470000 % 467,246.66
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 62,802,653.83 467,246.66
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 171,189.69 638,436.35 0.00 0.00 27,298,576.74
A-2 216,018.95 216,018.95 0.00 0.00 35,036,830.43
S-1 2,514.66 2,514.66 0.00 0.00 0.00
S-2 12,117.73 12,117.73 0.00 0.00 0.00
S-3 1,565.71 1,565.71 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
403,406.74 870,653.40 0.00 0.00 62,335,407.17
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 839.150852 14.121333 5.173770 19.295103 0.000000 825.029519
A-2 1000.000000 0.000000 6.165482 6.165482 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 25-November-97
DISTRIBUTION DATE 1-November-97
Run: 11/25/97 14:39:11 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 1,570.07
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 62,335,407.17
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 945,582.90
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 331,428.94
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: 91.50160855
................................................................................
Run: 11/25/97 11:41:34 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S11 (POOL # 4104)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4104
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609208W1 29,554,000.00 8,645,143.61 10.000000 % 80,549.94
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 27,229,149.29 7.250000 % 644,399.50
A-6 7609208K7 48,625,000.00 6,807,287.27 6.437500 % 161,099.88
A-7 7609208L5 0.00 0.00 3.562500 % 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 0.163720 % 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 8,093,696.04 8.000000 % 8,262.18
M-2 7609208S0 5,252,983.00 4,936,382.84 8.000000 % 5,039.14
M-3 7609208T8 3,501,988.00 3,321,223.38 8.000000 % 3,390.36
B-1 5,252,983.00 5,134,940.89 8.000000 % 0.00
B-2 1,750,995.34 982,194.38 8.000000 % 0.00
- -------------------------------------------------------------------------------
350,198,858.34 117,565,017.70 902,741.00
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 71,956.67 152,506.61 0.00 0.00 8,564,593.67
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-5 164,312.63 808,712.13 0.00 0.00 26,584,749.79
A-6 36,474.57 197,574.45 0.00 0.00 6,646,187.39
A-7 20,184.95 20,184.95 0.00 0.00 0.00
A-8 43,257.69 43,257.69 0.00 0.00 6,663,000.00
A-9 231,123.17 231,123.17 0.00 0.00 35,600,000.00
A-10 65,909.06 65,909.06 0.00 0.00 10,152,000.00
A-11 16,020.55 16,020.55 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 53,893.42 62,155.60 0.00 0.00 8,085,433.86
M-2 32,869.85 37,908.99 0.00 0.00 4,931,343.70
M-3 22,115.00 25,505.36 0.00 0.00 3,317,833.02
B-1 46,976.62 46,976.62 0.00 0.00 5,134,940.89
B-2 0.00 0.00 0.00 0.00 975,949.91
- -------------------------------------------------------------------------------
805,094.18 1,707,835.18 0.00 0.00 116,656,032.23
===============================================================================
Run: 11/25/97 11:41:34
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-1 292.520255 2.725517 2.434752 5.160269 0.000000 289.794737
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-5 459.579214 10.876308 2.773303 13.649611 0.000000 448.702906
A-6 139.995625 3.313108 0.750120 4.063228 0.000000 136.682517
A-8 1000.000000 0.000000 6.492224 6.492224 0.000000 1000.000000
A-9 1000.000000 0.000000 6.492224 6.492224 0.000000 1000.000000
A-10 1000.000000 0.000000 6.492224 6.492224 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-1 924.468629 0.943713 6.155751 7.099464 0.000000 923.524916
M-2 939.729453 0.959291 6.257368 7.216659 0.000000 938.770162
M-3 948.382285 0.968124 6.314985 7.283109 0.000000 947.414160
B-1 977.528557 0.000000 8.942846 8.942846 0.000000 977.528557
B-2 560.934891 0.000000 0.000000 0.000000 0.000000 557.368651
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:41:34 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S11 (POOL # 4104)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4104
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 35,047.85
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,402.90
SUBSERVICER ADVANCES THIS MONTH 41,344.04
MASTER SERVICER ADVANCES THIS MONTH 2,622.17
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,486,022.12
(B) TWO MONTHLY PAYMENTS: 2 622,923.29
(C) THREE OR MORE MONTHLY PAYMENTS: 1 235,268.03
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 2,037,608.81
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 116,656,032.23
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 452
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 333,633.61
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 788,973.14
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 80.88850070 % 13.90830600 % 5.20319340 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 80.75924500 % 14.00237113 % 5.23838390 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1641 %
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 8.64927325
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 292.08
POOL TRADING FACTOR: 33.31136851
................................................................................
Run: 11/25/97 11:41:35 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-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 4,563,532.69 7.500000 % 437,306.10
A-6 760944GG7 20,505,000.00 4,252,646.68 7.000000 % 407,515.07
A-7 760944GK8 23,152,000.00 23,152,000.00 7.500000 % 0.00
A-8 760944GL6 10,000,000.00 10,000,000.00 7.500000 % 0.00
A-9 760944FZ6 7,475,000.00 0.00 7.500000 % 0.00
A-10 760944GA0 3,403,000.00 3,378,020.42 7.500000 % 161,562.37
A-11 760944GD4 29,995,000.00 29,995,000.00 7.500000 % 0.00
A-12 760944GT9 18,350,000.00 25,849,979.58 7.500000 % 0.00
A-13 760944GH5 23,529,000.00 850,529.35 6.387500 % 81,503.01
A-14 760944GU6 0.00 0.00 3.612500 % 0.00
A-15 760944GV4 0.00 0.00 0.165722 % 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 7,682,839.80 7.500000 % 8,686.27
M-2 760944GX0 3,698,106.00 3,496,442.33 7.500000 % 3,953.10
M-3 760944GY8 2,218,863.00 2,110,802.58 7.500000 % 2,386.49
B-1 4,437,728.00 4,299,811.59 7.500000 % 4,861.39
B-2 1,479,242.76 1,166,001.89 7.500000 % 1,318.30
- -------------------------------------------------------------------------------
295,848,488.76 120,797,606.91 1,109,092.10
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 28,328.49 465,634.59 0.00 0.00 4,126,226.59
A-6 24,638.74 432,153.81 0.00 0.00 3,845,131.61
A-7 143,717.86 143,717.86 0.00 0.00 23,152,000.00
A-8 62,075.78 62,075.78 0.00 0.00 10,000,000.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 20,969.33 182,531.70 0.00 0.00 3,216,458.05
A-11 186,196.31 186,196.31 0.00 0.00 29,995,000.00
A-12 0.00 0.00 161,562.37 0.00 26,011,541.95
A-13 4,496.58 85,999.59 0.00 0.00 769,026.34
A-14 2,543.07 2,543.07 0.00 0.00 0.00
A-15 16,597.84 16,597.84 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 47,774.39 56,460.66 0.00 0.00 7,674,153.53
M-2 21,742.01 25,695.11 0.00 0.00 3,492,489.23
M-3 13,125.66 15,512.15 0.00 0.00 2,108,416.09
B-1 26,737.62 31,599.01 0.00 0.00 4,294,950.20
B-2 7,250.57 8,568.87 0.00 0.00 1,164,683.59
- -------------------------------------------------------------------------------
606,194.25 1,715,286.35 161,562.37 0.00 119,850,077.18
===============================================================================
Run: 11/25/97 11:41:35
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-5 207.395596 19.873937 1.287425 21.161362 0.000000 187.521659
A-6 207.395595 19.873937 1.201597 21.075534 0.000000 187.521659
A-7 1000.000000 0.000000 6.207579 6.207579 0.000000 1000.000000
A-8 1000.000000 0.000000 6.207578 6.207578 0.000000 1000.000000
A-9 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-10 992.659542 47.476453 6.162013 53.638466 0.000000 945.183089
A-11 1000.000000 0.000000 6.207578 6.207578 0.000000 1000.000000
A-12 1408.718233 0.000000 0.000000 0.000000 8.804489 1417.522722
A-13 36.148130 3.463939 0.191108 3.655047 0.000000 32.684191
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-1 944.261339 1.067588 5.871723 6.939311 0.000000 943.193751
M-2 945.468391 1.068953 5.879228 6.948181 0.000000 944.399439
M-3 951.299192 1.075546 5.915489 6.991035 0.000000 950.223646
B-1 968.921842 1.095468 6.025070 7.120538 0.000000 967.826374
B-2 788.242418 0.891186 4.901548 5.792734 0.000000 787.351219
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:41:36 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S12 (POOL # 4105)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4105
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 43,846.64
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,221.65
SUBSERVICER ADVANCES THIS MONTH 18,328.39
MASTER SERVICER ADVANCES THIS MONTH 4,570.01
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,533,905.51
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 479,230.74
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 463,377.40
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 119,850,077.18
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 463
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 617,558.29
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 810,955.20
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 84.47328660 % 11.00194400 % 4.52476970 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 84.36822650 % 11.07638740 % 4.55538610 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1667 %
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 8.23149151
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 289.41
POOL TRADING FACTOR: 40.51062680
................................................................................
Run: 11/25/97 11:41:37 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S13 (POOL # 4106)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4106
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944FP8 22,000,000.00 0.00 6.477270 % 0.00
A-2 760944FL7 3,692,298.00 0.00 5.250000 % 0.00
A-3 760944FM5 3,391,307.00 0.00 5.500000 % 0.00
A-4 760944FS2 15,000,000.00 0.00 7.228260 % 0.00
A-5 760944FJ2 18,249,728.00 0.00 0.000000 % 0.00
A-6 760944FK9 0.00 0.00 0.000000 % 0.00
A-7 760944FN3 6,666,667.00 0.00 6.250000 % 0.00
A-8 760944FU7 32,500,001.00 31,449,732.38 7.500000 % 601,422.34
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 0.279257 % 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 1,838,677.95 7.500000 % 10,415.84
M-2 760944FW3 4,582,565.00 3,713,542.57 7.500000 % 21,036.68
B-1 458,256.00 373,511.04 7.500000 % 2,115.89
B-2 917,329.35 546,054.17 7.500000 % 3,093.31
- -------------------------------------------------------------------------------
183,302,633.35 54,921,518.11 638,084.06
===============================================================================
_______________________________________________________________________________
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-8 196,003.76 797,426.10 0.00 0.00 30,848,310.04
A-9 64,979.22 64,979.22 0.00 0.00 12,000,000.00
A-10 39,886.64 39,886.64 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 1,082.99 1,082.99 0.00 0.00 200,000.00
A-15 12,744.78 12,744.78 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 11,459.17 21,875.01 0.00 0.00 1,828,262.11
M-2 23,143.86 44,180.54 0.00 0.00 3,692,505.89
B-1 2,327.82 4,443.71 0.00 0.00 371,395.15
B-2 3,403.20 6,496.51 0.00 0.00 542,960.86
- -------------------------------------------------------------------------------
355,031.44 993,115.50 0.00 0.00 54,283,434.05
===============================================================================
Run: 11/25/97 11:41:37
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S13 (POOL # 4106)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4106
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 967.684043 18.505302 6.030885 24.536187 0.000000 949.178741
A-9 1000.000000 0.000000 5.414935 5.414935 0.000000 1000.000000
A-10 120.000000 0.000000 0.997166 0.997166 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 5.414950 5.414950 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-1 802.466894 4.545857 5.001205 9.547062 0.000000 797.921037
M-2 810.363316 4.590591 5.050416 9.641007 0.000000 805.772726
B-1 815.070703 4.617266 5.079737 9.697003 0.000000 810.453437
B-2 595.265125 3.372093 3.709867 7.081960 0.000000 591.893043
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:41:37 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S13 (POOL # 4106)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4106
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 14,824.53
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,022.42
SUBSERVICER ADVANCES THIS MONTH 10,506.67
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 680,532.50
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 224,836.56
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 54,283,434.05
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 258
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 326,961.66
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.21630220 % 10.10937200 % 1.67432590 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.14532620 % 10.17026298 % 1.68441080 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2782 %
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 8.22829844
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 116.98
POOL TRADING FACTOR: 29.61410486
................................................................................
Run: 11/25/97 11:41:38 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-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 17,790,080.86 7.500000 % 772,489.52
A-7 760944HD3 36,855,000.00 20,094,809.06 7.000000 % 872,566.55
A-8 760944HW1 29,999,000.00 4,018,656.39 10.000190 % 174,500.05
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 16,116,056.32 7.500000 % 699,829.28
A-16 760944HM3 0.00 0.00 0.295967 % 0.00
R 760944HV3 1,000.00 0.00 7.500000 % 0.00
M-1 760944HS0 13,271,500.00 12,442,889.57 7.500000 % 44,467.37
M-2 760944HT8 6,032,300.00 5,672,086.50 7.500000 % 20,270.43
M-3 760944HU5 3,619,400.00 3,429,049.25 7.500000 % 12,254.45
B-1 4,825,900.00 4,641,575.92 7.500000 % 16,587.68
B-2 2,413,000.00 2,358,480.75 7.500000 % 0.00
B-3 2,412,994.79 1,730,348.41 7.500000 % 0.00
- -------------------------------------------------------------------------------
482,582,094.79 193,411,033.03 2,612,965.33
===============================================================================
_______________________________________________________________________________
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-6 110,905.28 883,394.80 0.00 0.00 17,017,591.34
A-7 116,921.65 989,488.20 0.00 0.00 19,222,242.51
A-8 33,404.28 207,904.33 0.00 0.00 3,844,156.34
A-9 594,521.89 594,521.89 0.00 0.00 95,366,000.00
A-10 52,154.54 52,154.54 0.00 0.00 8,366,000.00
A-11 8,634.24 8,634.24 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-15 100,469.23 800,298.51 0.00 0.00 15,416,227.04
A-16 47,581.38 47,581.38 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 77,570.31 122,037.68 0.00 0.00 12,398,422.20
M-2 35,360.40 55,630.83 0.00 0.00 5,651,816.07
M-3 21,377.06 33,631.51 0.00 0.00 3,416,794.80
B-1 28,936.08 45,523.76 0.00 0.00 4,624,988.24
B-2 26,406.19 26,406.19 0.00 0.00 2,358,480.75
B-3 0.00 0.00 0.00 0.00 1,715,736.08
- -------------------------------------------------------------------------------
1,254,242.53 3,867,207.86 0.00 0.00 190,783,455.37
===============================================================================
Run: 11/25/97 11:41:38
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-6 545.239698 23.675663 3.399083 27.074746 0.000000 521.564035
A-7 545.239698 23.675663 3.172477 26.848140 0.000000 521.564035
A-8 133.959678 5.816862 1.113513 6.930375 0.000000 128.142816
A-9 1000.000000 0.000000 6.234107 6.234107 0.000000 1000.000000
A-10 1000.000000 0.000000 6.234107 6.234107 0.000000 1000.000000
A-11 1000.000000 0.000000 6.234108 6.234108 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-15 545.216561 23.675675 3.398939 27.074614 0.000000 521.540886
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 937.564674 3.350591 5.844879 9.195470 0.000000 934.214083
M-2 940.285878 3.360315 5.861844 9.222159 0.000000 936.925562
M-3 947.408203 3.385768 5.906244 9.292012 0.000000 944.022435
B-1 961.805243 3.437220 5.995997 9.433217 0.000000 958.368023
B-2 977.406030 0.000000 10.943303 10.943303 0.000000 977.406030
B-3 717.095792 0.000000 0.000000 0.000000 0.000000 711.040110
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:41:39 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S14 (POOL # 4107)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4107
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 55,290.29
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 20,359.52
SUBSERVICER ADVANCES THIS MONTH 55,754.29
MASTER SERVICER ADVANCES THIS MONTH 3,374.61
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 14 4,451,437.74
(B) TWO MONTHLY PAYMENTS: 2 529,241.34
(C) THREE OR MORE MONTHLY PAYMENTS: 1 249,399.81
FORECLOSURES
NUMBER OF LOANS 8
AGGREGATE PRINCIPAL BALANCE 2,168,745.29
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 190,783,455.37
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 696
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 420,380.10
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,936,381.26
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 84.34710270 % 11.13898500 % 4.51391270 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 84.18823160 % 11.25204124 % 4.55972720 %
CLASS A-16 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2958 %
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 8.26536255
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 292.60
POOL TRADING FACTOR: 39.53388603
................................................................................
Run: 11/25/97 11:41:40 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-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 2,224,582.48 5.600000 % 342,429.63
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 7,756,398.34 6.437500 % 259,482.05
A-11 760944JE9 0.00 0.00 2.062500 % 0.00
A-12 760944JN9 2,200,013.00 487,694.40 7.500000 % 7,601.12
A-13 760944JP4 9,999,984.00 2,216,762.30 9.500000 % 34,550.06
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 6.704000 % 0.00
A-17 760944JT6 11,027,260.00 2,328,663.67 7.828800 % 0.00
A-18 760944JU3 4,711,421.00 0.00 0.000000 % 0.00
A-19 760944JV1 0.00 0.00 0.307089 % 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 4,632,400.82 7.000000 % 26,695.00
M-2 760944JK5 5,050,288.00 4,139,865.68 7.000000 % 23,856.68
B-1 1,442,939.00 1,224,946.04 7.000000 % 7,058.96
B-2 721,471.33 262,958.11 7.000000 % 1,515.35
- -------------------------------------------------------------------------------
288,587,914.33 111,944,304.16 703,188.85
===============================================================================
_______________________________________________________________________________
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 0.00 0.00 0.00 0.00 0.00
A-3 10,375.95 352,805.58 0.00 0.00 1,882,152.85
A-4 51,466.54 51,466.54 0.00 0.00 10,298,695.00
A-5 223,216.48 223,216.48 0.00 0.00 40,000,000.00
A-6 67,458.97 67,458.97 0.00 0.00 11,700,000.00
A-7 7,412.45 7,412.45 0.00 0.00 0.00
A-8 103,501.15 103,501.15 0.00 0.00 18,141,079.00
A-9 2,324.75 2,324.75 0.00 0.00 10,000.00
A-10 41,588.08 301,070.13 0.00 0.00 7,496,916.29
A-11 13,324.33 13,324.33 0.00 0.00 0.00
A-12 3,046.50 10,647.62 0.00 0.00 480,093.28
A-13 17,540.19 52,090.25 0.00 0.00 2,182,212.24
A-14 0.00 0.00 0.00 0.00 0.00
A-15 0.00 0.00 0.00 0.00 0.00
A-16 36,407.45 36,407.45 0.00 0.00 6,520,258.32
A-17 15,184.25 15,184.25 0.00 0.00 2,328,663.67
A-18 0.00 0.00 0.00 0.00 0.00
A-19 28,632.41 28,632.41 0.00 0.00 0.00
R-I 0.01 0.01 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 27,008.20 53,703.20 0.00 0.00 4,605,705.82
M-2 24,136.58 47,993.26 0.00 0.00 4,116,009.00
B-1 7,141.78 14,200.74 0.00 0.00 1,217,887.08
B-2 1,533.11 3,048.46 0.00 0.00 261,442.76
- -------------------------------------------------------------------------------
681,299.18 1,384,488.03 0.00 0.00 111,241,115.31
===============================================================================
Run: 11/25/97 11:41:40
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 93.788334 14.436824 0.437450 14.874274 0.000000 79.351511
A-4 1000.000000 0.000000 4.997385 4.997385 0.000000 1000.000000
A-5 1000.000000 0.000000 5.580412 5.580412 0.000000 1000.000000
A-6 1000.000000 0.000000 5.765724 5.765724 0.000000 1000.000000
A-8 1000.000000 0.000000 5.705347 5.705347 0.000000 1000.000000
A-9 1000.000000 0.000000 232.475000 232.475000 0.000000 1000.000000
A-10 244.014714 8.163252 1.308353 9.471605 0.000000 235.851461
A-12 221.677963 3.455034 1.384765 4.839799 0.000000 218.222929
A-13 221.676585 3.455012 1.754022 5.209034 0.000000 218.221573
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 0.927203 0.927203 0.000000 166.053934
A-17 211.173371 0.000000 1.376974 1.376974 0.000000 211.173371
A-18 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-I 0.000000 0.000000 0.100000 0.100000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 802.562020 4.624901 4.679162 9.304063 0.000000 797.937119
M-2 819.728633 4.723826 4.779248 9.503074 0.000000 815.004808
B-1 848.924341 4.892071 4.949468 9.841539 0.000000 844.032270
B-2 364.474788 2.100333 2.124991 4.225324 0.000000 362.374427
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:41:40 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S15 (POOL # 4108)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4108
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 30,821.83
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,999.97
SUBSERVICER ADVANCES THIS MONTH 24,524.08
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,746,033.07
(B) TWO MONTHLY PAYMENTS: 2 359,875.64
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 45,402.96
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 111,241,115.31
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 58,090.69
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.83457550 % 7.83627800 % 1.32914680 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.82978930 % 7.84036981 % 1.32984090 %
CLASS A-19 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3070 %
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 7.76257167
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 118.34
POOL TRADING FACTOR: 38.54669922
................................................................................
Run: 11/25/97 14:39:13 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 24,665,682.06 7.470000 % 267,805.07
A-2 760944MD7 24,068,520.58 24,068,520.58 7.470000 % 0.00
S-1 760944MB1 0.00 0.00 1.500000 % 0.00
S-2 760944MA3 0.00 0.00 1.000000 % 0.00
S-3 760944LZ9 0.00 0.00 0.500000 % 0.00
R 760944ME5 100.00 0.00 7.470000 % 0.00
- -------------------------------------------------------------------------------
55,971,620.58 48,734,202.64 267,805.07
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 152,916.05 420,721.12 0.00 0.00 24,397,876.99
A-2 149,213.92 149,213.92 0.00 0.00 24,068,520.58
S-1 0.00 0.00 0.00 0.00 0.00
S-2 6,281.30 6,281.30 0.00 0.00 0.00
S-3 3,358.58 3,358.58 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
311,769.85 579,574.92 0.00 0.00 48,466,397.57
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 773.146164 8.394354 4.793156 13.187510 0.000000 764.751810
A-2 1000.000000 0.000000 6.199547 6.199547 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 25-November-97
DISTRIBUTION DATE 1-November-97
Run: 11/25/97 14:39:13 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 1,218.36
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 48,466,397.57
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 2,140,352.61
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 90,912.24
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: 86.59102071
................................................................................
Run: 11/25/97 11:41:41 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-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 10,430,036.63 7.000000 % 418,015.51
A-2 760944KV9 20,040,000.00 9,160,677.20 7.000000 % 114,448.61
A-3 760944KS6 30,024,000.00 13,724,559.53 6.000000 % 171,467.31
A-4 760944LF3 10,008,000.00 4,574,853.15 10.000000 % 57,155.77
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 0.237862 % 0.00
R 760944LE6 333,970.00 0.00 7.000000 % 0.00
M-1 760944LB2 5,917,999.88 5,628,544.64 7.000000 % 6,861.45
M-2 760944LC0 2,689,999.61 2,570,855.03 7.000000 % 3,133.99
M-3 760944LD8 1,613,999.76 1,542,513.02 7.000000 % 1,880.39
B-1 2,151,999.69 2,068,165.63 7.000000 % 0.00
B-2 1,075,999.84 1,038,790.39 7.000000 % 0.00
B-3 1,075,999.84 826,138.37 7.000000 % 0.00
- -------------------------------------------------------------------------------
215,199,968.62 141,667,133.59 772,963.03
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 60,790.93 478,806.44 0.00 0.00 10,012,021.12
A-2 53,392.53 167,841.14 0.00 0.00 9,046,228.59
A-3 68,565.33 240,032.64 0.00 0.00 13,553,092.22
A-4 38,091.85 95,247.62 0.00 0.00 4,517,697.38
A-5 130,155.08 130,155.08 0.00 0.00 22,331,000.00
A-6 106,520.72 106,520.72 0.00 0.00 18,276,000.00
A-7 197,555.26 197,555.26 0.00 0.00 33,895,000.00
A-8 81,831.42 81,831.42 0.00 0.00 14,040,000.00
A-9 9,092.38 9,092.38 0.00 0.00 1,560,000.00
A-10 28,057.45 28,057.45 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 32,805.68 39,667.13 0.00 0.00 5,621,683.19
M-2 29,927.09 33,061.08 0.00 0.00 2,567,721.04
M-3 17,956.25 19,836.64 0.00 0.00 1,540,632.63
B-1 3,809.69 3,809.69 0.00 0.00 2,068,165.63
B-2 0.00 0.00 0.00 0.00 1,038,790.39
B-3 0.00 0.00 0.00 0.00 821,343.75
- -------------------------------------------------------------------------------
858,551.66 1,631,514.69 0.00 0.00 140,889,375.94
===============================================================================
Run: 11/25/97 11:41:41
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-1 207.910470 8.332646 1.211795 9.544441 0.000000 199.577824
A-2 457.119621 5.711008 2.664298 8.375306 0.000000 451.408612
A-3 457.119622 5.711008 2.283684 7.994692 0.000000 451.408614
A-4 457.119619 5.711008 3.806140 9.517148 0.000000 451.408611
A-5 1000.000000 0.000000 5.828448 5.828448 0.000000 1000.000000
A-6 1000.000000 0.000000 5.828448 5.828448 0.000000 1000.000000
A-7 1000.000000 0.000000 5.828448 5.828448 0.000000 1000.000000
A-8 1000.000000 0.000000 5.828449 5.828449 0.000000 1000.000000
A-9 1000.000000 0.000000 5.828449 5.828449 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 951.089009 1.159420 5.543373 6.702793 0.000000 949.929588
M-2 955.708328 1.165052 11.125314 12.290366 0.000000 954.543276
M-3 955.708333 1.165050 11.125311 12.290361 0.000000 954.543283
B-1 961.043647 0.000000 1.770302 1.770302 0.000000 961.043647
B-2 965.418722 0.000000 0.000000 0.000000 0.000000 965.418722
B-3 767.786703 0.000000 0.000000 0.000000 0.000000 763.330736
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:41:41 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 32,095.01
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,326.92
SUBSERVICER ADVANCES THIS MONTH 15,215.43
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 830,972.84
(B) TWO MONTHLY PAYMENTS: 1 213,090.72
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,115,632.74
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 140,889,375.94
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 508
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 605,059.05
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.34708560 % 6.87662200 % 2.77629280 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.30563050 % 6.90615371 % 2.78821570 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2379 %
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 7.63525428
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 291.54
POOL TRADING FACTOR: 65.46905041
................................................................................
Run: 11/25/97 11:41:42 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 2,489,404.28 5.650000 % 728,129.67
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 12,959,182.41 6.287500 % 393,161.97
A-8 760944KE7 0.00 0.00 12.850000 % 0.00
A-9 760944KK3 14,731,000.00 14,731,000.00 7.000000 % 0.00
A-10 760944KF4 17,454,500.00 0.00 0.000000 % 0.00
A-11 760944KG2 4,803,430.00 0.00 0.000000 % 0.00
A-12 760944KH0 2,677,070.00 0.00 0.000000 % 0.00
A-13 760944KJ6 34,380,000.00 6,338,515.77 7.000000 % 56,894.22
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 0.141366 % 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 3,293,923.78 7.000000 % 19,064.20
M-2 760944KM9 2,343,800.00 1,900,802.87 7.000000 % 11,001.25
M-3 760944MF2 1,171,900.00 956,518.79 7.000000 % 5,536.03
B-1 1,406,270.00 1,175,457.48 7.000000 % 6,803.18
B-2 351,564.90 132,560.73 7.000000 % 767.23
- -------------------------------------------------------------------------------
234,376,334.90 95,240,366.11 1,221,357.75
===============================================================================
_______________________________________________________________________________
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 11,666.87 739,796.54 0.00 0.00 1,761,274.61
A-4 37,357.00 37,357.00 0.00 0.00 7,444,000.00
A-5 150,263.45 150,263.45 0.00 0.00 28,305,000.00
A-6 71,365.43 71,365.43 0.00 0.00 12,746,000.00
A-7 67,587.42 460,749.39 0.00 0.00 12,566,020.44
A-8 34,532.73 34,532.73 0.00 0.00 0.00
A-9 85,534.33 85,534.33 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 36,804.07 93,698.29 0.00 0.00 6,281,621.55
A-14 14,579.75 14,579.75 0.00 0.00 2,768,000.00
A-15 0.00 0.00 0.00 0.00 0.00
A-16 11,167.98 11,167.98 0.00 0.00 0.00
R-I 2.67 2.67 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 19,125.90 38,190.10 0.00 0.00 3,274,859.58
M-2 11,036.86 22,038.11 0.00 0.00 1,889,801.62
M-3 5,553.94 11,089.97 0.00 0.00 950,982.76
B-1 6,825.20 13,628.38 0.00 0.00 1,168,654.30
B-2 769.71 1,536.94 0.00 0.00 131,793.50
- -------------------------------------------------------------------------------
564,173.31 1,785,531.06 0.00 0.00 94,019,008.36
===============================================================================
Run: 11/25/97 11:41:42
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-3 116.966794 34.211797 0.548178 34.759975 0.000000 82.754997
A-4 1000.000000 0.000000 5.018404 5.018404 0.000000 1000.000000
A-5 1000.000000 0.000000 5.308725 5.308725 0.000000 1000.000000
A-6 1000.000000 0.000000 5.599045 5.599045 0.000000 1000.000000
A-7 276.468456 8.387634 1.441896 9.829530 0.000000 268.080822
A-9 1000.000000 0.000000 5.806417 5.806417 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-13 184.366369 1.654864 1.070508 2.725372 0.000000 182.711505
A-14 461.333333 0.000000 2.429958 2.429958 0.000000 461.333333
A-15 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-I 0.000000 0.000000 26.720000 26.720000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 803.082646 4.647991 4.663034 9.311025 0.000000 798.434655
M-2 810.991923 4.693767 4.708960 9.402727 0.000000 806.298157
M-3 816.211955 4.723978 4.739261 9.463239 0.000000 811.487977
B-1 835.868987 4.837748 4.853407 9.691155 0.000000 831.031239
B-2 377.059058 2.182300 2.189354 4.371654 0.000000 374.876730
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:41:43 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S17 (POOL # 4110)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4110
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 27,165.18
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,409.56
SUBSERVICER ADVANCES THIS MONTH 9,895.99
MASTER SERVICER ADVANCES THIS MONTH 3,836.09
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 882,010.72
(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 94,019,008.36
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 419
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 345,079.46
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 670,136.23
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.16795990 % 6.45865400 % 1.37338640 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.11213570 % 6.50468886 % 1.38317540 %
CLASS A-16 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1419 %
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 7.61287261
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 119.32
POOL TRADING FACTOR: 40.11454842
................................................................................
Run: 11/25/97 11:41:43 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 1,828,305.80 7.500000 % 862,431.92
A-3 760944LY2 81,356,000.00 8,783,006.10 6.250000 % 1,609,869.16
A-4 760944LN6 40,678,000.00 4,391,503.05 10.000000 % 804,934.58
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 0.129573 % 0.00
R 760944LX4 1,000.00 0.00 7.500000 % 0.00
M-1 760944LU0 13,767,600.00 12,946,267.66 7.500000 % 15,173.52
M-2 760944LV8 6,257,900.00 5,921,432.26 7.500000 % 6,940.15
M-3 760944LW6 3,754,700.00 3,566,978.63 7.500000 % 4,180.64
B-1 5,757,200.00 5,582,310.97 7.500000 % 6,542.68
B-2 2,753,500.00 2,690,855.48 7.500000 % 0.00
B-3 2,753,436.49 2,035,498.36 7.500000 % 0.00
- -------------------------------------------------------------------------------
500,624,336.49 234,771,158.31 3,310,072.65
===============================================================================
_______________________________________________________________________________
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 11,364.27 873,796.19 0.00 0.00 965,873.88
A-3 45,494.04 1,655,363.20 0.00 0.00 7,173,136.94
A-4 36,395.23 841,329.81 0.00 0.00 3,586,568.47
A-5 413,918.30 413,918.30 0.00 0.00 66,592,000.00
A-6 326,742.60 326,742.60 0.00 0.00 52,567,000.00
A-7 332,168.94 332,168.94 0.00 0.00 53,440,000.00
A-8 89,668.21 89,668.21 0.00 0.00 14,426,000.00
A-9 25,211.01 25,211.01 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 80,470.58 95,644.10 0.00 0.00 12,931,094.14
M-2 36,806.06 43,746.21 0.00 0.00 5,914,492.11
M-3 22,171.40 26,352.04 0.00 0.00 3,562,797.99
B-1 34,698.17 41,240.85 0.00 0.00 5,575,768.29
B-2 34,917.23 34,917.23 0.00 0.00 2,690,855.48
B-3 0.00 0.00 0.00 0.00 2,029,958.90
- -------------------------------------------------------------------------------
1,490,026.04 4,800,098.69 0.00 0.00 231,455,546.20
===============================================================================
Run: 11/25/97 11:41:43
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 25.684224 12.115530 0.159646 12.275176 0.000000 13.568694
A-3 107.957693 19.787959 0.559197 20.347156 0.000000 88.169735
A-4 107.957693 19.787959 0.894715 20.682674 0.000000 88.169735
A-5 1000.000000 0.000000 6.215736 6.215736 0.000000 1000.000000
A-6 1000.000000 0.000000 6.215736 6.215736 0.000000 1000.000000
A-7 1000.000000 0.000000 6.215736 6.215736 0.000000 1000.000000
A-8 1000.000000 0.000000 6.215736 6.215736 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 940.343100 1.102118 5.844924 6.947042 0.000000 939.240982
M-2 946.233123 1.109022 5.881535 6.990557 0.000000 945.124101
M-3 950.003630 1.113442 5.904972 7.018414 0.000000 948.890188
B-1 969.622554 1.136434 6.026918 7.163352 0.000000 968.486120
B-2 977.249130 0.000000 12.681035 12.681035 0.000000 977.249130
B-3 739.257422 0.000000 0.000000 0.000000 0.000000 737.245587
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:41:44 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S18 (POOL # 4111)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4111
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 61,050.49
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 24,973.21
SUBSERVICER ADVANCES THIS MONTH 42,403.68
MASTER SERVICER ADVANCES THIS MONTH 5,707.67
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 14 3,609,489.36
(B) TWO MONTHLY PAYMENTS: 1 407,547.19
(C) THREE OR MORE MONTHLY PAYMENTS: 1 312,781.11
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,150,974.47
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 231,455,546.20
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 831
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 768,780.61
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,040,451.26
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 86.05308100 % 9.55597700 % 4.39094180 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 85.86987110 % 9.68150671 % 4.44862210 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1290 %
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 8.06931039
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 290.60
POOL TRADING FACTOR: 46.23337887
................................................................................
Run: 11/25/97 11:40:41 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 23,152,581.89 7.010172 % 1,170,923.07
A-2 760944LJ5 5,265,582.31 1,477,754.94 7.010172 % 74,736.26
S-1 760944LK2 0.00 0.00 0.090000 % 0.00
S-2 760944LG1 0.00 0.00 0.111179 % 0.00
- -------------------------------------------------------------------------------
87,763,582.31 24,630,336.83 1,245,659.33
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 131,510.88 1,302,433.95 0.00 0.00 21,981,658.82
A-2 8,393.91 83,130.17 0.00 0.00 1,403,018.68
S-1 1,796.17 1,796.17 0.00 0.00 0.00
S-2 2,218.84 2,218.84 0.00 0.00 0.00
- -------------------------------------------------------------------------------
143,919.80 1,389,579.13 0.00 0.00 23,384,677.50
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 280.644160 14.193351 1.594110 15.787461 0.000000 266.450809
A-2 280.644163 14.193351 1.594109 15.787460 0.000000 266.450812
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:40:41 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-19 (POOL # 3184)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 3184
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 6,678.98
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,788.53
SUBSERVICER ADVANCES THIS MONTH 5,229.44
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 407,371.46
(B) TWO MONTHLY PAYMENTS: 1 293,062.27
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 23,384,677.47
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 81
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,220,486.12
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 8.05636671
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 301.59
POOL TRADING FACTOR: 26.64508086
................................................................................
Run: 11/25/97 11:41:45 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 17,344,497.79 5.750030 % 597,467.74
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 22,541,351.70 6.387500 % 497,876.13
A-10 760944NK0 0.00 0.00 2.112500 % 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 6.104000 % 0.00
A-14 760944NP9 13,505,000.00 3,526,465.71 8.686533 % 0.00
A-15 760944NQ7 0.00 0.00 0.094987 % 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 3,162,294.80 7.000000 % 18,172.61
M-2 760944NW4 1,958,800.00 1,592,553.56 7.000000 % 9,151.85
M-3 760944NX2 1,305,860.00 1,067,176.78 7.000000 % 6,132.70
B-1 1,567,032.00 1,285,254.93 7.000000 % 7,385.92
B-2 783,516.00 650,732.08 7.000000 % 3,279.64
B-3 914,107.69 611,211.17 7.000000 % 0.00
- -------------------------------------------------------------------------------
261,172,115.69 130,118,530.42 1,139,466.59
===============================================================================
_______________________________________________________________________________
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 82,986.54 680,454.28 0.00 0.00 16,747,030.05
A-6 62,754.94 62,754.94 0.00 0.00 12,561,000.00
A-7 138,358.88 138,358.88 0.00 0.00 23,816,000.00
A-8 104,803.24 104,803.24 0.00 0.00 18,040,000.00
A-9 119,808.23 617,684.36 0.00 0.00 22,043,475.57
A-10 39,623.46 39,623.46 0.00 0.00 0.00
A-11 75,406.09 75,406.09 0.00 0.00 12,499,498.87
A-12 14,103.68 14,103.68 0.00 0.00 2,400,000.00
A-13 45,816.36 45,816.36 0.00 0.00 9,020,493.03
A-14 25,489.53 25,489.53 0.00 0.00 3,526,465.71
A-15 10,284.41 10,284.41 0.00 0.00 0.00
R-I 2.64 2.64 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 18,419.43 36,592.04 0.00 0.00 3,144,122.19
M-2 9,276.16 18,428.01 0.00 0.00 1,583,401.71
M-3 6,215.99 12,348.69 0.00 0.00 1,061,044.08
B-1 7,486.23 14,872.15 0.00 0.00 1,277,869.01
B-2 11,322.77 14,602.41 0.00 0.00 647,452.44
B-3 0.00 0.00 0.00 0.00 607,238.86
- -------------------------------------------------------------------------------
772,158.58 1,911,625.17 0.00 0.00 128,975,091.52
===============================================================================
Run: 11/25/97 11:41:45
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-5 792.963827 27.315308 3.794017 31.109325 0.000000 765.648519
A-6 1000.000000 0.000000 4.996015 4.996015 0.000000 1000.000000
A-7 1000.000000 0.000000 5.809493 5.809493 0.000000 1000.000000
A-8 1000.000000 0.000000 5.809492 5.809492 0.000000 1000.000000
A-9 633.593381 13.994326 3.367575 17.361901 0.000000 619.599055
A-11 337.824294 0.000000 2.038002 2.038002 0.000000 337.824294
A-12 1000.000000 0.000000 5.876533 5.876533 0.000000 1000.000000
A-13 261.122971 0.000000 1.326281 1.326281 0.000000 261.122971
A-14 261.122970 0.000000 1.887414 1.887414 0.000000 261.122970
R-I 0.000000 0.000000 26.400000 26.400000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 807.202062 4.638710 4.701713 9.340423 0.000000 802.563353
M-2 813.025097 4.672172 4.735634 9.407806 0.000000 808.352925
M-3 817.221433 4.696292 4.760074 9.456366 0.000000 812.525141
B-1 820.184227 4.713318 4.777331 9.490649 0.000000 815.470909
B-2 830.528132 4.185798 14.451230 18.637028 0.000000 826.342334
B-3 668.642411 0.000000 0.000000 0.000000 0.000000 664.296851
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:41:45 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S20 (POOL # 4112)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4112
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 35,584.02
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,674.36
SUBSERVICER ADVANCES THIS MONTH 7,296.53
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 200,274.96
(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 96,362.98
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 128,975,091.52
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 541
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 395,692.76
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.56800040 % 4.47440100 % 1.95759830 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.54826720 % 4.48812861 % 1.96360420 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0944 %
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 7.54823460
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 120.18
POOL TRADING FACTOR: 49.38317828
................................................................................
Run: 11/25/97 11:41:46 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 2,875,760.70 6.500000 % 1,202,591.09
A-4 760944QX9 38,099,400.00 1,150,303.10 10.000000 % 481,035.93
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 0.080098 % 0.00
R 760944QL5 1,000.00 0.00 7.500000 % 0.00
M-1 760944QH4 7,403,017.00 7,022,548.64 7.500000 % 7,565.44
M-2 760944QJ0 3,365,008.00 3,211,257.95 7.500000 % 3,459.51
M-3 760944QK7 2,692,006.00 2,583,560.25 7.500000 % 2,783.29
B-1 2,422,806.00 2,340,121.89 7.500000 % 2,521.03
B-2 1,480,605.00 1,443,052.71 7.500000 % 0.00
B-3 1,480,603.82 1,196,660.08 7.500000 % 0.00
- -------------------------------------------------------------------------------
269,200,605.82 138,830,825.32 1,699,956.29
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 15,485.43 1,218,076.52 0.00 0.00 1,673,169.61
A-4 9,529.49 490,565.42 0.00 0.00 669,267.17
A-5 383,083.79 383,083.79 0.00 0.00 61,656,000.00
A-6 56,043.46 56,043.46 0.00 0.00 9,020,000.00
A-7 230,822.02 230,822.02 0.00 0.00 37,150,000.00
A-8 57,047.27 57,047.27 0.00 0.00 9,181,560.00
A-9 9,212.24 9,212.24 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 43,632.81 51,198.25 0.00 0.00 7,014,983.20
M-2 19,952.33 23,411.84 0.00 0.00 3,207,798.44
M-3 16,052.29 18,835.58 0.00 0.00 2,580,776.96
B-1 14,539.75 17,060.78 0.00 0.00 2,337,600.86
B-2 19,244.97 19,244.97 0.00 0.00 1,443,052.71
B-3 0.00 0.00 0.00 0.00 1,193,816.30
- -------------------------------------------------------------------------------
874,645.85 2,574,602.14 0.00 0.00 137,128,025.25
===============================================================================
Run: 11/25/97 11:41:46
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 71.821119 30.034292 0.386743 30.421035 0.000000 41.786827
A-4 30.192158 12.625814 0.250122 12.875936 0.000000 17.566344
A-5 1000.000000 0.000000 6.213244 6.213244 0.000000 1000.000000
A-6 1000.000000 0.000000 6.213244 6.213244 0.000000 1000.000000
A-7 1000.000000 0.000000 6.213244 6.213244 0.000000 1000.000000
A-8 1000.000000 0.000000 6.213244 6.213244 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 948.606310 1.021940 5.893923 6.915863 0.000000 947.584370
M-2 954.309158 1.028084 5.929356 6.957440 0.000000 953.281074
M-3 959.715636 1.033909 5.962947 6.996856 0.000000 958.681727
B-1 965.872583 1.040541 6.001203 7.041744 0.000000 964.832042
B-2 974.637199 0.000000 12.998045 12.998045 0.000000 974.637199
B-3 808.224363 0.000000 0.000000 0.000000 0.000000 806.303674
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:41:46 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S21 (POOL # 4113)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4113
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 37,156.71
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,700.88
SUBSERVICER ADVANCES THIS MONTH 28,082.48
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,592,820.86
(B) TWO MONTHLY PAYMENTS: 1 210,929.05
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,987,936.37
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 137,128,025.25
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 486
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 1,553,236.62
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.18065570 % 9.23236400 % 3.58698050 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.03545210 % 9.33693793 % 3.62760990 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0800 %
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 8.02819729
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 297.04
POOL TRADING FACTOR: 50.93897350
................................................................................
Run: 11/25/97 11:41:47 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S22 (POOL # 4114)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4114
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944PH5 29,659,000.00 0.00 7.000000 % 0.00
A-2 760944PP7 20,000,000.00 11,507,542.76 7.000000 % 1,042,131.94
A-3 760944PQ5 20,000,000.00 12,486,017.09 7.000000 % 307,799.56
A-4 760944PR3 44,814,000.00 30,093,491.66 7.000000 % 603,004.57
A-5 760944PS1 26,250,000.00 26,163,085.83 7.000000 % 524,248.25
A-6 760944PT9 29,933,000.00 29,933,000.00 7.000000 % 0.00
A-7 760944PU6 15,000,000.00 11,480,663.93 7.000000 % 144,164.57
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 6.304000 % 0.00
A-13 760944PM4 9,750,000.00 1,837,004.63 8.623995 % 0.00
A-14 760944PN2 0.00 0.00 0.209045 % 0.00
R 760944QA9 100.00 0.00 7.000000 % 0.00
M-1 760944PX0 8,667,030.00 8,226,626.56 7.000000 % 18,859.20
M-2 760944PY8 4,333,550.00 4,126,829.56 7.000000 % 9,460.59
M-3 760944PZ5 2,600,140.00 2,476,107.25 7.000000 % 5,676.37
B-1 2,773,475.00 2,646,684.68 7.000000 % 6,067.42
B-2 1,560,100.00 1,491,960.66 7.000000 % 3,420.26
B-3 1,733,428.45 1,598,498.86 7.000000 % 3,664.48
- -------------------------------------------------------------------------------
346,680,823.45 255,210,857.62 2,668,497.21
===============================================================================
_______________________________________________________________________________
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 66,697.67 1,108,829.61 0.00 0.00 10,465,410.82
A-3 72,368.91 380,168.47 0.00 0.00 12,178,217.53
A-4 174,421.76 777,426.33 0.00 0.00 29,490,487.09
A-5 151,641.14 675,889.39 0.00 0.00 25,638,837.58
A-6 173,491.55 173,491.55 0.00 0.00 29,933,000.00
A-7 66,541.88 210,706.45 0.00 0.00 11,336,499.36
A-8 217,349.85 217,349.85 0.00 0.00 37,500,000.00
A-9 249,558.20 249,558.20 0.00 0.00 43,057,000.00
A-10 15,649.19 15,649.19 0.00 0.00 2,700,000.00
A-11 136,785.51 136,785.51 0.00 0.00 23,600,000.00
A-12 22,373.46 22,373.46 0.00 0.00 4,286,344.15
A-13 13,117.43 13,117.43 0.00 0.00 1,837,004.63
A-14 44,174.12 44,174.12 0.00 0.00 0.00
R 0.01 0.01 0.00 0.00 0.00
M-1 47,681.49 66,540.69 0.00 0.00 8,207,767.36
M-2 23,919.09 33,379.68 0.00 0.00 4,117,368.97
M-3 14,351.51 20,027.88 0.00 0.00 2,470,430.88
B-1 15,340.17 21,407.59 0.00 0.00 2,640,617.26
B-2 8,647.39 12,067.65 0.00 0.00 1,488,540.40
B-3 9,264.91 12,929.39 0.00 0.00 1,594,834.38
- -------------------------------------------------------------------------------
1,523,375.24 4,191,872.45 0.00 0.00 252,542,360.41
===============================================================================
Run: 11/25/97 11:41:47
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S22 (POOL # 4114)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4114
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 575.377138 52.106597 3.334884 55.441481 0.000000 523.270541
A-3 624.300855 15.389978 3.618446 19.008424 0.000000 608.910877
A-4 671.519875 13.455719 3.892127 17.347846 0.000000 658.064156
A-5 996.688984 19.971362 5.776805 25.748167 0.000000 976.717622
A-6 1000.000000 0.000000 5.795996 5.795996 0.000000 1000.000000
A-7 765.377595 9.610971 4.436125 14.047096 0.000000 755.766624
A-8 1000.000000 0.000000 5.795996 5.795996 0.000000 1000.000000
A-9 1000.000000 0.000000 5.795996 5.795996 0.000000 1000.000000
A-10 1000.000000 0.000000 5.795996 5.795996 0.000000 1000.000000
A-11 1000.000000 0.000000 5.795996 5.795996 0.000000 1000.000000
A-12 188.410732 0.000000 0.983449 0.983449 0.000000 188.410732
A-13 188.410731 0.000000 1.345377 1.345377 0.000000 188.410731
R 0.000000 0.000000 0.100000 0.100000 0.000000 0.000000
M-1 949.186349 2.175970 5.501480 7.677450 0.000000 947.010378
M-2 952.297668 2.183104 5.519514 7.702618 0.000000 950.114564
M-3 952.297665 2.183102 5.519514 7.702616 0.000000 950.114563
B-1 954.284672 2.187660 5.531029 7.718689 0.000000 952.097012
B-2 956.323736 2.192334 5.542843 7.735177 0.000000 954.131402
B-3 922.160277 2.114013 5.344841 7.458854 0.000000 920.046270
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:41:48 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S22 (POOL # 4114)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4114
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 66,140.59
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 26,945.15
SUBSERVICER ADVANCES THIS MONTH 14,584.03
MASTER SERVICER ADVANCES THIS MONTH 1,805.60
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,310,315.80
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 259,036.05
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 476,907.08
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 252,542,360.41
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 891
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 251,180.94
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,083,436.86
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.94128820 % 5.81071000 % 2.24800160 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.87480500 % 5.85864771 % 2.26654730 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2085 %
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 7.64702011
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 293.52
POOL TRADING FACTOR: 72.84578302
................................................................................
Run: 11/25/97 11:41:48 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 1,057,291.63 5.500000 % 768,610.69
A-3 760944MH8 12,946,000.00 3,308,916.64 6.637500 % 307,444.28
A-4 760944MJ4 0.00 0.00 2.362500 % 0.00
A-5 760944MV7 22,700,000.00 10,960,661.79 6.500000 % 265,520.06
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 6.817500 % 0.00
A-12 760944MP0 2,692,308.00 1,989,305.77 5.910315 % 0.00
A-13 760944MQ8 15,531,578.00 11,476,048.76 6.687500 % 0.00
A-14 760944MR6 7,168,422.00 5,296,638.91 6.093730 % 0.00
A-15 760944MS4 5,000,000.00 3,694,424.61 6.687500 % 0.00
A-16 760944MT2 2,307,692.00 1,705,118.82 6.093730 % 0.00
A-17 760944MU9 0.00 0.00 0.270798 % 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 2,190,598.47 6.500000 % 12,619.84
M-2 760944NA2 1,368,000.00 1,094,099.59 6.500000 % 6,303.01
M-3 760944NB0 912,000.00 729,399.71 6.500000 % 4,202.01
B-1 729,800.00 583,679.71 6.500000 % 3,362.53
B-2 547,100.00 437,559.85 6.500000 % 2,520.74
B-3 547,219.77 437,655.58 6.500000 % 2,521.29
- -------------------------------------------------------------------------------
182,383,319.77 111,282,824.45 1,373,104.45
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 4,835.09 773,445.78 0.00 0.00 288,680.94
A-3 18,261.54 325,705.82 0.00 0.00 3,001,472.36
A-4 6,499.87 6,499.87 0.00 0.00 0.00
A-5 59,237.55 324,757.61 0.00 0.00 10,695,141.73
A-6 53,991.55 53,991.55 0.00 0.00 11,100,000.00
A-7 88,040.27 88,040.27 0.00 0.00 16,290,000.00
A-8 68,837.87 68,837.87 0.00 0.00 12,737,000.00
A-9 39,453.29 39,453.29 0.00 0.00 7,300,000.00
A-10 82,149.30 82,149.30 0.00 0.00 15,200,000.00
A-11 20,942.04 20,942.04 0.00 0.00 3,694,424.61
A-12 9,775.95 9,775.95 0.00 0.00 1,989,305.77
A-13 63,812.11 63,812.11 0.00 0.00 11,476,048.76
A-14 26,836.79 26,836.79 0.00 0.00 5,296,638.91
A-15 20,542.70 20,542.70 0.00 0.00 3,694,424.61
A-16 8,639.43 8,639.43 0.00 0.00 1,705,118.82
A-17 25,056.48 25,056.48 0.00 0.00 0.00
R-I 0.19 0.19 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 11,839.22 24,459.06 0.00 0.00 2,177,978.63
M-2 5,913.12 12,216.13 0.00 0.00 1,087,796.58
M-3 3,942.09 8,144.10 0.00 0.00 725,197.70
B-1 3,154.53 6,517.06 0.00 0.00 580,317.18
B-2 2,364.82 4,885.56 0.00 0.00 435,039.11
B-3 2,365.30 4,886.59 0.00 0.00 435,134.29
- -------------------------------------------------------------------------------
626,491.10 1,999,595.55 0.00 0.00 109,909,720.00
===============================================================================
Run: 11/25/97 11:41:48
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 42.039429 30.561061 0.192250 30.753311 0.000000 11.478367
A-3 255.593746 23.748206 1.410593 25.158799 0.000000 231.845540
A-5 482.848537 11.696919 2.609584 14.306503 0.000000 471.151618
A-6 1000.000000 0.000000 4.864104 4.864104 0.000000 1000.000000
A-7 1000.000000 0.000000 5.404559 5.404559 0.000000 1000.000000
A-8 1000.000000 0.000000 5.404559 5.404559 0.000000 1000.000000
A-9 1000.000000 0.000000 5.404560 5.404560 0.000000 1000.000000
A-10 1000.000000 0.000000 5.404559 5.404559 0.000000 1000.000000
A-11 738.884922 0.000000 4.188408 4.188408 0.000000 738.884922
A-12 738.884916 0.000000 3.631067 3.631067 0.000000 738.884916
A-13 738.884919 0.000000 4.108540 4.108540 0.000000 738.884920
A-14 738.884919 0.000000 3.743751 3.743751 0.000000 738.884919
A-15 738.884922 0.000000 4.108540 4.108540 0.000000 738.884922
A-16 738.884921 0.000000 3.743753 3.743753 0.000000 738.884921
R-I 0.000000 0.000000 1.900000 1.900000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 799.780383 4.607463 4.322461 8.929924 0.000000 795.172921
M-2 799.780402 4.607463 4.322456 8.929919 0.000000 795.172939
M-3 799.780384 4.607467 4.322467 8.929934 0.000000 795.172917
B-1 799.780364 4.607468 4.322458 8.929926 0.000000 795.172897
B-2 799.780387 4.607458 4.322464 8.929922 0.000000 795.172930
B-3 799.780278 4.607399 4.322450 8.929849 0.000000 795.172824
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:41:49 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 22,190.70
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,019.45
SUBSERVICER ADVANCES THIS MONTH 6,854.63
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 642,141.36
(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 109,909,720.00
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 732,014.19
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.08190690 % 3.60711300 % 1.31097960 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.04915170 % 3.63113736 % 1.31971090 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2705 %
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 7.13553923
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 120.85
POOL TRADING FACTOR: 60.26303290
................................................................................
Run: 11/25/97 11:41:50 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 5,114,693.51 6.500000 % 395,754.56
A-5 760944QB7 30,000,000.00 11,463,707.95 7.050000 % 85,348.87
A-6 760944PG7 48,041,429.00 48,041,429.00 6.500000 % 0.00
A-7 760944QY7 55,044,571.00 23,325,915.81 10.000000 % 173,664.62
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 0.110320 % 0.00
R 760944QW1 100.00 0.00 7.500000 % 0.00
M-1 760944QT8 6,864,500.00 6,453,502.09 7.500000 % 7,208.64
M-2 760944QU5 3,432,150.00 3,250,424.40 7.500000 % 3,630.77
M-3 760944QV3 2,059,280.00 1,971,365.50 7.500000 % 2,202.04
B-1 2,196,565.00 2,133,379.34 7.500000 % 2,383.01
B-2 1,235,568.00 1,208,247.63 7.500000 % 0.00
B-3 1,372,850.89 915,348.80 7.500000 % 0.00
- -------------------------------------------------------------------------------
274,570,013.89 120,968,014.03 670,192.51
===============================================================================
_______________________________________________________________________________
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 27,633.18 423,387.74 0.00 0.00 4,718,938.95
A-5 67,175.67 152,524.54 0.00 0.00 11,378,359.08
A-6 259,553.63 259,553.63 0.00 0.00 48,041,429.00
A-7 193,881.57 367,546.19 0.00 0.00 23,152,251.19
A-8 94,069.39 94,069.39 0.00 0.00 15,090,000.00
A-9 12,467.78 12,467.78 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 11,092.27 11,092.27 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 40,230.42 47,439.06 0.00 0.00 6,446,293.45
M-2 20,262.78 23,893.55 0.00 0.00 3,246,793.63
M-3 12,289.27 14,491.31 0.00 0.00 1,969,163.46
B-1 16,902.22 19,285.23 0.00 0.00 2,130,996.33
B-2 12,007.41 12,007.41 0.00 0.00 1,208,247.63
B-3 0.00 0.00 0.00 0.00 912,976.71
- -------------------------------------------------------------------------------
767,565.59 1,437,758.10 0.00 0.00 120,295,449.43
===============================================================================
Run: 11/25/97 11:41:50
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-4 191.275000 14.800096 1.033402 15.833498 0.000000 176.474905
A-5 382.123598 2.844962 2.239189 5.084151 0.000000 379.278636
A-6 1000.000000 0.000000 5.402704 5.402704 0.000000 1000.000000
A-7 423.764149 3.154982 3.522265 6.677247 0.000000 420.609168
A-8 1000.000000 0.000000 6.233889 6.233889 0.000000 1000.000000
A-9 1000.000000 0.000000 6.233890 6.233890 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-1 940.127043 1.050133 5.860648 6.910781 0.000000 939.076910
M-2 947.051965 1.057870 5.903815 6.961685 0.000000 945.994094
M-3 957.308137 1.069325 5.967751 7.037076 0.000000 956.238812
B-1 971.234332 1.084880 7.694842 8.779722 0.000000 970.149452
B-2 977.888412 0.000000 9.718130 9.718130 0.000000 977.888413
B-3 666.750342 0.000000 0.000000 0.000000 0.000000 665.022485
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:41:51 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 35,465.98
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,755.47
SUBSERVICER ADVANCES THIS MONTH 15,895.94
MASTER SERVICER ADVANCES THIS MONTH 3,730.96
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,126,847.27
(B) TWO MONTHLY PAYMENTS: 1 205,972.23
(C) THREE OR MORE MONTHLY PAYMENTS: 1 62,975.87
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 766,866.94
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 120,295,449.43
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 437
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 496,849.11
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 537,441.79
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 86.82935490 % 9.65155300 % 3.51909210 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 86.77051270 % 9.69467307 % 3.53481420 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1106 %
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 8.09096512
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 294.71
POOL TRADING FACTOR: 43.81230409
................................................................................
Run: 11/25/97 11:41:52 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 15,383,645.40 7.000000 % 541,715.39
A-2 760944RC4 15,690,000.00 0.00 7.000000 % 0.00
A-3 760944RD2 16,985,000.00 3,079,136.73 7.000000 % 539,936.79
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 70,603,086.62 7.000000 % 811,239.13
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 0.190001 % 0.00
R 760944RP5 1,000.00 0.00 7.000000 % 0.00
M-1 760944RL4 9,349,300.00 8,869,576.71 7.000000 % 10,555.48
M-2 760944RM2 4,674,600.00 4,469,008.68 7.000000 % 5,318.47
M-3 760944RN0 3,739,700.00 3,606,833.61 7.000000 % 4,292.41
B-1 2,804,800.00 2,731,063.87 7.000000 % 0.00
B-2 935,000.00 914,257.10 7.000000 % 0.00
B-3 1,870,098.07 1,446,054.58 7.000000 % 0.00
- -------------------------------------------------------------------------------
373,968,498.07 268,874,663.30 1,913,057.67
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 89,352.39 631,067.78 0.00 0.00 14,841,930.01
A-2 0.00 0.00 0.00 0.00 0.00
A-3 17,884.46 557,821.25 0.00 0.00 2,539,199.94
A-4 71,174.56 71,174.56 0.00 0.00 12,254,000.00
A-5 42,551.40 42,551.40 0.00 0.00 7,326,000.00
A-6 427,180.94 427,180.94 0.00 0.00 73,547,000.00
A-7 49,660.72 49,660.72 0.00 0.00 8,550,000.00
A-8 410,081.89 1,221,321.02 0.00 0.00 69,791,847.49
A-9 191,998.22 191,998.22 0.00 0.00 33,056,000.00
A-10 133,816.77 133,816.77 0.00 0.00 23,039,000.00
A-11 42,389.17 42,389.17 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 51,516.91 62,072.39 0.00 0.00 8,859,021.23
M-2 25,957.22 31,275.69 0.00 0.00 4,463,690.21
M-3 42,431.95 46,724.36 0.00 0.00 3,602,541.20
B-1 14,148.70 14,148.70 0.00 0.00 2,731,063.87
B-2 0.00 0.00 0.00 0.00 914,257.10
B-3 0.00 0.00 0.00 0.00 1,439,995.46
- -------------------------------------------------------------------------------
1,610,145.30 3,523,202.97 0.00 0.00 266,955,546.51
===============================================================================
Run: 11/25/97 11:41:52
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-1 341.274828 12.017556 1.982217 13.999773 0.000000 329.257271
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 181.285648 31.789037 1.052956 32.841993 0.000000 149.496611
A-4 1000.000000 0.000000 5.808272 5.808272 0.000000 1000.000000
A-5 1000.000000 0.000000 5.808272 5.808272 0.000000 1000.000000
A-6 1000.000000 0.000000 5.808271 5.808271 0.000000 1000.000000
A-7 1000.000000 0.000000 5.808271 5.808271 0.000000 1000.000000
A-8 613.566408 7.049962 3.563760 10.613722 0.000000 606.516446
A-9 1000.000000 0.000000 5.808271 5.808271 0.000000 1000.000000
A-10 1000.000000 0.000000 5.808272 5.808272 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 948.688855 1.129013 5.510242 6.639255 0.000000 947.559842
M-2 956.019484 1.137738 5.552822 6.690560 0.000000 954.881746
M-3 964.471377 1.147795 11.346351 12.494146 0.000000 963.323582
B-1 973.710735 0.000000 5.044459 5.044459 0.000000 973.710735
B-2 977.815080 0.000000 0.000000 0.000000 0.000000 977.815080
B-3 773.250667 0.000000 0.000000 0.000000 0.000000 770.010666
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:41:52 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S24 (POOL # 4117)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4117
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 60,409.42
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 28,490.36
SUBSERVICER ADVANCES THIS MONTH 19,462.53
MASTER SERVICER ADVANCES THIS MONTH 1,605.10
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,692,176.92
(B) TWO MONTHLY PAYMENTS: 1 263,501.93
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 792,097.08
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 266,955,546.51
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 938
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 230,476.07
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,599,135.11
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.80406430 % 6.30234900 % 1.89358700 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.75496840 % 6.34010151 % 1.90493010 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1896 %
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 7.58646893
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 296.01
POOL TRADING FACTOR: 71.38450107
................................................................................
Run: 11/25/97 11:23:40 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 46,585,070.53 6.500000 % 717,728.70
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 6.587500 % 0.00
A-5 760944RU4 8,250,000.00 5,094,651.59 6.272500 % 0.00
A-6 760944RV2 5,000,000.00 4,358,468.80 6.500000 % 3,052.16
A-7 760944RW0 0.00 0.00 0.297003 % 0.00
R 760944SA7 100.00 0.00 6.500000 % 0.00
M-1 760944RX8 2,337,700.00 1,886,757.29 6.500000 % 10,555.88
M-2 760944RY6 779,000.00 628,730.78 6.500000 % 3,517.57
M-3 760944RZ3 779,100.00 628,811.48 6.500000 % 3,518.02
B-1 701,100.00 565,857.70 6.500000 % 3,165.82
B-2 389,500.00 314,365.37 6.500000 % 1,758.79
B-3 467,420.45 377,254.95 6.500000 % 2,110.63
- -------------------------------------------------------------------------------
155,801,920.45 90,099,062.70 745,407.57
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 251,822.38 969,551.08 0.00 0.00 45,867,341.83
A-2 28,109.36 28,109.36 0.00 0.00 5,200,000.00
A-3 60,613.50 60,613.50 0.00 0.00 11,213,000.00
A-4 72,567.59 72,567.59 0.00 0.00 13,246,094.21
A-5 26,575.99 26,575.99 0.00 0.00 5,094,651.59
A-6 23,560.33 26,612.49 0.00 0.00 4,355,416.64
A-7 22,254.37 22,254.37 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 10,199.15 20,755.03 0.00 0.00 1,876,201.41
M-2 3,398.70 6,916.27 0.00 0.00 625,213.21
M-3 3,399.13 6,917.15 0.00 0.00 625,293.46
B-1 3,058.82 6,224.64 0.00 0.00 562,691.88
B-2 1,699.35 3,458.14 0.00 0.00 312,606.58
B-3 2,039.29 4,149.92 0.00 0.00 375,144.32
- -------------------------------------------------------------------------------
509,297.96 1,254,705.53 0.00 0.00 89,353,655.13
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 469.441936 7.232617 2.537637 9.770254 0.000000 462.209320
A-2 1000.000000 0.000000 5.405646 5.405646 0.000000 1000.000000
A-3 1000.000000 0.000000 5.405645 5.405645 0.000000 1000.000000
A-4 617.533530 0.000000 3.383104 3.383104 0.000000 617.533530
A-5 617.533526 0.000000 3.221332 3.221332 0.000000 617.533526
A-6 871.693760 0.610432 4.712066 5.322498 0.000000 871.083328
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 807.099837 4.515498 4.362899 8.878397 0.000000 802.584339
M-2 807.099846 4.515494 4.362901 8.878395 0.000000 802.584352
M-3 807.099833 4.515492 4.362893 8.878385 0.000000 802.584341
B-1 807.099843 4.515504 4.362887 8.878391 0.000000 802.584339
B-2 807.099795 4.515507 4.362901 8.878408 0.000000 802.584288
B-3 807.099796 4.515464 4.362881 8.878345 0.000000 802.584311
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:23:40 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 20,496.68
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,543.97
SUBSERVICER ADVANCES THIS MONTH 2,139.38
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 205,279.56
(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 89,353,655.13
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 382
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 241,328.58
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.11451350 % 3.48982500 % 1.39566160 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.10131860 % 3.49925034 % 1.39943100 %
CLASS A-7 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2966 %
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 7.19510586
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 122.38
POOL TRADING FACTOR: 57.35080471
................................................................................
Run: 11/25/97 11:23:41 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-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 2,174,223.57 7.050000 % 2,174,223.57
A-4 760944SE9 24,745,827.00 24,745,827.00 7.250000 % 185,183.20
A-5 760944SF6 47,058,123.00 3,582,428.60 6.437500 % 512,348.20
A-6 760944SG4 0.00 0.00 3.062500 % 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 0.073369 % 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 9,837,647.43 7.500000 % 54,410.23
M-2 760944SP4 5,640,445.00 5,392,936.82 7.500000 % 29,827.35
M-3 760944SQ2 3,760,297.00 3,634,916.50 7.500000 % 0.00
B-1 2,820,222.00 2,753,712.73 7.500000 % 0.00
B-2 940,074.00 922,016.00 7.500000 % 0.00
B-3 1,880,150.99 1,056,210.28 7.500000 % 0.00
- -------------------------------------------------------------------------------
376,029,704.99 198,962,445.93 2,955,992.55
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 12,726.08 2,186,949.65 0.00 0.00 0.00
A-4 148,950.36 334,133.56 0.00 0.00 24,560,643.80
A-5 19,146.81 531,495.01 0.00 0.00 3,070,080.40
A-6 9,108.68 9,108.68 0.00 0.00 0.00
A-7 340,371.60 340,371.60 0.00 0.00 54,662,626.00
A-8 225,581.61 225,581.61 0.00 0.00 36,227,709.00
A-9 213,870.25 213,870.25 0.00 0.00 34,346,901.00
A-10 122,202.17 122,202.17 0.00 0.00 19,625,291.00
A-11 12,119.54 12,119.54 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 61,256.77 115,667.00 0.00 0.00 9,783,237.20
M-2 33,580.58 63,407.93 0.00 0.00 5,363,109.47
M-3 5,845.81 5,845.81 0.00 0.00 3,634,916.50
B-1 0.00 0.00 0.00 0.00 2,753,712.73
B-2 0.00 0.00 0.00 0.00 922,016.00
B-3 0.00 0.00 0.00 0.00 1,009,934.72
- -------------------------------------------------------------------------------
1,204,760.26 4,160,752.81 0.00 0.00 195,960,177.82
===============================================================================
Run: 11/25/97 11:23:41
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 43.894311 43.894311 0.256920 44.151231 0.000000 0.000000
A-4 1000.000000 7.483411 6.019211 13.502622 0.000000 992.516589
A-5 76.127741 10.887561 0.406876 11.294437 0.000000 65.240180
A-7 1000.000000 0.000000 6.226770 6.226770 0.000000 1000.000000
A-8 1000.000000 0.000000 6.226770 6.226770 0.000000 1000.000000
A-9 1000.000000 0.000000 6.226770 6.226770 0.000000 1000.000000
A-10 1000.000000 0.000000 6.226770 6.226770 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-1 951.341502 5.261696 5.923785 11.185481 0.000000 946.079807
M-2 956.119033 5.288120 5.953534 11.241654 0.000000 950.830913
M-3 966.656756 0.000000 1.554614 1.554614 0.000000 966.656756
B-1 976.417009 0.000000 0.000000 0.000000 0.000000 976.417009
B-2 980.790874 0.000000 0.000000 0.000000 0.000000 980.790874
B-3 561.768861 0.000000 0.000000 0.000000 0.000000 537.156178
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:23:42 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S26 (POOL # 4119)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4119
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 47,589.29
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 21,285.68
SUBSERVICER ADVANCES THIS MONTH 19,318.78
MASTER SERVICER ADVANCES THIS MONTH 2,754.13
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,830,770.01
(B) TWO MONTHLY PAYMENTS: 1 168,524.29
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 661,795.47
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 195,960,177.82
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 691
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 372,306.61
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,901,843.13
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.13975190 % 9.48194100 % 2.37830760 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.02464520 % 9.58422440 % 2.39113040 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0721 %
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 7.98737089
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 293.76
POOL TRADING FACTOR: 52.11295151
................................................................................
Run: 11/25/97 14:39:15 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 36,030,792.86 6.970000 % 157,557.16
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 66,052,105.98 157,557.16
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 208,343.57 365,900.73 0.00 0.00 35,873,235.70
A-2 173,594.48 173,594.48 0.00 0.00 30,021,313.12
S 13,175.34 13,175.34 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
395,113.39 552,670.55 0.00 0.00 65,894,548.82
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 887.084968 3.879087 5.129458 9.008545 0.000000 883.205881
A-2 1000.000000 0.000000 5.782375 5.782375 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 25-November-97
DISTRIBUTION DATE 1-November-97
Run: 11/25/97 14:39:16 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 1,651.30
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 65,894,548.82
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 2,324,342.20
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 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: 93.28420608
................................................................................
Run: 11/25/97 11:23:43 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S28 (POOL # 4120)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4120
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944UC0 22,205,000.00 11,643,361.43 9.860000 % 193,951.72
A-2 760944SZ2 24,926,000.00 0.00 6.350000 % 0.00
A-3 760944TA6 25,850,000.00 4,304,790.16 6.350000 % 853,387.57
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 6.404000 % 0.00
A-9 760944TH1 1,757,369.00 1,757,369.00 8.668790 % 0.00
A-10 760944TC2 0.00 0.00 0.104693 % 0.00
R 760944TM0 100.00 0.00 7.000000 % 0.00
M-1 760944TJ7 5,350,000.00 5,106,698.10 7.000000 % 6,038.47
M-2 760944TK4 3,210,000.00 3,064,018.87 7.000000 % 3,623.08
M-3 760944TL2 2,141,000.00 2,043,633.75 7.000000 % 2,416.52
B-1 1,070,000.00 1,021,339.61 7.000000 % 1,207.69
B-2 642,000.00 612,803.76 7.000000 % 724.62
B-3 963,170.23 790,650.50 7.000000 % 934.91
- -------------------------------------------------------------------------------
214,013,270.23 156,243,296.18 1,062,284.58
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 95,173.70 289,125.42 0.00 0.00 11,449,409.71
A-2 0.00 0.00 0.00 0.00 0.00
A-3 22,661.43 876,049.00 0.00 0.00 3,451,402.59
A-4 247,029.57 247,029.57 0.00 0.00 46,926,000.00
A-5 226,320.72 226,320.72 0.00 0.00 39,000,000.00
A-6 24,883.67 24,883.67 0.00 0.00 4,288,000.00
A-7 178,526.43 178,526.43 0.00 0.00 30,764,000.00
A-8 26,123.65 26,123.65 0.00 0.00 4,920,631.00
A-9 12,629.41 12,629.41 0.00 0.00 1,757,369.00
A-10 13,560.71 13,560.71 0.00 0.00 0.00
R 0.01 0.01 0.00 0.00 0.00
M-1 29,634.65 35,673.12 0.00 0.00 5,100,659.63
M-2 17,780.79 21,403.87 0.00 0.00 3,060,395.79
M-3 11,859.40 14,275.92 0.00 0.00 2,041,217.23
B-1 5,926.93 7,134.62 0.00 0.00 1,020,131.92
B-2 3,556.16 4,280.78 0.00 0.00 612,079.14
B-3 4,588.25 5,523.16 0.00 0.00 789,715.59
- -------------------------------------------------------------------------------
920,255.48 1,982,540.06 0.00 0.00 155,181,011.60
===============================================================================
Run: 11/25/97 11:23:43
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-1 524.357642 8.734597 4.286138 13.020735 0.000000 515.623045
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 166.529600 33.013059 0.876651 33.889710 0.000000 133.516541
A-4 1000.000000 0.000000 5.264237 5.264237 0.000000 1000.000000
A-5 1000.000000 0.000000 5.803095 5.803095 0.000000 1000.000000
A-6 1000.000000 0.000000 5.803095 5.803095 0.000000 1000.000000
A-7 1000.000000 0.000000 5.803096 5.803096 0.000000 1000.000000
A-8 1000.000000 0.000000 5.309004 5.309004 0.000000 1000.000000
A-9 1000.000000 0.000000 7.186544 7.186544 0.000000 1000.000000
R 0.000000 0.000000 0.100000 0.100000 0.000000 0.000000
M-1 954.523009 1.128686 5.539187 6.667873 0.000000 953.394323
M-2 954.523012 1.128685 5.539187 6.667872 0.000000 953.394327
M-3 954.523003 1.128688 5.539187 6.667875 0.000000 953.394316
B-1 954.523000 1.128682 5.539187 6.667869 0.000000 953.394318
B-2 954.522991 1.128692 5.539190 6.667882 0.000000 953.394299
B-3 820.883449 0.970659 4.763665 5.734324 0.000000 819.912789
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:23:43 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S28 (POOL # 4120)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4120
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 45,792.25
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 17,140.76
SUBSERVICER ADVANCES THIS MONTH 11,981.16
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 942,035.47
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 766,052.92
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 155,181,011.60
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 554
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 877,533.05
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.91060040 % 6.53746500 % 1.55193470 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.86485560 % 6.57443365 % 1.56071070 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1050 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,582,358.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,224,721.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.58348925
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 296.21
POOL TRADING FACTOR: 72.50999503
................................................................................
Run: 11/25/97 11:23:44 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 21,217,915.21 6.038793 % 1,405,640.58
A-2 760944UF3 47,547,000.00 27,069,404.66 6.337500 % 675,555.80
A-3 760944UG1 0.00 0.00 2.662500 % 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 20,427,163.83 7.000000 % 395,841.56
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 0.122000 % 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 3,163,960.69 7.000000 % 17,443.59
M-2 760944UR7 1,948,393.00 1,581,977.87 7.000000 % 8,721.78
M-3 760944US5 1,298,929.00 1,054,652.21 7.000000 % 5,814.52
B-1 909,250.00 738,256.27 7.000000 % 4,070.17
B-2 389,679.00 316,395.90 7.000000 % 1,744.36
B-3 649,465.07 491,822.44 7.000000 % 2,711.53
- -------------------------------------------------------------------------------
259,785,708.07 121,809,549.08 2,517,543.89
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 105,759.72 1,511,400.30 0.00 0.00 19,812,274.63
A-2 141,600.27 817,156.07 0.00 0.00 26,393,848.86
A-3 59,488.87 59,488.87 0.00 0.00 0.00
A-4 104,794.33 104,794.33 0.00 0.00 22,048,000.00
A-5 43,808.41 43,808.41 0.00 0.00 8,492,000.00
A-6 87,869.38 87,869.38 0.00 0.00 15,208,000.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 118,024.88 513,866.44 0.00 0.00 20,031,322.27
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 12,266.18 12,266.18 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 18,280.86 35,724.45 0.00 0.00 3,146,517.10
M-2 9,140.41 17,862.19 0.00 0.00 1,573,256.09
M-3 6,093.61 11,908.13 0.00 0.00 1,048,837.69
B-1 4,265.52 8,335.69 0.00 0.00 734,186.10
B-2 1,828.08 3,572.44 0.00 0.00 314,651.54
B-3 2,841.67 5,553.20 0.00 0.00 489,110.91
- -------------------------------------------------------------------------------
716,062.19 3,233,606.08 0.00 0.00 119,292,005.19
===============================================================================
Run: 11/25/97 11:23:44
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-1 332.433729 22.023009 1.657001 23.680010 0.000000 310.410720
A-2 569.318877 14.208169 2.978112 17.186281 0.000000 555.110709
A-4 1000.000000 0.000000 4.753008 4.753008 0.000000 1000.000000
A-5 1000.000000 0.000000 5.158786 5.158786 0.000000 1000.000000
A-6 1000.000000 0.000000 5.777839 5.777839 0.000000 1000.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 314.622244 6.096811 1.817837 7.914648 0.000000 308.525433
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-1 811.939844 4.476398 4.691259 9.167657 0.000000 807.463447
M-2 811.939824 4.476397 4.691256 9.167653 0.000000 807.463428
M-3 811.939844 4.476396 4.691257 9.167653 0.000000 807.463449
B-1 811.939808 4.476404 4.691251 9.167655 0.000000 807.463404
B-2 811.939827 4.476402 4.691246 9.167648 0.000000 807.463425
B-3 757.273120 4.175005 4.375401 8.550406 0.000000 753.098100
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:23:45 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S29 (POOL # 4121)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4121
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 28,271.42
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,172.85
SUBSERVICER ADVANCES THIS MONTH 7,347.78
MASTER SERVICER ADVANCES THIS MONTH 2,289.76
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 668,432.22
(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 119,292,005.19
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 537
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 204,508.46
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,845,981.72
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.96839950 % 4.76201600 % 1.26958410 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.87506360 % 4.83570619 % 1.28923020 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1207 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 629,413.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,305,415.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.52745005
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 121.97
POOL TRADING FACTOR: 45.91938720
................................................................................
Run: 11/25/97 11:23:46 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S30 (POOL # 4122)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4122
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944TP3 69,208,000.00 0.00 7.500000 % 0.00
A-2 760944TT5 51,250,000.00 13,815,976.13 7.500000 % 222,905.56
A-3 760944SW9 49,628,000.00 40,638,884.74 6.200000 % 655,663.65
A-4 760944SX7 41,944,779.00 35,859,073.26 6.337500 % 443,889.74
A-5 760944SY5 446,221.00 381,479.44 297.275000 % 4,722.23
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 13,119,435.50 7.500000 % 147,674.66
A-11 760944TR9 3,400,000.00 3,400,000.00 7.500000 % 0.00
A-12 760944TS7 0.00 0.00 0.034709 % 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 8,449,077.34 7.500000 % 9,550.46
M-2 760944TY4 4,823,973.00 4,608,586.85 7.500000 % 5,209.34
M-3 760944TZ1 3,215,982.00 3,072,391.24 7.500000 % 3,472.89
B-1 1,929,589.00 1,843,434.56 7.500000 % 2,083.74
B-2 803,995.00 768,097.32 7.500000 % 868.22
B-3 1,286,394.99 389,111.15 7.500000 % 439.83
- -------------------------------------------------------------------------------
321,598,232.99 184,113,547.53 1,496,480.32
===============================================================================
_______________________________________________________________________________
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 86,010.50 308,916.06 0.00 0.00 13,593,070.57
A-3 209,142.42 864,806.07 0.00 0.00 39,983,221.09
A-4 188,636.48 632,526.22 0.00 0.00 35,415,183.52
A-5 94,132.19 98,854.42 0.00 0.00 376,757.21
A-6 186,241.03 186,241.03 0.00 0.00 32,053,000.00
A-7 69,488.34 69,488.34 0.00 0.00 11,162,000.00
A-8 84,230.18 84,230.18 0.00 0.00 13,530,000.00
A-9 6,368.62 6,368.62 0.00 0.00 1,023,000.00
A-10 81,674.23 229,348.89 0.00 0.00 12,971,760.84
A-11 21,166.49 21,166.49 0.00 0.00 3,400,000.00
A-12 5,304.35 5,304.35 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 52,599.20 62,149.66 0.00 0.00 8,439,526.88
M-2 28,690.47 33,899.81 0.00 0.00 4,603,377.51
M-3 19,126.99 22,599.88 0.00 0.00 3,068,918.35
B-1 11,476.19 13,559.93 0.00 0.00 1,841,350.82
B-2 4,781.74 5,649.96 0.00 0.00 767,229.10
B-3 2,422.41 2,862.24 0.00 0.00 388,671.32
- -------------------------------------------------------------------------------
1,151,491.83 2,647,972.15 0.00 0.00 182,617,067.21
===============================================================================
Run: 11/25/97 11:23:46
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-2 269.580022 4.349377 1.678254 6.027631 0.000000 265.230645
A-3 818.870088 13.211567 4.214202 17.425769 0.000000 805.658521
A-4 854.911484 10.582717 4.497258 15.079975 0.000000 844.328767
A-5 854.911445 10.582716 210.954191 221.536907 0.000000 844.328730
A-6 1000.000000 0.000000 5.810409 5.810409 0.000000 1000.000000
A-7 1000.000000 0.000000 6.225438 6.225438 0.000000 1000.000000
A-8 1000.000000 0.000000 6.225438 6.225438 0.000000 1000.000000
A-9 1000.000000 0.000000 6.225435 6.225435 0.000000 1000.000000
A-10 491.917342 5.537108 3.062401 8.599509 0.000000 486.380234
A-11 1000.000000 0.000000 6.225438 6.225438 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-1 955.350882 1.079886 5.947477 7.027363 0.000000 954.270996
M-2 955.350880 1.079886 5.947477 7.027363 0.000000 954.270994
M-3 955.350882 1.079885 5.947480 7.027365 0.000000 954.270997
B-1 955.350886 1.079888 5.947479 7.027367 0.000000 954.270998
B-2 955.350867 1.079882 5.947475 7.027357 0.000000 954.270984
B-3 302.481861 0.341909 1.883076 2.224985 0.000000 302.139952
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:23:46 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S30 (POOL # 4122)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4122
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 43,023.47
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 19,440.72
SUBSERVICER ADVANCES THIS MONTH 30,918.95
MASTER SERVICER ADVANCES THIS MONTH 3,080.89
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,046,976.18
(B) TWO MONTHLY PAYMENTS: 2 364,893.40
(C) THREE OR MORE MONTHLY PAYMENTS: 1 211,681.99
FORECLOSURES
NUMBER OF LOANS 9
AGGREGATE PRINCIPAL BALANCE 2,761,772.30
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 182,617,067.21
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 653
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 423,941.55
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,288,366.54
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.60929340 % 8.76092800 % 1.62977850 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 89.53598680 % 8.82273655 % 1.64127660 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0349 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,889,543.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,120,589.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.94199007
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 295.72
POOL TRADING FACTOR: 56.78422593
................................................................................
Run: 11/25/97 11:23:47 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 39,648,487.56 8.162872 % 3,023,609.80
M 760944SU3 3,678,041.61 3,411,833.58 8.162872 % 2,912.00
R 760944SV1 100.00 0.00 8.162872 % 0.00
B-1 4,494,871.91 3,526,709.59 8.162872 % 3,010.05
B-2 1,225,874.16 0.00 8.162872 % 0.00
- -------------------------------------------------------------------------------
163,449,887.68 46,587,030.73 3,029,531.85
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 261,818.55 3,285,428.35 0.00 0.00 36,624,877.76
M 22,530.03 25,442.03 0.00 0.00 3,408,921.58
R 0.00 0.00 0.00 0.00 0.00
B-1 23,288.60 26,298.65 0.00 0.00 3,311,408.57
B-2 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
307,637.18 3,337,169.03 0.00 0.00 43,345,207.91
===============================================================================
Run: 11/25/97 11:23:47
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 257.372478 19.627330 1.699558 21.326888 0.000000 237.745148
M 927.622344 0.791726 6.125551 6.917277 0.000000 926.830618
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 784.607362 0.669663 5.181151 5.850814 0.000000 736.708106
B-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:23:48 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S33 (POOL # 4123)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4123
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,785.10
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,689.91
SUBSERVICER ADVANCES THIS MONTH 38,318.52
MASTER SERVICER ADVANCES THIS MONTH 5,505.49
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,051,736.48
(B) TWO MONTHLY PAYMENTS: 3 716,886.40
(C) THREE OR MORE MONTHLY PAYMENTS: 3 967,343.47
FORECLOSURES
NUMBER OF LOANS 9
AGGREGATE PRINCIPAL BALANCE 2,228,331.72
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 43,345,207.91
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 162
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 718,589.68
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,652,332.64
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 85.10627730 % 7.32357000 % 7.57015320 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 84.49579440 % 7.86458699 % 7.63961860 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 498,268.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,422,143.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.61228712
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 305.23
POOL TRADING FACTOR: 26.51895852
................................................................................
Run: 11/25/97 11:23:48 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 24,257,366.20 7.000000 % 517,233.77
A-3 760944VW5 145,065,000.00 129,043,372.53 7.000000 % 4,674,923.17
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 1,164,782.26 0.000000 % 1,777.29
A-9 760944WC8 0.00 0.00 0.252138 % 0.00
R 760944WG9 100.00 0.00 7.000000 % 0.00
M-1 760944WD6 9,616,700.00 9,163,328.05 7.000000 % 10,719.29
M-2 760944WE4 7,479,800.00 7,127,170.55 7.000000 % 8,337.38
M-3 760944WF1 4,274,200.00 4,072,696.13 7.000000 % 4,764.25
B-1 2,564,500.00 2,443,598.64 7.000000 % 2,858.53
B-2 854,800.00 814,501.12 7.000000 % 952.81
B-3 1,923,420.54 879,593.29 7.000000 % 1,028.95
- -------------------------------------------------------------------------------
427,416,329.03 298,857,408.77 5,222,595.44
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 140,496.56 657,730.33 0.00 0.00 23,740,132.43
A-3 747,408.01 5,422,331.18 0.00 0.00 124,368,449.36
A-4 209,232.87 209,232.87 0.00 0.00 36,125,000.00
A-5 279,477.18 279,477.18 0.00 0.00 48,253,000.00
A-6 160,314.36 160,314.36 0.00 0.00 27,679,000.00
A-7 45,373.84 45,373.84 0.00 0.00 7,834,000.00
A-8 0.00 1,777.29 0.00 0.00 1,163,004.97
A-9 62,348.51 62,348.51 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 53,073.20 63,792.49 0.00 0.00 9,152,608.76
M-2 41,279.95 49,617.33 0.00 0.00 7,118,833.17
M-3 23,588.70 28,352.95 0.00 0.00 4,067,931.88
B-1 14,153.12 17,011.65 0.00 0.00 2,440,740.11
B-2 4,717.52 5,670.33 0.00 0.00 813,548.31
B-3 5,094.53 6,123.48 0.00 0.00 878,564.34
- -------------------------------------------------------------------------------
1,786,558.35 7,009,153.79 0.00 0.00 293,634,813.33
===============================================================================
Run: 11/25/97 11:23:48
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-2 591.643078 12.615458 3.426745 16.042203 0.000000 579.027620
A-3 889.555527 32.226403 5.152228 37.378631 0.000000 857.329124
A-4 1000.000000 0.000000 5.791913 5.791913 0.000000 1000.000000
A-5 1000.000000 0.000000 5.791913 5.791913 0.000000 1000.000000
A-6 1000.000000 0.000000 5.791913 5.791913 0.000000 1000.000000
A-7 1000.000000 0.000000 5.791912 5.791912 0.000000 1000.000000
A-8 771.476825 1.177163 0.000000 1.177163 0.000000 770.299662
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 952.855767 1.114654 5.518858 6.633512 0.000000 951.741113
M-2 952.855765 1.114653 5.518857 6.633510 0.000000 951.741112
M-3 952.855770 1.114653 5.518857 6.633510 0.000000 951.741117
B-1 952.855777 1.114654 5.518861 6.633515 0.000000 951.741123
B-2 952.855779 1.114658 5.518858 6.633516 0.000000 951.741121
B-3 457.306799 0.534958 2.648682 3.183640 0.000000 456.771840
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:23:49 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 71,065.51
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 31,766.05
SUBSERVICER ADVANCES THIS MONTH 39,797.37
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 3,240,277.90
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 2,448,864.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 293,634,813.33
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,040
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 4,872,991.18
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.80181350 % 6.81368200 % 1.38450410 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.66576120 % 6.92675830 % 1.40748050 %
BANKRUPTCY AMOUNT AVAILABLE 50,000.00
FRAUD AMOUNT AVAILABLE 2,996,022.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,996,022.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.63669810
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 297.41
POOL TRADING FACTOR: 68.69995210
................................................................................
Run: 11/25/97 11:23:50 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-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 12,312,480.11 6.500000 % 1,755,156.78
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 23,403,076.00 6.500000 % 1,117,197.34
A-6 760944VG0 64,049,000.00 52,583,501.85 6.500000 % 908,653.83
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 0.249751 % 0.00
R 760944VM7 100.00 0.00 6.500000 % 0.00
M 760944VL9 10,156,500.00 8,252,412.22 6.500000 % 45,181.59
B 781,392.32 578,626.66 6.500000 % 3,167.96
- -------------------------------------------------------------------------------
312,503,992.32 191,096,096.84 3,829,357.50
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 66,230.96 1,821,387.74 0.00 0.00 10,557,323.33
A-2 200,643.15 200,643.15 0.00 0.00 37,300,000.00
A-3 94,038.70 94,038.70 0.00 0.00 17,482,000.00
A-4 27,541.36 27,541.36 0.00 0.00 5,120,000.00
A-5 125,889.19 1,243,086.53 0.00 0.00 22,285,878.66
A-6 282,855.74 1,191,509.57 0.00 0.00 51,674,848.02
A-7 183,236.14 183,236.14 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 39,496.65 39,496.65 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 44,391.15 89,572.74 0.00 0.00 8,207,230.63
B 3,112.52 6,280.48 0.00 0.00 575,458.70
- -------------------------------------------------------------------------------
1,067,435.56 4,896,793.06 0.00 0.00 187,266,739.34
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 139.161808 19.837660 0.748575 20.586235 0.000000 119.324148
A-2 1000.000000 0.000000 5.379173 5.379173 0.000000 1000.000000
A-3 1000.000000 0.000000 5.379173 5.379173 0.000000 1000.000000
A-4 1000.000000 0.000000 5.379172 5.379172 0.000000 1000.000000
A-5 624.082027 29.791929 3.357045 33.148974 0.000000 594.290098
A-6 820.988647 14.186854 4.416240 18.603094 0.000000 806.801793
A-7 1000.000000 0.000000 5.379173 5.379173 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 812.525203 4.448539 4.370713 8.819252 0.000000 808.076663
B 740.507227 4.054225 3.983326 8.037551 0.000000 736.453002
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:23:50 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S32 (POOL # 4126)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4126
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 43,531.88
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 20,522.97
SUBSERVICER ADVANCES THIS MONTH 22,241.28
MASTER SERVICER ADVANCES THIS MONTH 2,410.26
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 724,057.98
(B) TWO MONTHLY PAYMENTS: 2 401,476.51
(C) THREE OR MORE MONTHLY PAYMENTS: 1 245,261.08
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 707,210.83
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 187,266,739.34
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 792
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 224,451.64
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,783,114.83
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.37874450 % 4.31846200 % 0.30279360 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.31006450 % 4.38264193 % 0.30729360 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2499 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 961,103.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,394,612.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.15013687
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 123.89
POOL TRADING FACTOR: 59.92459103
................................................................................
Run: 11/25/97 11:23:51 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 24,626,459.88 5.400000 % 859,863.18
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 29,679,206.35 7.000000 % 599,654.66
A-5 760944WN4 491,000.00 320,703.36 7.000000 % 20,029.28
A-6 760944VS4 29,197,500.00 26,829,850.30 6.000000 % 0.00
A-7 760944WW4 9,732,500.00 8,943,283.44 10.000000 % 0.00
A-8 760944WX2 20,191,500.00 17,081,606.39 6.054000 % 0.00
A-9 760944WY0 8,653,500.00 7,320,688.44 9.207335 % 0.00
A-10 760944WU8 8,704,536.00 8,704,536.00 6.937500 % 0.00
A-11 760944WV6 3,108,764.00 3,108,764.00 7.175000 % 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 0.147778 % 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 5,099,339.27 7.000000 % 5,978.93
M-2 760944WQ7 3,209,348.00 3,059,587.75 7.000000 % 3,587.34
M-3 760944WR5 2,139,566.00 2,039,725.77 7.000000 % 2,391.56
B-1 1,390,718.00 1,325,821.85 7.000000 % 1,554.52
B-2 320,935.00 305,958.97 7.000000 % 358.73
B-3 962,805.06 660,112.11 7.000000 % 773.98
- -------------------------------------------------------------------------------
213,956,513.06 161,585,643.88 1,494,192.18
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 110,149.36 970,012.54 0.00 0.00 23,766,596.70
A-2 97,078.89 97,078.89 0.00 0.00 18,171,000.00
A-3 24,983.93 24,983.93 0.00 0.00 4,309,000.00
A-4 172,082.43 771,737.09 0.00 0.00 29,079,551.69
A-5 1,859.46 21,888.74 0.00 0.00 300,674.08
A-6 133,338.55 133,338.55 0.00 0.00 26,829,850.30
A-7 74,076.97 74,076.97 0.00 0.00 8,943,283.44
A-8 85,655.91 85,655.91 0.00 0.00 17,081,606.39
A-9 55,830.58 55,830.58 0.00 0.00 7,320,688.44
A-10 50,018.98 50,018.98 0.00 0.00 8,704,536.00
A-11 18,475.49 18,475.49 0.00 0.00 3,108,764.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 40,914.89 40,914.89 0.00 0.00 0.00
A-14 19,778.76 19,778.76 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 29,566.39 35,545.32 0.00 0.00 5,093,360.34
M-2 17,739.74 21,327.08 0.00 0.00 3,056,000.41
M-3 11,826.49 14,218.05 0.00 0.00 2,037,334.21
B-1 7,687.22 9,241.74 0.00 0.00 1,324,267.33
B-2 1,773.97 2,132.70 0.00 0.00 305,600.24
B-3 3,827.37 4,601.35 0.00 0.00 659,338.13
- -------------------------------------------------------------------------------
956,665.38 2,450,857.56 0.00 0.00 160,091,451.70
===============================================================================
Run: 11/25/97 11:23:51
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-1 416.332097 14.536748 1.862172 16.398920 0.000000 401.795349
A-2 1000.000000 0.000000 5.342518 5.342518 0.000000 1000.000000
A-3 1000.000000 0.000000 5.798081 5.798081 0.000000 1000.000000
A-4 853.397618 17.242505 4.948068 22.190573 0.000000 836.155114
A-5 653.163666 40.792831 3.787088 44.579919 0.000000 612.370835
A-6 918.909163 0.000000 4.566780 4.566780 0.000000 918.909164
A-7 918.909164 0.000000 7.611299 7.611299 0.000000 918.909164
A-8 845.980060 0.000000 4.242177 4.242177 0.000000 845.980060
A-9 845.980059 0.000000 6.451792 6.451792 0.000000 845.980059
A-10 1000.000000 0.000000 5.746312 5.746312 0.000000 1000.000000
A-11 1000.000000 0.000000 5.943034 5.943034 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-1 953.336234 1.117778 5.527522 6.645300 0.000000 952.218456
M-2 953.336238 1.117778 5.527521 6.645299 0.000000 952.218460
M-3 953.336223 1.117778 5.527518 6.645296 0.000000 952.218445
B-1 953.336226 1.117782 5.527519 6.645301 0.000000 952.218444
B-2 953.336252 1.117765 5.527506 6.645271 0.000000 952.218487
B-3 685.613462 0.803870 3.975239 4.779109 0.000000 684.809581
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:23:52 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S34 (POOL # 4127)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4127
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 34,810.66
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 17,000.17
SUBSERVICER ADVANCES THIS MONTH 12,332.24
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 935,189.80
(B) TWO MONTHLY PAYMENTS: 1 215,588.28
(C) THREE OR MORE MONTHLY PAYMENTS: 1 335,861.79
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 227,330.46
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 160,091,451.70
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 555
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 1,304,734.34
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.27001520 % 6.31160800 % 1.41837660 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.20701630 % 6.36304740 % 1.42993620 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1479 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,627,345.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,996,394.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.53304948
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 299.10
POOL TRADING FACTOR: 74.82429462
................................................................................
Run: 11/25/97 11:23:52 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 38,021,741.52 8.065292 % 1,433,305.76
M 760944VP0 3,025,700.00 2,764,516.54 8.065292 % 2,433.41
R 760944VQ8 100.00 0.00 8.065292 % 0.00
B-1 3,429,100.00 2,300,171.80 8.065292 % 2,024.69
B-2 941,300.03 0.00 8.065292 % 0.00
- -------------------------------------------------------------------------------
134,473,200.03 43,086,429.86 1,437,763.86
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 253,524.41 1,686,830.17 0.00 0.00 36,588,435.76
M 18,433.47 20,866.88 0.00 0.00 2,762,083.13
R 0.00 0.00 0.00 0.00 0.00
B-1 15,337.27 17,361.96 0.00 0.00 2,298,147.11
B-2 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
287,295.15 1,725,059.01 0.00 0.00 41,648,666.00
===============================================================================
Run: 11/25/97 11:23:52
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 299.202385 11.279034 1.995046 13.274080 0.000000 287.923352
M 913.678336 0.804247 6.092299 6.896546 0.000000 912.874089
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 670.780030 0.590441 4.472681 5.063122 0.000000 670.189586
B-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:23:53 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 11,258.67
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,434.08
SUBSERVICER ADVANCES THIS MONTH 21,924.68
MASTER SERVICER ADVANCES THIS MONTH 6,016.09
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 608,237.22
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 2,255,012.90
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 41,648,666.00
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 142
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 829,508.86
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,399,837.85
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.24528200 % 6.41621200 % 5.33850640 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.85019850 % 6.63186458 % 5.51793690 %
BANKRUPTCY AMOUNT AVAILABLE 50,000.00
FRAUD AMOUNT AVAILABLE 433,138.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,921,888.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.51145969
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 308.18
POOL TRADING FACTOR: 30.97172224
................................................................................
Run: 11/25/97 11:23:53 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 9,215,691.73 6.843294 % 298,449.11
A-2 760944XA1 25,550,000.00 25,550,000.00 6.843294 % 0.00
A-3 760944XB9 15,000,000.00 11,365,123.89 6.843294 % 60,651.17
A-4 32,700,000.00 32,700,000.00 6.843294 % 0.00
A-5 760944XC7 0.00 0.00 0.050800 % 0.00
R 760944XD5 100.00 0.00 6.843294 % 0.00
B-1 2,684,092.00 2,552,927.98 6.843294 % 3,034.76
B-2 1,609,940.00 1,531,266.79 6.843294 % 1,820.28
B-3 1,341,617.00 1,276,055.94 6.843294 % 1,516.90
B-4 536,646.00 510,421.65 6.843294 % 606.76
B-5 375,652.00 357,294.96 6.843294 % 424.73
B-6 429,317.20 334,474.90 6.843294 % 397.60
- -------------------------------------------------------------------------------
107,329,364.20 85,393,257.84 366,901.31
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 52,523.06 350,972.17 0.00 0.00 8,917,242.62
A-2 145,617.31 145,617.31 0.00 0.00 25,550,000.00
A-3 64,773.34 125,424.51 0.00 0.00 11,304,472.72
A-4 186,367.36 186,367.36 0.00 0.00 32,700,000.00
A-5 3,612.80 3,612.80 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B-1 14,549.92 17,584.68 0.00 0.00 2,549,893.22
B-2 8,727.16 10,547.44 0.00 0.00 1,529,446.51
B-3 7,272.63 8,789.53 0.00 0.00 1,274,539.04
B-4 2,909.05 3,515.81 0.00 0.00 509,814.89
B-5 2,036.33 2,461.06 0.00 0.00 356,870.23
B-6 1,906.28 2,303.88 0.00 0.00 334,077.30
- -------------------------------------------------------------------------------
490,295.24 857,196.55 0.00 0.00 85,026,356.53
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 340.037330 11.012070 1.937977 12.950047 0.000000 329.025261
A-2 1000.000000 0.000000 5.699308 5.699308 0.000000 1000.000000
A-3 757.674926 4.043411 4.318223 8.361634 0.000000 753.631515
A-4 1000.000000 0.000000 5.699308 5.699308 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 951.132815 1.130647 5.420798 6.551445 0.000000 950.002168
B-2 951.132831 1.130651 5.420798 6.551449 0.000000 950.002180
B-3 951.132805 1.130651 5.420794 6.551445 0.000000 950.002154
B-4 951.132870 1.130652 5.420799 6.551451 0.000000 950.002218
B-5 951.132857 1.130648 5.420788 6.551436 0.000000 950.002210
B-6 779.085720 0.926122 4.440260 5.366382 0.000000 778.159599
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:23:54 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 17,457.27
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,173.87
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 85,026,356.53
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 301
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 265,391.09
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 92.31503470 % 7.68496530 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 92.29104780 % 7.70895220 %
BANKRUPTCY AMOUNT AVAILABLE 100,755.00
FRAUD AMOUNT AVAILABLE 857,415.00
SPECIAL HAZARD AMOUNT AVAILABLE 536,647.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.26492293
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 300.92
POOL TRADING FACTOR: 79.22003187
................................................................................
Run: 11/25/97 11:23:54 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 2,684,157.26 7.084929 % 54,935.12
A-2 760944XF0 25,100,000.00 1,753,701.56 7.084929 % 530,883.81
A-3 760944XG8 29,000,000.00 2,026,189.04 5.994929 % 613,371.73
A-4 760944ZC5 0.00 0.00 1.090000 % 0.00
A-5 760944XH6 52,129,000.00 52,129,000.00 7.084929 % 0.00
A-6 760944XJ2 35,266,000.00 35,266,000.00 7.084929 % 0.00
A-7 760944XK9 41,282,000.00 41,282,000.00 7.084929 % 0.00
R-I 760944XL7 100.00 0.00 7.084929 % 0.00
R-II 760944XQ6 210,347.00 0.00 7.084929 % 0.00
M-1 760944XM5 5,029,000.00 4,807,026.65 7.084929 % 5,590.24
M-2 760944XN3 3,520,000.00 3,364,631.92 7.084929 % 3,912.83
M-3 760944XP8 2,012,000.00 1,923,193.00 7.084929 % 2,236.54
B-1 760944B80 1,207,000.00 1,153,724.63 7.084929 % 1,341.70
B-2 760944B98 402,000.00 384,256.24 7.084929 % 446.86
B-3 905,558.27 406,799.86 7.084929 % 473.10
- -------------------------------------------------------------------------------
201,163,005.27 147,180,680.16 1,213,191.93
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 15,806.11 70,741.23 0.00 0.00 2,629,222.14
A-2 10,326.96 541,210.77 0.00 0.00 1,222,817.75
A-3 10,095.91 623,467.64 0.00 0.00 1,412,817.31
A-4 1,835.65 1,835.65 0.00 0.00 0.00
A-5 306,970.37 306,970.37 0.00 0.00 52,129,000.00
A-6 207,669.76 207,669.76 0.00 0.00 35,266,000.00
A-7 243,095.99 243,095.99 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 28,306.98 33,897.22 0.00 0.00 4,801,436.41
M-2 19,813.20 23,726.03 0.00 0.00 3,360,719.09
M-3 11,325.05 13,561.59 0.00 0.00 1,920,956.46
B-1 6,793.90 8,135.60 0.00 0.00 1,152,382.93
B-2 2,262.76 2,709.62 0.00 0.00 383,809.38
B-3 2,395.51 2,868.61 0.00 0.00 406,326.76
- -------------------------------------------------------------------------------
866,698.15 2,079,890.08 0.00 0.00 145,967,488.23
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 526.305345 10.771592 3.099237 13.870829 0.000000 515.533753
A-2 69.868588 21.150749 0.411433 21.562182 0.000000 48.717839
A-3 69.868588 21.150749 0.348135 21.498884 0.000000 48.717838
A-5 1000.000000 0.000000 5.888668 5.888668 0.000000 1000.000000
A-6 1000.000000 0.000000 5.888668 5.888668 0.000000 1000.000000
A-7 1000.000000 0.000000 5.888668 5.888668 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-1 955.861334 1.111601 5.628749 6.740350 0.000000 954.749734
M-2 955.861341 1.111599 5.628750 6.740349 0.000000 954.749742
M-3 955.861332 1.111600 5.628752 6.740352 0.000000 954.749732
B-1 955.861334 1.111599 5.628749 6.740348 0.000000 954.749735
B-2 955.861294 1.111592 5.628756 6.740348 0.000000 954.749702
B-3 449.225493 0.522418 2.645341 3.167759 0.000000 448.703053
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:23:55 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 30,545.96
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,853.00
SUBSERVICER ADVANCES THIS MONTH 6,651.76
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 109,909.59
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 77,106.43
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 778,360.10
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 145,967,488.23
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 524
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 1,042,030.99
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.81982830 % 6.85881600 % 1.32135600 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.76143180 % 6.90777932 % 1.33078890 %
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 7.45914875
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 300.06
POOL TRADING FACTOR: 72.56179536
................................................................................
Run: 11/25/97 11:23:56 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-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 12,420,344.60 5.065000 % 783,332.43
A-4 760944YL6 53,021,000.00 30,846,666.77 6.250000 % 454,366.29
A-5 760944YM4 24,343,000.00 13,983,157.13 6.087500 % 599,412.72
A-6 760944YN2 0.00 0.00 2.412500 % 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 29,212,706.33 7.000000 % 77,734.94
A-12 760944YX0 16,300,192.00 11,995,104.41 6.387500 % 0.00
A-13 760944YY8 8,444,808.00 6,214,427.03 5.042688 % 0.00
A-14 760944YZ5 0.00 0.00 0.205871 % 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 6,774,018.53 6.500000 % 37,403.88
B 777,263.95 423,986.40 6.500000 % 2,341.12
- -------------------------------------------------------------------------------
259,085,063.95 161,314,411.20 1,954,591.38
===============================================================================
_______________________________________________________________________________
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 52,203.16 835,535.59 0.00 0.00 11,637,012.17
A-4 159,982.33 614,348.62 0.00 0.00 30,392,300.48
A-5 70,636.30 670,049.02 0.00 0.00 13,383,744.41
A-6 27,993.44 27,993.44 0.00 0.00 0.00
A-7 23,197.58 23,197.58 0.00 0.00 4,877,000.00
A-8 39,784.40 39,784.40 0.00 0.00 7,400,000.00
A-9 139,783.00 139,783.00 0.00 0.00 26,000,000.00
A-10 58,422.19 58,422.19 0.00 0.00 11,167,000.00
A-11 169,688.96 247,423.90 0.00 0.00 29,134,971.39
A-12 63,579.73 63,579.73 0.00 0.00 11,995,104.41
A-13 26,004.40 26,004.40 0.00 0.00 6,214,427.03
A-14 27,558.28 27,558.28 0.00 0.00 0.00
R-I 1.93 1.93 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 36,537.89 73,941.77 0.00 0.00 6,736,614.65
B 2,286.92 4,628.04 0.00 0.00 421,645.28
- -------------------------------------------------------------------------------
897,660.51 2,852,251.89 0.00 0.00 159,359,819.82
===============================================================================
Run: 11/25/97 11:23:56
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-3 717.441347 45.247945 3.015432 48.263377 0.000000 672.193402
A-4 581.782063 8.569553 3.017339 11.586892 0.000000 573.212510
A-5 574.422098 24.623617 2.901709 27.525326 0.000000 549.798481
A-7 1000.000000 0.000000 4.756527 4.756527 0.000000 1000.000000
A-8 1000.000000 0.000000 5.376270 5.376270 0.000000 1000.000000
A-9 1000.000000 0.000000 5.376269 5.376269 0.000000 1000.000000
A-10 1000.000000 0.000000 5.231682 5.231682 0.000000 1000.000000
A-11 730.226380 1.943131 4.241694 6.184825 0.000000 728.283249
A-12 735.887308 0.000000 3.900551 3.900551 0.000000 735.887308
A-13 735.887309 0.000000 3.079336 3.079336 0.000000 735.887309
R-I 0.000000 0.000000 19.310000 19.310000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 816.973628 4.511057 4.406615 8.917672 0.000000 812.462571
B 545.485739 3.011988 2.942257 5.954245 0.000000 542.473738
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:23:56 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S36 (POOL # 4131)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4131
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 38,900.47
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 18,031.05
SUBSERVICER ADVANCES THIS MONTH 29,307.99
MASTER SERVICER ADVANCES THIS MONTH 2,122.25
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,796,741.72
(B) TWO MONTHLY PAYMENTS: 1 584,456.43
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 216,618.14
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 159,359,819.82
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 712
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 199,907.37
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,063,866.76
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.53790340 % 4.19926400 % 0.26283230 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.50811490 % 4.22729811 % 0.26458690 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2068 %
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 7.12242554
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 124.50
POOL TRADING FACTOR: 61.50868653
................................................................................
Run: 11/25/97 11:23:57 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S37 (POOL # 4132)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4132
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944ZL5 53,944,000.00 0.00 7.000000 % 0.00
A-2 760944ZE1 29,037,000.00 27,443,737.32 6.200000 % 818,374.92
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 21,052,095.94 6.337500 % 261,879.97
A-7 760944ZK7 0.00 0.00 3.162500 % 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 0.124486 % 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 6,368,142.67 7.000000 % 17,138.44
M-2 760944ZS0 4,012,200.00 3,820,771.35 7.000000 % 10,282.76
M-3 760944ZT8 2,674,800.00 2,547,180.90 7.000000 % 6,855.17
B-1 1,604,900.00 1,528,327.56 7.000000 % 4,113.15
B-2 534,900.00 509,379.06 7.000000 % 1,370.88
B-3 1,203,791.32 549,237.31 7.000000 % 1,478.17
- -------------------------------------------------------------------------------
267,484,931.32 210,042,872.11 1,121,493.46
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 141,538.40 959,913.32 0.00 0.00 26,625,362.40
A-3 195,031.00 195,031.00 0.00 0.00 36,634,000.00
A-4 103,327.18 103,327.18 0.00 0.00 18,679,000.00
A-5 249,427.63 249,427.63 0.00 0.00 43,144,000.00
A-6 110,982.02 372,861.99 0.00 0.00 20,790,215.97
A-7 55,381.56 55,381.56 0.00 0.00 0.00
A-8 98,988.86 98,988.86 0.00 0.00 17,000,000.00
A-9 122,280.35 122,280.35 0.00 0.00 21,000,000.00
A-10 56,872.01 56,872.01 0.00 0.00 9,767,000.00
A-11 21,750.37 21,750.37 0.00 0.00 0.00
R-I 0.01 0.01 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 37,080.89 54,219.33 0.00 0.00 6,351,004.23
M-2 22,247.87 32,530.63 0.00 0.00 3,810,488.59
M-3 14,831.92 21,687.09 0.00 0.00 2,540,325.73
B-1 8,899.25 13,012.40 0.00 0.00 1,524,214.41
B-2 2,966.05 4,336.93 0.00 0.00 508,008.18
B-3 3,198.13 4,676.30 0.00 0.00 547,759.14
- -------------------------------------------------------------------------------
1,244,803.50 2,366,296.96 0.00 0.00 208,921,378.65
===============================================================================
Run: 11/25/97 11:23:57
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S37 (POOL # 4132)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4132
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 945.129914 28.183866 4.874415 33.058281 0.000000 916.946048
A-3 1000.000000 0.000000 5.323770 5.323770 0.000000 1000.000000
A-4 1000.000000 0.000000 5.531730 5.531730 0.000000 1000.000000
A-5 1000.000000 0.000000 5.781282 5.781282 0.000000 1000.000000
A-6 976.354444 12.145473 5.147126 17.292599 0.000000 964.208971
A-8 1000.000000 0.000000 5.822874 5.822874 0.000000 1000.000000
A-9 1000.000000 0.000000 5.822874 5.822874 0.000000 1000.000000
A-10 1000.000000 0.000000 5.822874 5.822874 0.000000 1000.000000
R-I 0.000000 0.000000 0.100000 0.100000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 952.288352 2.562872 5.545055 8.107927 0.000000 949.725480
M-2 952.288358 2.562873 5.545055 8.107928 0.000000 949.725485
M-3 952.288358 2.562872 5.545058 8.107930 0.000000 949.725486
B-1 952.288342 2.562870 5.545050 8.107920 0.000000 949.725472
B-2 952.288390 2.562872 5.545055 8.107927 0.000000 949.725519
B-3 456.256247 1.227912 2.656723 3.884635 0.000000 455.028318
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:23:58 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S37 (POOL # 4132)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4132
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 50,284.36
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 22,529.80
SUBSERVICER ADVANCES THIS MONTH 25,295.61
MASTER SERVICER ADVANCES THIS MONTH 2,114.51
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,335,559.15
(B) TWO MONTHLY PAYMENTS: 1 412,061.01
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 888,720.52
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 208,921,378.65
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 305,797.54
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 556,209.66
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.70480420 % 6.06356900 % 1.23162660 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.68538220 % 6.07971220 % 1.23490560 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1249 %
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 7.53853390
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 299.88
POOL TRADING FACTOR: 78.10584978
................................................................................
Run: 11/25/97 11:23:59 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-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 55,476,484.72 6.187500 % 1,006,360.26
A-2 760944ZB7 0.00 0.00 2.812500 % 0.00
A-3 760944ZD3 59,980,000.00 28,179,343.44 5.500000 % 1,341,813.68
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 5.560000 % 0.00
A-10 760944ZW1 11,262,000.00 11,262,000.00 12.039744 % 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 4,188,241.80 0.000000 % 34,372.61
A-16 760944A40 0.00 0.00 0.077139 % 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 6,864,491.49 7.000000 % 8,134.80
M-2 760944B49 4,801,400.00 4,576,009.98 7.000000 % 5,422.82
M-3 760944B56 3,200,900.00 3,050,641.56 7.000000 % 3,615.18
B-1 1,920,600.00 1,830,442.09 7.000000 % 2,169.17
B-2 640,200.00 610,147.38 7.000000 % 723.06
B-3 1,440,484.07 1,093,246.82 7.000000 % 1,295.56
- -------------------------------------------------------------------------------
320,088,061.92 244,172,071.29 2,403,907.14
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 284,964.21 1,291,324.47 0.00 0.00 54,470,124.46
A-2 129,529.19 129,529.19 0.00 0.00 0.00
A-3 128,664.79 1,470,478.47 0.00 0.00 26,837,529.76
A-4 199,651.84 199,651.84 0.00 0.00 34,356,514.27
A-5 62,975.74 62,975.74 0.00 0.00 10,837,000.00
A-6 14,789.45 14,789.45 0.00 0.00 2,545,000.00
A-7 37,075.32 37,075.32 0.00 0.00 6,380,000.00
A-8 40,134.99 40,134.99 0.00 0.00 6,906,514.27
A-9 181,929.24 181,929.24 0.00 0.00 39,415,000.00
A-10 112,563.86 112,563.86 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 97,563.87 97,563.87 0.00 0.00 16,789,000.00
A-15 0.00 34,372.61 0.00 0.00 4,153,869.19
A-16 15,636.45 15,636.45 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 39,890.79 48,025.59 0.00 0.00 6,856,356.69
M-2 26,592.01 32,014.83 0.00 0.00 4,570,587.16
M-3 17,727.82 21,343.00 0.00 0.00 3,047,026.38
B-1 10,637.03 12,806.20 0.00 0.00 1,828,272.92
B-2 3,545.67 4,268.73 0.00 0.00 609,424.32
B-3 6,353.05 7,648.61 0.00 0.00 1,033,948.86
- -------------------------------------------------------------------------------
1,410,225.32 3,814,132.46 0.00 0.00 241,710,161.75
===============================================================================
Run: 11/25/97 11:23:59
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-1 689.542903 12.508517 3.541952 16.050469 0.000000 677.034386
A-3 469.812328 22.371018 2.145128 24.516146 0.000000 447.441310
A-4 803.491996 0.000000 4.669235 4.669235 0.000000 803.491996
A-5 1000.000000 0.000000 5.811178 5.811178 0.000000 1000.000000
A-6 1000.000000 0.000000 5.811179 5.811179 0.000000 1000.000000
A-7 1000.000000 0.000000 5.811179 5.811179 0.000000 1000.000000
A-8 451.140785 0.000000 2.621660 2.621660 0.000000 451.140785
A-9 1000.000000 0.000000 4.615736 4.615736 0.000000 1000.000000
A-10 1000.000000 0.000000 9.995015 9.995015 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 5.811178 5.811178 0.000000 1000.000000
A-15 834.697230 6.850302 0.000000 6.850302 0.000000 827.846927
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 953.057436 1.129425 5.538388 6.667813 0.000000 951.928011
M-2 953.057437 1.129425 5.538387 6.667812 0.000000 951.928013
M-3 953.057440 1.129426 5.538386 6.667812 0.000000 951.928014
B-1 953.057425 1.129423 5.538389 6.667812 0.000000 951.928002
B-2 953.057451 1.129428 5.538379 6.667807 0.000000 951.928023
B-3 758.944054 0.899392 4.410358 5.309750 0.000000 717.778753
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:24:00 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 65,666.87
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 25,600.52
SUBSERVICER ADVANCES THIS MONTH 22,973.95
MASTER SERVICER ADVANCES THIS MONTH 3,196.77
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,922,515.45
(B) TWO MONTHLY PAYMENTS: 1 272,004.46
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,123,216.30
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 241,710,161.75
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 876
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 469,147.86
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,746,514.94
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.48908590 % 6.03838300 % 1.47253100 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.44574150 % 5.98815132 % 1.46139930 %
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 7.40767892
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 300.23
POOL TRADING FACTOR: 75.51364468
................................................................................
Run: 11/25/97 11:24:01 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S42 (POOL # 4134)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4134
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944XU7 34,827,000.00 0.00 6.000000 % 0.00
A-2 760944XZ6 23,385,000.00 18,578,654.74 6.000000 % 1,285,464.38
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 5.954000 % 0.00
A-9 760944YF9 3,770,880.00 3,530,467.90 5.129278 % 0.00
A-10 760944XV5 1,612,120.00 1,509,339.44 8.300000 % 0.00
A-11 760944XW3 1,692,000.00 1,692,000.00 6.054000 % 0.00
A-12 760944XX1 987,000.00 987,000.00 5.907429 % 0.00
A-13 760944XY9 0.00 0.00 0.379605 % 0.00
R 760944YK8 109,869.00 0.00 6.000000 % 0.00
M-1 760944YH5 2,008,172.00 1,637,231.78 6.000000 % 8,908.17
M-2 760944YJ1 3,132,748.00 2,554,081.25 6.000000 % 13,896.75
B 481,961.44 392,935.74 6.000000 % 2,137.96
- -------------------------------------------------------------------------------
160,653,750.44 107,964,619.27 1,310,407.26
===============================================================================
_______________________________________________________________________________
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 92,422.27 1,377,886.65 0.00 0.00 17,293,190.36
A-3 175,853.81 175,853.81 0.00 0.00 35,350,000.00
A-4 17,918.68 17,918.68 0.00 0.00 3,602,000.00
A-5 50,368.31 50,368.31 0.00 0.00 10,125,000.00
A-6 71,988.31 71,988.31 0.00 0.00 14,471,035.75
A-7 24,351.91 24,351.91 0.00 0.00 4,895,202.95
A-8 42,649.81 42,649.81 0.00 0.00 8,639,669.72
A-9 15,014.11 15,014.11 0.00 0.00 3,530,467.90
A-10 10,386.67 10,386.67 0.00 0.00 1,509,339.44
A-11 8,492.86 8,492.86 0.00 0.00 1,692,000.00
A-12 4,834.22 4,834.22 0.00 0.00 987,000.00
A-13 33,980.08 33,980.08 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 8,144.65 17,052.82 0.00 0.00 1,628,323.61
M-2 12,705.66 26,602.41 0.00 0.00 2,540,184.50
B 1,954.72 4,092.68 0.00 0.00 390,797.78
- -------------------------------------------------------------------------------
571,066.07 1,881,473.33 0.00 0.00 106,654,212.01
===============================================================================
Run: 11/25/97 11:24:01
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S42 (POOL # 4134)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4134
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 794.468879 54.969612 3.952203 58.921815 0.000000 739.499267
A-3 1000.000000 0.000000 4.974648 4.974648 0.000000 1000.000000
A-4 1000.000000 0.000000 4.974647 4.974647 0.000000 1000.000000
A-5 1000.000000 0.000000 4.974648 4.974648 0.000000 1000.000000
A-6 578.841430 0.000000 2.879532 2.879532 0.000000 578.841430
A-7 916.361466 0.000000 4.558575 4.558575 0.000000 916.361466
A-8 936.245093 0.000000 4.621783 4.621783 0.000000 936.245093
A-9 936.245094 0.000000 3.981593 3.981593 0.000000 936.245094
A-10 936.245093 0.000000 6.442864 6.442864 0.000000 936.245093
A-11 1000.000000 0.000000 5.019421 5.019421 0.000000 1000.000000
A-12 1000.000000 0.000000 4.897893 4.897893 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 815.284637 4.435960 4.055753 8.491713 0.000000 810.848677
M-2 815.284616 4.435962 4.055756 8.491718 0.000000 810.848654
B 815.284600 4.435957 4.055760 8.491717 0.000000 810.848644
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:24:02 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 21,446.29
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,670.71
SUBSERVICER ADVANCES THIS MONTH 11,346.72
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 780,962.84
(B) TWO MONTHLY PAYMENTS: 1 268,430.15
(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 106,654,212.01
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 432
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 722,972.13
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.75393420 % 0.36394900 % 3.88211720 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.72515160 % 0.36641570 % 3.90843270 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3807 %
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 6.74529538
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 126.46
POOL TRADING FACTOR: 66.38762663
................................................................................
Run: 11/25/97 11:24:02 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-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 66,910,700.06 6.087500 % 2,836,261.59
A-2 760944C30 0.00 0.00 1.412500 % 0.00
A-3 760944C48 30,006,995.00 5,002,558.56 4.750000 % 1,063,604.85
A-4 760944C55 0.00 0.00 1.412500 % 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 43,632,478.93 6.750000 % 0.00
A-11 760944D47 4,850,379.00 3,933,651.01 0.000000 % 14,254.22
A-12 760944D54 0.00 0.00 0.133853 % 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 10,313,456.61 6.750000 % 12,500.21
M-2 760944E20 6,487,300.00 6,187,883.21 6.750000 % 7,499.89
M-3 760944E38 4,325,000.00 4,125,382.67 6.750000 % 5,000.08
B-1 2,811,100.00 2,681,355.64 6.750000 % 3,249.88
B-2 865,000.00 825,076.54 6.750000 % 1,000.02
B-3 1,730,037.55 1,171,303.98 6.750000 % 1,419.66
- -------------------------------------------------------------------------------
432,489,516.55 337,151,978.53 3,944,790.40
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 337,169.77 3,173,431.36 0.00 0.00 64,074,438.47
A-2 15,597.71 15,597.71 0.00 0.00 0.00
A-3 19,669.79 1,083,274.64 0.00 0.00 3,938,953.71
A-4 62,636.84 62,636.84 0.00 0.00 0.00
A-5 307,490.94 307,490.94 0.00 0.00 59,913,758.57
A-6 33,766.28 33,766.28 0.00 0.00 6,579,267.84
A-7 131,392.30 131,392.30 0.00 0.00 24,049,823.12
A-8 315,026.30 315,026.30 0.00 0.00 56,380,504.44
A-9 253,922.87 253,922.87 0.00 0.00 45,444,777.35
A-10 0.00 0.00 243,796.65 0.00 43,876,275.58
A-11 0.00 14,254.22 0.00 0.00 3,919,396.79
A-12 37,356.75 37,356.75 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 57,626.48 70,126.69 0.00 0.00 10,300,956.40
M-2 34,574.82 42,074.71 0.00 0.00 6,180,383.32
M-3 23,050.59 28,050.67 0.00 0.00 4,120,382.59
B-1 14,982.09 18,231.97 0.00 0.00 2,678,105.76
B-2 4,610.12 5,610.14 0.00 0.00 824,076.52
B-3 6,544.66 7,964.32 0.00 0.00 1,169,884.32
- -------------------------------------------------------------------------------
1,655,418.31 5,600,208.71 243,796.65 0.00 333,450,984.78
===============================================================================
Run: 11/25/97 11:24:02
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-1 493.667240 20.925942 2.487639 23.413581 0.000000 472.741298
A-3 166.713080 35.445230 0.655507 36.100737 0.000000 131.267850
A-5 963.750404 0.000000 4.946185 4.946185 0.000000 963.750404
A-6 966.588862 0.000000 4.960751 4.960751 0.000000 966.588862
A-7 973.681464 0.000000 5.319550 5.319550 0.000000 973.681465
A-8 990.697237 0.000000 5.535525 5.535525 0.000000 990.697237
A-9 984.076044 0.000000 5.498529 5.498529 0.000000 984.076044
A-10 1139.258961 0.000000 0.000000 0.000000 6.365614 1145.624575
A-11 810.998689 2.938785 0.000000 2.938785 0.000000 808.059904
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 953.845698 1.156089 5.329617 6.485706 0.000000 952.689609
M-2 953.845700 1.156088 5.329616 6.485704 0.000000 952.689612
M-3 953.845704 1.156088 5.329616 6.485704 0.000000 952.689616
B-1 953.845697 1.156088 5.329618 6.485706 0.000000 952.689609
B-2 953.845711 1.156092 5.329618 6.485710 0.000000 952.689619
B-3 677.039628 0.820589 3.782958 4.603547 0.000000 676.219034
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:24:03 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S40 (POOL # 4135)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4135
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 98,148.86
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 35,518.83
SUBSERVICER ADVANCES THIS MONTH 28,324.94
MASTER SERVICER ADVANCES THIS MONTH 8,035.68
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 2,855,921.14
(B) TWO MONTHLY PAYMENTS: 2 678,355.07
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 642,605.23
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 333,450,984.78
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,253
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 4
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 1,178,359.28
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,292,115.71
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.40604240 % 6.19015200 % 1.40380520 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.33038960 % 6.17833602 % 1.41779020 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1321 %
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 7.28064814
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 299.88
POOL TRADING FACTOR: 77.10036244
................................................................................
Run: 11/25/97 11:24:04 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 48,353,000.00 187,189.68 6.500000 % 187,189.68
A-2 760944E95 16,042,000.00 16,042,000.00 10.000000 % 181,787.98
A-3 760944F29 34,794,000.00 34,794,000.00 5.950000 % 1,156,906.80
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 25,481,499.93 6.500000 % 30,107.56
A-11 760944G28 0.00 0.00 0.336784 % 0.00
R 760944G36 5,463,000.00 36,074.45 6.500000 % 0.00
M-1 760944G44 6,675,300.00 6,370,661.27 6.500000 % 7,527.23
M-2 760944G51 4,005,100.00 3,822,320.41 6.500000 % 4,516.25
M-3 760944G69 2,670,100.00 2,548,245.41 6.500000 % 3,010.87
B-1 1,735,600.00 1,656,392.93 6.500000 % 1,957.10
B-2 534,100.00 509,725.44 6.500000 % 602.26
B-3 1,068,099.02 771,371.81 6.500000 % 911.41
- -------------------------------------------------------------------------------
267,002,299.02 211,181,481.33 1,574,517.14
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 1,009.69 188,199.37 0.00 0.00 0.00
A-2 133,123.65 314,911.63 0.00 0.00 15,860,212.02
A-3 171,797.97 1,328,704.77 0.00 0.00 33,637,093.20
A-4 180,833.73 180,833.73 0.00 0.00 36,624,000.00
A-5 151,455.17 151,455.17 0.00 0.00 30,674,000.00
A-6 68,460.51 68,460.51 0.00 0.00 12,692,000.00
A-7 174,862.34 174,862.34 0.00 0.00 32,418,000.00
A-8 15,728.87 15,728.87 0.00 0.00 2,916,000.00
A-9 19,623.33 19,623.33 0.00 0.00 3,638,000.00
A-10 137,446.93 167,554.49 0.00 0.00 25,451,392.37
A-11 59,020.65 59,020.65 0.00 0.00 0.00
R 2.99 2.99 194.59 0.00 36,269.04
M-1 34,363.28 41,890.51 0.00 0.00 6,363,134.04
M-2 20,617.56 25,133.81 0.00 0.00 3,817,804.16
M-3 13,745.21 16,756.08 0.00 0.00 2,545,234.54
B-1 8,934.57 10,891.67 0.00 0.00 1,654,435.83
B-2 2,749.45 3,351.71 0.00 0.00 509,123.18
B-3 4,160.77 5,072.18 0.00 0.00 709,026.22
- -------------------------------------------------------------------------------
1,197,936.67 2,772,453.81 194.59 0.00 209,545,724.60
===============================================================================
Run: 11/25/97 11:24:04
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 3.871315 3.871315 0.020882 3.892197 0.000000 0.000000
A-2 1000.000000 11.332002 8.298445 19.630447 0.000000 988.667998
A-3 1000.000000 33.250181 4.937575 38.187756 0.000000 966.749819
A-4 1000.000000 0.000000 4.937575 4.937575 0.000000 1000.000000
A-5 1000.000000 0.000000 4.937575 4.937575 0.000000 1000.000000
A-6 1000.000000 0.000000 5.393989 5.393989 0.000000 1000.000000
A-7 1000.000000 0.000000 5.393989 5.393989 0.000000 1000.000000
A-8 1000.000000 0.000000 5.393988 5.393988 0.000000 1000.000000
A-9 1000.000000 0.000000 5.393988 5.393988 0.000000 1000.000000
A-10 954.363293 1.127624 5.147825 6.275449 0.000000 953.235669
R 6.603414 0.000000 0.000547 0.000547 0.035620 6.639034
M-1 954.363290 1.127624 5.147826 6.275450 0.000000 953.235666
M-2 954.363289 1.127625 5.147827 6.275452 0.000000 953.235665
M-3 954.363286 1.127624 5.147826 6.275450 0.000000 953.235662
B-1 954.363292 1.127622 5.147828 6.275450 0.000000 953.235671
B-2 954.363303 1.127617 5.147819 6.275436 0.000000 953.235686
B-3 722.191291 0.853301 3.895491 4.748792 0.000000 663.820682
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:24:05 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S43 (POOL # 4136)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4136
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 54,872.54
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 22,851.63
SUBSERVICER ADVANCES THIS MONTH 15,472.79
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,221,906.46
(B) TWO MONTHLY PAYMENTS: 2 616,149.80
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 439,989.32
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 209,545,724.60
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 778
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 1,113,763.90
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.57571390 % 6.03330700 % 1.39097910 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.55591690 % 6.07321994 % 1.37086320 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3357 %
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 7.27422539
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 301.49
POOL TRADING FACTOR: 78.48086903
................................................................................
Run: 11/25/97 11:24:05 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-S44 (POOL # 4137)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4137
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944G77 10,000,000.00 7,837,921.46 6.500000 % 97,485.55
A-2 760944G85 50,000,000.00 31,174,975.86 6.375000 % 848,797.99
A-3 760944G93 16,984,000.00 13,193,731.87 6.237500 % 170,898.69
A-4 760944H27 0.00 0.00 2.762500 % 0.00
A-5 760944H35 85,916,000.00 68,108,737.25 6.100000 % 802,908.34
A-6 760944H43 14,762,000.00 14,762,000.00 6.375000 % 0.00
A-7 760944H50 18,438,000.00 18,438,000.00 6.500000 % 0.00
A-8 760944H68 5,660,000.00 5,660,000.00 6.500000 % 0.00
A-9 760944H76 10,645,000.00 9,362,278.19 6.054000 % 0.00
A-10 760944H84 5,731,923.00 5,041,226.65 7.328271 % 0.00
A-11 760944H92 5,000,000.00 4,397,500.33 6.254000 % 0.00
A-12 760944J25 1,923,077.00 1,691,346.35 7.139600 % 0.00
A-13 760944J33 0.00 0.00 0.312161 % 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 5,733,751.05 6.500000 % 6,914.23
M-2 760944J74 3,601,003.00 3,438,820.86 6.500000 % 4,146.81
M-3 760944J82 2,400,669.00 2,292,547.54 6.500000 % 2,764.54
B-1 760944J90 1,560,435.00 1,490,156.03 6.500000 % 1,796.95
B-2 760944K23 480,134.00 458,509.70 6.500000 % 552.91
B-3 760944K31 960,268.90 729,488.40 6.500000 % 879.67
- -------------------------------------------------------------------------------
240,066,876.90 193,810,991.54 1,937,145.68
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 42,161.22 139,646.77 0.00 0.00 7,740,435.91
A-2 164,469.43 1,013,267.42 0.00 0.00 30,326,177.87
A-3 68,104.70 239,003.39 0.00 0.00 13,022,833.18
A-4 30,162.60 30,162.60 0.00 0.00 0.00
A-5 343,820.30 1,146,728.64 0.00 0.00 67,305,828.91
A-6 77,879.70 77,879.70 0.00 0.00 14,762,000.00
A-7 99,180.44 99,180.44 0.00 0.00 18,438,000.00
A-8 30,445.88 30,445.88 0.00 0.00 5,660,000.00
A-9 46,905.39 46,905.39 0.00 0.00 9,362,278.19
A-10 30,572.90 30,572.90 0.00 0.00 5,041,226.65
A-11 22,759.50 22,759.50 0.00 0.00 4,397,500.33
A-12 9,993.22 9,993.22 0.00 0.00 1,691,346.35
A-13 50,067.51 50,067.51 0.00 0.00 0.00
R-I 1.12 1.12 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 30,842.61 37,756.84 0.00 0.00 5,726,836.82
M-2 18,497.88 22,644.69 0.00 0.00 3,434,674.05
M-3 12,331.92 15,096.46 0.00 0.00 2,289,783.00
B-1 8,015.75 9,812.70 0.00 0.00 1,488,359.08
B-2 2,466.38 3,019.29 0.00 0.00 457,956.79
B-3 3,923.99 4,803.66 0.00 0.00 728,608.73
- -------------------------------------------------------------------------------
1,092,602.44 3,029,748.12 0.00 0.00 191,873,845.86
===============================================================================
Run: 11/25/97 11:24:05
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-1 783.792146 9.748555 4.216122 13.964677 0.000000 774.043591
A-2 623.499517 16.975960 3.289389 20.265349 0.000000 606.523557
A-3 776.833012 10.062335 4.009933 14.072268 0.000000 766.770677
A-5 792.736362 9.345271 4.001819 13.347090 0.000000 783.391090
A-6 1000.000000 0.000000 5.275688 5.275688 0.000000 1000.000000
A-7 1000.000000 0.000000 5.379132 5.379132 0.000000 1000.000000
A-8 1000.000000 0.000000 5.379131 5.379131 0.000000 1000.000000
A-9 879.500065 0.000000 4.406331 4.406331 0.000000 879.500065
A-10 879.500065 0.000000 5.333795 5.333795 0.000000 879.500065
A-11 879.500066 0.000000 4.551900 4.551900 0.000000 879.500066
A-12 879.500067 0.000000 5.196474 5.196474 0.000000 879.500067
R-I 0.000000 0.000000 11.190000 11.190000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 954.961954 1.151572 5.136867 6.288439 0.000000 953.810382
M-2 954.961954 1.151571 5.136869 6.288440 0.000000 953.810383
M-3 954.961946 1.151571 5.136868 6.288439 0.000000 953.810375
B-1 954.961937 1.151570 5.136869 6.288439 0.000000 953.810367
B-2 954.961948 1.151574 5.136858 6.288432 0.000000 953.810374
B-3 759.670963 0.916046 4.086376 5.002422 0.000000 758.754897
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:24:06 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S44 (POOL # 4137)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4137
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 49,336.42
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 20,378.47
SUBSERVICER ADVANCES THIS MONTH 14,537.70
MASTER SERVICER ADVANCES THIS MONTH 1,671.77
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,767,314.64
(B) TWO MONTHLY PAYMENTS: 1 429,590.07
(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 191,873,845.86
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 726
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 249,077.28
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,703,432.42
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.70254310 % 5.91561900 % 1.38183810 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.63775720 % 5.96813694 % 1.39410590 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3131 %
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 7.24645939
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 299.44
POOL TRADING FACTOR: 79.92516433
................................................................................
Run: 11/25/97 11:24:07 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 37,022,703.37 7.944307 % 1,661,367.71
M-1 760944E61 2,987,500.00 2,781,620.27 7.944307 % 2,426.29
M-2 760944E79 1,991,700.00 1,854,444.57 7.944307 % 1,617.56
R 760944E53 100.00 0.00 7.944307 % 0.00
B-1 863,100.00 803,620.57 7.944307 % 700.97
B-2 332,000.00 226,405.86 7.944307 % 197.48
B-3 796,572.42 0.00 7.944307 % 0.00
- -------------------------------------------------------------------------------
132,777,672.42 42,688,794.64 1,666,310.01
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 242,679.12 1,904,046.83 0.00 0.00 35,361,335.66
M-1 18,233.17 20,659.46 0.00 0.00 2,779,193.98
M-2 12,155.65 13,773.21 0.00 0.00 1,852,827.01
R 0.00 0.00 0.00 0.00 0.00
B-1 5,267.63 5,968.60 0.00 0.00 802,919.60
B-2 1,484.07 1,681.55 0.00 0.00 226,208.38
B-3 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
279,819.64 1,946,129.65 0.00 0.00 41,022,484.63
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 294.282446 13.205717 1.928984 15.134701 0.000000 281.076729
M-1 931.086283 0.812147 6.103153 6.915300 0.000000 930.274136
M-2 931.086293 0.812150 6.103153 6.915303 0.000000 930.274143
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 931.086282 0.812154 6.103151 6.915305 0.000000 930.274128
B-2 681.945361 0.594819 4.470060 5.064879 0.000000 681.350542
B-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:24:07 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 11,410.20
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,446.14
SUBSERVICER ADVANCES THIS MONTH 30,355.40
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,419,288.44
(B) TWO MONTHLY PAYMENTS: 2 788,893.82
(C) THREE OR MORE MONTHLY PAYMENTS: 1 334,271.56
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,507,124.55
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 41,022,484.63
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 148
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 1,629,074.32
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 86.72698230 % 10.86014500 % 2.41287310 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 86.19988760 % 11.29141989 % 2.50869250 %
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 8.37850059
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 310.22
POOL TRADING FACTOR: 30.89561963
................................................................................
Run: 11/25/97 11:24:08 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-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 16,296,565.73 6.500000 % 306,471.81
A-2 760944M39 10,308,226.00 3,458,136.52 5.200000 % 191,407.71
A-3 760944M47 53,602,774.00 17,982,309.50 6.750000 % 995,320.07
A-4 760944M54 19,600,000.00 13,087,640.17 6.500000 % 181,970.74
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 16,067,304.84 6.500000 % 607,726.45
A-8 760944M96 122,726,000.00 88,808,518.95 6.500000 % 896,443.58
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 66,888,376.83 6.500000 % 0.00
A-16 760944N95 1,000,000.00 1,281,345.35 6.500000 % 0.00
A-17 760944P28 2,791,590.78 2,261,132.49 0.000000 % 11,657.83
A-18 760944P36 0.00 0.00 0.373431 % 0.00
R 760944P44 100.00 0.00 6.500000 % 0.00
M-1 760944P51 13,235,200.00 12,630,969.47 6.500000 % 15,127.37
M-2 760944P69 5,294,000.00 5,052,311.47 6.500000 % 6,050.86
M-3 760944P77 5,294,000.00 5,052,311.47 6.500000 % 6,050.86
B-1 2,382,300.00 2,273,540.13 6.500000 % 2,722.89
B-2 794,100.00 757,846.69 6.500000 % 907.63
B-3 2,117,643.10 1,163,016.34 6.500000 % 1,392.85
- -------------------------------------------------------------------------------
529,391,833.88 416,109,225.95 3,223,250.65
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 87,862.60 394,334.41 0.00 0.00 15,990,093.92
A-2 14,915.58 206,323.29 0.00 0.00 3,266,728.81
A-3 100,680.16 1,096,000.23 0.00 0.00 16,986,989.43
A-4 70,561.75 252,532.49 0.00 0.00 12,905,669.43
A-5 67,927.25 67,927.25 0.00 0.00 12,599,000.00
A-6 240,007.12 240,007.12 0.00 0.00 44,516,000.00
A-7 86,626.55 694,353.00 0.00 0.00 15,459,578.39
A-8 478,809.35 1,375,252.93 0.00 0.00 87,912,075.37
A-9 101,800.61 101,800.61 0.00 0.00 19,481,177.00
A-10 72,533.31 72,533.31 0.00 0.00 10,930,823.00
A-11 124,418.77 124,418.77 0.00 0.00 25,000,000.00
A-12 91,709.07 91,709.07 0.00 0.00 17,010,000.00
A-13 70,105.42 70,105.42 0.00 0.00 13,003,000.00
A-14 110,567.93 110,567.93 0.00 0.00 20,507,900.00
A-15 0.00 0.00 360,627.34 0.00 67,249,004.17
A-16 0.00 0.00 6,908.35 0.00 1,288,253.70
A-17 0.00 11,657.83 0.00 0.00 2,249,474.66
A-18 128,888.12 128,888.12 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 68,099.62 83,226.99 0.00 0.00 12,615,842.10
M-2 27,239.44 33,290.30 0.00 0.00 5,046,260.61
M-3 27,239.44 33,290.30 0.00 0.00 5,046,260.61
B-1 12,257.75 14,980.64 0.00 0.00 2,270,817.24
B-2 4,085.91 4,993.54 0.00 0.00 756,939.06
B-3 6,270.37 7,663.22 0.00 0.00 1,161,623.49
- -------------------------------------------------------------------------------
1,992,606.12 5,215,856.77 367,535.69 0.00 413,253,510.99
===============================================================================
Run: 11/25/97 11:24:08
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-1 543.218858 10.215727 2.928753 13.144480 0.000000 533.003131
A-2 335.473487 18.568443 1.446959 20.015402 0.000000 316.905044
A-3 335.473487 18.568443 1.878264 20.446707 0.000000 316.905044
A-4 667.736743 9.284221 3.600089 12.884310 0.000000 658.452522
A-5 1000.000000 0.000000 5.391479 5.391479 0.000000 1000.000000
A-6 1000.000000 0.000000 5.391480 5.391480 0.000000 1000.000000
A-7 411.338799 15.558395 2.217725 17.776120 0.000000 395.780405
A-8 723.632474 7.304431 3.901450 11.205881 0.000000 716.328043
A-9 1000.000000 0.000000 5.225588 5.225588 0.000000 1000.000000
A-10 1000.000000 0.000000 6.635668 6.635668 0.000000 1000.000000
A-11 1000.000000 0.000000 4.976751 4.976751 0.000000 1000.000000
A-12 1000.000000 0.000000 5.391480 5.391480 0.000000 1000.000000
A-13 1000.000000 0.000000 5.391480 5.391480 0.000000 1000.000000
A-14 1000.000000 0.000000 5.391480 5.391480 0.000000 1000.000000
A-15 1150.530245 0.000000 0.000000 0.000000 6.203061 1156.733305
A-16 1281.345350 0.000000 0.000000 0.000000 6.908350 1288.253700
A-17 809.979925 4.176053 0.000000 4.176053 0.000000 805.803872
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 954.346702 1.142965 5.145341 6.288306 0.000000 953.203737
M-2 954.346708 1.142966 5.145342 6.288308 0.000000 953.203742
M-3 954.346708 1.142966 5.145342 6.288308 0.000000 953.203742
B-1 954.346694 1.142967 5.145343 6.288310 0.000000 953.203728
B-2 954.346669 1.142967 5.145334 6.288301 0.000000 953.203702
B-3 549.203187 0.657736 2.961018 3.618754 0.000000 548.545451
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:24:09 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 95,998.07
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 44,036.11
SUBSERVICER ADVANCES THIS MONTH 48,995.11
MASTER SERVICER ADVANCES THIS MONTH 4,945.62
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 19 5,027,820.82
(B) TWO MONTHLY PAYMENTS: 5 1,270,678.40
(C) THREE OR MORE MONTHLY PAYMENTS: 2 293,390.17
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 599,134.82
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 413,253,510.99
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,498
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 713,884.73
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,357,149.39
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.49278250 % 5.49370500 % 1.01351270 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.45560120 % 5.49502006 % 1.01930380 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3723 %
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 7.24033104
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 301.70
POOL TRADING FACTOR: 78.06193533
................................................................................
Run: 11/25/97 11:24:10 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-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 6,361,722.85 6.500000 % 196,187.33
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 64,548,699.82 5.650000 % 1,990,598.70
A-9 760944S58 43,941,000.00 27,432,822.86 6.287500 % 845,992.90
A-10 760944S66 0.00 0.00 2.212500 % 0.00
A-11 760944S74 16,684,850.00 16,614,005.06 6.204000 % 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 6.089911 % 0.00
A-14 760944T24 10,093,055.55 10,050,199.79 6.687500 % 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 4.798828 % 0.00
A-17 760944T57 78,019,000.00 42,280,702.01 6.500000 % 1,804,575.80
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 31,056,632.80 6.500000 % 722,741.64
A-24 760944U48 0.00 0.00 0.231758 % 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 15,420,151.04 6.500000 % 18,494.23
M-2 760944U89 5,867,800.00 5,607,275.57 6.500000 % 6,725.11
M-3 760944U97 5,867,800.00 5,607,275.57 6.500000 % 6,725.11
B-1 2,640,500.00 2,523,264.45 6.500000 % 3,026.29
B-2 880,200.00 841,119.99 6.500000 % 1,008.80
B-3 2,347,160.34 1,910,850.67 6.500000 % 2,291.79
- -------------------------------------------------------------------------------
586,778,060.34 474,643,693.06 5,598,367.70
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 34,245.06 230,432.39 0.00 0.00 6,165,535.52
A-2 27,937.70 27,937.70 0.00 0.00 5,190,000.00
A-3 16,143.57 16,143.57 0.00 0.00 2,999,000.00
A-4 172,052.19 172,052.19 0.00 0.00 31,962,221.74
A-5 266,000.24 266,000.24 0.00 0.00 49,415,000.00
A-6 12,725.38 12,725.38 0.00 0.00 2,364,000.00
A-7 63,206.64 63,206.64 0.00 0.00 11,741,930.42
A-8 302,027.04 2,292,625.74 0.00 0.00 62,558,101.12
A-9 142,842.81 988,835.71 0.00 0.00 26,586,829.96
A-10 50,264.77 50,264.77 0.00 0.00 0.00
A-11 85,360.32 85,360.32 0.00 0.00 16,614,005.06
A-12 23,390.16 23,390.16 0.00 0.00 3,227,863.84
A-13 28,838.69 28,838.69 0.00 0.00 5,718,138.88
A-14 55,660.67 55,660.67 0.00 0.00 10,050,199.79
A-15 8,323.09 8,323.09 0.00 0.00 1,116,688.87
A-16 10,924.06 10,924.06 0.00 0.00 2,748,772.60
A-17 227,596.42 2,032,172.22 0.00 0.00 40,476,126.21
A-18 250,631.82 250,631.82 0.00 0.00 46,560,000.00
A-19 194,024.34 194,024.34 0.00 0.00 36,044,000.00
A-20 21,558.86 21,558.86 0.00 0.00 4,005,000.00
A-21 13,527.44 13,527.44 0.00 0.00 2,513,000.00
A-22 208,770.25 208,770.25 0.00 0.00 38,783,354.23
A-23 167,177.42 889,919.06 0.00 0.00 30,333,891.16
A-24 91,098.59 91,098.59 0.00 0.00 0.00
R-I 0.61 0.61 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 83,006.46 101,500.69 0.00 0.00 15,401,656.81
M-2 30,183.88 36,908.99 0.00 0.00 5,600,550.46
M-3 30,183.88 36,908.99 0.00 0.00 5,600,550.46
B-1 13,582.69 16,608.98 0.00 0.00 2,520,238.16
B-2 4,527.74 5,536.54 0.00 0.00 840,111.19
B-3 10,286.10 12,577.89 0.00 0.00 1,831,113.39
- -------------------------------------------------------------------------------
2,646,098.89 8,244,466.59 0.00 0.00 468,967,879.87
===============================================================================
Run: 11/25/97 11:24:10
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-1 624.310388 19.252927 3.360654 22.613581 0.000000 605.057460
A-2 1000.000000 0.000000 5.382987 5.382987 0.000000 1000.000000
A-3 1000.000000 0.000000 5.382984 5.382984 0.000000 1000.000000
A-4 976.571901 0.000000 5.256873 5.256873 0.000000 976.571901
A-5 1000.000000 0.000000 5.382986 5.382986 0.000000 1000.000000
A-6 1000.000000 0.000000 5.382986 5.382986 0.000000 1000.000000
A-7 995.753937 0.000000 5.360129 5.360129 0.000000 995.753937
A-8 624.310390 19.252928 2.921184 22.174112 0.000000 605.057462
A-9 624.310390 19.252928 3.250787 22.503715 0.000000 605.057463
A-11 995.753936 0.000000 5.116038 5.116038 0.000000 995.753936
A-12 995.753936 0.000000 7.215560 7.215560 0.000000 995.753936
A-13 995.753935 0.000000 5.021956 5.021956 0.000000 995.753935
A-14 995.753936 0.000000 5.514749 5.514749 0.000000 995.753936
A-15 995.753937 0.000000 7.421718 7.421718 0.000000 995.753937
A-16 995.753937 0.000000 3.957285 3.957285 0.000000 995.753937
A-17 541.928274 23.129953 2.917192 26.047145 0.000000 518.798321
A-18 1000.000000 0.000000 5.382986 5.382986 0.000000 1000.000000
A-19 1000.000000 0.000000 5.382986 5.382986 0.000000 1000.000000
A-20 1000.000000 0.000000 5.382986 5.382986 0.000000 1000.000000
A-21 1000.000000 0.000000 5.382984 5.382984 0.000000 1000.000000
A-22 997.770883 0.000000 5.370987 5.370987 0.000000 997.770883
A-23 684.519127 15.929946 3.684757 19.614703 0.000000 668.589181
R-I 0.000000 0.000000 1.220000 1.220000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 955.600996 1.146105 5.143987 6.290092 0.000000 954.454892
M-2 955.601004 1.146104 5.143986 6.290090 0.000000 954.454900
M-3 955.601004 1.146104 5.143986 6.290090 0.000000 954.454900
B-1 955.601004 1.146105 5.143984 6.290089 0.000000 954.454899
B-2 955.600988 1.146103 5.143990 6.290093 0.000000 954.454885
B-3 814.111690 0.976410 4.382351 5.358761 0.000000 780.139882
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:24:11 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 109,151.27
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 50,514.16
SUBSERVICER ADVANCES THIS MONTH 43,354.36
MASTER SERVICER ADVANCES THIS MONTH 3,361.65
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 16 3,889,136.09
(B) TWO MONTHLY PAYMENTS: 4 1,416,037.08
(C) THREE OR MORE MONTHLY PAYMENTS: 1 277,574.50
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 846,298.90
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 468,967,879.87
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,696
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 495,671.01
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,755,944.83
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.27707550 % 5.61151500 % 1.11140950 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.22038420 % 5.67261829 % 1.10699750 %
CLASS A-24 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2305 %
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 7.13374002
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 302.41
POOL TRADING FACTOR: 79.92253146
................................................................................
Run: 11/25/97 11:24:11 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 1,306,116.11 6.500000 % 175,402.11
A-2 760944K56 85,878,000.00 36,232,741.18 6.500000 % 1,006,356.16
A-3 760944K64 12,960,000.00 12,960,000.00 6.500000 % 0.00
A-4 760944K72 2,760,000.00 2,760,000.00 6.500000 % 0.00
A-5 760944K80 26,460,000.00 21,443,681.39 6.100000 % 0.00
A-6 760944K98 10,584,000.00 8,577,472.55 7.500000 % 0.00
A-7 760944L22 5,276,000.00 5,276,000.00 6.500000 % 0.00
A-8 760944L30 23,182,000.00 21,931,576.52 6.500000 % 0.00
A-9 760944L48 15,273,563.00 13,907,398.73 6.387500 % 0.00
A-10 760944L55 7,049,337.00 6,418,799.63 6.743554 % 0.00
A-11 760944L63 0.00 0.00 0.155711 % 0.00
R 760944L71 100.00 0.00 6.500000 % 0.00
M-1 760944L89 3,099,138.00 2,556,550.53 6.500000 % 13,773.14
M-2 760944L97 3,305,815.00 2,727,043.16 6.500000 % 14,691.66
B 826,454.53 554,988.80 6.500000 % 2,989.94
- -------------------------------------------------------------------------------
206,613,407.53 136,652,368.60 1,213,213.01
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 7,060.76 182,462.87 0.00 0.00 1,130,714.00
A-2 195,871.13 1,202,227.29 0.00 0.00 35,226,385.02
A-3 70,060.66 70,060.66 0.00 0.00 12,960,000.00
A-4 14,920.33 14,920.33 0.00 0.00 2,760,000.00
A-5 108,789.02 108,789.02 0.00 0.00 21,443,681.39
A-6 53,502.79 53,502.79 0.00 0.00 8,577,472.55
A-7 28,521.61 28,521.61 0.00 0.00 5,276,000.00
A-8 118,560.25 118,560.25 0.00 0.00 21,931,576.52
A-9 73,880.98 73,880.98 0.00 0.00 13,907,398.73
A-10 35,999.67 35,999.67 0.00 0.00 6,418,799.63
A-11 17,696.70 17,696.70 0.00 0.00 0.00
R 1.05 1.05 0.00 0.00 0.00
M-1 13,820.49 27,593.63 0.00 0.00 2,542,777.39
M-2 14,742.16 29,433.82 0.00 0.00 2,712,351.50
B 3,000.24 5,990.18 0.00 0.00 551,998.86
- -------------------------------------------------------------------------------
756,427.84 1,969,640.85 0.00 0.00 135,439,155.59
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 131.149323 17.612422 0.708983 18.321405 0.000000 113.536901
A-2 421.909467 11.718440 2.280807 13.999247 0.000000 410.191027
A-3 1000.000000 0.000000 5.405915 5.405915 0.000000 1000.000000
A-4 1000.000000 0.000000 5.405917 5.405917 0.000000 1000.000000
A-5 810.418798 0.000000 4.111452 4.111452 0.000000 810.418798
A-6 810.418797 0.000000 5.055063 5.055063 0.000000 810.418797
A-7 1000.000000 0.000000 5.405915 5.405915 0.000000 1000.000000
A-8 946.060587 0.000000 5.114324 5.114324 0.000000 946.060587
A-9 910.553663 0.000000 4.837180 4.837180 0.000000 910.553663
A-10 910.553663 0.000000 5.106816 5.106816 0.000000 910.553663
R 0.000000 0.000000 10.510000 10.510000 0.000000 0.000000
M-1 824.923101 4.444184 4.459463 8.903647 0.000000 820.478917
M-2 824.923101 4.444187 4.459463 8.903650 0.000000 820.478914
B 671.529745 3.617791 3.630230 7.248021 0.000000 667.911954
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:24:12 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S48 (POOL # 4141)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4141
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 30,852.90
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,637.16
SUBSERVICER ADVANCES THIS MONTH 18,190.17
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,022,657.15
(B) TWO MONTHLY PAYMENTS: 1 518,173.64
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 185,897.21
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 135,439,155.59
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 557
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 477,012.89
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.72741950 % 3.86644900 % 0.40613190 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.71237160 % 3.88006619 % 0.40756220 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1559 %
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 7.05227346
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 127.20
POOL TRADING FACTOR: 65.55196839
................................................................................
Run: 11/25/97 11:24:13 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-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 27,772,000.00 944,869.15 6.000000 % 738,618.85
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 31,367,385.39 6.000000 % 39,536.73
A-5 760944Q43 10,500,000.00 1,059,956.20 6.000000 % 250,326.39
A-6 760944Q50 25,817,000.00 14,919,142.07 6.000000 % 44,043.83
A-7 760944Q68 11,470,000.00 11,470,000.00 6.000000 % 0.00
A-8 760944Q76 13,328,000.00 16,755,642.62 6.000000 % 0.00
A-9 760944Q84 0.00 0.00 0.237823 % 0.00
R 760944Q92 100.00 0.00 6.000000 % 0.00
M-1 760944R26 1,938,400.00 1,591,898.96 6.000000 % 8,836.82
M-2 760944R34 775,500.00 636,874.53 6.000000 % 3,535.37
M-3 760944R42 387,600.00 318,314.12 6.000000 % 1,767.00
B-1 542,700.00 445,689.00 6.000000 % 2,474.07
B-2 310,100.00 254,667.70 6.000000 % 1,413.69
B-3 310,260.75 254,799.65 6.000000 % 1,414.43
- -------------------------------------------------------------------------------
155,046,660.75 104,476,239.39 1,091,967.18
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 4,713.20 743,332.05 0.00 0.00 206,250.30
A-2 113,765.97 113,765.97 0.00 0.00 22,807,000.00
A-3 8,230.54 8,230.54 0.00 0.00 1,650,000.00
A-4 156,466.92 196,003.65 0.00 0.00 31,327,848.66
A-5 5,287.28 255,613.67 0.00 0.00 809,629.81
A-6 74,419.72 118,463.55 0.00 0.00 14,875,098.24
A-7 57,214.70 57,214.70 0.00 0.00 11,470,000.00
A-8 0.00 0.00 83,580.56 0.00 16,839,223.18
A-9 20,656.87 20,656.87 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 7,940.71 16,777.53 0.00 0.00 1,583,062.14
M-2 3,176.86 6,712.23 0.00 0.00 633,339.16
M-3 1,587.82 3,354.82 0.00 0.00 316,547.12
B-1 2,223.19 4,697.26 0.00 0.00 443,214.93
B-2 1,270.34 2,684.03 0.00 0.00 253,254.01
B-3 1,270.99 2,685.42 0.00 0.00 253,385.22
- -------------------------------------------------------------------------------
458,225.11 1,550,192.29 83,580.56 0.00 103,467,852.77
===============================================================================
Run: 11/25/97 11:24:13
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 34.022366 26.595811 0.169710 26.765521 0.000000 7.426556
A-2 1000.000000 0.000000 4.988204 4.988204 0.000000 1000.000000
A-3 1000.000000 0.000000 4.988206 4.988206 0.000000 1000.000000
A-4 837.848854 1.056059 4.179361 5.235420 0.000000 836.792795
A-5 100.948210 23.840609 0.503550 24.344159 0.000000 77.107601
A-6 577.880547 1.706001 2.882586 4.588587 0.000000 576.174546
A-7 1000.000000 0.000000 4.988204 4.988204 0.000000 1000.000000
A-8 1257.176067 0.000000 0.000000 0.000000 6.271050 1263.447117
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 821.243789 4.558822 4.096528 8.655350 0.000000 816.684967
M-2 821.243752 4.558827 4.096531 8.655358 0.000000 816.684926
M-3 821.243860 4.558824 4.096543 8.655367 0.000000 816.685036
B-1 821.243781 4.558817 4.096536 8.655353 0.000000 816.684964
B-2 821.243792 4.558820 4.096550 8.655370 0.000000 816.684973
B-3 821.243583 4.558811 4.096522 8.655333 0.000000 816.684772
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:24:13 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S49 (POOL # 4142)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4142
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 23,334.01
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,247.00
SUBSERVICER ADVANCES THIS MONTH 10,950.77
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 832,753.11
(B) TWO MONTHLY PAYMENTS: 0 0.00
(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 103,467,852.77
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 469
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 428,426.32
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.64780820 % 2.43795900 % 0.91423310 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.63392780 % 2.44805353 % 0.91801860 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2381 %
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 6.63182958
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 127.02
POOL TRADING FACTOR: 66.73336418
................................................................................
Run: 11/25/97 11:24:14 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 31,600,354.52 5.750000 % 3,361,304.87
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 6.887500 % 0.00
A-14 760944Z43 22,295,600.00 21,279,253.46 6.412501 % 0.00
A-15 760944Z50 15,911,200.00 15,185,886.80 6.987500 % 0.00
A-16 760944Z68 5,303,800.00 5,062,025.89 6.037509 % 0.00
A-17 760944Z76 29,322,000.00 16,982,602.01 6.187500 % 1,493,913.27
A-18 760944Z84 0.00 0.00 2.812500 % 0.00
A-19 760944Z92 49,683,000.00 47,467,273.61 6.750000 % 62,412.60
A-20 7609442A5 5,593,279.30 4,453,349.05 0.000000 % 28,628.09
A-21 7609442B3 0.00 0.00 0.156129 % 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 14,005,726.23 6.750000 % 21,605.48
M-2 7609442F4 5,330,500.00 5,092,774.21 6.750000 % 7,856.20
M-3 7609442G2 5,330,500.00 5,092,774.21 6.750000 % 7,856.20
B-1 2,665,200.00 2,546,339.32 6.750000 % 3,928.03
B-2 799,500.00 763,844.50 6.750000 % 1,178.32
B-3 1,865,759.44 1,477,656.33 6.750000 % 2,279.46
- -------------------------------------------------------------------------------
533,047,438.74 432,672,269.29 4,990,962.52
===============================================================================
_______________________________________________________________________________
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-3 150,510.82 3,511,815.69 0.00 0.00 28,239,049.65
A-4 63,108.84 63,108.84 0.00 0.00 11,287,000.00
A-5 86,385.91 86,385.91 0.00 0.00 20,857,631.08
A-6 30,235.07 30,235.07 0.00 0.00 0.00
A-7 203,878.72 203,878.72 0.00 0.00 37,443,000.00
A-8 114,615.77 114,615.77 0.00 0.00 20,499,000.00
A-9 13,251.35 13,251.35 0.00 0.00 2,370,000.00
A-10 268,488.66 268,488.66 0.00 0.00 48,019,128.22
A-11 115,924.13 115,924.13 0.00 0.00 20,733,000.00
A-12 269,628.07 269,628.07 0.00 0.00 48,222,911.15
A-13 297,985.88 297,985.88 0.00 0.00 52,230,738.70
A-14 113,029.48 113,029.48 0.00 0.00 21,279,253.46
A-15 87,896.15 87,896.15 0.00 0.00 15,185,886.80
A-16 25,315.71 25,315.71 0.00 0.00 5,062,025.89
A-17 87,041.69 1,580,954.96 0.00 0.00 15,488,688.74
A-18 39,564.40 39,564.40 0.00 0.00 0.00
A-19 265,403.08 327,815.68 0.00 0.00 47,404,861.01
A-20 0.00 28,628.09 0.00 0.00 4,424,720.96
A-21 55,956.32 55,956.32 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 78,310.01 99,915.49 0.00 0.00 13,984,120.75
M-2 28,475.15 36,331.35 0.00 0.00 5,084,918.01
M-3 28,475.15 36,331.35 0.00 0.00 5,084,918.01
B-1 14,237.31 18,165.34 0.00 0.00 2,542,411.29
B-2 4,270.88 5,449.20 0.00 0.00 762,666.18
B-3 8,262.05 10,541.51 0.00 0.00 1,412,050.09
- -------------------------------------------------------------------------------
2,450,250.60 7,441,213.12 0.00 0.00 427,617,979.99
===============================================================================
Run: 11/25/97 11:24:14
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-3 532.315116 56.621940 2.535389 59.157329 0.000000 475.693175
A-4 1000.000000 0.000000 5.591286 5.591286 0.000000 1000.000000
A-5 839.172443 0.000000 3.475595 3.475595 0.000000 839.172443
A-7 1000.000000 0.000000 5.445042 5.445042 0.000000 1000.000000
A-8 1000.000000 0.000000 5.591286 5.591286 0.000000 1000.000000
A-9 1000.000000 0.000000 5.591287 5.591287 0.000000 1000.000000
A-10 992.376792 0.000000 5.548662 5.548662 0.000000 992.376792
A-11 1000.000000 0.000000 5.591286 5.591286 0.000000 1000.000000
A-12 983.117799 0.000000 5.496892 5.496892 0.000000 983.117799
A-13 954.414928 0.000000 5.445111 5.445111 0.000000 954.414928
A-14 954.414928 0.000000 5.069587 5.069587 0.000000 954.414928
A-15 954.414928 0.000000 5.524169 5.524169 0.000000 954.414928
A-16 954.414927 0.000000 4.773127 4.773127 0.000000 954.414927
A-17 579.176114 50.948546 2.968477 53.917023 0.000000 528.227568
A-19 955.402725 1.256216 5.341929 6.598145 0.000000 954.146509
A-20 796.196437 5.118302 0.000000 5.118302 0.000000 791.078136
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-1 955.402724 1.473821 5.341929 6.815750 0.000000 953.928903
M-2 955.402722 1.473820 5.341929 6.815749 0.000000 953.928902
M-3 955.402722 1.473820 5.341929 6.815749 0.000000 953.928902
B-1 955.402716 1.473822 5.341929 6.815751 0.000000 953.928895
B-2 955.402752 1.473821 5.341939 6.815760 0.000000 953.928931
B-3 791.986522 1.221733 4.428224 5.649957 0.000000 756.823232
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:24:15 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S1 (POOL # 4143)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4143
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 94,078.17
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 45,662.89
SUBSERVICER ADVANCES THIS MONTH 25,703.81
MASTER SERVICER ADVANCES THIS MONTH 1,697.88
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 2,914,645.23
(B) TWO MONTHLY PAYMENTS: 2 477,411.41
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 347,100.47
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 427,617,979.99
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,527
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 221,513.13
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,029,307.76
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.23264030 % 5.64927700 % 1.11808230 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.17780150 % 5.64848952 % 1.11465090 %
CLASS A-21 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1531 %
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 7.22108915
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 304.23
POOL TRADING FACTOR: 80.22137411
................................................................................
Run: 11/25/97 11:24:16 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 15,310,163.12 10.500000 % 200,002.90
A-2 760944V96 67,648,000.00 20,338,855.40 6.625000 % 1,866,693.78
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 0.123876 % 0.00
R 760944X37 267,710.00 20,428.19 7.000000 % 220.11
M-1 760944X45 7,801,800.00 7,479,281.90 7.000000 % 8,542.39
M-2 760944X52 2,600,600.00 2,493,093.97 7.000000 % 2,847.46
M-3 760944X60 2,600,600.00 2,493,093.97 7.000000 % 2,847.46
B-1 1,300,350.00 1,246,594.92 7.000000 % 1,423.79
B-2 390,100.00 373,973.68 7.000000 % 427.13
B-3 910,233.77 794,578.29 7.000000 % 907.54
- -------------------------------------------------------------------------------
260,061,393.77 206,713,063.44 2,083,912.56
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 133,409.63 333,412.53 0.00 0.00 15,110,160.22
A-2 111,822.82 1,978,516.60 0.00 0.00 18,472,161.62
A-3 112,071.03 112,071.03 0.00 0.00 20,384,000.00
A-4 289,568.14 289,568.14 0.00 0.00 52,668,000.00
A-5 272,172.49 272,172.49 0.00 0.00 49,504,000.00
A-6 58,550.90 58,550.90 0.00 0.00 10,079,000.00
A-7 112,018.75 112,018.75 0.00 0.00 19,283,000.00
A-8 6,099.66 6,099.66 0.00 0.00 1,050,000.00
A-9 18,560.38 18,560.38 0.00 0.00 3,195,000.00
A-10 21,250.73 21,250.73 0.00 0.00 0.00
R 118.67 338.78 0.00 0.00 20,208.08
M-1 43,448.62 51,991.01 0.00 0.00 7,470,739.51
M-2 14,482.88 17,330.34 0.00 0.00 2,490,246.51
M-3 14,482.88 17,330.34 0.00 0.00 2,490,246.51
B-1 7,241.71 8,665.50 0.00 0.00 1,245,171.13
B-2 2,172.48 2,599.61 0.00 0.00 373,546.55
B-3 4,615.85 5,523.39 0.00 0.00 793,670.75
- -------------------------------------------------------------------------------
1,222,087.62 3,306,000.18 0.00 0.00 204,629,150.88
===============================================================================
Run: 11/25/97 11:24:16
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-1 751.271560 9.814167 6.546427 16.360594 0.000000 741.457393
A-2 300.657158 27.594220 1.653010 29.247230 0.000000 273.062938
A-3 1000.000000 0.000000 5.497990 5.497990 0.000000 1000.000000
A-4 1000.000000 0.000000 5.497990 5.497990 0.000000 1000.000000
A-5 1000.000000 0.000000 5.497990 5.497990 0.000000 1000.000000
A-6 1000.000000 0.000000 5.809197 5.809197 0.000000 1000.000000
A-7 1000.000000 0.000000 5.809197 5.809197 0.000000 1000.000000
A-8 1000.000000 0.000000 5.809200 5.809200 0.000000 1000.000000
A-9 1000.000000 0.000000 5.809196 5.809196 0.000000 1000.000000
R 76.307161 0.822196 0.443278 1.265474 0.000000 75.484965
M-1 958.661065 1.094926 5.569051 6.663977 0.000000 957.566140
M-2 958.661067 1.094924 5.569053 6.663977 0.000000 957.566142
M-3 958.661067 1.094924 5.569053 6.663977 0.000000 957.566142
B-1 958.661068 1.094928 5.569047 6.663975 0.000000 957.566140
B-2 958.661061 1.094924 5.569034 6.663958 0.000000 957.566137
B-3 872.938707 0.997019 5.071071 6.068090 0.000000 871.941666
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:24:16 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 42,220.82
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 21,795.51
SUBSERVICER ADVANCES THIS MONTH 29,317.81
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 1,741,681.23
(B) TWO MONTHLY PAYMENTS: 3 897,355.54
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,556,098.12
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 204,629,150.88
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 797
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 1,847,817.09
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.80131770 % 6.03032500 % 1.16835720 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.73631300 % 6.08477945 % 1.17890750 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1243 %
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 7.49572477
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 302.99
POOL TRADING FACTOR: 78.68493970
................................................................................
Run: 11/25/97 11:24:17 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 205,549,492.00 130,037,201.31 6.736990 % 1,007,389.49
A-2 7609442W7 76,450,085.00 97,783,212.51 6.736990 % 0.00
A-3 7609442R8 0.00 0.00 0.186000 % 0.00
R 7609442S6 100.00 0.00 6.736990 % 0.00
M-1 7609442T4 8,228,000.00 7,891,682.23 6.736990 % 9,119.25
M-2 7609442U1 2,992,100.00 2,869,798.57 6.736990 % 3,316.20
M-3 7609442V9 1,496,000.00 1,434,851.32 6.736990 % 1,658.05
B-1 2,244,050.00 2,152,324.96 6.736990 % 2,487.12
B-2 1,047,225.00 1,004,419.91 6.736990 % 1,160.66
B-3 1,196,851.02 1,147,929.96 6.736990 % 1,326.50
- -------------------------------------------------------------------------------
299,203,903.02 244,321,420.77 1,026,457.27
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 729,789.20 1,737,178.69 0.00 0.00 129,029,811.82
A-2 0.00 0.00 548,697.31 0.00 98,331,909.82
A-3 37,850.98 37,850.98 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 44,283.11 53,402.36 0.00 0.00 7,882,562.98
M-2 16,103.48 19,419.68 0.00 0.00 2,866,482.37
M-3 8,051.47 9,709.52 0.00 0.00 1,433,193.27
B-1 12,077.48 14,564.60 0.00 0.00 2,149,837.84
B-2 5,636.16 6,796.82 0.00 0.00 1,003,259.25
B-3 6,441.45 7,767.95 0.00 0.00 1,146,603.46
- -------------------------------------------------------------------------------
860,233.33 1,886,690.60 548,697.31 0.00 243,843,660.81
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 632.632073 4.900958 3.550431 8.451389 0.000000 627.731115
A-2 1279.046485 0.000000 0.000000 0.000000 7.177197 1286.223682
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 959.125210 1.108319 5.382002 6.490321 0.000000 958.016891
M-2 959.125220 1.108319 5.381999 6.490318 0.000000 958.016901
M-3 959.125214 1.108322 5.381999 6.490321 0.000000 958.016892
B-1 959.125224 1.108318 5.382001 6.490319 0.000000 958.016907
B-2 959.125221 1.108320 5.381995 6.490315 0.000000 958.016902
B-3 959.125188 1.108317 5.381998 6.490315 0.000000 958.016863
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:24:17 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 53,475.91
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 25,846.20
SUBSERVICER ADVANCES THIS MONTH 24,802.84
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,826,682.09
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 769,586.45
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 243,843,660.81
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 914
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 195,433.71
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.24618900 % 4.99192100 % 1.76189010 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.24077600 % 4.99592180 % 1.76330220 %
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 7.31071869
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 305.11
POOL TRADING FACTOR: 81.49748661
................................................................................
Run: 11/25/97 14:39:53 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-RS4 (POOL # 8021)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 8021
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609442M9 36,569,204.65 23,325,915.81 6.287500 % 173,664.62
A-2 7609442N7 0.00 0.00 3.712500 % 0.00
R 7609442P2 100.00 0.00 10.000000 % 0.00
- -------------------------------------------------------------------------------
36,569,304.65 23,325,915.81 173,664.62
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 121,903.04 295,567.66 0.00 0.00 23,152,251.19
A-2 71,978.53 71,978.53 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
193,881.57 367,546.19 0.00 0.00 23,152,251.19
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 637.856799 4.748931 3.333489 8.082420 0.000000 633.107868
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 25-November-97
DISTRIBUTION DATE 1-November-97
Run: 11/25/97 14:39:54 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 23,152,251.19
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 496,849.11
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 132,688.63
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: 63.31061367
................................................................................
Run: 11/25/97 11:24:18 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 72,351,347.46 6.500000 % 508,024.15
A-2 7609443C0 22,306,000.00 6,898,618.90 6.500000 % 250,220.85
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 24,428,663.47 6.500000 % 28,104.68
A-9 7609443K2 0.00 0.00 0.535350 % 0.00
R 7609443L0 100.00 0.00 6.500000 % 0.00
M-1 7609443M8 6,635,000.00 6,356,242.47 6.500000 % 7,312.73
M-2 7609443N6 3,317,000.00 3,177,642.25 6.500000 % 3,655.81
M-3 7609443P1 1,990,200.00 1,906,585.34 6.500000 % 2,193.49
B-1 1,326,800.00 1,271,056.89 6.500000 % 1,462.33
B-2 398,000.00 381,278.77 6.500000 % 438.65
B-3 928,851.36 562,742.12 6.500000 % 647.42
- -------------------------------------------------------------------------------
265,366,951.36 216,666,177.67 802,060.11
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 390,931.96 898,956.11 0.00 0.00 71,843,323.31
A-2 37,274.92 287,495.77 0.00 0.00 6,648,398.05
A-3 173,125.33 173,125.33 0.00 0.00 32,041,000.00
A-4 243,059.51 243,059.51 0.00 0.00 44,984,000.00
A-5 56,734.06 56,734.06 0.00 0.00 10,500,000.00
A-6 58,176.72 58,176.72 0.00 0.00 10,767,000.00
A-7 5,619.37 5,619.37 0.00 0.00 1,040,000.00
A-8 131,994.02 160,098.70 0.00 0.00 24,400,558.79
A-9 96,420.60 96,420.60 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 34,344.33 41,657.06 0.00 0.00 6,348,929.74
M-2 17,169.58 20,825.39 0.00 0.00 3,173,986.44
M-3 10,301.75 12,495.24 0.00 0.00 1,904,391.85
B-1 6,867.83 8,330.16 0.00 0.00 1,269,594.56
B-2 2,060.14 2,498.79 0.00 0.00 380,840.12
B-3 3,040.63 3,688.05 0.00 0.00 562,094.70
- -------------------------------------------------------------------------------
1,267,120.75 2,069,180.86 0.00 0.00 215,864,117.56
===============================================================================
Run: 11/25/97 11:24:18
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-1 698.149696 4.902147 3.772273 8.674420 0.000000 693.247550
A-2 309.271895 11.217648 1.671071 12.888719 0.000000 298.054248
A-3 1000.000000 0.000000 5.403244 5.403244 0.000000 1000.000000
A-4 1000.000000 0.000000 5.403244 5.403244 0.000000 1000.000000
A-5 1000.000000 0.000000 5.403244 5.403244 0.000000 1000.000000
A-6 1000.000000 0.000000 5.403243 5.403243 0.000000 1000.000000
A-7 1000.000000 0.000000 5.403240 5.403240 0.000000 1000.000000
A-8 957.986803 1.102144 5.176236 6.278380 0.000000 956.884658
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 957.986808 1.102145 5.176237 6.278382 0.000000 956.884663
M-2 957.986810 1.102144 5.176238 6.278382 0.000000 956.884667
M-3 957.986805 1.102146 5.176239 6.278385 0.000000 956.884660
B-1 957.986803 1.102148 5.176236 6.278384 0.000000 956.884655
B-2 957.986859 1.102136 5.176231 6.278367 0.000000 956.884724
B-3 605.847334 0.697001 3.273549 3.970550 0.000000 605.150322
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:24:19 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S5 (POOL # 4146)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4146
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 50,050.07
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 22,956.09
SUBSERVICER ADVANCES THIS MONTH 34,694.95
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 2,883,617.02
(B) TWO MONTHLY PAYMENTS: 1 168,786.83
(C) THREE OR MORE MONTHLY PAYMENTS: 2 722,894.65
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,202,590.24
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 215,864,117.56
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 779
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 552,790.09
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.69742520 % 5.28022900 % 1.02234590 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.68128540 % 5.29375061 % 1.02496390 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5354 %
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 7.43825353
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 304.32
POOL TRADING FACTOR: 81.34551663
................................................................................
Run: 11/25/97 11:24:19 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 45,229,485.22 7.969958 % 1,047,579.30
M-1 7609442K3 3,625,500.00 2,564,412.47 7.969958 % 59,395.45
M-2 7609442L1 2,416,900.00 1,709,537.57 7.969958 % 39,595.33
R 7609442J6 100.00 0.00 7.969958 % 0.00
B-1 886,200.00 626,832.77 7.969958 % 14,518.34
B-2 322,280.00 227,957.21 7.969958 % 5,279.81
B-3 805,639.55 265,491.80 7.969958 % 6,149.16
- -------------------------------------------------------------------------------
161,126,619.55 50,623,717.04 1,172,517.39
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 297,103.10 1,344,682.40 0.00 0.00 44,181,905.92
M-1 16,845.09 76,240.54 0.00 0.00 2,505,017.02
M-2 11,229.60 50,824.93 0.00 0.00 1,669,942.24
R 0.00 0.00 0.00 0.00 0.00
B-1 4,117.53 18,635.87 0.00 0.00 612,314.43
B-2 1,497.41 6,777.22 0.00 0.00 222,677.40
B-3 1,743.96 7,893.12 0.00 0.00 259,342.64
- -------------------------------------------------------------------------------
332,536.69 1,505,054.08 0.00 0.00 49,451,199.65
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 295.482362 6.843792 1.940962 8.784754 0.000000 288.638570
M-1 707.326567 16.382692 4.646281 21.028973 0.000000 690.943875
M-2 707.326563 16.382693 4.646282 21.028975 0.000000 690.943870
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 707.326529 16.382690 4.646276 21.028966 0.000000 690.943839
B-2 707.326579 16.382680 4.646301 21.028981 0.000000 690.943900
B-3 329.541667 7.632644 2.164690 9.797334 0.000000 321.909022
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:24:20 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 13,370.48
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,250.70
SUBSERVICER ADVANCES THIS MONTH 19,758.59
MASTER SERVICER ADVANCES THIS MONTH 1,930.09
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,503,651.48
(B) TWO MONTHLY PAYMENTS: 1 144,001.39
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 986,440.26
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 49,451,199.65
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 178
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 252,034.19
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,127,779.28
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.34445720 % 8.44258400 % 2.21295840 %
PREPAYMENT PERCENT 89.34445720 % 0.00000000 % 10.65554280 %
NEXT DISTRIBUTION 89.34445720 % 8.44258439 % 2.21295840 %
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 8.39587543
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 313.32
POOL TRADING FACTOR: 30.69089378
................................................................................
Run: 11/25/97 14:39:18 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 43,245,347.37 6.470000 % 180,080.08
A-2 7609443R7 61,308,403.22 61,308,403.22 6.470000 % 0.00
A-3 7609443S5 5,000,000.00 6,297,494.78 6.470000 % 0.00
S-1 7609443T3 0.00 0.00 0.500000 % 0.00
S-2 7609443U0 0.00 0.00 0.250000 % 0.00
R 7609443V8 100.00 0.00 6.470000 % 0.00
- -------------------------------------------------------------------------------
115,808,503.22 110,851,245.37 180,080.08
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 231,886.50 411,966.58 0.00 0.00 43,065,267.29
A-2 328,742.66 328,742.66 0.00 0.00 61,308,403.22
A-3 0.00 0.00 33,767.88 0.00 6,331,262.66
S-1 14,492.87 14,492.87 0.00 0.00 0.00
S-2 5,038.73 5,038.73 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
580,160.76 760,240.84 33,767.88 0.00 110,704,933.17
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 873.643381 3.637981 4.684576 8.322557 0.000000 870.005400
A-2 1000.000000 0.000000 5.362114 5.362114 0.000000 1000.000000
A-3 1259.498956 0.000000 0.000000 0.000000 6.753576 1266.252532
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 25-November-97
DISTRIBUTION DATE 1-November-97
Run: 11/25/97 14:39:18 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 2,771.28
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 110,704,933.17
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 3,384,373.55
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 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: 95.59309558
................................................................................
Run: 11/25/97 11:24:21 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 31,228,410.73 5.500000 % 1,752,674.96
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 21,833,364.27 6.187500 % 701,069.98
A-9 7609445W4 0.00 0.00 2.812500 % 0.00
A-10 7609445X2 43,420,000.00 33,748,672.15 6.500000 % 252,568.09
A-11 7609445Y0 66,266,000.00 66,266,000.00 6.500000 % 0.00
A-12 7609445Z7 32,444,000.00 40,909,118.96 6.500000 % 0.00
A-13 7609446A1 4,623,000.00 5,829,209.01 6.500000 % 0.00
A-14 7609446B9 478,414.72 374,931.99 0.000000 % 528.49
A-15 7609446C7 0.00 0.00 0.493795 % 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 11,230,161.76 6.500000 % 12,849.79
M-2 7609446G8 4,252,700.00 4,083,494.39 6.500000 % 4,672.42
M-3 7609446H6 4,252,700.00 4,083,494.39 6.500000 % 4,672.42
B-1 2,126,300.00 2,041,699.17 6.500000 % 2,336.16
B-2 638,000.00 612,615.39 6.500000 % 700.97
B-3 1,488,500.71 928,816.34 6.500000 % 1,062.76
- -------------------------------------------------------------------------------
425,269,315.43 346,395,625.89 2,733,136.04
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 142,792.22 1,895,467.18 0.00 0.00 29,475,735.77
A-3 207,833.04 207,833.04 0.00 0.00 41,665,000.00
A-4 52,427.98 52,427.98 0.00 0.00 10,090,000.00
A-5 39,686.06 39,686.06 0.00 0.00 7,344,000.00
A-6 243,566.90 243,566.90 0.00 0.00 45,072,637.34
A-7 102,965.44 102,965.44 0.00 0.00 19,054,000.00
A-8 112,312.43 813,382.41 0.00 0.00 21,132,294.29
A-9 51,051.11 51,051.11 0.00 0.00 0.00
A-10 182,373.61 434,941.70 0.00 0.00 33,496,104.06
A-11 358,093.19 358,093.19 0.00 0.00 66,266,000.00
A-12 0.00 0.00 221,067.77 0.00 41,130,186.73
A-13 0.00 0.00 31,500.32 0.00 5,860,709.33
A-14 0.00 528.49 0.00 0.00 374,403.50
A-15 142,203.75 142,203.75 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 60,686.39 73,536.18 0.00 0.00 11,217,311.97
M-2 22,066.70 26,739.12 0.00 0.00 4,078,821.97
M-3 22,066.70 26,739.12 0.00 0.00 4,078,821.97
B-1 11,033.08 13,369.24 0.00 0.00 2,039,363.01
B-2 3,310.49 4,011.46 0.00 0.00 611,914.42
B-3 5,019.24 6,082.00 0.00 0.00 927,753.58
- -------------------------------------------------------------------------------
1,759,488.33 4,492,624.37 252,568.09 0.00 343,915,057.94
===============================================================================
Run: 11/25/97 11:24:21
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-2 542.961153 30.473354 2.482695 32.956049 0.000000 512.487799
A-3 1000.000000 0.000000 4.988192 4.988192 0.000000 1000.000000
A-4 1000.000000 0.000000 5.196034 5.196034 0.000000 1000.000000
A-5 1000.000000 0.000000 5.403875 5.403875 0.000000 1000.000000
A-6 991.980926 0.000000 5.360541 5.360541 0.000000 991.980926
A-7 1000.000000 0.000000 5.403875 5.403875 0.000000 1000.000000
A-8 435.066242 13.969990 2.238013 16.208003 0.000000 421.096252
A-10 777.260989 5.816861 4.200221 10.017082 0.000000 771.444129
A-11 1000.000000 0.000000 5.403875 5.403875 0.000000 1000.000000
A-12 1260.914775 0.000000 0.000000 0.000000 6.813826 1267.728601
A-13 1260.914776 0.000000 0.000000 0.000000 6.813827 1267.728603
A-14 783.696601 1.104669 0.000000 1.104669 0.000000 782.591932
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-1 960.212198 1.098695 5.188867 6.287562 0.000000 959.113503
M-2 960.212192 1.098695 5.188868 6.287563 0.000000 959.113497
M-3 960.212192 1.098695 5.188868 6.287563 0.000000 959.113497
B-1 960.212185 1.098697 5.188863 6.287560 0.000000 959.113488
B-2 960.212210 1.098699 5.188856 6.287555 0.000000 959.113511
B-3 623.994556 0.713987 3.371990 4.085977 0.000000 623.280576
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:24:21 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 68,148.61
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 36,792.32
SUBSERVICER ADVANCES THIS MONTH 46,620.36
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 15 3,366,285.33
(B) TWO MONTHLY PAYMENTS: 3 730,014.94
(C) THREE OR MORE MONTHLY PAYMENTS: 1 229,873.34
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 2,465,320.21
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 343,915,057.94
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,234
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 2,084,173.62
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.35869740 % 5.60577800 % 1.03552500 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.31840740 % 5.63364571 % 1.04180710 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4928 %
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 7.34704353
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 306.00
POOL TRADING FACTOR: 80.86994417
................................................................................
Run: 11/25/97 11:24:22 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 10,416,988.61 6.000000 % 900,682.19
A-2 7609445A2 54,914,000.00 27,355,708.37 6.000000 % 678,621.44
A-3 7609445B0 15,096,000.00 7,919,455.48 6.000000 % 331,118.13
A-4 7609445C8 6,223,000.00 6,223,000.00 6.000000 % 0.00
A-5 7609445D6 9,515,000.00 9,251,423.55 6.000000 % 0.00
A-6 7609445E4 38,566,000.00 37,303,669.38 6.000000 % 0.00
A-7 7609445F1 5,917,000.00 5,410,802.13 5.810000 % 0.00
A-8 7609445G9 3,452,000.00 3,156,682.26 6.325674 % 0.00
A-9 7609445H7 0.00 0.00 0.323498 % 0.00
R 7609445J3 100.00 0.00 6.000000 % 0.00
M-1 7609445K0 775,800.00 647,266.48 6.000000 % 3,386.02
M-2 7609445L8 2,868,200.00 2,393,000.38 6.000000 % 12,518.42
B 620,201.82 517,447.63 6.000000 % 2,706.92
- -------------------------------------------------------------------------------
155,035,301.82 110,595,444.27 1,929,033.12
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 51,839.78 952,521.97 0.00 0.00 9,516,306.42
A-2 136,134.73 814,756.17 0.00 0.00 26,677,086.93
A-3 39,410.90 370,529.03 0.00 0.00 7,588,337.35
A-4 30,968.54 30,968.54 0.00 0.00 6,223,000.00
A-5 46,039.39 46,039.39 0.00 0.00 9,251,423.55
A-6 185,640.42 185,640.42 0.00 0.00 37,303,669.38
A-7 26,073.99 26,073.99 0.00 0.00 5,410,802.13
A-8 16,561.80 16,561.80 0.00 0.00 3,156,682.26
A-9 29,674.20 29,674.20 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 3,221.10 6,607.12 0.00 0.00 643,880.46
M-2 11,908.68 24,427.10 0.00 0.00 2,380,481.96
B 2,575.06 5,281.98 0.00 0.00 514,740.71
- -------------------------------------------------------------------------------
580,048.59 2,509,081.71 0.00 0.00 108,666,411.15
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 609.608416 52.708461 3.033695 55.742156 0.000000 556.899954
A-2 498.155450 12.357895 2.479053 14.836948 0.000000 485.797555
A-3 524.606219 21.934163 2.610685 24.544848 0.000000 502.672056
A-4 1000.000000 0.000000 4.976465 4.976465 0.000000 1000.000000
A-5 972.298849 0.000000 4.838612 4.838612 0.000000 972.298849
A-6 967.268303 0.000000 4.813577 4.813577 0.000000 967.268303
A-7 914.450250 0.000000 4.406623 4.406623 0.000000 914.450250
A-8 914.450249 0.000000 4.797740 4.797740 0.000000 914.450249
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 834.321320 4.364553 4.151972 8.516525 0.000000 829.956767
M-2 834.321310 4.364556 4.151970 8.516526 0.000000 829.956753
B 834.321367 4.364563 4.151971 8.516534 0.000000 829.956803
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:24:23 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 23,109.38
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,403.55
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 108,666,411.15
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 470
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 1,350,479.06
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.78312750 % 2.74899800 % 0.46787430 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.74314900 % 2.78316215 % 0.47368890 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3215 %
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 6.69845061
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 130.00
POOL TRADING FACTOR: 70.09139846
................................................................................
Run: 11/25/97 11:24:23 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 6,501,559.78 6.500000 % 405,374.08
A-2 7609443X4 70,702,000.00 26,852,364.05 6.500000 % 1,338,170.33
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 28,287,889.44 6.500000 % 32,375.25
A-9 7609444E5 0.00 0.00 0.439483 % 0.00
R 7609444F2 100.00 0.00 6.500000 % 0.00
M-1 7609444G0 8,605,600.00 8,252,008.86 6.500000 % 9,444.35
M-2 7609444H8 3,129,000.00 3,000,434.11 6.500000 % 3,433.97
M-3 7609444J4 3,129,000.00 3,000,434.11 6.500000 % 3,433.97
B-1 1,251,600.00 1,200,173.66 6.500000 % 1,373.59
B-2 625,800.00 600,086.82 6.500000 % 686.79
B-3 1,251,647.88 1,111,454.04 6.500000 % 1,272.06
- -------------------------------------------------------------------------------
312,906,747.88 253,733,404.87 1,795,564.39
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 35,084.13 440,458.21 0.00 0.00 6,096,185.70
A-2 144,902.44 1,483,072.77 0.00 0.00 25,514,193.72
A-3 60,508.30 60,508.30 0.00 0.00 11,213,000.00
A-4 441,166.15 441,166.15 0.00 0.00 81,754,000.00
A-5 341,918.06 341,918.06 0.00 0.00 63,362,000.00
A-6 94,963.45 94,963.45 0.00 0.00 17,598,000.00
A-7 5,396.27 5,396.27 0.00 0.00 1,000,000.00
A-8 152,648.91 185,024.16 0.00 0.00 28,255,514.19
A-9 92,576.19 92,576.19 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 44,530.01 53,974.36 0.00 0.00 8,242,564.51
M-2 16,191.13 19,625.10 0.00 0.00 2,997,000.14
M-3 16,191.13 19,625.10 0.00 0.00 2,997,000.14
B-1 6,476.45 7,850.04 0.00 0.00 1,198,800.07
B-2 3,238.23 3,925.02 0.00 0.00 599,400.03
B-3 5,997.71 7,269.77 0.00 0.00 1,110,181.98
- -------------------------------------------------------------------------------
1,461,788.56 3,257,352.95 0.00 0.00 251,937,840.48
===============================================================================
Run: 11/25/97 11:24:23
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-1 328.610552 20.488960 1.773269 22.262229 0.000000 308.121592
A-2 379.796386 18.926909 2.049481 20.976390 0.000000 360.869476
A-3 1000.000000 0.000000 5.396263 5.396263 0.000000 1000.000000
A-4 1000.000000 0.000000 5.396264 5.396264 0.000000 1000.000000
A-5 1000.000000 0.000000 5.396264 5.396264 0.000000 1000.000000
A-6 1000.000000 0.000000 5.396264 5.396264 0.000000 1000.000000
A-7 1000.000000 0.000000 5.396270 5.396270 0.000000 1000.000000
A-8 958.911506 1.097466 5.174539 6.272005 0.000000 957.814040
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 958.911506 1.097466 5.174539 6.272005 0.000000 957.814041
M-2 958.911508 1.097466 5.174538 6.272004 0.000000 957.814043
M-3 958.911508 1.097466 5.174538 6.272004 0.000000 957.814043
B-1 958.911521 1.097467 5.174537 6.272004 0.000000 957.814054
B-2 958.911505 1.097459 5.174545 6.272004 0.000000 957.814046
B-3 887.992588 1.016300 4.791843 5.808143 0.000000 886.976280
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:24:24 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 53,060.56
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 26,708.67
SUBSERVICER ADVANCES THIS MONTH 24,177.03
MASTER SERVICER ADVANCES THIS MONTH 843.60
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 654,239.54
(B) TWO MONTHLY PAYMENTS: 3 677,498.05
(C) THREE OR MORE MONTHLY PAYMENTS: 2 611,308.15
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,581,002.07
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 251,937,840.48
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 900
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 123,206.37
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,505,168.70
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.23518650 % 5.61726500 % 1.14754880 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.19477100 % 5.65082433 % 1.15440460 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4388 %
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 7.31594128
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 306.25
POOL TRADING FACTOR: 80.51531077
................................................................................
Run: 11/25/97 11:24:25 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 14,177,263.00 6.000000 % 1,530,092.17
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 6.154000 % 0.00
A-8 7609444S4 5,178,948.00 4,846,170.25 7.249199 % 0.00
A-9 7609444T2 16,947,000.00 16,947,000.00 6.500000 % 0.00
A-10 7609444U9 0.00 0.00 0.196801 % 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 785,000.00 657,523.65 6.500000 % 3,433.07
M-2 7609444Y1 2,903,500.00 2,431,999.93 6.500000 % 12,697.98
B 627,984.63 526,006.02 6.500000 % 2,746.39
- -------------------------------------------------------------------------------
156,939,684.63 108,408,103.10 1,548,969.61
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 70,353.32 1,600,445.49 0.00 0.00 12,647,170.83
A-3 150,503.08 150,503.08 0.00 0.00 28,657,000.00
A-4 25,428.19 25,428.19 0.00 0.00 4,730,000.00
A-5 9,417.97 9,417.97 0.00 0.00 0.00
A-6 134,049.60 134,049.60 0.00 0.00 24,935,106.59
A-7 53,442.79 53,442.79 0.00 0.00 10,500,033.66
A-8 29,055.59 29,055.59 0.00 0.00 4,846,170.25
A-9 91,106.03 91,106.03 0.00 0.00 16,947,000.00
A-10 17,645.30 17,645.30 0.00 0.00 0.00
R-I 1.88 1.88 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 3,534.81 6,967.88 0.00 0.00 654,090.58
M-2 13,074.28 25,772.26 0.00 0.00 2,419,301.95
B 2,827.77 5,574.16 0.00 0.00 523,259.63
- -------------------------------------------------------------------------------
600,440.61 2,149,410.22 0.00 0.00 106,859,133.49
===============================================================================
_______________________________________________________________________________
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-2 484.345017 52.273314 2.403516 54.676830 0.000000 432.071703
A-3 1000.000000 0.000000 5.251878 5.251878 0.000000 1000.000000
A-4 1000.000000 0.000000 5.375939 5.375939 0.000000 1000.000000
A-6 974.560564 0.000000 5.239178 5.239178 0.000000 974.560564
A-7 935.744141 0.000000 4.762725 4.762725 0.000000 935.744141
A-8 935.744141 0.000000 5.610327 5.610327 0.000000 935.744142
A-9 1000.000000 0.000000 5.375939 5.375939 0.000000 1000.000000
R-I 0.000000 0.000000 18.810000 18.810000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 837.609745 4.373338 4.502943 8.876281 0.000000 833.236408
M-2 837.609757 4.373336 4.502938 8.876274 0.000000 833.236422
B 837.609704 4.373340 4.502945 8.876285 0.000000 833.236364
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:24:25 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S10 (POOL # 4151)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4151
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 23,971.37
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,541.86
SUBSERVICER ADVANCES THIS MONTH 6,012.30
MASTER SERVICER ADVANCES THIS MONTH 2,499.15
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 555,655.52
(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 106,859,133.49
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 493
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 233,764.94
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 982,948.24
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.66488990 % 2.84990100 % 0.48520910 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.63421170 % 2.87611590 % 0.48967230 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1979 %
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 7.09084800
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 129.31
POOL TRADING FACTOR: 68.08930051
................................................................................
Run: 11/25/97 11:24:26 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 167,000,000.00 108,718,522.13 6.991398 % 2,763,335.20
A-2 760947LS8 99,787,000.00 64,962,246.48 6.991398 % 1,651,167.24
A-3 7609446Y9 100,000,000.00 127,587,847.70 6.991398 % 0.00
A-4 7609446Z6 0.00 0.00 0.133000 % 0.00
R 7609447A0 100.00 0.00 6.991398 % 0.00
M-1 7609447B8 10,702,300.00 10,282,494.23 6.991398 % 11,513.84
M-2 7609447C6 3,891,700.00 3,739,045.11 6.991398 % 4,186.80
M-3 7609447D4 3,891,700.00 3,739,045.11 6.991398 % 4,186.80
B-1 1,751,300.00 1,682,603.92 6.991398 % 1,884.10
B-2 778,400.00 747,866.67 6.991398 % 837.42
B-3 1,362,164.15 1,305,709.61 6.991398 % 1,462.08
- -------------------------------------------------------------------------------
389,164,664.15 322,765,380.96 4,438,573.48
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 629,555.72 3,392,890.92 0.00 0.00 105,955,186.93
A-2 376,176.51 2,027,343.75 0.00 0.00 63,311,079.24
A-3 0.00 0.00 738,822.21 0.00 128,326,669.91
A-4 35,555.37 35,555.37 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 59,542.78 71,056.62 0.00 0.00 10,270,980.39
M-2 21,651.66 25,838.46 0.00 0.00 3,734,858.31
M-3 21,651.66 25,838.46 0.00 0.00 3,734,858.31
B-1 9,743.45 11,627.55 0.00 0.00 1,680,719.82
B-2 4,330.66 5,168.08 0.00 0.00 747,029.25
B-3 7,560.97 9,023.05 0.00 0.00 1,304,247.53
- -------------------------------------------------------------------------------
1,165,768.78 5,604,342.26 738,822.21 0.00 319,065,629.69
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 651.009115 16.546917 3.769795 20.316712 0.000000 634.462197
A-2 651.009114 16.546917 3.769795 20.316712 0.000000 634.462197
A-3 1275.878477 0.000000 0.000000 0.000000 7.388222 1283.266699
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 960.774248 1.075829 5.563550 6.639379 0.000000 959.698419
M-2 960.774240 1.075828 5.563548 6.639376 0.000000 959.698412
M-3 960.774240 1.075828 5.563548 6.639376 0.000000 959.698412
B-1 960.774236 1.075829 5.563553 6.639382 0.000000 959.698407
B-2 960.774242 1.075822 5.563541 6.639363 0.000000 959.698420
B-3 958.555259 1.073343 5.550704 6.624047 0.000000 957.481908
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:24:27 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S11 (POOL # 4152)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4152
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 60,996.89
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 21,924.74
SUBSERVICER ADVANCES THIS MONTH 22,977.08
MASTER SERVICER ADVANCES THIS MONTH 2,238.03
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 2,393,592.04
(B) TWO MONTHLY PAYMENTS: 2 363,463.94
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 512,009.30
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 319,065,629.69
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,272
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 289,717.31
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,338,334.20
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.33981710 % 5.50263000 % 1.15755300 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.27013270 % 5.56020309 % 1.16966420 %
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 7.43036753
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 306.51
POOL TRADING FACTOR: 81.98730745
................................................................................
Run: 11/25/97 11:24:28 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 10,213,301.74 6.500000 % 878,167.21
A-2 760947AB7 16,923,000.00 16,923,000.00 6.500000 % 0.00
A-3 760947AC5 28,000,000.00 12,697,498.73 6.500000 % 403,903.60
A-4 760947AD3 73,800,000.00 68,516,280.57 6.500000 % 202,804.98
A-5 760947AE1 13,209,000.00 16,564,534.53 6.500000 % 0.00
A-6 760947AF8 1,749,506.64 1,213,826.78 0.000000 % 14,645.66
A-7 760947AG6 0.00 0.00 0.045000 % 0.00
A-8 760947AH4 0.00 0.00 0.215801 % 0.00
R 760947AJ0 100.00 0.00 6.500000 % 0.00
M-1 760947AK7 909,200.00 765,747.16 6.500000 % 3,945.32
M-2 760947AL5 2,907,400.00 2,448,672.72 6.500000 % 12,616.17
B 726,864.56 612,180.43 6.500000 % 3,154.11
- -------------------------------------------------------------------------------
181,709,071.20 129,955,042.66 1,519,237.05
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 55,195.09 933,362.30 0.00 0.00 9,335,134.53
A-2 91,455.88 91,455.88 0.00 0.00 16,923,000.00
A-3 68,620.28 472,523.88 0.00 0.00 12,293,595.13
A-4 370,278.13 573,083.11 0.00 0.00 68,313,475.59
A-5 0.00 0.00 89,518.65 0.00 16,654,053.18
A-6 0.00 14,645.66 0.00 0.00 1,199,181.12
A-7 4,862.13 4,862.13 0.00 0.00 0.00
A-8 23,316.73 23,316.73 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 4,138.28 8,083.60 0.00 0.00 761,801.84
M-2 13,233.20 25,849.37 0.00 0.00 2,436,056.55
B 3,308.38 6,462.49 0.00 0.00 609,026.32
- -------------------------------------------------------------------------------
634,408.10 2,153,645.15 89,518.65 0.00 128,525,324.26
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 234.874937 20.195180 1.269320 21.464500 0.000000 214.679757
A-2 1000.000000 0.000000 5.404236 5.404236 0.000000 1000.000000
A-3 453.482098 14.425129 2.450724 16.875853 0.000000 439.056969
A-4 928.404886 2.748035 5.017319 7.765354 0.000000 925.656851
A-5 1254.033956 0.000000 0.000000 0.000000 6.777095 1260.811052
A-6 693.810902 8.371309 0.000000 8.371309 0.000000 685.439593
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 842.220810 4.339331 4.551562 8.890893 0.000000 837.881478
M-2 842.220788 4.339331 4.551558 8.890889 0.000000 837.881458
B 842.220771 4.339337 4.551563 8.890900 0.000000 837.881434
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:24:29 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 24,436.21
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,158.26
SUBSERVICER ADVANCES THIS MONTH 18,276.71
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,525,766.97
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 224,200.40
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 128,525,324.26
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 575
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 760,068.81
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.02768050 % 2.49680700 % 0.47551240 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.01013110 % 2.48811540 % 0.47831990 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2163 %
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 7.00677908
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 130.48
POOL TRADING FACTOR: 70.73137484
................................................................................
Run: 11/25/97 11:24:30 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 205,217,561.00 108,452,631.09 7.000000 % 3,165,104.74
A-2 760947AS0 49,338,300.00 49,338,300.00 7.000000 % 0.00
A-3 760947AT8 12,500,000.00 7,748,345.01 7.000000 % 155,422.90
A-4 760947BA8 100,000,000.00 126,922,344.17 7.000000 % 0.00
A-5 760947AU5 2,381,928.79 2,035,296.92 0.000000 % 2,614.82
A-6 760947AV3 0.00 0.00 0.353634 % 0.00
R 760947AW1 100.00 0.00 7.000000 % 0.00
M-1 760947AX9 11,822,000.00 11,364,248.96 7.000000 % 12,396.36
M-2 760947AY7 3,940,650.00 3,788,066.94 7.000000 % 4,132.10
M-3 760947AZ4 3,940,700.00 3,788,115.02 7.000000 % 4,132.15
B-1 2,364,500.00 2,272,945.91 7.000000 % 2,479.38
B-2 788,200.00 757,680.68 7.000000 % 826.49
B-3 1,773,245.53 1,498,738.81 7.000000 % 1,634.86
- -------------------------------------------------------------------------------
394,067,185.32 317,966,713.51 3,348,743.80
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 632,507.53 3,797,612.27 0.00 0.00 105,287,526.35
A-2 287,746.33 287,746.33 0.00 0.00 49,338,300.00
A-3 45,189.19 200,612.09 0.00 0.00 7,592,922.11
A-4 0.00 0.00 740,224.90 0.00 127,662,569.07
A-5 0.00 2,614.82 0.00 0.00 2,032,682.10
A-6 93,683.49 93,683.49 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 66,277.53 78,673.89 0.00 0.00 11,351,852.60
M-2 22,092.42 26,224.52 0.00 0.00 3,783,934.84
M-3 22,092.70 26,224.85 0.00 0.00 3,783,982.87
B-1 13,256.07 15,735.45 0.00 0.00 2,270,466.53
B-2 4,418.87 5,245.36 0.00 0.00 756,854.19
B-3 8,740.80 10,375.66 0.00 0.00 1,497,103.95
- -------------------------------------------------------------------------------
1,196,004.93 4,544,748.73 740,224.90 0.00 315,358,194.61
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 528.476367 15.423167 3.082132 18.505299 0.000000 513.053200
A-2 1000.000000 0.000000 5.832109 5.832109 0.000000 1000.000000
A-3 619.867601 12.433832 3.615135 16.048967 0.000000 607.433769
A-4 1269.223442 0.000000 0.000000 0.000000 7.402249 1276.625691
A-5 854.474293 1.097774 0.000000 1.097774 0.000000 853.376519
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 961.279729 1.048584 5.606287 6.654871 0.000000 960.231145
M-2 961.279723 1.048583 5.606288 6.654871 0.000000 960.231140
M-3 961.279727 1.048583 5.606288 6.654871 0.000000 960.231144
B-1 961.279725 1.048585 5.606289 6.654874 0.000000 960.231140
B-2 961.279726 1.048579 5.606280 6.654859 0.000000 960.231147
B-3 845.195313 0.921942 4.929267 5.851209 0.000000 844.273353
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:24:30 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 54,624.82
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,246.30
SUBSERVICER ADVANCES THIS MONTH 64,212.10
MASTER SERVICER ADVANCES THIS MONTH 2,882.59
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 16 5,011,659.34
(B) TWO MONTHLY PAYMENTS: 5 1,478,316.18
(C) THREE OR MORE MONTHLY PAYMENTS: 2 769,333.09
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,668,469.57
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 315,358,194.61
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,205
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 400,436.16
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,261,496.92
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.57123700 % 5.99510800 % 1.43365460 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.51762340 % 5.99945416 % 1.44400140 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3523 %
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 7.59429977
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 306.47
POOL TRADING FACTOR: 80.02650471
................................................................................
Run: 11/25/97 11:24:31 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 150,068,000.00 107,285,216.53 6.500000 % 1,369,322.26
A-2 760947BC4 1,321,915.43 995,537.62 0.000000 % 5,806.15
A-3 760947BD2 0.00 0.00 0.305358 % 0.00
R 760947BE0 100.00 0.00 6.500000 % 0.00
M-1 760947BF7 1,168,000.00 985,745.20 6.500000 % 5,120.83
M-2 760947BG5 2,491,000.00 2,102,304.13 6.500000 % 10,921.23
B 622,704.85 525,537.93 6.500000 % 2,730.11
- -------------------------------------------------------------------------------
155,671,720.28 111,894,341.41 1,393,900.58
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 580,777.76 1,950,100.02 0.00 0.00 105,915,894.27
A-2 0.00 5,806.15 0.00 0.00 989,731.47
A-3 28,456.02 28,456.02 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 5,336.23 10,457.06 0.00 0.00 980,624.37
M-2 11,380.61 22,301.84 0.00 0.00 2,091,382.90
B 2,844.94 5,575.05 0.00 0.00 522,807.82
- -------------------------------------------------------------------------------
628,795.56 2,022,696.14 0.00 0.00 110,500,440.83
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 714.910684 9.124679 3.870097 12.994776 0.000000 705.786006
A-2 753.102352 4.392225 0.000000 4.392225 0.000000 748.710127
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 843.959932 4.384272 4.568690 8.952962 0.000000 839.575659
M-2 843.959908 4.384275 4.568691 8.952966 0.000000 839.575632
B 843.959911 4.384276 4.568681 8.952957 0.000000 839.575635
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:24:31 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 21,481.06
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,573.54
SUBSERVICER ADVANCES THIS MONTH 8,150.29
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 413,398.56
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 294,457.33
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 110,500,440.83
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 503
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 812,568.73
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.74154530 % 2.78456500 % 0.47388960 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.71738490 % 2.78008599 % 0.47740340 %
CLASS A-3 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3041 %
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 7.04221242
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 130.43
POOL TRADING FACTOR: 70.98298948
................................................................................
Run: 11/25/97 11:24:32 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 7,739,678.22 7.750000 % 593,370.89
A-2 760947BS9 40,324,000.00 23,003,873.96 7.750000 % 461,269.41
A-3 760947BT7 6,500,000.00 6,500,000.00 7.750000 % 0.00
A-4 760947BU4 5,000,000.00 1,671,638.81 7.750000 % 88,640.88
A-5 760947BV2 15,371,000.00 15,371,000.00 7.750000 % 0.00
A-6 760947BW0 19,487,000.00 13,611,038.31 7.750000 % 0.00
A-7 760947BX8 21,500,000.00 27,632,433.29 7.750000 % 0.00
A-8 760947BY6 15,537,000.00 4,715,845.47 7.750000 % 361,545.44
A-9 760947BZ3 2,074,847.12 1,804,771.23 0.000000 % 4,554.75
A-10 760947CE9 0.00 0.00 0.319202 % 0.00
R 760947CA7 355,000.00 33,409.82 7.750000 % 442.11
M-1 760947CB5 4,463,000.00 4,311,533.67 7.750000 % 4,434.62
M-2 760947CC3 2,028,600.00 1,959,752.91 7.750000 % 2,015.70
M-3 760947CD1 1,623,000.00 1,567,918.23 7.750000 % 1,612.68
B-1 974,000.00 940,944.17 7.750000 % 967.81
B-2 324,600.00 313,583.64 7.750000 % 322.54
B-3 730,456.22 625,185.92 7.750000 % 643.03
- -------------------------------------------------------------------------------
162,292,503.34 111,802,607.65 1,519,819.86
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 49,940.10 643,310.99 0.00 0.00 7,146,307.33
A-2 148,431.98 609,701.39 0.00 0.00 22,542,604.55
A-3 41,941.11 41,941.11 0.00 0.00 6,500,000.00
A-4 10,786.21 99,427.09 0.00 0.00 1,582,997.93
A-5 99,181.03 99,181.03 0.00 0.00 15,371,000.00
A-6 87,824.91 87,824.91 0.00 0.00 13,611,038.31
A-7 0.00 0.00 178,297.64 0.00 27,810,730.93
A-8 30,428.88 391,974.32 0.00 0.00 4,354,300.03
A-9 0.00 4,554.75 0.00 0.00 1,800,216.48
A-10 29,712.71 29,712.71 0.00 0.00 0.00
R 215.57 657.68 0.00 0.00 32,967.71
M-1 27,820.07 32,254.69 0.00 0.00 4,307,099.05
M-2 12,645.26 14,660.96 0.00 0.00 1,957,737.21
M-3 10,116.96 11,729.64 0.00 0.00 1,566,305.55
B-1 6,071.42 7,039.23 0.00 0.00 939,976.36
B-2 2,023.39 2,345.93 0.00 0.00 313,261.10
B-3 4,034.00 4,677.03 0.00 0.00 624,542.89
- -------------------------------------------------------------------------------
561,173.60 2,080,993.46 178,297.64 0.00 110,461,085.43
===============================================================================
Run: 11/25/97 11:24:32
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-1 297.679932 22.821957 1.920773 24.742730 0.000000 274.857974
A-2 570.475993 11.439079 3.680984 15.120063 0.000000 559.036915
A-3 1000.000000 0.000000 6.452478 6.452478 0.000000 1000.000000
A-4 334.327762 17.728176 2.157242 19.885418 0.000000 316.599586
A-5 1000.000000 0.000000 6.452477 6.452477 0.000000 1000.000000
A-6 698.467610 0.000000 4.506846 4.506846 0.000000 698.467610
A-7 1285.229455 0.000000 0.000000 0.000000 8.292913 1293.522369
A-8 303.523555 23.269965 1.958478 25.228443 0.000000 280.253590
A-9 869.833354 2.195222 0.000000 2.195222 0.000000 867.638132
R 94.112169 1.245380 0.607239 1.852619 0.000000 92.866789
M-1 966.061768 0.993641 6.233491 7.227132 0.000000 965.068127
M-2 966.061772 0.993641 6.233491 7.227132 0.000000 965.068131
M-3 966.061756 0.993641 6.233494 7.227135 0.000000 965.068115
B-1 966.061776 0.993645 6.233491 7.227136 0.000000 965.068131
B-2 966.061738 0.993654 6.233487 7.227141 0.000000 965.068084
B-3 855.884176 0.880313 5.522576 6.402889 0.000000 855.003863
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:24:33 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 21,493.15
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,955.86
SUBSERVICER ADVANCES THIS MONTH 22,971.69
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,552,449.62
(B) TWO MONTHLY PAYMENTS: 2 1,129,362.45
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 279,319.74
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 110,461,085.43
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 432
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 1,226,463.26
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.16444570 % 7.12669000 % 1.70886430 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.06493230 % 7.08950286 % 1.72811090 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3192 %
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 8.24441733
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 305.54
POOL TRADING FACTOR: 68.06296234
................................................................................
Run: 11/25/97 11:26:52 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 18,258,242.46 6.500000 % 538,890.82
A-II 760947BJ9 22,971,650.00 15,802,623.22 7.000000 % 180,126.66
A-II 760947BK6 31,478,830.00 19,755,762.64 7.500000 % 721,819.05
IO 760947BL4 0.00 0.00 0.331289 % 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 1,040,530.00 894,591.48 7.038293 % 4,312.66
M-2 760947BQ3 1,539,985.00 1,323,995.94 7.038293 % 6,382.75
B 332,976.87 286,275.54 7.038293 % 1,380.08
- -------------------------------------------------------------------------------
83,242,471.87 56,321,491.28 1,452,912.02
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-I 98,664.93 637,555.75 0.00 0.00 17,719,351.64
A-II 91,963.98 272,090.64 0.00 0.00 15,622,496.56
A-III 123,181.53 845,000.58 0.00 0.00 19,033,943.59
IO 15,512.15 15,512.15 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 5,234.59 9,547.25 0.00 0.00 890,278.82
M-2 7,747.20 14,129.95 0.00 0.00 1,317,613.19
B 1,675.11 3,055.19 0.00 0.00 284,895.46
- -------------------------------------------------------------------------------
343,979.49 1,796,891.51 0.00 0.00 54,868,579.26
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-I 705.542577 20.824043 3.812651 24.636694 0.000000 684.718534
A-II 687.918509 7.841259 4.003368 11.844627 0.000000 680.077250
A-II 627.588847 22.930301 3.913155 26.843456 0.000000 604.658547
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-1 859.745976 4.144681 5.030693 9.175374 0.000000 855.601295
M-2 859.745998 4.144681 5.030698 9.175379 0.000000 855.601316
B 859.746024 4.144681 5.030698 9.175379 0.000000 855.601343
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:26:53 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 10,101.09
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 3,996.66
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 371,829.53
(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 54,868,579.25
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 291
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,180,858.98
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.55256280 % 3.93914900 % 0.50828830 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.45680340 % 4.02396424 % 0.51923240 %
CLASS IO - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3300 %
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 7.62765100
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 132.40
POOL TRADING FACTOR: 65.91416379
Run: 11/25/97 11:26:53 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 4,081.21
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,090.55
SUBSERVICER ADVANCES THIS MONTH 878.33
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 85,246.94
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 18,514,091.98
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 99
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 446,264.59
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.80841040 % 3.71254500 % 0.47904410 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 3.80203242 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.04456707
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 130.18
POOL TRADING FACTOR: 69.03838413
Run: 11/25/97 11:26:53 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 2,786.57
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,496.78
SUBSERVICER ADVANCES THIS MONTH 1,694.24
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 158,390.53
(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 16,334,511.03
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 81
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 104,461.63
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.66874110 % 3.83624200 % 0.49501770 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 3.86077489 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.44961046
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 133.74
POOL TRADING FACTOR: 68.61849724
Run: 11/25/97 11:26:54 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 3,233.31
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,157.15
SUBSERVICER ADVANCES THIS MONTH 1,424.09
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 128,192.06
(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 20,019,976.24
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 630,132.76
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.22504870 % 4.22923400 % 0.54571700 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 4.36235003 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.31214206
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 133.36
POOL TRADING FACTOR: 61.37228146
................................................................................
Run: 11/25/97 11:24:34 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 6,576,339.87 8.000000 % 999,422.03
A-3 760947CH2 5,000,000.00 4,994,044.38 8.000000 % 151,067.29
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 19,116,562.58 8.000000 % 2,905,189.51
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 2,190,243.86 0.000000 % 26,275.97
A-12 760947CW9 0.00 0.00 0.328415 % 0.00
R 760947CS8 100.00 0.00 8.000000 % 0.00
M-1 760947CT6 5,660,500.00 5,497,298.57 8.000000 % 5,197.50
M-2 760947CU3 2,572,900.00 2,498,719.08 8.000000 % 2,362.45
M-3 760947CV1 2,058,400.00 1,999,053.00 8.000000 % 1,890.03
B-1 1,029,200.00 999,526.46 8.000000 % 945.02
B-2 617,500.00 599,696.47 8.000000 % 566.99
B-3 926,311.44 766,176.43 8.000000 % 724.37
- -------------------------------------------------------------------------------
205,832,763.60 132,640,660.70 4,093,641.16
===============================================================================
_______________________________________________________________________________
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 43,798.84 1,043,220.87 0.00 0.00 5,576,917.84
A-3 33,293.63 184,360.92 0.00 0.00 4,842,977.09
A-4 6,458.33 6,458.33 0.00 0.00 1,000,000.00
A-5 6,868.19 6,868.19 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-7 127,317.50 3,032,507.01 0.00 0.00 16,211,373.07
A-8 13,986.13 13,986.13 0.00 0.00 2,100,000.00
A-9 90,350.41 90,350.41 0.00 0.00 13,566,000.00
A-10 337,911.60 337,911.60 0.00 0.00 50,737,000.00
A-11 0.00 26,275.97 0.00 0.00 2,163,967.89
A-12 36,265.01 36,265.01 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 36,612.36 41,809.86 0.00 0.00 5,492,101.07
M-2 16,641.63 19,004.08 0.00 0.00 2,496,356.63
M-3 13,313.82 15,203.85 0.00 0.00 1,997,162.97
B-1 6,656.91 7,601.93 0.00 0.00 998,581.44
B-2 3,994.02 4,561.01 0.00 0.00 599,129.48
B-3 5,102.78 5,827.15 0.00 0.00 765,452.06
- -------------------------------------------------------------------------------
905,237.83 4,998,878.99 0.00 0.00 128,547,019.54
===============================================================================
Run: 11/25/97 11:24:34
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-2 227.917789 34.637209 1.517947 36.155156 0.000000 193.280580
A-3 998.808876 30.213458 6.658726 36.872184 0.000000 968.595418
A-4 1000.000000 0.000000 6.458330 6.458330 0.000000 1000.000000
A-5 1000.000000 0.000000 6.868190 6.868190 0.000000 1000.000000
A-6 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000
A-7 383.504776 58.282134 2.554166 60.836300 0.000000 325.222643
A-8 1000.000000 0.000000 6.660062 6.660062 0.000000 1000.000000
A-9 1000.000000 0.000000 6.660063 6.660063 0.000000 1000.000000
A-10 1000.000000 0.000000 6.660063 6.660063 0.000000 1000.000000
A-11 788.466676 9.459096 0.000000 9.459096 0.000000 779.007580
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 971.168372 0.918205 6.468043 7.386248 0.000000 970.250167
M-2 971.168363 0.918205 6.468044 7.386249 0.000000 970.250157
M-3 971.168383 0.918203 6.468043 7.386246 0.000000 970.250180
B-1 971.168344 0.918208 6.468043 7.386251 0.000000 970.250136
B-2 971.168372 0.918202 6.468049 7.386251 0.000000 970.250170
B-3 827.126166 0.782016 5.508709 6.290725 0.000000 826.344172
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:24:35 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 24,573.50
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 47,096.13
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 2,534,133.33
(B) TWO MONTHLY PAYMENTS: 3 686,565.70
(C) THREE OR MORE MONTHLY PAYMENTS: 4 1,664,643.56
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,273,747.98
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 128,547,019.54
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 3,967,606.31
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.52477540 % 7.66196900 % 1.81325550 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.22908250 % 7.76806861 % 1.86984170 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3271 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,371,073.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,225,420.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.46710656
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 306.12
POOL TRADING FACTOR: 62.45216616
................................................................................
Run: 11/25/97 11:24:36 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S18 (POOL # 4161)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4161
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947CX7 20,960,000.00 0.00 8.000000 % 0.00
A-2 760947CY5 21,457,000.00 0.00 8.000000 % 0.00
A-3 760947CZ2 8,555,000.00 2,100,080.91 8.000000 % 1,585,263.01
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 1,221,273.79 0.000000 % 14,054.99
A-8 760947DD0 0.00 0.00 0.355181 % 0.00
R 760947DE8 160,000.00 15,228.16 8.000000 % 316.10
M-1 760947DF5 4,067,400.00 3,954,274.73 8.000000 % 3,905.36
M-2 760947DG3 1,355,800.00 1,318,091.55 8.000000 % 1,301.79
M-3 760947DH1 1,694,700.00 1,647,565.86 8.000000 % 1,627.19
B-1 611,000.00 594,006.47 8.000000 % 586.66
B-2 474,500.00 461,302.89 8.000000 % 455.60
B-3 610,170.76 503,293.59 8.000000 % 497.07
- -------------------------------------------------------------------------------
135,580,848.50 86,086,117.95 1,608,007.77
===============================================================================
_______________________________________________________________________________
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 13,995.46 1,599,258.47 0.00 0.00 514,817.90
A-4 325,021.94 325,021.94 0.00 0.00 48,771,000.00
A-5 103,295.81 103,295.81 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 14,054.99 0.00 0.00 1,207,218.80
A-8 25,470.88 25,470.88 0.00 0.00 0.00
R 101.48 417.58 0.00 0.00 14,912.06
M-1 26,352.26 30,257.62 0.00 0.00 3,950,369.37
M-2 8,784.09 10,085.88 0.00 0.00 1,316,789.76
M-3 10,979.78 12,606.97 0.00 0.00 1,645,938.67
B-1 3,958.60 4,545.26 0.00 0.00 593,419.81
B-2 3,074.23 3,529.83 0.00 0.00 460,847.29
B-3 3,354.07 3,851.14 0.00 0.00 502,796.52
- -------------------------------------------------------------------------------
591,055.27 2,199,063.04 0.00 0.00 84,478,110.18
===============================================================================
_______________________________________________________________________________
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-3 245.479943 185.302514 1.635939 186.938453 0.000000 60.177428
A-4 1000.000000 0.000000 6.664246 6.664246 0.000000 1000.000000
A-5 1000.000000 0.000000 6.664246 6.664246 0.000000 1000.000000
A-6 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000
A-7 895.179738 10.302147 0.000000 10.302147 0.000000 884.877591
R 95.176000 1.975625 0.634250 2.609875 0.000000 93.200375
M-1 972.187326 0.960161 6.478896 7.439057 0.000000 971.227165
M-2 972.187306 0.960164 6.478898 7.439062 0.000000 971.227143
M-3 972.187325 0.960164 6.478893 7.439057 0.000000 971.227161
B-1 972.187349 0.960164 6.478887 7.439051 0.000000 971.227185
B-2 972.187334 0.960169 6.478883 7.439052 0.000000 971.227165
B-3 824.840558 0.814641 5.496937 6.311578 0.000000 824.025917
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:24:36 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S18 (POOL # 4161)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4161
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 16,813.60
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 486.97
SUBSERVICER ADVANCES THIS MONTH 18,987.32
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,518,075.15
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 913,517.27
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 84,478,110.18
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 1,522,831.59
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.00936700 % 8.15406200 % 1.83657080 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 89.82818450 % 8.18330072 % 1.86987740 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3539 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 865,522.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,648,849.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.53755099
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 307.02
POOL TRADING FACTOR: 62.30829141
................................................................................
Run: 11/25/97 11:24:37 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 33,773,266.49 8.125944 % 1,731,360.90
R 760947DP3 100.00 0.00 8.125944 % 0.00
M-1 760947DL2 12,120,000.00 5,433,194.58 8.125944 % 278,528.60
M-2 760947DM0 3,327,400.00 3,204,708.22 8.125944 % 15,195.99
M-3 760947DN8 2,139,000.00 2,060,128.31 8.125944 % 9,768.65
B-1 951,000.00 915,933.62 8.125944 % 4,343.15
B-2 142,700.00 137,438.22 8.125944 % 651.70
B-3 95,100.00 91,593.36 8.125944 % 434.31
B-4 950,747.29 379,454.95 8.125944 % 1,799.28
- -------------------------------------------------------------------------------
95,065,047.29 45,995,717.75 2,042,082.58
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 228,593.29 1,959,954.19 0.00 0.00 32,041,905.59
R 0.00 0.00 0.00 0.00 0.00
M-1 36,774.41 315,303.01 0.00 0.00 5,154,665.98
M-2 21,690.97 36,886.96 0.00 0.00 3,189,512.23
M-3 13,943.92 23,712.57 0.00 0.00 2,050,359.66
B-1 6,199.46 10,542.61 0.00 0.00 911,590.47
B-2 930.25 1,581.95 0.00 0.00 136,786.52
B-3 619.95 1,054.26 0.00 0.00 91,159.05
B-4 2,568.32 4,367.60 0.00 0.00 352,002.48
- -------------------------------------------------------------------------------
311,320.57 2,353,403.15 0.00 0.00 43,927,981.98
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 448.283976 22.980938 3.034196 26.015134 0.000000 425.303038
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 448.283381 22.980908 3.034192 26.015100 0.000000 425.302474
M-2 963.126832 4.566926 6.518895 11.085821 0.000000 958.559906
M-3 963.126840 4.566924 6.518897 11.085821 0.000000 958.559916
B-1 963.126835 4.566930 6.518885 11.085815 0.000000 958.559905
B-2 963.126980 4.566924 6.518921 11.085845 0.000000 958.560056
B-3 963.126814 4.566877 6.518927 11.085804 0.000000 958.559937
B-4 399.112313 1.892490 2.701370 4.593860 0.000000 370.237690
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:24:38 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S19 (POOL # 4162)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4162
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,806.71
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 22,544.93
MASTER SERVICER ADVANCES THIS MONTH 3,455.08
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,266,260.20
(B) TWO MONTHLY PAYMENTS: 1 372,514.27
(C) THREE OR MORE MONTHLY PAYMENTS: 2 207,752.99
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,178,121.33
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 43,927,981.98
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 282
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 470,878.10
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,683,478.49
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 73.42698000 % 23.25875500 % 3.31426540 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 72.94190210 % 23.66268014 % 3.39541780 %
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 8.64438538
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 319.96
POOL TRADING FACTOR: 46.20834180
................................................................................
Run: 11/25/97 11:24:39 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 34,944,979.70 8.207795 % 1,068,159.21
M-1 760947DR9 2,949,000.00 2,520,513.52 8.207795 % 40,005.24
M-2 760947DS7 1,876,700.00 1,604,017.56 8.207795 % 25,458.74
R 760947DT5 100.00 0.00 8.207795 % 0.00
B-1 1,072,500.00 916,666.95 8.207795 % 14,549.21
B-2 375,400.00 320,854.78 8.207795 % 5,092.56
B-3 965,295.81 745,144.89 8.207795 % 11,826.85
- -------------------------------------------------------------------------------
107,242,895.81 41,052,177.40 1,165,091.81
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 238,996.67 1,307,155.88 0.00 0.00 33,876,820.49
M-1 17,238.36 57,243.60 0.00 0.00 2,480,508.28
M-2 10,970.25 36,428.99 0.00 0.00 1,578,558.82
R 0.00 0.00 0.00 0.00 0.00
B-1 6,269.30 20,818.51 0.00 0.00 902,117.74
B-2 2,194.40 7,286.96 0.00 0.00 315,762.22
B-3 5,096.21 16,923.06 0.00 0.00 733,318.04
- -------------------------------------------------------------------------------
280,765.19 1,445,857.00 0.00 0.00 39,887,085.59
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 349.436169 10.681176 2.389873 13.071049 0.000000 338.754994
M-1 854.701092 13.565697 5.845493 19.411190 0.000000 841.135395
M-2 854.701103 13.565695 5.845500 19.411195 0.000000 841.135408
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 854.701119 13.565697 5.845501 19.411198 0.000000 841.135422
B-2 854.701066 13.565690 5.845498 19.411188 0.000000 841.135376
B-3 771.934243 12.252037 5.279428 17.531465 0.000000 759.682195
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:24:39 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 9,524.68
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 15,318.79
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,252,796.38
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 148,343.87
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 595,911.50
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 39,887,085.59
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 175
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,027,034.65
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 104,081.81
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 85.12332820 % 10.04704600 % 4.82962600 %
PREPAYMENT PERCENT 92.56166410 % 0.00000000 % 7.43833590 %
NEXT DISTRIBUTION 84.93180180 % 10.17639429 % 4.89180390 %
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 8.56401928
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 315.73
POOL TRADING FACTOR: 37.19321946
................................................................................
Run: 11/25/97 11:24:40 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S1 (POOL # 4164)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4164
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947EB3 38,811,257.00 15,984,903.78 7.850000 % 31,669.64
A-2 760947EC1 6,468,543.00 2,664,150.69 9.250000 % 5,278.27
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 15,608,917.53 0.000000 % 884.29
A-8 760947EH0 0.00 0.00 0.462607 % 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 3,017,717.09 8.500000 % 2,247.15
M-2 760947EN7 1,860,998.00 1,810,630.44 8.500000 % 1,348.29
M-3 760947EP2 1,550,831.00 1,508,858.08 8.500000 % 1,123.57
B-1 760947EQ0 558,299.00 543,188.74 8.500000 % 404.49
B-2 760947ER8 248,133.00 241,417.33 8.500000 % 179.77
B-3 124,066.00 120,708.18 8.500000 % 89.89
B-4 620,337.16 579,368.50 8.500000 % 431.43
- -------------------------------------------------------------------------------
124,066,559.16 50,811,860.36 43,656.79
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 104,556.40 136,226.04 0.00 0.00 15,953,234.14
A-2 20,533.90 25,812.17 0.00 0.00 2,658,872.42
A-3 60,025.89 60,025.89 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-7 119,082.35 119,966.64 0.00 0.00 15,608,033.24
A-8 14,689.59 14,689.59 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 21,373.15 23,620.30 0.00 0.00 3,015,469.94
M-2 12,823.89 14,172.18 0.00 0.00 1,809,282.15
M-3 10,686.56 11,810.13 0.00 0.00 1,507,734.51
B-1 3,847.17 4,251.66 0.00 0.00 542,784.25
B-2 1,709.85 1,889.62 0.00 0.00 241,237.56
B-3 854.93 944.82 0.00 0.00 120,618.29
B-4 4,103.39 4,534.82 0.00 0.00 578,937.07
- -------------------------------------------------------------------------------
374,287.07 417,943.86 0.00 0.00 50,768,203.57
===============================================================================
Run: 11/25/97 11:24:40
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-1 411.862563 0.815991 2.693971 3.509962 0.000000 411.046572
A-2 411.862562 0.815991 3.174424 3.990415 0.000000 411.046571
A-3 1000.000000 0.000000 6.874243 6.874243 0.000000 1000.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-7 341.207336 0.019330 2.603113 2.622443 0.000000 341.188005
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-1 972.935193 0.724498 6.890868 7.615366 0.000000 972.210695
M-2 972.935189 0.724498 6.890867 7.615365 0.000000 972.210690
M-3 972.935207 0.724495 6.890860 7.615355 0.000000 972.210712
B-1 972.935183 0.724504 6.890877 7.615381 0.000000 972.210679
B-2 972.935200 0.724490 6.890861 7.615351 0.000000 972.210710
B-3 972.935212 0.724534 6.890929 7.615463 0.000000 972.210678
B-4 933.957431 0.695444 6.614806 7.310250 0.000000 933.261954
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:24:40 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 10,496.01
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,701.87
SUBSERVICER ADVANCES THIS MONTH 19,799.39
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,631,888.33
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 771,952.14
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 50,768,203.57
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 200
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 5,624.56
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 84.38150740 % 12.65392600 % 2.96456630 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 84.37979700 % 12.47333204 % 2.96489090 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4626 %
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 9.15114702
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 318.91
POOL TRADING FACTOR: 40.92013506
................................................................................
Run: 11/25/97 11:24:41 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-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 99,096,004.16 8.363617 % 4,538,612.40
R 760947EA5 100.00 0.00 8.363617 % 0.00
B-1 4,660,688.00 4,472,858.16 8.363617 % 12,229.11
B-2 2,330,345.00 2,236,430.05 8.363617 % 6,114.56
B-3 2,330,343.10 1,631,929.06 8.363617 % 4,461.81
- -------------------------------------------------------------------------------
310,712,520.10 107,437,221.43 4,561,417.88
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 684,022.09 5,222,634.49 0.00 0.00 94,557,391.76
R 0.00 0.00 0.00 0.00 0.00
B-1 30,874.44 43,103.55 0.00 0.00 4,460,629.05
B-2 15,437.22 21,551.78 0.00 0.00 2,230,315.49
B-3 11,264.58 15,726.39 0.00 0.00 1,577,783.92
- -------------------------------------------------------------------------------
741,598.33 5,303,016.21 0.00 0.00 102,826,120.22
===============================================================================
Run: 11/25/97 11:24:41
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 328.795451 15.058883 2.269550 17.328433 0.000000 313.736568
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 959.699117 2.623885 6.624438 9.248323 0.000000 957.075232
B-2 959.699122 2.623886 6.624435 9.248321 0.000000 957.075236
B-3 700.295617 1.914658 4.833872 6.748530 0.000000 677.060781
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:24:42 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S2 (POOL # 4165)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4165
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 25,756.00
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 70,130.62
MASTER SERVICER ADVANCES THIS MONTH 5,265.22
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 20 3,917,029.66
(B) TWO MONTHLY PAYMENTS: 3 773,752.33
(C) THREE OR MORE MONTHLY PAYMENTS: 2 324,457.70
FORECLOSURES
NUMBER OF LOANS 14
AGGREGATE PRINCIPAL BALANCE 4,042,797.15
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 102,826,120.22
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 460
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 690,028.18
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,049,016.02
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 92.23619420 % 7.76380580 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 91.95853310 % 8.04146690 %
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 8.85740283
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 321.08
POOL TRADING FACTOR: 33.09365203
................................................................................
Run: 11/25/97 11:24:43 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S3 (POOL # 4167)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4167
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947FE6 34,803,800.00 0.00 7.650000 % 0.00
A-2 760947FF3 40,142,000.00 39,076,625.19 7.950000 % 4,814,748.54
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 16,668,635.58 0.000000 % 73,372.43
A-8 760947FL0 0.00 0.00 8.500000 % 0.00
A-9 760947FM8 0.00 0.00 0.441339 % 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 4,635,369.10 8.500000 % 3,488.30
M-2 760947FT3 2,834,750.00 2,781,222.22 8.500000 % 2,092.98
M-3 760947FU0 2,362,291.00 2,317,684.51 8.500000 % 1,744.15
B-1 760947FV8 944,916.00 927,073.43 8.500000 % 697.66
B-2 760947FW6 566,950.00 556,244.44 8.500000 % 418.60
B-3 377,967.00 370,829.94 8.500000 % 279.06
B-4 944,921.62 927,078.90 8.500000 % 697.66
- -------------------------------------------------------------------------------
188,983,349.15 77,781,763.31 4,897,539.38
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 257,881.50 5,072,630.04 0.00 0.00 34,261,876.65
A-3 64,018.22 64,018.22 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-7 122,949.37 196,321.80 0.00 0.00 16,595,263.15
A-8 15,981.68 15,981.68 0.00 0.00 0.00
A-9 24,506.69 24,506.69 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 32,706.89 36,195.19 0.00 0.00 4,631,880.80
M-2 19,624.14 21,717.12 0.00 0.00 2,779,129.24
M-3 16,353.44 18,097.59 0.00 0.00 2,315,940.36
B-1 6,541.38 7,239.04 0.00 0.00 926,375.77
B-2 3,924.82 4,343.42 0.00 0.00 555,825.84
B-3 2,616.55 2,895.61 0.00 0.00 370,550.88
B-4 6,541.41 7,239.07 0.00 0.00 643,509.22
- -------------------------------------------------------------------------------
573,646.09 5,471,185.47 0.00 0.00 72,601,351.91
===============================================================================
Run: 11/25/97 11:24:43
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S3 (POOL # 4167)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4167
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 973.459847 119.942916 6.424231 126.367147 0.000000 853.516931
A-3 1000.000000 0.000000 6.723897 6.723897 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-7 258.891716 1.139596 1.909609 3.049205 0.000000 257.752120
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 981.117292 0.738330 6.922706 7.661036 0.000000 980.378963
M-2 981.117284 0.738330 6.922706 7.661036 0.000000 980.378954
M-3 981.117276 0.738330 6.922703 7.661033 0.000000 980.378946
B-1 981.117295 0.738330 6.922711 7.661041 0.000000 980.378965
B-2 981.117277 0.738337 6.922692 7.661029 0.000000 980.378940
B-3 981.117240 0.738318 6.922694 7.661012 0.000000 980.378922
B-4 981.117249 0.738326 6.922701 7.661027 0.000000 681.018622
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:24:43 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S3 (POOL # 4167)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4167
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 15,969.69
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 23,440.84
MASTER SERVICER ADVANCES THIS MONTH 1,709.29
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,018,122.64
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 1,815,671.41
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 72,601,351.91
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 292
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 205,357.11
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,769,938.72
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 83.80103560 % 12.59918900 % 3.59977490 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 83.05957110 % 13.39775382 % 3.45962610 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4395 %
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 9.18975979
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 314.68
POOL TRADING FACTOR: 38.41679822
................................................................................
Run: 11/25/97 11:24:44 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-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 5,482,287.49 8.000000 % 1,234,931.22
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 1,051,485.04 823,338.69 0.000000 % 4,767.62
A-6 760947EZ0 0.00 0.00 0.367076 % 0.00
R 760947FA4 100.00 0.00 8.000000 % 0.00
M-1 760947FB2 1,575,400.00 1,414,481.73 8.000000 % 6,048.78
M-2 760947FC0 525,100.00 471,463.98 8.000000 % 2,016.13
M-3 760947FD8 525,100.00 471,463.98 8.000000 % 2,016.13
B-1 630,100.00 565,738.83 8.000000 % 2,419.28
B-2 315,000.00 282,824.52 8.000000 % 1,209.45
B-3 367,575.59 195,586.50 8.000000 % 836.39
- -------------------------------------------------------------------------------
105,020,175.63 55,377,500.72 1,254,245.00
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 36,525.99 1,271,457.21 0.00 0.00 4,247,356.27
A-2 121,591.46 121,591.46 0.00 0.00 18,250,000.00
A-3 44,132.70 44,132.70 0.00 0.00 6,624,000.00
A-4 138,556.39 138,556.39 0.00 0.00 20,796,315.00
A-5 0.00 4,767.62 0.00 0.00 818,571.07
A-6 16,929.32 16,929.32 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 9,424.05 15,472.83 0.00 0.00 1,408,432.95
M-2 3,141.15 5,157.28 0.00 0.00 469,447.85
M-3 3,141.15 5,157.28 0.00 0.00 469,447.85
B-1 3,769.26 6,188.54 0.00 0.00 563,319.55
B-2 1,884.33 3,093.78 0.00 0.00 281,615.07
B-3 1,303.10 2,139.49 0.00 0.00 194,750.11
- -------------------------------------------------------------------------------
380,398.90 1,634,643.90 0.00 0.00 54,123,255.72
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 100.851499 22.717646 0.671928 23.389574 0.000000 78.133853
A-2 1000.000000 0.000000 6.662546 6.662546 0.000000 1000.000000
A-3 1000.000000 0.000000 6.662545 6.662545 0.000000 1000.000000
A-4 1000.000000 0.000000 6.662545 6.662545 0.000000 1000.000000
A-5 783.024635 4.534178 0.000000 4.534178 0.000000 778.490458
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 897.855611 3.839520 5.982005 9.821525 0.000000 894.016091
M-2 897.855608 3.839516 5.982003 9.821519 0.000000 894.016092
M-3 897.855608 3.839516 5.982003 9.821519 0.000000 894.016092
B-1 897.855626 3.839518 5.982003 9.821521 0.000000 894.016109
B-2 897.855619 3.839524 5.982000 9.821524 0.000000 894.016095
B-3 532.098717 2.275396 3.545121 5.820517 0.000000 529.823294
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:24:45 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S4 (POOL # 4168)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4168
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,957.12
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 696.73
SUBSERVICER ADVANCES THIS MONTH 6,231.23
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 523,109.82
(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 54,123,255.72
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 283
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 1,016,748.73
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.76480290 % 1.91396900 % 4.32122790 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.64593670 % 1.92095748 % 4.40360670 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3632 %
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 8.57012905
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 137.76
POOL TRADING FACTOR: 51.53605523
................................................................................
Run: 11/25/97 11:24:46 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 40,054,496.09 8.080022 % 1,567,359.38
R 760947GA3 100.00 0.00 8.080022 % 0.00
M-1 760947GB1 16,170,335.00 6,759,196.59 8.080022 % 264,491.91
M-2 760947GC9 3,892,859.00 3,668,904.87 8.080022 % 140,132.12
M-3 760947GD7 1,796,704.00 1,693,340.56 8.080022 % 64,676.36
B-1 1,078,022.00 1,016,003.97 8.080022 % 38,805.80
B-2 299,451.00 282,223.74 8.080022 % 10,779.41
B-3 718,681.74 402,704.08 8.080022 % 15,381.08
- -------------------------------------------------------------------------------
119,780,254.74 53,876,869.90 2,101,626.06
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 268,739.89 1,836,099.27 0.00 0.00 38,487,136.71
R 0.00 0.00 0.00 0.00 0.00
M-1 45,349.86 309,841.77 0.00 0.00 6,494,704.68
M-2 24,615.99 164,748.11 0.00 0.00 3,528,772.75
M-3 11,361.23 76,037.59 0.00 0.00 1,628,664.20
B-1 6,816.73 45,622.53 0.00 0.00 977,198.17
B-2 1,893.54 12,672.95 0.00 0.00 271,444.33
B-3 2,701.89 18,082.97 0.00 0.00 335,452.26
- -------------------------------------------------------------------------------
361,479.13 2,463,105.19 0.00 0.00 51,723,373.10
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 418.000224 16.356630 2.804512 19.161142 0.000000 401.643594
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 417.999787 16.356613 2.804510 19.161123 0.000000 401.643174
M-2 942.470526 35.997225 6.323371 42.320596 0.000000 906.473302
M-3 942.470524 35.997226 6.323373 42.320599 0.000000 906.473298
B-1 942.470534 35.997225 6.323368 42.320593 0.000000 906.473310
B-2 942.470521 35.997242 6.323372 42.320614 0.000000 906.473279
B-3 560.337153 21.401796 3.759508 25.161304 0.000000 466.760516
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:24:46 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 16,280.39
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 7,804.17
MASTER SERVICER ADVANCES THIS MONTH 4,070.73
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 664,015.14
(B) TWO MONTHLY PAYMENTS: 1 112,617.48
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 233,816.15
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 51,723,373.10
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 546
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 538,198.17
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,867,303.68
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 74.34451220 % 22.49841500 % 3.15707240 %
PREPAYMENT PERCENT 87.17225610 % 0.00000000 % 12.82774390 %
NEXT DISTRIBUTION 74.40956460 % 22.52780693 % 3.06262850 %
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 8.52577363
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 291.63
POOL TRADING FACTOR: 43.18188604
................................................................................
Run: 11/25/97 11:26:56 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 40,166,111.39 8.033445 % 1,515,077.73
II A 760947GF2 199,529,000.00 69,996,529.59 7.837894 % 2,977,875.53
III 760947GG0 151,831,000.00 70,881,794.92 7.489147 % 4,689,615.98
R 760947GL9 1,000.00 426.99 8.033445 % 16.11
I M 760947GH8 10,069,000.00 9,541,771.60 8.033445 % 19,223.16
II M 760947GJ4 21,982,000.00 20,790,200.25 7.837894 % 40,678.43
III 760947GK1 12,966,000.00 12,017,318.97 7.489147 % 34,125.66
I B 1,855,785.84 1,758,614.03 8.033445 % 3,542.96
II B 3,946,359.39 3,732,399.34 7.837894 % 7,302.87
III 2,509,923.08 2,326,279.99 7.489147 % 6,605.95
- -------------------------------------------------------------------------------
498,755,068.31 231,211,447.07 9,294,064.38
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
I A 267,998.19 1,783,075.92 0.00 0.00 38,651,033.66
II A 455,727.88 3,433,603.41 0.00 0.00 67,018,654.06
III A 440,403.57 5,130,019.55 0.00 0.00 66,192,178.94
R 2.85 18.96 0.00 0.00 410.88
I M 63,665.06 82,888.22 0.00 0.00 9,522,548.44
II M 135,359.19 176,037.62 0.00 0.00 20,749,521.82
III M 74,666.14 108,791.80 0.00 0.00 11,983,193.31
I B 11,733.91 15,276.87 0.00 0.00 1,755,071.07
II B 24,300.62 31,603.49 0.00 0.00 3,725,096.47
III B 14,453.67 21,059.62 0.00 0.00 2,319,674.04
- -------------------------------------------------------------------------------
1,488,311.08 10,782,375.46 0.00 0.00 221,917,382.69
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
I A 427.003789 16.106711 2.849074 18.955785 0.000000 410.897078
II A 350.808803 14.924525 2.284018 17.208543 0.000000 335.884278
III 466.846658 30.887078 2.900617 33.787695 0.000000 435.959580
R 426.990000 16.110000 2.850000 18.960000 0.000000 410.880000
I M 947.638455 1.909143 6.322878 8.232021 0.000000 945.729312
II M 945.782925 1.850534 6.157729 8.008263 0.000000 943.932391
III 926.833177 2.631934 5.758610 8.390544 0.000000 924.201243
I B 947.638457 1.909143 6.322879 8.232022 0.000000 945.729315
II B 945.782928 1.850534 6.157731 8.008265 0.000000 943.932395
III 926.833180 2.631934 5.758611 8.390545 0.000000 924.201246
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:26:57 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 47,170.13
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 43,657.98
MASTER SERVICER ADVANCES THIS MONTH 1,110.95
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 49 3,235,892.17
(B) TWO MONTHLY PAYMENTS: 12 852,065.26
(C) THREE OR MORE MONTHLY PAYMENTS: 5 337,515.61
FORECLOSURES
NUMBER OF LOANS 8
AGGREGATE PRINCIPAL BALANCE 792,865.22
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 221,917,382.69
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 2,798
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 106,148.62
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 8,763,424.78
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 78.30272470 % 18.31626000 % 3.38101490 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 77.44426120 % 19.04098862 % 3.51475020 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.13673300
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 255.08
POOL TRADING FACTOR: 44.49426117
Run: 11/25/97 11:26:57 rept2.frg
Page: 2 of 2
THE FIFTH THIRD BANK (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1995-R5 (POOL #10023)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 10023
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 10,530.32
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 11,785.31
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 16 910,885.66
(B) TWO MONTHLY PAYMENTS: 6 332,066.17
(C) THREE OR MORE MONTHLY PAYMENTS: 1 50,056.19
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 178,324.73
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 49,929,064.06
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 759
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 1,434,173.05
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 78.04340200 % 18.53961900 % 3.41697910 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 19.07215490 % 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 8.41930325
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 257.69
POOL TRADING FACTOR: 47.10698545
Run: 11/25/97 11:26:57 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 19,338.61
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 20,203.34
MASTER SERVICER ADVANCES THIS MONTH 1,110.95
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 15 1,458,819.37
(B) TWO MONTHLY PAYMENTS: 3 355,136.42
(C) THREE OR MORE MONTHLY PAYMENTS: 1 116,008.95
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 614,540.49
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 91,493,272.35
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,040
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 106,148.62
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,840,919.22
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 74.05541100 % 21.99575900 % 3.94882960 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 22.67874051 % 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 8.23063793
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 265.96
POOL TRADING FACTOR: 40.58118688
Run: 11/25/97 11:26:58 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 17,301.20
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 11,669.33
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 18 866,187.14
(B) TWO MONTHLY PAYMENTS: 3 164,862.67
(C) THREE OR MORE MONTHLY PAYMENTS: 3 171,450.47
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 80,495,046.28
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 999
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 4,488,332.51
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 83.16980620 % 14.10063200 % 2.72956200 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 14.88687051 % 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 7.85472773
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 241.09
POOL TRADING FACTOR: 48.11220289
................................................................................
Run: 11/25/97 11:24:47 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 12,218,824.01 8.000000 % 1,652,956.95
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 569,607.66 472,862.74 0.000000 % 2,621.46
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 1,430,025.88 8.000000 % 5,590.77
M-2 760947HQ7 1,049,900.00 953,380.84 8.000000 % 3,727.30
M-3 760947HR5 892,400.00 810,360.09 8.000000 % 3,168.15
B-1 209,800.00 190,512.71 8.000000 % 744.82
B-2 367,400.00 333,624.27 8.000000 % 1,304.32
B-3 367,731.33 333,925.15 8.000000 % 1,305.50
SPRE 0.00 0.00 0.397259 % 0.00
- -------------------------------------------------------------------------------
104,981,638.99 47,023,515.69 1,671,419.27
===============================================================================
_______________________________________________________________________________
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 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 81,429.32 1,734,386.27 0.00 0.00 10,565,867.06
A-6 105,278.52 105,278.52 0.00 0.00 17,800,000.00
A-7 34,087.65 34,087.65 0.00 0.00 5,280,000.00
A-8 46,483.16 46,483.16 0.00 0.00 7,200,000.00
A-9 15,944.22 15,944.22 0.00 0.00 0.00
A-10 0.00 2,621.46 0.00 0.00 470,241.28
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 9,530.06 15,120.83 0.00 0.00 1,424,435.11
M-2 6,353.57 10,080.87 0.00 0.00 949,653.54
M-3 5,400.44 8,568.59 0.00 0.00 807,191.94
B-1 1,269.62 2,014.44 0.00 0.00 189,767.89
B-2 2,223.35 3,527.67 0.00 0.00 332,319.95
B-3 2,225.36 3,530.86 0.00 0.00 332,619.65
SPRED 15,104.84 15,104.84 0.00 0.00 0.00
- -------------------------------------------------------------------------------
325,330.11 1,996,749.38 0.00 0.00 45,352,096.42
===============================================================================
Run: 11/25/97 11:24:47
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-5 547.929328 74.123630 3.651539 77.775169 0.000000 473.805698
A-6 1000.000000 0.000000 5.914524 5.914524 0.000000 1000.000000
A-7 1000.000000 0.000000 6.455994 6.455994 0.000000 1000.000000
A-8 1000.000000 0.000000 6.455994 6.455994 0.000000 1000.000000
A-10 830.155163 4.602220 0.000000 4.602220 0.000000 825.552943
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-1 908.068250 3.550146 6.051600 9.601746 0.000000 904.518104
M-2 908.068235 3.550148 6.051595 9.601743 0.000000 904.518087
M-3 908.068232 3.550146 6.051591 9.601737 0.000000 904.518086
B-1 908.068208 3.550143 6.051573 9.601716 0.000000 904.518065
B-2 908.068236 3.550136 6.051579 9.601715 0.000000 904.518100
B-3 908.068263 3.550146 6.051592 9.601738 0.000000 904.518117
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:24:47 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S7 (POOL # 4170)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4170
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 9,746.64
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 952.89
SPREAD 0.00
SUBSERVICER ADVANCES THIS MONTH 9,481.71
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 516,303.51
(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 45,352,096.42
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 187
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 1,487,118.28
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.29587090 % 6.86084200 % 1.84328700 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.00752840 % 7.01462742 % 1.90434970 %
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 8.61190901
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 142.92
POOL TRADING FACTOR: 43.20002703
................................................................................
Run: 11/25/97 11:24:49 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 12,008,245.72 8.000000 % 1,945,825.50
A-3 760947GQ8 10,027,461.00 3,450,491.10 8.000000 % 248,565.71
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 0.833944 % 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 2,734,241.24 8.000000 % 2,224.55
M-2 760947GY1 1,277,000.00 1,242,836.92 8.000000 % 1,011.16
M-3 760947GZ8 1,277,000.00 1,242,836.92 8.000000 % 1,011.16
B-1 613,000.00 596,600.65 8.000000 % 485.39
B-2 408,600.00 397,668.89 8.000000 % 323.54
B-3 510,571.55 459,077.36 8.000000 % 373.49
- -------------------------------------------------------------------------------
102,156,471.55 43,871,266.80 2,199,820.50
===============================================================================
_______________________________________________________________________________
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 78,463.08 2,024,288.58 0.00 0.00 10,062,420.22
A-3 22,545.85 271,111.56 0.00 0.00 3,201,925.39
A-4 142,046.55 142,046.55 0.00 0.00 21,739,268.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 29,882.21 29,882.21 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 17,865.80 20,090.35 0.00 0.00 2,732,016.69
M-2 8,120.82 9,131.98 0.00 0.00 1,241,825.76
M-3 8,120.82 9,131.98 0.00 0.00 1,241,825.76
B-1 3,898.25 4,383.64 0.00 0.00 596,115.26
B-2 2,598.41 2,921.95 0.00 0.00 397,345.35
B-3 2,999.66 3,373.15 0.00 0.00 458,703.87
- -------------------------------------------------------------------------------
316,541.45 2,516,361.95 0.00 0.00 41,671,446.30
===============================================================================
_______________________________________________________________________________
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-2 581.616139 94.245533 3.800338 98.045871 0.000000 487.370606
A-3 344.104166 24.788499 2.248411 27.036910 0.000000 319.315666
A-4 1000.000000 0.000000 6.534100 6.534100 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-1 973.247398 0.791824 6.359294 7.151118 0.000000 972.455574
M-2 973.247392 0.791825 6.359295 7.151120 0.000000 972.455568
M-3 973.247392 0.791825 6.359295 7.151120 0.000000 972.455568
B-1 973.247390 0.791827 6.359299 7.151126 0.000000 972.455563
B-2 973.247406 0.791826 6.359300 7.151126 0.000000 972.455580
B-3 899.144028 0.731514 5.875102 6.606616 0.000000 898.412514
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:24:49 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 9,610.76
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 15,923.16
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,018,283.85
(B) TWO MONTHLY PAYMENTS: 2 306,888.37
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 605,540.22
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 41,671,446.30
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 179
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,164,127.33
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 84.78899180 % 11.89825500 % 3.31275340 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 83.99903700 % 12.51616796 % 3.48479500 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.8329 %
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 9.15861833
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 315.19
POOL TRADING FACTOR: 40.79178310
................................................................................
Run: 11/25/97 11:24:50 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 12,782,036.18 6.600000 % 634,525.93
A-2 760947HT1 23,921,333.00 16,984,023.79 7.000000 % 423,017.29
A-3 760947HU8 12,694,000.00 12,694,000.00 6.700000 % 0.00
A-4 760947HV6 12,686,000.00 12,686,000.00 6.950000 % 0.00
A-5 760947HW4 9,469,000.00 9,469,000.00 7.100000 % 0.00
A-6 760947HX2 6,661,000.00 6,661,000.00 7.250000 % 0.00
A-7 760947HY0 7,808,000.00 0.00 8.000000 % 0.00
A-8 760947HZ7 18,690,000.00 3,697,407.86 8.000000 % 346,096.82
A-9 760947JF9 63,512,857.35 18,949,019.17 0.000000 % 2,994,211.09
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 0.472333 % 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 5,387,607.21 8.000000 % 4,105.97
M-2 760947JH5 2,499,831.00 2,448,912.46 8.000000 % 1,866.35
M-3 760947JJ1 2,499,831.00 2,448,912.46 8.000000 % 1,866.35
B-1 760947JK8 799,945.00 783,651.09 8.000000 % 597.23
B-2 760947JL6 699,952.00 685,694.82 8.000000 % 522.58
B-3 999,934.64 624,260.66 8.000000 % 475.76
- -------------------------------------------------------------------------------
199,986,492.99 106,301,525.70 4,407,285.37
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 69,593.49 704,119.42 0.00 0.00 12,147,510.25
A-2 98,076.11 521,093.40 0.00 0.00 16,561,006.50
A-3 70,161.34 70,161.34 0.00 0.00 12,694,000.00
A-4 72,733.43 72,733.43 0.00 0.00 12,686,000.00
A-5 55,460.92 55,460.92 0.00 0.00 9,469,000.00
A-6 39,838.41 39,838.41 0.00 0.00 6,661,000.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 24,401.25 370,498.07 0.00 0.00 3,351,311.04
A-9 135,193.51 3,129,404.60 0.00 0.00 15,954,808.08
A-10 0.00 0.00 0.00 0.00 0.00
A-11 53,137.57 53,137.57 0.00 0.00 0.00
A-12 41,420.26 41,420.26 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 35,555.80 39,661.77 0.00 0.00 5,383,501.24
M-2 16,161.73 18,028.08 0.00 0.00 2,447,046.11
M-3 16,161.73 18,028.08 0.00 0.00 2,447,046.11
B-1 5,171.75 5,768.98 0.00 0.00 783,053.86
B-2 4,525.28 5,047.86 0.00 0.00 685,172.24
B-3 4,119.84 4,595.60 0.00 0.00 623,784.90
- -------------------------------------------------------------------------------
741,712.42 5,148,997.79 0.00 0.00 101,894,240.33
===============================================================================
Run: 11/25/97 11:24:50
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-1 551.234957 27.364410 3.001272 30.365682 0.000000 523.870547
A-2 709.994873 17.683684 4.099943 21.783627 0.000000 692.311189
A-3 1000.000000 0.000000 5.527126 5.527126 0.000000 1000.000000
A-4 1000.000000 0.000000 5.733362 5.733362 0.000000 1000.000000
A-5 1000.000000 0.000000 5.857104 5.857104 0.000000 1000.000000
A-6 1000.000000 0.000000 5.980845 5.980845 0.000000 1000.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 197.828136 18.517754 1.305578 19.823332 0.000000 179.310382
A-9 298.349342 47.143385 2.128601 49.271986 0.000000 251.205957
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-1 979.631206 0.746590 6.465128 7.211718 0.000000 978.884616
M-2 979.631207 0.746590 6.465129 7.211719 0.000000 978.884617
M-3 979.631207 0.746590 6.465129 7.211719 0.000000 978.884617
B-1 979.631212 0.746589 6.465132 7.211721 0.000000 978.884623
B-2 979.631203 0.746594 6.465129 7.211723 0.000000 978.884609
B-3 624.301464 0.475791 4.120109 4.595900 0.000000 623.825673
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:24:51 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 20,645.51
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 27,581.85
MASTER SERVICER ADVANCES THIS MONTH 2,401.32
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,517,666.94
(B) TWO MONTHLY PAYMENTS: 2 560,151.43
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,370,688.62
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 101,894,240.33
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 358
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 291,853.38
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,326,259.04
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.33399290 % 9.69299200 % 1.97301500 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.83900000 % 10.08653033 % 2.05673070 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4714 %
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 8.75866171
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 321.91
POOL TRADING FACTOR: 50.95056111
................................................................................
Run: 11/25/97 11:24:54 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 31,761,368.74 6.600000 % 1,479,513.52
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 26,710,672.33 7.200000 % 716,959.19
A-5 760947JR3 6,989,000.00 0.00 7.500000 % 0.00
A-6 760947KB6 72,376,561.40 58,924,924.59 7.500000 % 2,105,654.19
A-7 760947JS1 5,000,000.00 4,070,718.72 7.500000 % 145,465.20
A-8 760947JT9 8,040,000.00 0.00 7.500000 % 0.00
A-9 760947JU6 142,330.60 128,188.25 0.000000 % 191.91
A-10 760947JV4 0.00 0.00 0.588079 % 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 5,655,669.62 7.500000 % 6,218.45
M-2 760947JZ5 2,883,900.00 2,827,834.79 7.500000 % 3,109.23
M-3 760947KA8 2,883,900.00 2,827,834.79 7.500000 % 3,109.23
B-1 922,800.00 904,860.07 7.500000 % 994.90
B-2 807,500.00 791,801.61 7.500000 % 870.59
B-3 1,153,493.52 1,021,436.57 7.500000 % 1,123.08
- -------------------------------------------------------------------------------
230,710,285.52 157,081,310.08 4,463,209.49
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 174,626.82 1,654,140.34 0.00 0.00 30,281,855.22
A-2 42,431.25 42,431.25 0.00 0.00 8,936,000.00
A-3 78,222.81 78,222.81 0.00 0.00 12,520,000.00
A-4 160,208.33 877,167.52 0.00 0.00 25,993,713.14
A-5 0.00 0.00 0.00 0.00 0.00
A-6 409,204.24 2,514,858.43 0.00 0.00 56,819,270.40
A-7 28,269.13 173,734.33 0.00 0.00 3,925,253.52
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 191.91 0.00 0.00 127,996.34
A-10 76,953.45 76,953.45 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 35,335.66 41,554.11 0.00 0.00 5,649,451.17
M-2 17,667.83 20,777.06 0.00 0.00 2,824,725.56
M-3 17,667.83 20,777.06 0.00 0.00 2,824,725.56
B-1 5,653.41 6,648.31 0.00 0.00 903,865.17
B-2 4,947.04 5,817.63 0.00 0.00 790,931.02
B-3 6,381.76 7,504.84 0.00 0.00 1,003,968.31
- -------------------------------------------------------------------------------
1,057,569.56 5,520,779.05 0.00 0.00 152,601,755.41
===============================================================================
Run: 11/25/97 11:24:54
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-1 571.229146 26.609094 3.140668 29.749762 0.000000 544.620052
A-2 1000.000000 0.000000 4.748349 4.748349 0.000000 1000.000000
A-3 597.043395 0.000000 3.730225 3.730225 0.000000 597.043395
A-4 698.592189 18.751385 4.190096 22.941481 0.000000 679.840804
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 814.143743 29.093040 5.653823 34.746863 0.000000 785.050703
A-7 814.143744 29.093040 5.653826 34.746866 0.000000 785.050704
A-8 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-9 900.637319 1.348340 0.000000 1.348340 0.000000 899.288979
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-1 980.559246 1.078132 6.126367 7.204499 0.000000 979.481114
M-2 980.559239 1.078134 6.126367 7.204501 0.000000 979.481105
M-3 980.559239 1.078134 6.126367 7.204501 0.000000 979.481105
B-1 980.559244 1.078132 6.126365 7.204497 0.000000 979.481112
B-2 980.559269 1.078130 6.126365 7.204495 0.000000 979.481139
B-3 885.515655 0.973634 5.532550 6.506184 0.000000 870.371868
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:24:55 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 31,380.68
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 903.99
SUBSERVICER ADVANCES THIS MONTH 31,873.39
MASTER SERVICER ADVANCES THIS MONTH 3,685.84
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 2,525,682.33
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 268,655.29
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,362,928.62
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 152,601,755.41
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 534
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 490,426.55
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,123,986.61
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.06138360 % 7.20682700 % 1.73178990 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.81962240 % 7.40417583 % 1.76998620 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5861 %
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 8.38183448
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 321.92
POOL TRADING FACTOR: 66.14432255
................................................................................
Run: 11/25/97 11:24:56 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-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 52,427,327.25 7.500000 % 2,335,634.61
A-3 760947KR1 47,939,000.00 23,936,320.41 7.250000 % 1,066,361.79
A-4 760947KS9 27,875,000.00 13,918,207.10 7.650000 % 620,055.38
A-5 760947KT7 30,655,000.00 23,351,784.22 7.650000 % 826,480.99
A-6 760947KU4 20,568,000.00 13,123,709.56 7.650000 % 330,725.86
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 32,191,744.33 7.500000 % 59,379.79
A-17 760947LF6 1,348,796.17 1,114,343.06 0.000000 % 6,425.25
A-18 760947LG4 0.00 0.00 0.462556 % 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 11,100,557.60 7.500000 % 20,475.71
M-2 760947LL3 5,670,200.00 5,550,327.77 7.500000 % 10,237.94
M-3 760947LM1 4,536,100.00 4,440,203.47 7.500000 % 8,190.25
B-1 2,041,300.00 1,998,145.39 7.500000 % 3,685.71
B-2 1,587,600.00 1,554,036.97 7.500000 % 2,866.52
B-3 2,041,838.57 1,787,670.93 7.500000 % 3,297.48
- -------------------------------------------------------------------------------
453,612,334.74 335,316,378.06 5,293,817.28
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 327,530.48 2,663,165.09 0.00 0.00 50,091,692.64
A-3 144,553.34 1,210,915.13 0.00 0.00 22,869,958.62
A-4 88,690.57 708,745.95 0.00 0.00 13,298,151.72
A-5 148,803.87 975,284.86 0.00 0.00 22,525,303.23
A-6 83,627.82 414,353.68 0.00 0.00 12,792,983.70
A-7 31,250.00 31,250.00 0.00 0.00 5,000,000.00
A-8 13,381.77 13,381.77 0.00 0.00 2,100,000.00
A-9 79,515.93 79,515.93 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-15 624,732.35 624,732.35 0.00 0.00 100,000,000.00
A-16 201,112.24 260,492.03 0.00 0.00 32,132,364.54
A-17 0.00 6,425.25 0.00 0.00 1,107,917.81
A-18 129,196.74 129,196.74 0.00 0.00 0.00
A-19 59,349.57 59,349.57 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 69,348.78 89,824.49 0.00 0.00 11,080,081.89
M-2 34,674.69 44,912.63 0.00 0.00 5,540,089.83
M-3 27,739.39 35,929.64 0.00 0.00 4,432,013.22
B-1 12,483.06 16,168.77 0.00 0.00 1,994,459.68
B-2 9,708.57 12,575.09 0.00 0.00 1,551,170.45
B-3 11,168.16 14,465.64 0.00 0.00 1,782,215.31
- -------------------------------------------------------------------------------
2,217,129.00 7,510,946.28 0.00 0.00 330,020,402.64
===============================================================================
Run: 11/25/97 11:24:56
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-2 499.307879 22.244139 3.119338 25.363477 0.000000 477.063739
A-3 499.307879 22.244139 3.015360 25.259499 0.000000 477.063740
A-4 499.307878 22.244139 3.181724 25.425863 0.000000 477.063739
A-5 761.761025 26.960724 4.854147 31.814871 0.000000 734.800301
A-6 638.064448 16.079631 4.065919 20.145550 0.000000 621.984816
A-7 1000.000000 0.000000 6.250000 6.250000 0.000000 1000.000000
A-8 1000.000000 0.000000 6.372271 6.372271 0.000000 1000.000000
A-9 1000.000000 0.000000 6.164026 6.164026 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 6.247324 6.247324 0.000000 1000.000000
A-16 978.859255 1.805570 6.115250 7.920820 0.000000 977.053685
A-17 826.176026 4.763692 0.000000 4.763692 0.000000 821.412334
A-19 1000.000000 0.000000 6.247323 6.247323 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-1 978.859254 1.805570 6.115251 7.920821 0.000000 977.053684
M-2 978.859259 1.805569 6.115250 7.920819 0.000000 977.053690
M-3 978.859256 1.805571 6.115251 7.920822 0.000000 977.053685
B-1 978.859251 1.805570 6.115250 7.920820 0.000000 977.053682
B-2 978.859266 1.805568 6.115249 7.920817 0.000000 977.053697
B-3 875.520208 1.614956 5.469659 7.084615 0.000000 872.848293
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:24:57 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 69,294.01
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,132.36
SUBSERVICER ADVANCES THIS MONTH 77,144.19
MASTER SERVICER ADVANCES THIS MONTH 5,397.65
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 22 5,677,007.69
(B) TWO MONTHLY PAYMENTS: 5 1,487,771.71
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 11
AGGREGATE PRINCIPAL BALANCE 2,898,094.54
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 330,020,402.64
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,193
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 693,707.94
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,666,026.19
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.09132820 % 6.31088000 % 1.59779200 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.97962020 % 6.37905559 % 1.61983680 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4554 %
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 8.23962465
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 324.95
POOL TRADING FACTOR: 72.75384229
................................................................................
Run: 11/25/97 11:24:58 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 13,502,176.56 7.250000 % 965,980.53
A-2 760947KH3 23,594,900.00 23,594,900.00 7.250000 % 0.00
A-3 760947KJ9 56,568,460.00 35,784,800.74 7.250000 % 931,809.84
A-4 760947KE0 434,639.46 334,851.66 0.000000 % 29,524.86
A-5 760947KF7 0.00 0.00 0.509576 % 0.00
R 760947KK6 100.00 0.00 7.250000 % 0.00
M-1 760947KL4 1,803,000.00 1,643,038.65 7.250000 % 6,630.97
M-2 760947KM2 901,000.00 821,063.71 7.250000 % 3,313.65
M-3 760947KN0 721,000.00 657,033.20 7.250000 % 2,651.65
B-1 360,000.00 328,060.98 7.250000 % 1,323.99
B-2 361,000.00 328,972.24 7.250000 % 1,327.67
B-3 360,674.91 328,675.97 7.250000 % 1,326.46
- -------------------------------------------------------------------------------
120,152,774.37 77,323,573.71 1,943,889.62
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 81,515.77 1,047,496.30 0.00 0.00 12,536,196.03
A-2 142,447.89 142,447.89 0.00 0.00 23,594,900.00
A-3 216,041.15 1,147,850.99 0.00 0.00 34,852,990.90
A-4 0.00 29,524.86 0.00 0.00 305,326.80
A-5 32,811.13 32,811.13 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 9,919.40 16,550.37 0.00 0.00 1,636,407.68
M-2 4,956.95 8,270.60 0.00 0.00 817,750.06
M-3 3,966.67 6,618.32 0.00 0.00 654,381.55
B-1 1,980.59 3,304.58 0.00 0.00 326,736.99
B-2 1,986.08 3,313.75 0.00 0.00 327,644.57
B-3 1,984.29 3,310.75 0.00 0.00 327,349.51
- -------------------------------------------------------------------------------
497,609.92 2,441,499.54 0.00 0.00 75,379,684.09
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 385.248133 27.561645 2.325832 29.887477 0.000000 357.686488
A-2 1000.000000 0.000000 6.037232 6.037232 0.000000 1000.000000
A-3 632.592804 16.472250 3.819110 20.291360 0.000000 616.120554
A-4 770.412470 67.929543 0.000000 67.929543 0.000000 702.482927
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 911.280449 3.677743 5.501608 9.179351 0.000000 907.602707
M-2 911.280477 3.677747 5.501609 9.179356 0.000000 907.602730
M-3 911.280444 3.677739 5.501623 9.179362 0.000000 907.602705
B-1 911.280500 3.677750 5.501639 9.179389 0.000000 907.602750
B-2 911.280443 3.677756 5.501607 9.179363 0.000000 907.602687
B-3 911.280383 3.677689 5.501603 9.179292 0.000000 907.602666
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:24:59 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 15,575.81
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 124.63
SUBSERVICER ADVANCES THIS MONTH 8,416.35
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 434,124.85
(B) TWO MONTHLY PAYMENTS: 2 367,390.24
(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 75,379,684.09
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 320
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 1,631,800.02
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.66565410 % 4.05401700 % 1.28032930 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.55170780 % 4.12384229 % 1.30767830 %
CLASS A-5 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5098 %
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 8.03434390
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 146.24
POOL TRADING FACTOR: 62.73653229
................................................................................
Run: 11/25/97 11:25:00 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-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 41,712,368.87 6.207500 % 1,897,044.76
R 0.00 0.00 0.000000 % 0.00
B-1 1,156,700.00 1,075,824.93 7.187500 % 4,534.53
B-2 1,257,300.00 1,169,391.09 7.187500 % 4,928.91
B-3 604,098.39 328,908.12 7.187500 % 1,386.33
- -------------------------------------------------------------------------------
100,579,098.39 44,286,493.01 1,907,894.53
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 221,016.45 2,118,061.21 0.00 0.00 39,815,324.11
R 68,308.75 68,308.75 0.00 0.00 0.00
B-1 6,600.28 11,134.81 0.00 0.00 1,071,290.40
B-2 7,174.32 12,103.23 0.00 0.00 1,164,462.18
B-3 2,017.88 3,404.21 0.00 0.00 327,521.80
- -------------------------------------------------------------------------------
305,117.68 2,213,012.21 0.00 0.00 42,378,598.49
===============================================================================
Run: 11/25/97 11:25:00
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 427.551674 19.444704 2.265418 21.710122 0.000000 408.106970
B-1 930.081205 3.920230 5.706130 9.626360 0.000000 926.160975
B-2 930.081198 3.920234 5.706132 9.626366 0.000000 926.160964
B-3 544.461176 2.294875 3.340317 5.635192 0.000000 542.166318
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:25:00 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S13 (POOL # 4177)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4177
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 12,139.18
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 27,094.75
MASTER SERVICER ADVANCES THIS MONTH 753.12
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 1,621,587.87
(B) TWO MONTHLY PAYMENTS: 1 257,072.01
(C) THREE OR MORE MONTHLY PAYMENTS: 1 399,586.25
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,235,554.74
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 42,378,598.49
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 263
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 96,891.35
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,721,229.88
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 146,219.74
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 94.18756380 % 5.81243620 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 93.95148860 % 6.04851140 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 499,258.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,912,356.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.84687435
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 303.81
POOL TRADING FACTOR: 42.13459771
................................................................................
Run: 11/25/97 11:25:01 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-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 3,237,237.53 7.500000 % 3,237,237.53
A-2 760947LW9 56,875,000.00 56,875,000.00 7.500000 % 997,191.12
A-3 760947LX7 23,500,000.00 23,500,000.00 7.500000 % 321,660.98
A-4 760947LY5 19,651,199.00 0.00 7.500000 % 0.00
A-5 760947LZ2 75,000,000.00 51,760,026.32 7.500000 % 3,005,717.77
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 1,113,562.33 0.000000 % 2,917.71
R 760947MG3 100.00 0.00 7.500000 % 0.00
M-1 760947MH1 10,777,500.00 10,555,963.57 7.500000 % 8,953.61
M-2 760947MJ7 5,987,500.00 5,864,424.19 7.500000 % 4,974.23
M-3 760947MK4 4,790,000.00 4,691,539.36 7.500000 % 3,979.38
B-1 2,395,000.00 2,345,769.68 7.500000 % 1,989.69
B-2 1,437,000.00 1,407,461.80 7.500000 % 1,193.81
B-3 2,155,426.27 2,032,382.76 7.500000 % 1,723.88
SPRE 0.00 0.00 0.418929 % 0.00
- -------------------------------------------------------------------------------
478,999,910.73 370,387,068.54 7,587,539.71
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 20,228.06 3,257,465.59 0.00 0.00 0.00
A-2 355,386.72 1,352,577.84 0.00 0.00 55,877,808.88
A-3 146,841.11 468,502.09 0.00 0.00 23,178,339.02
A-4 0.00 0.00 0.00 0.00 0.00
A-5 323,425.51 3,329,143.28 0.00 0.00 48,754,308.55
A-6 607,434.79 607,434.79 0.00 0.00 97,212,000.00
A-7 77,650.83 77,650.83 0.00 0.00 12,427,000.00
A-8 332,315.18 332,315.18 0.00 0.00 53,182,701.00
A-9 256,693.41 256,693.41 0.00 0.00 41,080,426.00
A-10 19,380.37 19,380.37 0.00 0.00 3,101,574.00
A-11 0.00 2,917.71 0.00 0.00 1,110,644.62
R 0.00 0.00 0.00 0.00 0.00
M-1 65,959.55 74,913.16 0.00 0.00 10,547,009.96
M-2 36,644.19 41,618.42 0.00 0.00 5,859,449.96
M-3 29,315.35 33,294.73 0.00 0.00 4,687,559.98
B-1 14,657.68 16,647.37 0.00 0.00 2,343,779.99
B-2 8,794.61 9,988.42 0.00 0.00 1,406,267.99
B-3 12,699.46 14,423.34 0.00 0.00 2,030,658.87
SPRED 127,542.84 127,542.84 0.00 0.00 0.00
- -------------------------------------------------------------------------------
2,434,969.66 10,022,509.37 0.00 0.00 362,799,528.82
===============================================================================
Run: 11/25/97 11:25:01
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 47.430662 47.430662 0.296373 47.727035 0.000000 0.000000
A-2 1000.000000 17.533031 6.248558 23.781589 0.000000 982.466969
A-3 1000.000000 13.687701 6.248558 19.936259 0.000000 986.312299
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 690.133684 40.076237 4.312340 44.388577 0.000000 650.057447
A-6 1000.000000 0.000000 6.248558 6.248558 0.000000 1000.000000
A-7 1000.000000 0.000000 6.248558 6.248558 0.000000 1000.000000
A-8 1000.000000 0.000000 6.248558 6.248558 0.000000 1000.000000
A-9 1000.000000 0.000000 6.248558 6.248558 0.000000 1000.000000
A-10 1000.000000 0.000000 6.248560 6.248560 0.000000 1000.000000
A-11 947.322034 2.482134 0.000000 2.482134 0.000000 944.839900
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 979.444544 0.830769 6.120116 6.950885 0.000000 978.613775
M-2 979.444541 0.830769 6.120115 6.950884 0.000000 978.613772
M-3 979.444543 0.830768 6.120115 6.950883 0.000000 978.613775
B-1 979.444543 0.830768 6.120117 6.950885 0.000000 978.613775
B-2 979.444537 0.830765 6.120118 6.950883 0.000000 978.613772
B-3 942.914535 0.799786 5.891855 6.691641 0.000000 942.114745
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:25:02 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 75,028.91
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SPREAD 0.00
SUBSERVICER ADVANCES THIS MONTH 61,188.54
MASTER SERVICER ADVANCES THIS MONTH 7,523.71
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 22 5,823,891.86
(B) TWO MONTHLY PAYMENTS: 4 988,758.16
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,262,601.02
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 362,799,528.82
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,286
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 916,444.87
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 7,273,294.31
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.71609230 % 1.56675600 % 5.71715190 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.56965640 % 1.59336118 % 5.83208960 %
BANKRUPTCY AMOUNT AVAILABLE 159,408.00
FRAUD AMOUNT AVAILABLE 3,710,656.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,710,656.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.19056904
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 325.19
POOL TRADING FACTOR: 75.74104310
................................................................................
Run: 11/25/97 11:25:05 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 54,682,980.79 7.000000 % 2,441,980.53
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 1,221,111.75 974,709.69 0.000000 % 10,398.71
A-6 7609473R0 0.00 0.00 0.498401 % 0.00
R 760947MU2 100.00 0.00 7.000000 % 0.00
M-1 760947MR9 2,277,000.00 2,089,815.25 7.000000 % 8,475.03
M-2 760947MS7 911,000.00 836,109.66 7.000000 % 3,390.76
M-3 760947MT5 1,367,000.00 1,254,623.39 7.000000 % 5,088.00
B-1 455,000.00 417,595.91 7.000000 % 1,693.52
B-2 455,000.00 417,595.91 7.000000 % 1,693.52
B-3 455,670.95 418,211.79 7.000000 % 1,695.99
- -------------------------------------------------------------------------------
182,156,882.70 134,606,642.39 2,474,416.06
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 318,812.14 2,760,792.67 0.00 0.00 52,241,000.26
A-2 198,226.44 198,226.44 0.00 0.00 34,000,000.00
A-3 81,622.66 81,622.66 0.00 0.00 14,000,000.00
A-4 148,757.29 148,757.29 0.00 0.00 25,515,000.00
A-5 0.00 10,398.71 0.00 0.00 964,310.98
A-6 55,876.56 55,876.56 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 12,184.02 20,659.05 0.00 0.00 2,081,340.22
M-2 4,874.68 8,265.44 0.00 0.00 832,718.90
M-3 7,314.70 12,402.70 0.00 0.00 1,249,535.39
B-1 2,434.67 4,128.19 0.00 0.00 415,902.39
B-2 2,434.67 4,128.19 0.00 0.00 415,902.39
B-3 2,438.26 4,134.25 0.00 0.00 416,515.80
- -------------------------------------------------------------------------------
834,976.09 3,309,392.15 0.00 0.00 132,132,226.33
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 538.748579 24.058921 3.141006 27.199927 0.000000 514.689658
A-2 1000.000000 0.000000 5.830189 5.830189 0.000000 1000.000000
A-3 1000.000000 0.000000 5.830190 5.830190 0.000000 1000.000000
A-4 1000.000000 0.000000 5.830190 5.830190 0.000000 1000.000000
A-5 798.214979 8.515773 0.000000 8.515773 0.000000 789.699207
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 917.793259 3.722016 5.350909 9.072925 0.000000 914.071243
M-2 917.793260 3.722020 5.350911 9.072931 0.000000 914.071240
M-3 917.793263 3.722019 5.350914 9.072933 0.000000 914.071244
B-1 917.793209 3.722022 5.350923 9.072945 0.000000 914.071187
B-2 917.793209 3.722022 5.350923 9.072945 0.000000 914.071187
B-3 917.793399 3.721962 5.350923 9.072885 0.000000 914.071437
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:25:05 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 26,990.56
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,019.98
SUBSERVICER ADVANCES THIS MONTH 31,803.28
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 2,137,759.67
(B) TWO MONTHLY PAYMENTS: 1 237,438.14
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 703,665.49
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 132,132,226.33
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 529
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 1,927,986.18
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.93364270 % 3.12840500 % 0.93795220 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.87405570 % 3.15108178 % 0.95169660 %
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 7.73800702
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 148.05
POOL TRADING FACTOR: 72.53759747
................................................................................
Run: 11/25/97 11:25:06 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 7,477,616.67 7.500000 % 640,463.86
A-2 760947MW8 152,100,000.00 82,438,631.69 7.500000 % 5,815,088.55
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 41,571,584.93 7.500000 % 33,854.10
A-8 760947NC1 22,189,665.00 14,073,779.44 8.500000 % 677,485.88
A-9 760947ND9 24,993,667.00 15,893,884.11 7.000000 % 759,618.20
A-10 760947NE7 9,694,332.00 6,128,338.36 7.250000 % 297,676.74
A-11 760947NF4 19,384,664.00 12,252,676.24 7.125000 % 595,353.51
A-12 760947NG2 917,418.09 817,645.45 0.000000 % 929.00
A-13 7609473Q2 0.00 0.00 0.511220 % 0.00
R 760947NH0 100.00 0.00 7.500000 % 0.00
M-1 760947NK3 10,149,774.00 9,945,712.82 7.500000 % 8,099.36
M-2 760947NL1 5,638,762.00 5,525,394.71 7.500000 % 4,499.64
M-3 760947NM9 4,511,009.00 4,420,315.18 7.500000 % 3,599.71
B-1 760947NN7 2,255,508.00 2,210,161.01 7.500000 % 1,799.86
B-2 760947NP2 1,353,299.00 1,326,090.91 7.500000 % 1,079.91
B-3 760947NQ0 2,029,958.72 1,986,187.84 7.500000 % 1,617.48
- -------------------------------------------------------------------------------
451,101,028.81 344,376,361.36 8,841,165.80
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 46,716.08 687,179.94 0.00 0.00 6,837,152.81
A-2 515,031.71 6,330,120.26 0.00 0.00 76,623,543.14
A-3 59,864.63 59,864.63 0.00 0.00 9,582,241.00
A-4 215,213.33 215,213.33 0.00 0.00 34,448,155.00
A-5 311,890.15 311,890.15 0.00 0.00 49,922,745.00
A-6 277,107.16 277,107.16 0.00 0.00 44,355,201.00
A-7 259,716.64 293,570.74 0.00 0.00 41,537,730.83
A-8 99,648.69 777,134.57 0.00 0.00 13,396,293.56
A-9 92,676.58 852,294.78 0.00 0.00 15,134,265.91
A-10 37,010.31 334,687.05 0.00 0.00 5,830,661.62
A-11 72,720.66 668,074.17 0.00 0.00 11,657,322.73
A-12 0.00 929.00 0.00 0.00 816,716.45
A-13 146,650.26 146,650.26 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 62,135.41 70,234.77 0.00 0.00 9,937,613.46
M-2 34,519.66 39,019.30 0.00 0.00 5,520,895.07
M-3 27,615.72 31,215.43 0.00 0.00 4,416,715.47
B-1 13,807.89 15,607.75 0.00 0.00 2,208,361.15
B-2 8,284.70 9,364.61 0.00 0.00 1,325,011.00
B-3 12,408.62 14,026.10 0.00 0.00 1,984,570.36
- -------------------------------------------------------------------------------
2,293,018.20 11,134,184.00 0.00 0.00 335,535,195.56
===============================================================================
Run: 11/25/97 11:25:06
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-1 493.572057 42.274842 3.083570 45.358412 0.000000 451.297216
A-2 542.002838 38.232009 3.386139 41.618148 0.000000 503.770829
A-3 1000.000000 0.000000 6.247456 6.247456 0.000000 1000.000000
A-4 1000.000000 0.000000 6.247456 6.247456 0.000000 1000.000000
A-5 1000.000000 0.000000 6.247456 6.247456 0.000000 1000.000000
A-6 1000.000000 0.000000 6.247456 6.247456 0.000000 1000.000000
A-7 979.895002 0.797984 6.121851 6.919835 0.000000 979.097018
A-8 634.249298 30.531596 4.490770 35.022366 0.000000 603.717702
A-9 635.916455 30.392427 3.708003 34.100430 0.000000 605.524028
A-10 632.156848 30.706266 3.817727 34.523993 0.000000 601.450582
A-11 632.080919 30.712604 3.751453 34.464057 0.000000 601.368315
A-12 891.246269 1.012624 0.000000 1.012624 0.000000 890.233645
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 979.895003 0.797984 6.121852 6.919836 0.000000 979.097018
M-2 979.895004 0.797984 6.121851 6.919835 0.000000 979.097020
M-3 979.895004 0.797983 6.121850 6.919833 0.000000 979.097020
B-1 979.894999 0.797984 6.121854 6.919838 0.000000 979.097015
B-2 979.894990 0.797983 6.121855 6.919838 0.000000 979.097007
B-3 978.437552 0.796799 6.112745 6.909544 0.000000 977.640747
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:25:06 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 68,027.93
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 69,091.93
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 16 4,251,053.30
(B) TWO MONTHLY PAYMENTS: 2 1,070,139.36
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 11
AGGREGATE PRINCIPAL BALANCE 3,820,470.18
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 335,535,195.56
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,237
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 8,560,597.07
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.60276010 % 5.78981800 % 1.60742240 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.41357500 % 5.92343941 % 1.64853240 %
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 8.27961836
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 325.80
POOL TRADING FACTOR: 74.38138557
................................................................................
Run: 11/25/97 11:25:07 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 95,994,833.59 7.500000 % 5,385,850.73
A-2 760947PD7 7,348,151.00 7,348,151.00 7.500000 % 0.00
A-3 760947PE5 24,828,814.00 16,786,684.27 8.500000 % 661,225.86
A-4 760947PF2 15,917,318.00 15,917,318.00 7.500000 % 0.00
A-5 760947PG0 43,800,000.00 43,800,000.00 7.500000 % 0.00
A-6 760947PH8 52,000,000.00 52,000,000.00 7.500000 % 0.00
A-7 760947PJ4 24,828,814.00 16,786,684.27 7.000000 % 661,225.86
A-8 760947PK1 42,208,985.00 41,411,959.02 7.500000 % 34,369.58
A-9 760947PL9 49,657,668.00 33,573,384.21 7.250000 % 1,322,453.73
A-10 760947PM7 479,655.47 387,875.87 0.000000 % 6,013.57
A-11 7609473S8 0.00 0.00 0.459435 % 0.00
R 760947PN5 100.00 0.00 7.500000 % 0.00
M-1 760947PP0 10,087,900.00 9,897,411.69 7.500000 % 8,214.29
M-2 760947PQ8 5,604,400.00 5,498,572.96 7.500000 % 4,563.50
M-3 760947PR6 4,483,500.00 4,398,838.73 7.500000 % 3,650.79
B-1 2,241,700.00 2,199,370.34 7.500000 % 1,825.35
B-2 1,345,000.00 1,319,602.56 7.500000 % 1,095.20
B-3 2,017,603.30 1,913,190.48 7.500000 % 1,587.85
- -------------------------------------------------------------------------------
448,349,608.77 349,233,876.99 8,092,076.31
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 599,676.28 5,985,527.01 0.00 0.00 90,608,982.86
A-2 45,903.63 45,903.63 0.00 0.00 7,348,151.00
A-3 118,847.92 780,073.78 0.00 0.00 16,125,458.41
A-4 99,434.92 99,434.92 0.00 0.00 15,917,318.00
A-5 273,617.03 273,617.03 0.00 0.00 43,800,000.00
A-6 324,842.13 324,842.13 0.00 0.00 52,000,000.00
A-7 97,874.75 759,100.61 0.00 0.00 16,125,458.41
A-8 258,699.02 293,068.60 0.00 0.00 41,377,589.44
A-9 202,740.67 1,525,194.40 0.00 0.00 32,250,930.48
A-10 0.00 6,013.57 0.00 0.00 381,862.30
A-11 133,643.68 133,643.68 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 61,828.77 70,043.06 0.00 0.00 9,889,197.40
M-2 34,349.39 38,912.89 0.00 0.00 5,494,009.46
M-3 27,479.39 31,130.18 0.00 0.00 4,395,187.94
B-1 13,739.38 15,564.73 0.00 0.00 2,197,544.99
B-2 8,243.51 9,338.71 0.00 0.00 1,318,507.36
B-3 11,951.63 13,539.48 0.00 0.00 1,911,602.63
- -------------------------------------------------------------------------------
2,312,872.10 10,404,948.41 0.00 0.00 341,141,800.68
===============================================================================
Run: 11/25/97 11:25:07
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-1 594.395254 33.348921 3.713166 37.062087 0.000000 561.046334
A-2 1000.000000 0.000000 6.246963 6.246963 0.000000 1000.000000
A-3 676.096904 26.631391 4.786693 31.418084 0.000000 649.465513
A-4 1000.000000 0.000000 6.246964 6.246964 0.000000 1000.000000
A-5 1000.000000 0.000000 6.246964 6.246964 0.000000 1000.000000
A-6 1000.000000 0.000000 6.246964 6.246964 0.000000 1000.000000
A-7 676.096904 26.631391 3.941982 30.573373 0.000000 649.465513
A-8 981.117149 0.814272 6.129004 6.943276 0.000000 980.302877
A-9 676.096675 26.631410 4.082767 30.714177 0.000000 649.465265
A-10 808.655158 12.537270 0.000000 12.537270 0.000000 796.117889
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 981.117149 0.814272 6.129003 6.943275 0.000000 980.302878
M-2 981.117151 0.814271 6.129004 6.943275 0.000000 980.302880
M-3 981.117147 0.814272 6.129004 6.943276 0.000000 980.302875
B-1 981.117161 0.814270 6.129000 6.943270 0.000000 980.302891
B-2 981.117145 0.814275 6.129004 6.943279 0.000000 980.302870
B-3 948.249083 0.786993 5.923677 6.710670 0.000000 947.462085
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:25:08 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 71,119.52
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 41,463.24
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 15 3,157,151.88
(B) TWO MONTHLY PAYMENTS: 6 1,132,404.43
(C) THREE OR MORE MONTHLY PAYMENTS: 1 260,759.42
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 961,311.78
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 341,141,800.68
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,287
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 7,802,112.99
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.76844610 % 5.67437300 % 1.55718090 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.60298910 % 5.79770487 % 1.59280900 %
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 8.24571947
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 327.47
POOL TRADING FACTOR: 76.08834579
................................................................................
Run: 11/25/97 11:25:09 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S18 (POOL # 4186)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4186
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947NR8 26,815,000.00 0.00 7.000000 % 0.00
A-2 760947NS6 45,874,000.00 42,600,601.92 7.000000 % 1,601,285.46
A-3 760947NT4 14,000,000.00 9,734,405.33 7.000000 % 230,206.16
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 416,148.36 364,026.68 0.000000 % 1,883.50
A-8 7609473T6 0.00 0.00 0.497065 % 0.00
R 760947NX5 100.00 0.00 7.000000 % 0.00
M-1 760947NY3 2,110,000.00 1,945,112.44 7.000000 % 7,930.22
M-2 760947NZ0 1,054,500.00 972,095.30 7.000000 % 3,963.23
M-3 760947PA3 773,500.00 713,054.25 7.000000 % 2,907.12
B-1 351,000.00 323,570.83 7.000000 % 1,319.20
B-2 281,200.00 259,225.40 7.000000 % 1,056.86
B-3 350,917.39 323,494.73 7.000000 % 1,318.89
- -------------------------------------------------------------------------------
140,600,865.75 105,810,086.88 1,851,870.64
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 248,247.50 1,849,532.96 0.00 0.00 40,999,316.46
A-3 56,725.53 286,931.69 0.00 0.00 9,504,199.17
A-4 62,981.72 62,981.72 0.00 0.00 10,808,000.00
A-5 138,699.04 138,699.04 0.00 0.00 23,801,500.00
A-6 81,378.58 81,378.58 0.00 0.00 13,965,000.00
A-7 0.00 1,883.50 0.00 0.00 362,143.18
A-8 43,783.59 43,783.59 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 11,334.80 19,265.02 0.00 0.00 1,937,182.22
M-2 5,664.72 9,627.95 0.00 0.00 968,132.07
M-3 4,155.19 7,062.31 0.00 0.00 710,147.13
B-1 1,885.56 3,204.76 0.00 0.00 322,251.63
B-2 1,510.59 2,567.45 0.00 0.00 258,168.54
B-3 1,885.11 3,204.00 0.00 0.00 322,175.84
- -------------------------------------------------------------------------------
658,251.93 2,510,122.57 0.00 0.00 103,958,216.24
===============================================================================
_______________________________________________________________________________
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-2 928.643718 34.906166 5.411508 40.317674 0.000000 893.737552
A-3 695.314666 16.443297 4.051824 20.495121 0.000000 678.871369
A-4 1000.000000 0.000000 5.827324 5.827324 0.000000 1000.000000
A-5 1000.000000 0.000000 5.827323 5.827323 0.000000 1000.000000
A-6 1000.000000 0.000000 5.827324 5.827324 0.000000 1000.000000
A-7 874.752168 4.526030 0.000000 4.526030 0.000000 870.226138
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 921.854237 3.758398 5.371943 9.130341 0.000000 918.095839
M-2 921.854244 3.758397 5.371949 9.130346 0.000000 918.095846
M-3 921.854234 3.758397 5.371933 9.130330 0.000000 918.095837
B-1 921.854217 3.758405 5.371966 9.130371 0.000000 918.095812
B-2 921.854196 3.758393 5.371942 9.130335 0.000000 918.095804
B-3 921.854371 3.758263 5.371948 9.130211 0.000000 918.095966
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:25:10 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 21,438.87
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,964.53
SUBSERVICER ADVANCES THIS MONTH 5,453.60
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 492,888.79
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 82,655.57
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 103,958,216.24
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 418
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 1,420,431.79
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.69775020 % 3.44276700 % 0.85948300 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.63877540 % 3.47780248 % 0.87126470 %
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 7.77384209
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 148.00
POOL TRADING FACTOR: 73.93853209
................................................................................
Run: 11/25/97 11:25:11 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 88,319,158.62 7.000000 % 870,856.56
A-2 7609473U3 0.00 0.00 0.540223 % 0.00
R 760947QL8 100.00 0.00 7.000000 % 0.00
M-1 760947QM6 1,786,900.00 1,656,722.34 7.000000 % 6,587.58
M-2 760947QN4 893,400.00 828,314.83 7.000000 % 3,293.61
M-3 760947QP9 595,600.00 552,209.87 7.000000 % 2,195.74
B-1 297,800.00 276,104.95 7.000000 % 1,097.87
B-2 238,200.00 220,846.85 7.000000 % 878.15
B-3 357,408.38 178,803.21 7.000000 % 710.97
- -------------------------------------------------------------------------------
119,123,708.38 92,032,160.67 885,620.48
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 514,818.11 1,385,674.67 0.00 0.00 87,448,302.06
A-2 41,401.21 41,401.21 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 9,657.14 16,244.72 0.00 0.00 1,650,134.76
M-2 4,828.30 8,121.91 0.00 0.00 825,021.22
M-3 3,218.86 5,414.60 0.00 0.00 550,014.13
B-1 1,609.43 2,707.30 0.00 0.00 275,007.08
B-2 1,287.33 2,165.48 0.00 0.00 219,968.70
B-3 1,042.26 1,753.23 0.00 0.00 178,092.24
- -------------------------------------------------------------------------------
577,862.64 1,463,483.12 0.00 0.00 91,146,540.19
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 768.297999 7.575676 4.478459 12.054135 0.000000 760.722322
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 927.148884 3.686597 5.404410 9.091007 0.000000 923.462287
M-2 927.148903 3.686602 5.404410 9.091012 0.000000 923.462301
M-3 927.148875 3.686602 5.404399 9.091001 0.000000 923.462273
B-1 927.148925 3.686602 5.404399 9.091001 0.000000 923.462324
B-2 927.148825 3.686608 5.404408 9.091016 0.000000 923.462217
B-3 500.277050 1.989237 2.916160 4.905397 0.000000 498.287813
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:25:11 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 19,036.81
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,107.97
SUBSERVICER ADVANCES THIS MONTH 10,287.88
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 683,474.91
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 499,981.19
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 91,146,540.19
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 384
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 519,675.32
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.96553850 % 3.30020200 % 0.73425960 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.94253590 % 3.31901804 % 0.73844600 %
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 7.85001344
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 150.77
POOL TRADING FACTOR: 76.51418969
................................................................................
Run: 11/25/97 11:25:13 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 20,298,793.57 6.200000 % 1,323,831.93
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 33,267,130.61 7.050000 % 1,616,078.77
A-5 760947QU8 104,043,000.00 93,061,536.94 0.000000 % 965,135.58
A-6 760947QV6 26,848,000.00 26,401,179.33 7.500000 % 21,505.49
A-7 760947QW4 366,090.95 349,698.83 0.000000 % 14,281.91
A-8 7609473V1 0.00 0.00 0.425383 % 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 6,600,098.16 7.500000 % 5,376.21
M-2 760947RA1 4,474,600.00 4,400,131.01 7.500000 % 3,584.20
M-3 760947RB9 2,983,000.00 2,933,355.10 7.500000 % 2,389.41
B-1 1,789,800.00 1,760,013.05 7.500000 % 1,433.65
B-2 745,700.00 733,289.61 7.500000 % 597.31
B-3 1,193,929.65 1,174,059.55 7.500000 % 956.35
- -------------------------------------------------------------------------------
298,304,120.60 235,277,285.76 3,955,170.81
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 104,855.17 1,428,687.10 0.00 0.00 18,974,961.64
A-2 194,136.06 194,136.06 0.00 0.00 35,848,000.00
A-3 43,649.20 43,649.20 0.00 0.00 8,450,000.00
A-4 195,403.51 1,811,482.28 0.00 0.00 31,651,051.84
A-5 197,622.98 1,162,758.56 457,367.64 0.00 92,553,769.00
A-6 164,972.86 186,478.35 0.00 0.00 26,379,673.84
A-7 0.00 14,281.91 0.00 0.00 335,416.92
A-8 83,384.94 83,384.94 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 41,241.98 46,618.19 0.00 0.00 6,594,721.95
M-2 27,495.07 31,079.27 0.00 0.00 4,396,546.81
M-3 18,329.64 20,719.05 0.00 0.00 2,930,965.69
B-1 10,997.78 12,431.43 0.00 0.00 1,758,579.40
B-2 4,582.10 5,179.41 0.00 0.00 732,692.30
B-3 7,336.34 8,292.69 0.00 0.00 1,173,103.20
- -------------------------------------------------------------------------------
1,094,007.63 5,049,178.44 457,367.64 0.00 231,779,482.59
===============================================================================
Run: 11/25/97 11:25:13
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-1 541.301162 35.302185 2.796138 38.098323 0.000000 505.998977
A-2 1000.000000 0.000000 5.415534 5.415534 0.000000 1000.000000
A-3 1000.000000 0.000000 5.165586 5.165586 0.000000 1000.000000
A-4 493.944033 23.995230 2.901314 26.896544 0.000000 469.948802
A-5 894.452649 9.276314 1.899436 11.175750 4.395948 889.572283
A-6 983.357395 0.801009 6.144698 6.945707 0.000000 982.556386
A-7 955.223914 39.011918 0.000000 39.011918 0.000000 916.211996
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-1 983.357394 0.801009 6.144697 6.945706 0.000000 982.556386
M-2 983.357397 0.801010 6.144699 6.945709 0.000000 982.556387
M-3 983.357392 0.801009 6.144700 6.945709 0.000000 982.556383
B-1 983.357386 0.801011 6.144698 6.945709 0.000000 982.556375
B-2 983.357396 0.801006 6.144696 6.945702 0.000000 982.556390
B-3 983.357395 0.801010 6.144700 6.945710 0.000000 982.556384
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:25:14 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S21 (POOL # 4189)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4189
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 48,235.41
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 24,871.86
MASTER SERVICER ADVANCES THIS MONTH 8,412.32
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,457,216.49
(B) TWO MONTHLY PAYMENTS: 3 1,056,825.40
(C) THREE OR MORE MONTHLY PAYMENTS: 1 266,288.39
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 549,724.41
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 231,779,482.59
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 893
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 4
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 1,113,690.30
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,306,139.40
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.50792690 % 5.93101200 % 1.56106070 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.40135650 % 6.00667250 % 1.58326590 %
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 8.20924241
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 329.63
POOL TRADING FACTOR: 77.69905495
................................................................................
Run: 11/25/97 11:27:18 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 11,553,125.48 7.500000 % 651,101.71
A-2 760947PT2 73,285,445.00 54,968,999.09 7.500000 % 2,005,401.19
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 29,611,539.28 7.500000 % 27,120.33
A-6 760947PX3 19,608,650.00 13,957,828.54 7.500000 % 618,687.93
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 85,496,546.67 7.500000 % 3,125,414.19
A-11 760947QC8 3,268,319.71 2,890,897.28 0.000000 % 43,667.00
R 760947QD6 100.00 0.00 7.500000 % 0.00
M-1 760947QE4 7,342,463.00 7,202,926.20 7.500000 % 6,596.95
M-2 760947QF1 5,710,804.00 5,602,275.40 7.500000 % 5,130.96
M-3 760947QG9 3,263,317.00 3,201,300.66 7.500000 % 2,931.98
B-1 760947QH7 1,794,824.00 1,760,715.01 7.500000 % 1,612.59
B-2 760947QJ3 1,142,161.00 1,120,455.29 7.500000 % 1,026.19
B-3 1,957,990.76 1,858,397.11 7.500000 % 1,702.02
- -------------------------------------------------------------------------------
326,331,688.47 266,454,744.01 6,490,393.04
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 72,134.79 723,236.50 0.00 0.00 10,902,023.77
A-2 343,212.54 2,348,613.73 0.00 0.00 52,963,597.90
A-3 48,487.30 48,487.30 0.00 0.00 7,765,738.00
A-4 210,245.70 210,245.70 0.00 0.00 33,673,000.00
A-5 184,886.97 212,007.30 0.00 0.00 29,584,418.95
A-6 87,149.16 705,837.09 0.00 0.00 13,339,140.61
A-7 17,326.40 17,326.40 0.00 0.00 2,775,000.00
A-8 6,431.06 6,431.06 0.00 0.00 1,030,000.00
A-9 12,400.08 12,400.08 0.00 0.00 1,986,000.00
A-10 533,818.84 3,659,233.03 0.00 0.00 82,371,132.48
A-11 0.00 43,667.00 0.00 0.00 2,847,230.28
R 0.00 0.00 0.00 0.00 0.00
M-1 44,973.25 51,570.20 0.00 0.00 7,196,329.25
M-2 34,979.19 40,110.15 0.00 0.00 5,597,144.44
M-3 19,988.11 22,920.09 0.00 0.00 3,198,368.68
B-1 10,993.46 12,606.05 0.00 0.00 1,759,102.42
B-2 6,995.84 8,022.03 0.00 0.00 1,119,429.10
B-3 11,603.36 13,305.38 0.00 0.00 1,856,695.09
- -------------------------------------------------------------------------------
1,645,626.05 8,136,019.09 0.00 0.00 259,964,350.97
===============================================================================
Run: 11/25/97 11:27:18
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-1 660.178599 37.205812 4.121988 41.327800 0.000000 622.972787
A-2 750.067071 27.364249 4.683229 32.047478 0.000000 722.702822
A-3 1000.000000 0.000000 6.243747 6.243747 0.000000 1000.000000
A-4 1000.000000 0.000000 6.243747 6.243747 0.000000 1000.000000
A-5 980.995916 0.898465 6.125091 7.023556 0.000000 980.097451
A-6 711.819964 31.551786 4.444424 35.996210 0.000000 680.268178
A-7 1000.000000 0.000000 6.243748 6.243748 0.000000 1000.000000
A-8 1000.000000 0.000000 6.243748 6.243748 0.000000 1000.000000
A-9 1000.000000 0.000000 6.243746 6.243746 0.000000 1000.000000
A-10 749.688936 27.405650 4.680868 32.086518 0.000000 722.283286
A-11 884.520958 13.360688 0.000000 13.360688 0.000000 871.160270
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 980.995914 0.898466 6.125090 7.023556 0.000000 980.097448
M-2 980.995916 0.898465 6.125090 7.023555 0.000000 980.097450
M-3 980.995919 0.898466 6.125090 7.023556 0.000000 980.097453
B-1 980.995914 0.898467 6.125091 7.023558 0.000000 980.097447
B-2 980.995928 0.898464 6.125091 7.023555 0.000000 980.097464
B-3 949.134770 0.869284 5.926157 6.795441 0.000000 948.265502
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:27:18 rept2.frg
Page: 3 of 3
NORWEST MORTGAGE, INC. (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-R20 (POOL # 10044)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 10044
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 39,049.61
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SPREAD 77,303.00
SUBSERVICER ADVANCES THIS MONTH 31,775.36
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 455,215.55
(B) TWO MONTHLY PAYMENTS: 2 564,814.60
(C) THREE OR MORE MONTHLY PAYMENTS: 9 2,576,974.82
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 562,267.23
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 259,964,350.97
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 921
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 6,245,786.80
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.12863600 % 6.07310200 % 1.79826160 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.93866630 % 6.15155205 % 1.84166130 %
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 8.04180970
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 318.87
POOL TRADING FACTOR: 79.66261327
................................................................................
Run: 11/25/97 11:25:21 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 173,876,000.00 118,880,934.00 6.850000 % 7,066,356.08
A-2 760947RD5 25,000,000.00 19,103,577.27 7.250000 % 757,635.65
A-3 760947RE3 22,600,422.00 22,600,422.00 7.000000 % 0.00
A-4 760947RF0 15,842,000.00 13,652,024.44 6.750000 % 111,337.93
A-5 760947RG8 11,649,000.00 10,793,014.26 6.900000 % 43,518.14
A-6 760947RU7 73,856,000.00 76,045,975.56 0.000000 % 0.00
A-7 760947RH6 93,000,000.00 75,735,661.02 7.250000 % 2,218,307.49
A-8 760947RJ2 6,350,000.00 7,205,985.74 7.250000 % 0.00
A-9 760947RK9 20,348,738.00 13,912,656.03 7.250000 % 826,976.86
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 178,301.34 167,255.54 0.000000 % 1,097.52
A-14 7609473W9 0.00 0.00 0.625269 % 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 11,752,587.35 7.250000 % 9,393.56
M-2 760947RS2 6,634,109.00 6,529,215.30 7.250000 % 5,218.64
M-3 760947RT0 5,307,287.00 5,223,372.05 7.250000 % 4,174.92
B-1 760947RV5 3,184,372.00 3,134,023.03 7.250000 % 2,504.95
B-2 760947RW3 1,326,822.00 1,305,843.26 7.250000 % 1,043.73
B-3 760947RX1 2,122,914.66 2,054,698.33 7.250000 % 1,642.27
- -------------------------------------------------------------------------------
530,728,720.00 445,608,403.18 11,049,207.74
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 678,331.19 7,744,687.27 0.00 0.00 111,814,577.92
A-2 115,369.69 873,005.34 0.00 0.00 18,345,941.62
A-3 131,781.25 131,781.25 0.00 0.00 22,600,422.00
A-4 76,760.86 188,098.79 0.00 0.00 13,540,686.51
A-5 62,034.15 105,552.29 0.00 0.00 10,749,496.12
A-6 401,357.55 401,357.55 111,337.93 0.00 76,157,313.49
A-7 457,380.28 2,675,687.77 0.00 0.00 73,517,353.53
A-8 0.00 0.00 43,518.14 0.00 7,249,503.88
A-9 84,020.85 910,997.71 0.00 0.00 13,085,679.17
A-10 19,871.77 19,871.77 0.00 0.00 2,511,158.00
A-11 236,568.74 236,568.74 0.00 0.00 40,000,000.00
A-12 90,587.50 90,587.50 0.00 0.00 15,000,000.00
A-13 0.00 1,097.52 0.00 0.00 166,158.02
A-14 232,091.43 232,091.43 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 70,975.84 80,369.40 0.00 0.00 11,743,193.79
M-2 39,431.02 44,649.66 0.00 0.00 6,523,996.66
M-3 31,544.81 35,719.73 0.00 0.00 5,219,197.13
B-1 18,926.88 21,431.83 0.00 0.00 3,131,518.08
B-2 7,886.21 8,929.94 0.00 0.00 1,304,799.53
B-3 12,408.66 14,050.93 0.00 0.00 2,053,056.06
- -------------------------------------------------------------------------------
2,767,328.68 13,816,536.42 154,856.07 0.00 434,714,051.51
===============================================================================
Run: 11/25/97 11:25:21
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-1 683.711001 40.640204 3.901235 44.541439 0.000000 643.070797
A-2 764.143091 30.305426 4.614788 34.920214 0.000000 733.837665
A-3 1000.000000 0.000000 5.830920 5.830920 0.000000 1000.000000
A-4 861.761422 7.028022 4.845402 11.873424 0.000000 854.733399
A-5 926.518522 3.735783 5.325277 9.061060 0.000000 922.782738
A-6 1029.651965 0.000000 5.434326 5.434326 1.507500 1031.159466
A-7 814.361946 23.852769 4.918068 28.770837 0.000000 790.509178
A-8 1134.800904 0.000000 0.000000 0.000000 6.853250 1141.654154
A-9 683.711001 40.640204 4.129045 44.769249 0.000000 643.070797
A-10 1000.000000 0.000000 7.913389 7.913389 0.000000 1000.000000
A-11 1000.000000 0.000000 5.914219 5.914219 0.000000 1000.000000
A-12 1000.000000 0.000000 6.039167 6.039167 0.000000 1000.000000
A-13 938.049821 6.155422 0.000000 6.155422 0.000000 931.894399
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-1 984.188729 0.786638 5.943680 6.730318 0.000000 983.402091
M-2 984.188728 0.786638 5.943680 6.730318 0.000000 983.402091
M-3 984.188730 0.786639 5.943679 6.730318 0.000000 983.402090
B-1 984.188729 0.786639 5.943677 6.730316 0.000000 983.402090
B-2 984.188731 0.786639 5.943683 6.730322 0.000000 983.402092
B-3 967.866664 0.773592 5.845105 6.618697 0.000000 967.093072
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:25:22 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 90,600.55
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 65,388.76
MASTER SERVICER ADVANCES THIS MONTH 1,458.10
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 18 4,837,849.72
(B) TWO MONTHLY PAYMENTS: 6 1,190,274.10
(C) THREE OR MORE MONTHLY PAYMENTS: 1 141,167.85
FORECLOSURES
NUMBER OF LOANS 10
AGGREGATE PRINCIPAL BALANCE 2,662,428.03
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 434,714,051.51
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,613
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 207,546.06
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 10,538,164.09
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.26516210 % 5.27683100 % 1.45800730 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.10185100 % 5.40272105 % 1.49336210 %
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 8.16190463
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 330.35
POOL TRADING FACTOR: 81.90889905
................................................................................
Run: 11/25/97 11:25:23 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 41,245,371.01 6.750000 % 1,138,541.31
A-2 760947SA0 20,391,493.00 20,391,493.00 6.750000 % 0.00
A-3 760947SB8 29,250,000.00 23,800,532.52 6.750000 % 439,637.71
A-4 760947SC6 313,006.32 270,297.01 0.000000 % 2,594.44
A-5 7609473X7 0.00 0.00 0.559140 % 0.00
R 760947SD4 100.00 0.00 6.750000 % 0.00
M-1 760947SE2 1,364,000.00 1,264,688.63 6.750000 % 5,321.71
M-2 760947SF9 818,000.00 758,442.30 6.750000 % 3,191.46
M-3 760947SG7 546,000.00 506,246.35 6.750000 % 2,130.24
B-1 491,000.00 455,250.81 6.750000 % 1,915.66
B-2 273,000.00 253,123.16 6.750000 % 1,065.12
B-3 327,627.84 303,773.76 6.750000 % 1,278.26
- -------------------------------------------------------------------------------
109,132,227.16 89,249,218.55 1,595,675.91
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 230,708.50 1,369,249.81 0.00 0.00 40,106,829.70
A-2 114,061.06 114,061.06 0.00 0.00 20,391,493.00
A-3 133,129.73 572,767.44 0.00 0.00 23,360,894.81
A-4 0.00 2,594.44 0.00 0.00 267,702.57
A-5 41,353.21 41,353.21 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 7,074.11 12,395.82 0.00 0.00 1,259,366.92
M-2 4,242.40 7,433.86 0.00 0.00 755,250.84
M-3 2,831.72 4,961.96 0.00 0.00 504,116.11
B-1 2,546.48 4,462.14 0.00 0.00 453,335.15
B-2 1,415.86 2,480.98 0.00 0.00 252,058.04
B-3 1,699.18 2,977.44 0.00 0.00 302,495.50
- -------------------------------------------------------------------------------
539,062.25 2,134,738.16 0.00 0.00 87,653,542.64
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 745.066133 20.566879 4.167573 24.734452 0.000000 724.499254
A-2 1000.000000 0.000000 5.593561 5.593561 0.000000 1000.000000
A-3 813.693419 15.030349 4.551444 19.581793 0.000000 798.663071
A-4 863.551285 8.288778 0.000000 8.288778 0.000000 855.262507
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 927.191078 3.901547 5.186298 9.087845 0.000000 923.289531
M-2 927.191076 3.901540 5.186308 9.087848 0.000000 923.289536
M-3 927.191117 3.901538 5.186300 9.087838 0.000000 923.289579
B-1 927.191059 3.901548 5.186314 9.087862 0.000000 923.289511
B-2 927.191062 3.901538 5.186300 9.087838 0.000000 923.289524
B-3 927.191535 3.901561 5.186311 9.087872 0.000000 923.289962
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:25:23 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 18,261.78
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,702.07
SUBSERVICER ADVANCES THIS MONTH 8,023.58
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 210,769.08
(B) TWO MONTHLY PAYMENTS: 1 610,921.37
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 87,653,542.64
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 335
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 1,219,957.36
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.01981580 % 2.84267000 % 1.13751400 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.96430890 % 2.87351064 % 1.15337760 %
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 7.58413247
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 149.65
POOL TRADING FACTOR: 80.31866014
................................................................................
Run: 11/25/97 11:25:18 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 19,742,297.68 7.000000 % 1,000,220.82
A-2 760947SJ1 50,172,797.00 40,037,203.39 7.400000 % 1,667,034.67
A-3 760947SK8 24,945,526.00 24,945,526.00 7.250000 % 0.00
A-4 760947SL6 33,000,000.00 33,000,000.00 7.250000 % 0.00
A-5 760947SM4 33,510,029.00 32,952,915.69 7.250000 % 26,647.92
A-6 760947SN2 45,513,473.00 34,791,031.62 7.250000 % 1,763,555.47
A-7 760947SP7 8,560,000.00 8,560,000.00 7.125000 % 0.00
A-8 760947SQ5 77,000,000.00 61,812,117.59 7.250000 % 2,498,001.36
A-9 760947SR3 36,574,716.00 24,366,089.92 7.250000 % 2,007,993.19
A-10 7609473Y5 0.00 0.00 0.613115 % 0.00
R 760947SS1 100.00 0.00 7.250000 % 0.00
M-1 760947ST9 8,000,000.00 7,866,997.84 7.250000 % 6,361.78
M-2 760947SU6 5,333,000.00 5,244,337.44 7.250000 % 4,240.92
M-3 760947SV4 3,555,400.00 3,496,290.50 7.250000 % 2,827.33
B-1 1,244,400.00 1,223,711.52 7.250000 % 989.57
B-2 888,900.00 874,121.78 7.250000 % 706.87
B-3 1,422,085.30 1,397,950.07 7.250000 % 1,130.49
- -------------------------------------------------------------------------------
355,544,080.30 300,310,591.04 8,979,710.39
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 115,133.65 1,115,354.47 0.00 0.00 18,742,076.86
A-2 246,832.31 1,913,866.98 0.00 0.00 38,370,168.72
A-3 150,673.62 150,673.62 0.00 0.00 24,945,526.00
A-4 199,323.50 199,323.50 0.00 0.00 33,000,000.00
A-5 199,039.10 225,687.02 0.00 0.00 32,926,267.77
A-6 210,141.52 1,973,696.99 0.00 0.00 33,027,476.15
A-7 50,811.87 50,811.87 0.00 0.00 8,560,000.00
A-8 373,351.74 2,871,353.10 0.00 0.00 59,314,116.23
A-9 147,173.76 2,155,166.95 0.00 0.00 22,358,096.73
A-10 153,397.70 153,397.70 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 47,517.50 53,879.28 0.00 0.00 7,860,636.06
M-2 31,676.36 35,917.28 0.00 0.00 5,240,096.52
M-3 21,117.96 23,945.29 0.00 0.00 3,493,463.17
B-1 7,391.35 8,380.92 0.00 0.00 1,222,721.95
B-2 5,279.79 5,986.66 0.00 0.00 873,414.91
B-3 8,443.77 9,574.26 0.00 0.00 1,396,819.58
- -------------------------------------------------------------------------------
1,967,305.50 10,947,015.89 0.00 0.00 291,330,880.65
===============================================================================
Run: 11/25/97 11:25:18
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-1 764.504422 38.732738 4.458457 43.191195 0.000000 725.771684
A-2 797.986275 33.225867 4.919644 38.145511 0.000000 764.760408
A-3 1000.000000 0.000000 6.040106 6.040106 0.000000 1000.000000
A-4 1000.000000 0.000000 6.040106 6.040106 0.000000 1000.000000
A-5 983.374729 0.795222 5.939687 6.734909 0.000000 982.579507
A-6 764.411708 38.747987 4.617128 43.365115 0.000000 725.663721
A-7 1000.000000 0.000000 5.935966 5.935966 0.000000 1000.000000
A-8 802.754774 32.441576 4.848724 37.290300 0.000000 770.313198
A-9 666.200386 54.901129 4.023921 58.925050 0.000000 611.299257
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 983.374730 0.795223 5.939688 6.734911 0.000000 982.579508
M-2 983.374731 0.795222 5.939689 6.734911 0.000000 982.579509
M-3 983.374726 0.795221 5.939686 6.734907 0.000000 982.579504
B-1 983.374735 0.795219 5.939690 6.734909 0.000000 982.579516
B-2 983.374710 0.795219 5.939690 6.734909 0.000000 982.579492
B-3 983.028282 0.794945 5.937597 6.732542 0.000000 982.233330
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:25:19 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 61,586.49
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 46,138.25
MASTER SERVICER ADVANCES THIS MONTH 1,730.53
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 18 5,681,883.62
(B) TWO MONTHLY PAYMENTS: 1 226,826.94
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 346,153.56
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 291,330,880.65
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,030
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 228,502.62
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 8,736,859.27
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.30579420 % 5.53015000 % 1.16405600 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.10503850 % 5.69599615 % 1.19896540 %
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 8.15283869
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 329.93
POOL TRADING FACTOR: 81.93945471
................................................................................
Run: 11/25/97 11:25:24 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 37,995,552.08 7.125000 % 1,468,337.98
A-2 760947TF8 59,147,000.00 42,585,517.28 7.250000 % 1,645,717.17
A-3 760947TG6 50,000,000.00 39,425,775.98 7.250000 % 1,050,762.32
A-4 760947TH4 2,000,000.00 1,585,490.27 6.812500 % 41,189.90
A-5 760947TJ0 18,900,000.00 14,982,884.38 7.000000 % 389,244.40
A-6 760947TK7 25,500,000.00 20,215,002.86 7.250000 % 525,171.01
A-7 760947TL5 30,750,000.00 24,376,915.11 7.500000 % 633,294.46
A-8 760947TM3 87,500,000.00 73,356,178.22 7.350000 % 1,405,473.82
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 60,321,776.52 7.250000 % 49,578.91
A-14 760947TT8 709,256.16 625,541.36 0.000000 % 874.19
A-15 7609473Z2 0.00 0.00 0.499164 % 0.00
R 760947TU5 100.00 0.00 7.250000 % 0.00
M-1 760947TV3 12,822,700.00 12,625,696.49 7.250000 % 10,377.15
M-2 760947TW1 7,123,700.00 7,014,253.95 7.250000 % 5,765.07
M-3 760947TX9 6,268,900.00 6,172,586.78 7.250000 % 5,073.29
B-1 2,849,500.00 2,805,721.27 7.250000 % 2,306.04
B-2 1,424,700.00 1,402,811.40 7.250000 % 1,152.98
B-3 2,280,382.97 2,014,287.29 7.250000 % 1,655.56
- -------------------------------------------------------------------------------
569,896,239.13 496,090,991.24 7,235,974.25
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 225,507.34 1,693,845.32 0.00 0.00 36,527,214.10
A-2 257,183.44 1,902,900.61 0.00 0.00 40,939,800.11
A-3 238,101.06 1,288,863.38 0.00 0.00 38,375,013.66
A-4 8,997.32 50,187.22 0.00 0.00 1,544,300.37
A-5 87,364.81 476,609.21 0.00 0.00 14,593,639.98
A-6 122,082.91 647,253.92 0.00 0.00 19,689,831.85
A-7 152,294.10 785,588.56 0.00 0.00 23,743,620.65
A-8 449,124.86 1,854,598.68 0.00 0.00 71,950,704.40
A-9 122,554.58 122,554.58 0.00 0.00 21,400,000.00
A-10 185,965.27 185,965.27 0.00 0.00 30,271,000.00
A-11 326,661.57 326,661.57 0.00 0.00 54,090,000.00
A-12 258,623.68 258,623.68 0.00 0.00 42,824,000.00
A-13 364,296.67 413,875.58 0.00 0.00 60,272,197.61
A-14 0.00 874.19 0.00 0.00 624,667.17
A-15 206,275.44 206,275.44 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 76,249.40 86,626.55 0.00 0.00 12,615,319.34
M-2 42,360.64 48,125.71 0.00 0.00 7,008,488.88
M-3 37,277.63 42,350.92 0.00 0.00 6,167,513.49
B-1 16,944.37 19,250.41 0.00 0.00 2,803,415.23
B-2 8,471.89 9,624.87 0.00 0.00 1,401,658.42
B-3 12,164.73 13,820.29 0.00 0.00 2,012,631.73
- -------------------------------------------------------------------------------
3,198,501.71 10,434,475.96 0.00 0.00 488,855,016.99
===============================================================================
Run: 11/25/97 11:25:24
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-1 719.994544 27.824187 4.273238 32.097425 0.000000 692.170357
A-2 719.994544 27.824187 4.348208 32.172395 0.000000 692.170357
A-3 788.515520 21.015246 4.762021 25.777267 0.000000 767.500273
A-4 792.745135 20.594950 4.498660 25.093610 0.000000 772.150185
A-5 792.745205 20.594942 4.622477 25.217419 0.000000 772.150264
A-6 792.745210 20.594942 4.787565 25.382507 0.000000 772.150269
A-7 792.745207 20.594942 4.952654 25.547596 0.000000 772.150265
A-8 838.356323 16.062558 5.132856 21.195414 0.000000 822.293765
A-9 1000.000000 0.000000 5.726850 5.726850 0.000000 1000.000000
A-10 1000.000000 0.000000 6.143347 6.143347 0.000000 1000.000000
A-11 1000.000000 0.000000 6.039223 6.039223 0.000000 1000.000000
A-12 1000.000000 0.000000 6.039223 6.039223 0.000000 1000.000000
A-13 984.636347 0.809280 5.946439 6.755719 0.000000 983.827067
A-14 881.968174 1.232545 0.000000 1.232545 0.000000 880.735629
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 984.636347 0.809280 5.946439 6.755719 0.000000 983.827068
M-2 984.636348 0.809280 5.946438 6.755718 0.000000 983.827067
M-3 984.636344 0.809279 5.946439 6.755718 0.000000 983.827065
B-1 984.636347 0.809279 5.946436 6.755715 0.000000 983.827068
B-2 984.636344 0.809279 5.946438 6.755717 0.000000 983.827065
B-3 883.310969 0.726001 5.334512 6.060513 0.000000 882.584968
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:25:25 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 103,931.88
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 70,747.54
MASTER SERVICER ADVANCES THIS MONTH 10,727.01
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 18 5,261,005.62
(B) TWO MONTHLY PAYMENTS: 7 1,310,640.37
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 10
AGGREGATE PRINCIPAL BALANCE 3,147,235.65
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 488,855,016.99
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,700
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 4
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 1,447,135.79
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 6,828,127.63
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.53429040 % 5.20975500 % 1.25595440 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.44386780 % 5.27586315 % 1.27351880 %
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 8.03500713
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 331.35
POOL TRADING FACTOR: 85.77965311
................................................................................
Run: 11/25/97 11:25:26 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 39,483,671.97 6.750000 % 663,119.71
A-2 760947SX0 21,274,070.00 21,274,070.00 6.750000 % 0.00
A-3 760947SY8 38,926,942.00 30,933,323.44 6.750000 % 337,611.24
A-4 760947SZ5 177,268.15 156,664.43 0.000000 % 686.69
A-5 7609474J7 0.00 0.00 0.514473 % 0.00
R 760947TA9 100.00 0.00 6.750000 % 0.00
M-1 760947TB7 1,493,000.00 1,391,803.35 6.750000 % 5,585.25
M-2 760947TC5 597,000.00 556,534.88 6.750000 % 2,233.35
M-3 760947TD3 597,000.00 556,534.88 6.750000 % 2,233.35
B-1 597,000.00 556,534.88 6.750000 % 2,233.35
B-2 299,000.00 278,733.58 6.750000 % 1,118.55
B-3 298,952.57 278,689.34 6.750000 % 1,118.38
- -------------------------------------------------------------------------------
119,444,684.72 95,466,560.75 1,015,939.87
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 221,827.18 884,946.89 0.00 0.00 38,820,552.26
A-2 119,521.99 119,521.99 0.00 0.00 21,274,070.00
A-3 173,789.61 511,400.85 0.00 0.00 30,595,712.20
A-4 0.00 686.69 0.00 0.00 155,977.74
A-5 40,879.66 40,879.66 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 7,819.43 13,404.68 0.00 0.00 1,386,218.10
M-2 3,126.73 5,360.08 0.00 0.00 554,301.53
M-3 3,126.73 5,360.08 0.00 0.00 554,301.53
B-1 3,126.73 5,360.08 0.00 0.00 554,301.53
B-2 1,565.98 2,684.53 0.00 0.00 277,615.03
B-3 1,565.74 2,684.12 0.00 0.00 277,570.96
- -------------------------------------------------------------------------------
576,349.78 1,592,289.65 0.00 0.00 94,450,620.88
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 715.486737 12.016445 4.019748 16.036193 0.000000 703.470293
A-2 1000.000000 0.000000 5.618200 5.618200 0.000000 1000.000000
A-3 794.650744 8.672945 4.464507 13.137452 0.000000 785.977799
A-4 883.770886 3.873736 0.000000 3.873736 0.000000 879.897150
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 932.219257 3.740958 5.237395 8.978353 0.000000 928.478299
M-2 932.219229 3.740955 5.237404 8.978359 0.000000 928.478275
M-3 932.219229 3.740955 5.237404 8.978359 0.000000 928.478275
B-1 932.219229 3.740955 5.237404 8.978359 0.000000 928.478275
B-2 932.219331 3.740970 5.237391 8.978361 0.000000 928.478361
B-3 932.219248 3.740961 5.237419 8.978380 0.000000 928.478253
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:25:26 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1996-S5 (POOL # 4197)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4197
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 20,980.40
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,034.40
SUBSERVICER ADVANCES THIS MONTH 3,105.79
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 320,370.82
(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 94,450,620.88
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 341
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 632,797.02
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.20309010 % 2.62813500 % 1.16877450 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.17761030 % 2.64140260 % 1.17661780 %
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 7.57356364
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 151.81
POOL TRADING FACTOR: 79.07477934
................................................................................
Run: 11/25/97 11:25:27 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-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 55,575,817.06 6.625000 % 2,177,860.10
A-2 760947UL3 50,000,000.00 38,672,068.49 6.625000 % 1,985,695.97
A-3 760947UM1 12,000,000.00 12,000,000.00 6.625000 % 0.00
A-4 760947UN9 10,424,000.00 8,671,887.78 6.000000 % 97,693.14
A-5 760947UP4 40,000,000.00 33,676,073.43 6.625000 % 817,895.89
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 % 1,439,240.06
A-8 760947US8 1,331,000.00 894,638.35 0.000000 % 205,605.72
A-9 760947UT6 67,509,000.00 65,117,243.12 0.000000 % 638,040.50
A-10 760947UU3 27,446,000.00 27,002,784.28 7.000000 % 22,374.34
A-11 760947UV1 15,000,000.00 14,757,770.31 7.000000 % 12,228.20
A-12 760947UW9 72,100,000.00 57,871,165.17 6.625000 % 1,840,265.76
A-13 760947UX7 17,900,000.00 17,900,000.00 6.625000 % 0.00
A-14 7609474A6 0.00 0.00 0.631838 % 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 9,395,780.43 7.000000 % 7,785.28
M-2 760947VB4 5,306,000.00 5,220,315.28 7.000000 % 4,325.52
M-3 760947VC2 4,669,000.00 4,593,601.97 7.000000 % 3,806.23
B-1 2,335,000.00 2,297,292.91 7.000000 % 1,903.52
B-2 849,000.00 835,289.80 7.000000 % 692.12
B-3 1,698,373.98 1,514,668.54 7.000000 % 1,255.06
- -------------------------------------------------------------------------------
424,466,573.98 371,290,865.34 9,256,667.41
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 306,738.44 2,484,598.54 0.00 0.00 53,397,956.96
A-2 213,441.93 2,199,137.90 0.00 0.00 36,686,372.52
A-3 66,231.35 66,231.35 0.00 0.00 12,000,000.00
A-4 43,347.23 141,040.37 0.00 0.00 8,574,194.64
A-5 185,867.65 1,003,763.54 0.00 0.00 32,858,177.54
A-6 52,671.84 52,671.84 0.00 0.00 9,032,000.00
A-7 41,738.04 1,480,978.10 0.00 0.00 4,823,228.36
A-8 0.00 205,605.72 0.00 0.00 689,032.63
A-9 356,660.78 994,701.28 97,693.14 0.00 64,576,895.76
A-10 157,471.89 179,846.23 0.00 0.00 26,980,409.94
A-11 86,062.75 98,290.95 0.00 0.00 14,745,542.11
A-12 319,407.11 2,159,672.87 0.00 0.00 56,030,899.41
A-13 98,795.10 98,795.10 0.00 0.00 17,900,000.00
A-14 195,441.40 195,441.40 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 54,793.29 62,578.57 0.00 0.00 9,387,995.15
M-2 30,443.27 34,768.79 0.00 0.00 5,215,989.76
M-3 26,788.47 30,594.70 0.00 0.00 4,589,795.74
B-1 13,397.11 15,300.63 0.00 0.00 2,295,389.39
B-2 4,871.15 5,563.27 0.00 0.00 834,597.68
B-3 8,833.08 10,088.14 0.00 0.00 1,513,413.48
- -------------------------------------------------------------------------------
2,263,001.88 11,519,669.29 97,693.14 0.00 362,131,891.07
===============================================================================
Run: 11/25/97 11:25:27
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-1 817.291427 32.027354 4.510859 36.538213 0.000000 785.264073
A-2 773.441370 39.713919 4.268839 43.982758 0.000000 733.727450
A-3 1000.000000 0.000000 5.519279 5.519279 0.000000 1000.000000
A-4 831.915558 9.371944 4.158407 13.530351 0.000000 822.543615
A-5 841.901836 20.447397 4.646691 25.094088 0.000000 821.454439
A-6 1000.000000 0.000000 5.831692 5.831692 0.000000 1000.000000
A-7 672.155031 154.474623 4.479772 158.954395 0.000000 517.680408
A-8 672.155034 154.474621 0.000000 154.474621 0.000000 517.680413
A-9 964.571289 9.451192 5.283159 14.734351 1.447113 956.567210
A-10 983.851355 0.815213 5.737517 6.552730 0.000000 983.036142
A-11 983.851354 0.815213 5.737517 6.552730 0.000000 983.036141
A-12 802.651389 25.523797 4.430057 29.953854 0.000000 777.127592
A-13 1000.000000 0.000000 5.519279 5.519279 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-1 983.851354 0.815213 5.737517 6.552730 0.000000 983.036141
M-2 983.851353 0.815213 5.737518 6.552731 0.000000 983.036140
M-3 983.851354 0.815213 5.737518 6.552731 0.000000 983.036141
B-1 983.851353 0.815212 5.737520 6.552732 0.000000 983.036141
B-2 983.851355 0.815218 5.737515 6.552733 0.000000 983.036137
B-3 891.834518 0.738966 5.200904 5.939870 0.000000 891.095541
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:25:29 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1996-S6 (POOL # 4198)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4198
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 82,269.02
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 420.54
SUBSERVICER ADVANCES THIS MONTH 63,846.53
MASTER SERVICER ADVANCES THIS MONTH 4,081.73
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 3,532,808.96
(B) TWO MONTHLY PAYMENTS: 5 1,532,361.46
(C) THREE OR MORE MONTHLY PAYMENTS: 2 986,991.61
FORECLOSURES
NUMBER OF LOANS 9
AGGREGATE PRINCIPAL BALANCE 2,824,319.01
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 362,131,891.07
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,270
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 486,564.11
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 8,851,325.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.57459310 % 5.17376000 % 1.25164710 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.41754160 % 5.30021827 % 1.28224020 %
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 7.95053974
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 330.87
POOL TRADING FACTOR: 85.31458383
................................................................................
Run: 11/25/97 11:25:29 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-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 7,235,765.64 5.000000 % 1,900,809.92
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 136,575,000.00 112,360,881.70 6.375000 % 3,098,310.94
A-6 760947VW8 123,614,000.00 128,486,301.38 0.000000 % 467,644.75
A-7 760947VJ7 66,675,000.00 57,043,603.56 7.000000 % 1,151,847.02
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 19,687,851.58 7.000000 % 16,669.11
A-12 760947VP3 38,585,000.00 37,982,787.68 7.000000 % 32,158.88
A-13 760947VQ1 698,595.74 661,739.00 0.000000 % 23,517.34
A-14 7609474B4 0.00 0.00 0.593006 % 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 12,358,064.44 7.000000 % 10,463.20
M-2 760947VU2 6,974,500.00 6,865,646.04 7.000000 % 5,812.94
M-3 760947VV0 6,137,500.00 6,041,709.45 7.000000 % 5,115.33
B-1 760947VX6 3,069,000.00 3,021,100.83 7.000000 % 2,557.87
B-2 760947VY4 1,116,000.00 1,098,582.12 7.000000 % 930.14
B-3 2,231,665.53 2,196,835.03 7.000000 % 1,859.99
- -------------------------------------------------------------------------------
557,958,461.27 505,138,868.45 6,717,697.43
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 30,139.76 1,930,949.68 0.00 0.00 5,334,955.72
A-2 122,962.23 122,962.23 0.00 0.00 28,800,000.00
A-3 126,125.83 126,125.83 0.00 0.00 26,330,000.00
A-4 167,175.62 167,175.62 0.00 0.00 34,157,000.00
A-5 596,733.86 3,695,044.80 0.00 0.00 109,262,570.76
A-6 448,821.16 916,465.91 475,428.51 0.00 128,494,085.14
A-7 332,652.16 1,484,499.18 0.00 0.00 55,891,756.54
A-8 60,857.97 60,857.97 0.00 0.00 10,436,000.00
A-9 38,196.60 38,196.60 0.00 0.00 6,550,000.00
A-10 22,305.65 22,305.65 0.00 0.00 3,825,000.00
A-11 114,810.53 131,479.64 0.00 0.00 19,671,182.47
A-12 221,498.21 253,657.09 0.00 0.00 37,950,628.80
A-13 0.00 23,517.34 0.00 0.00 638,221.66
A-14 249,548.65 249,548.65 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 72,066.57 82,529.77 0.00 0.00 12,347,601.24
M-2 40,037.30 45,850.24 0.00 0.00 6,859,833.10
M-3 35,232.49 40,347.82 0.00 0.00 6,036,594.12
B-1 17,617.68 20,175.55 0.00 0.00 3,018,542.96
B-2 6,406.43 7,336.57 0.00 0.00 1,097,651.98
B-3 12,810.93 14,670.92 0.00 0.00 2,194,975.04
- -------------------------------------------------------------------------------
2,715,999.63 9,433,697.06 475,428.51 0.00 498,896,599.53
===============================================================================
Run: 11/25/97 11:25:29
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-1 244.204038 64.151533 1.017204 65.168737 0.000000 180.052505
A-2 1000.000000 0.000000 4.269522 4.269522 0.000000 1000.000000
A-3 1000.000000 0.000000 4.790195 4.790195 0.000000 1000.000000
A-4 1000.000000 0.000000 4.894330 4.894330 0.000000 1000.000000
A-5 822.704607 22.685784 4.369276 27.055060 0.000000 800.018823
A-6 1039.415450 3.783105 3.630828 7.413933 3.846073 1039.478418
A-7 855.547110 17.275546 4.989159 22.264705 0.000000 838.271564
A-8 1000.000000 0.000000 5.831542 5.831542 0.000000 1000.000000
A-9 1000.000000 0.000000 5.831542 5.831542 0.000000 1000.000000
A-10 1000.000000 0.000000 5.831542 5.831542 0.000000 1000.000000
A-11 984.392579 0.833456 5.740527 6.573983 0.000000 983.559124
A-12 984.392579 0.833455 5.740526 6.573981 0.000000 983.559124
A-13 947.241677 33.663732 0.000000 33.663732 0.000000 913.577944
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-1 984.392579 0.833455 5.740527 6.573982 0.000000 983.559124
M-2 984.392579 0.833456 5.740526 6.573982 0.000000 983.559123
M-3 984.392578 0.833455 5.740528 6.573983 0.000000 983.559123
B-1 984.392581 0.833454 5.740528 6.573982 0.000000 983.559127
B-2 984.392581 0.833459 5.740529 6.573988 0.000000 983.559122
B-3 984.392598 0.833454 5.740524 6.573978 0.000000 983.559145
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:25:30 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 104,678.23
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,163.85
SUBSERVICER ADVANCES THIS MONTH 49,670.00
MASTER SERVICER ADVANCES THIS MONTH 3,263.87
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 17 5,084,130.39
(B) TWO MONTHLY PAYMENTS: 2 340,456.79
(C) THREE OR MORE MONTHLY PAYMENTS: 1 421,220.73
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 985,384.21
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 498,896,599.53
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,707
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 433,678.36
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 5,814,502.68
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.73966900 % 5.00823900 % 1.25209200 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.66690060 % 5.05997204 % 1.26664600 %
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 7.89063001
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 331.44
POOL TRADING FACTOR: 89.41464897
................................................................................
Run: 11/25/97 11:25:31 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 50,887,258.99 6.750000 % 906,238.71
A-2 760947UB5 39,034,000.00 31,744,240.41 6.750000 % 738,420.27
A-3 760947UC3 6,047,000.00 6,047,000.00 6.750000 % 0.00
A-4 760947UD1 5,000,000.00 4,683,506.51 6.750000 % 18,002.08
A-5 760947UE9 229,143.79 211,967.13 0.000000 % 882.46
A-6 7609474C2 0.00 0.00 0.507453 % 0.00
R 760947UF6 100.00 0.00 6.750000 % 0.00
M-1 760947UG4 1,425,200.00 1,334,986.49 6.750000 % 5,131.31
M-2 760947UH2 570,100.00 534,013.34 6.750000 % 2,052.60
M-3 760947UJ8 570,100.00 534,013.34 6.750000 % 2,052.60
B-1 570,100.00 534,013.34 6.750000 % 2,052.60
B-2 285,000.00 266,959.83 6.750000 % 1,026.12
B-3 285,969.55 267,867.96 6.750000 % 1,029.59
- -------------------------------------------------------------------------------
114,016,713.34 97,045,827.34 1,676,888.34
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 286,072.37 1,192,311.08 0.00 0.00 49,981,020.28
A-2 178,456.26 916,876.53 0.00 0.00 31,005,820.14
A-3 33,994.36 33,994.36 0.00 0.00 6,047,000.00
A-4 26,329.22 44,331.30 0.00 0.00 4,665,504.43
A-5 0.00 882.46 0.00 0.00 211,084.67
A-6 41,014.31 41,014.31 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 7,504.88 12,636.19 0.00 0.00 1,329,855.18
M-2 3,002.06 5,054.66 0.00 0.00 531,960.74
M-3 3,002.06 5,054.66 0.00 0.00 531,960.74
B-1 3,002.06 5,054.66 0.00 0.00 531,960.74
B-2 1,500.77 2,526.89 0.00 0.00 265,933.71
B-3 1,505.87 2,535.46 0.00 0.00 266,838.37
- -------------------------------------------------------------------------------
585,384.22 2,262,272.56 0.00 0.00 95,368,939.00
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 848.120983 15.103979 4.767873 19.871852 0.000000 833.017005
A-2 813.245899 18.917361 4.571816 23.489177 0.000000 794.328538
A-3 1000.000000 0.000000 5.621690 5.621690 0.000000 1000.000000
A-4 936.701302 3.600416 5.265844 8.866260 0.000000 933.100886
A-5 925.039819 3.851119 0.000000 3.851119 0.000000 921.188700
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 936.701158 3.600414 5.265843 8.866257 0.000000 933.100744
M-2 936.701175 3.600421 5.265848 8.866269 0.000000 933.100754
M-3 936.701175 3.600421 5.265848 8.866269 0.000000 933.100754
B-1 936.701175 3.600421 5.265848 8.866269 0.000000 933.100754
B-2 936.701158 3.600421 5.265860 8.866281 0.000000 933.100737
B-3 936.700988 3.600208 5.265840 8.866048 0.000000 933.100640
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:25:32 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 20,285.75
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 32.89
SUBSERVICER ADVANCES THIS MONTH 21,195.67
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 964,857.02
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 613,890.35
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 248,713.29
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 95,368,939.00
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 355
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 1,303,843.06
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.41462780 % 2.48158400 % 1.10378860 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.36550290 % 2.51001708 % 1.11891220 %
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 7.55197756
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 154.67
POOL TRADING FACTOR: 83.64470103
................................................................................
Run: 11/25/97 11:25:35 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 126,846,538.00 129,555,250.15 0.000000 % 5,246,834.46
A-2 760947WF4 20,813,863.00 18,163,546.16 7.250000 % 227,078.46
A-3 760947WG2 6,939,616.00 6,129,156.54 7.250000 % 77,912.36
A-4 760947WH0 3,076,344.00 2,442,586.16 6.100000 % 57,468.41
A-5 760947WJ6 74,488,122.00 74,488,122.00 6.300000 % 0.00
A-6 760947WK3 22,340,000.00 1,183,308.19 7.250000 % 1,183,308.19
A-7 760947WL1 30,014,887.00 29,596,972.01 7.250000 % 24,730.29
A-8 760947WM9 49,964,458.00 42,160,982.56 7.250000 % 750,175.96
A-9 760947WN7 16,853,351.00 16,853,351.00 7.250000 % 0.00
A-10 760947WP2 18,008,933.00 17,660,670.48 7.250000 % 20,608.57
A-11 760947WQ0 7,003,473.00 7,003,473.00 7.250000 % 0.00
A-12 760947WR8 95,117,613.00 83,299,140.26 7.250000 % 935,675.73
A-13 760947WS6 11,709,319.00 13,049,609.71 7.250000 % 0.00
A-14 760947WT4 67,096,213.00 53,273,717.73 6.730000 % 1,253,407.44
A-15 760947WU1 1,955,837.23 1,852,483.08 0.000000 % 17,295.67
A-16 7609474D0 0.00 0.00 0.358829 % 0.00
R-I 760947WV9 100.00 0.00 7.250000 % 0.00
R-II 760947WW7 100.00 0.00 7.250000 % 0.00
M-1 760947WX5 13,183,200.00 12,999,642.51 7.250000 % 10,862.09
M-2 760947WY3 7,909,900.00 7,799,765.79 7.250000 % 6,517.24
M-3 760947WZ0 5,859,200.00 5,777,618.89 7.250000 % 4,827.59
B-1 3,222,600.00 3,177,729.82 7.250000 % 2,655.21
B-2 1,171,800.00 1,155,484.33 7.250000 % 965.49
B-3 2,343,649.31 2,311,017.34 7.250000 % 1,931.05
- -------------------------------------------------------------------------------
585,919,116.54 529,933,627.71 9,822,254.21
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 544,629.47 5,791,463.93 322,125.75 0.00 124,630,541.44
A-2 109,691.23 336,769.69 0.00 0.00 17,936,467.70
A-3 37,014.51 114,926.87 0.00 0.00 6,051,244.18
A-4 12,411.18 69,879.59 0.00 0.00 2,385,117.75
A-5 390,895.66 390,895.66 0.00 0.00 74,488,122.00
A-6 7,146.10 1,190,454.29 0.00 0.00 0.00
A-7 178,738.69 203,468.98 0.00 0.00 29,572,241.72
A-8 254,613.84 1,004,789.80 0.00 0.00 41,410,806.60
A-9 101,778.85 101,778.85 0.00 0.00 16,853,351.00
A-10 106,654.32 127,262.89 0.00 0.00 17,640,061.91
A-11 42,294.58 42,294.58 0.00 0.00 7,003,473.00
A-12 503,050.75 1,438,726.48 0.00 0.00 82,363,464.53
A-13 0.00 0.00 78,807.73 0.00 13,128,417.44
A-14 298,649.19 1,552,056.63 0.00 0.00 52,020,310.29
A-15 0.00 17,295.67 0.00 0.00 1,835,187.41
A-16 158,395.45 158,395.45 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 78,505.97 89,368.06 0.00 0.00 12,988,780.42
M-2 47,103.46 53,620.70 0.00 0.00 7,793,248.55
M-3 34,891.55 39,719.14 0.00 0.00 5,772,791.30
B-1 19,190.58 21,845.79 0.00 0.00 3,175,074.61
B-2 6,978.07 7,943.56 0.00 0.00 1,154,518.84
B-3 13,956.44 15,887.49 0.00 0.00 2,309,086.29
- -------------------------------------------------------------------------------
2,946,589.89 12,768,844.10 400,933.48 0.00 520,512,306.98
===============================================================================
Run: 11/25/97 11:25:35
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 1021.354246 41.363639 4.293609 45.657248 2.539492 982.530098
A-2 872.665788 10.909962 5.270104 16.180066 0.000000 861.755826
A-3 883.212636 11.227186 5.333798 16.560984 0.000000 871.985450
A-4 793.989931 18.680749 4.034393 22.715142 0.000000 775.309182
A-5 1000.000000 0.000000 5.247758 5.247758 0.000000 1000.000000
A-6 52.968137 52.968137 0.319879 53.288016 0.000000 0.000000
A-7 986.076410 0.823934 5.955001 6.778935 0.000000 985.252476
A-8 843.819472 15.014192 5.095899 20.110091 0.000000 828.805280
A-9 1000.000000 0.000000 6.039087 6.039087 0.000000 1000.000000
A-10 980.661679 1.144353 5.922301 7.066654 0.000000 979.517327
A-11 1000.000000 0.000000 6.039087 6.039087 0.000000 1000.000000
A-12 875.748851 9.837040 5.288723 15.125763 0.000000 865.911811
A-13 1114.463592 0.000000 0.000000 0.000000 6.730343 1121.193935
A-14 793.989934 18.680748 4.451059 23.131807 0.000000 775.309186
A-15 947.156058 8.843103 0.000000 8.843103 0.000000 938.312955
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-1 986.076409 0.823934 5.955001 6.778935 0.000000 985.252474
M-2 986.076409 0.823935 5.955001 6.778936 0.000000 985.252475
M-3 986.076408 0.823933 5.955002 6.778935 0.000000 985.252475
B-1 986.076404 0.823934 5.954999 6.778933 0.000000 985.252470
B-2 986.076404 0.823938 5.955001 6.778939 0.000000 985.252466
B-3 986.076428 0.823933 5.955004 6.778937 0.000000 985.252478
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:25:35 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 109,653.88
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 77,080.32
MASTER SERVICER ADVANCES THIS MONTH 4,318.26
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 22 6,671,848.32
(B) TWO MONTHLY PAYMENTS: 5 1,445,054.46
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 11
AGGREGATE PRINCIPAL BALANCE 2,657,696.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 520,512,306.98
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,830
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 598,205.55
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 8,978,282.95
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.70906180 % 5.03275400 % 1.25818380 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.60035390 % 5.10167001 % 1.27992530 %
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 7.87343620
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 333.61
POOL TRADING FACTOR: 88.83688760
................................................................................
Run: 11/25/97 11:25:36 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 94,510,304.24 7.000000 % 1,037,381.97
A-2 760947WA5 1,458,253.68 1,284,090.31 0.000000 % 15,190.80
A-3 7609474F5 0.00 0.00 0.239192 % 0.00
R 760947WB3 100.00 0.00 7.000000 % 0.00
M-1 760947WC1 1,442,000.00 1,354,710.67 7.000000 % 5,269.13
M-2 760947WD9 865,000.00 812,638.52 7.000000 % 3,160.75
M-3 760947WE7 288,000.00 270,566.33 7.000000 % 1,052.36
B-1 576,700.00 541,790.32 7.000000 % 2,107.29
B-2 288,500.00 271,036.08 7.000000 % 1,054.19
B-3 288,451.95 270,991.09 7.000000 % 1,053.95
- -------------------------------------------------------------------------------
115,330,005.63 99,316,127.56 1,066,270.44
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 550,920.39 1,588,302.36 0.00 0.00 93,472,922.27
A-2 0.00 15,190.80 0.00 0.00 1,268,899.51
A-3 19,782.32 19,782.32 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 7,896.89 13,166.02 0.00 0.00 1,349,441.54
M-2 4,737.04 7,897.79 0.00 0.00 809,477.77
M-3 1,577.18 2,629.54 0.00 0.00 269,513.97
B-1 3,158.21 5,265.50 0.00 0.00 539,683.03
B-2 1,579.92 2,634.11 0.00 0.00 269,981.89
B-3 1,579.66 2,633.61 0.00 0.00 269,937.08
- -------------------------------------------------------------------------------
591,231.61 1,657,502.05 0.00 0.00 98,249,857.06
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 858.224932 9.420212 5.002773 14.422985 0.000000 848.804721
A-2 880.567166 10.417118 0.000000 10.417118 0.000000 870.150048
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 939.466484 3.654043 5.476345 9.130388 0.000000 935.812441
M-2 939.466497 3.654046 5.476347 9.130393 0.000000 935.812451
M-3 939.466424 3.654028 5.476319 9.130347 0.000000 935.812396
B-1 939.466482 3.654049 5.476348 9.130397 0.000000 935.812433
B-2 939.466482 3.654038 5.476326 9.130364 0.000000 935.812444
B-3 939.467007 3.653815 5.476337 9.130152 0.000000 935.812984
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:25:37 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S11 (POOL # 4204)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4204
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 20,578.18
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,661.25
SUBSERVICER ADVANCES THIS MONTH 3,352.10
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 350,415.66
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 98,249,857.06
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 381
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 679,807.84
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.40756930 % 2.48685600 % 1.10557480 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.38275870 % 2.47169141 % 1.11321030 %
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 7.44928911
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 154.73
POOL TRADING FACTOR: 85.19019532
................................................................................
Run: 11/25/97 11:25:38 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 45,542,539.35 6.087500 % 2,795,254.07
R 0.00 911,833.71 0.000000 % 0.00
- -------------------------------------------------------------------------------
91,183,371.00 46,454,373.06 2,795,254.07
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 219,700.88 3,014,954.95 0.00 0.00 42,747,285.28
R 87,294.46 87,294.46 0.00 0.00 911,833.71
- -------------------------------------------------------------------------------
306,995.34 3,102,249.41 0.00 0.00 43,659,118.99
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 499.461019 30.655305 2.409440 33.064745 0.000000 468.805713
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:25:38 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 10,056.07
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 16,018.41
MASTER SERVICER ADVANCES THIS MONTH 6,493.60
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,135,232.36
(B) TWO MONTHLY PAYMENTS: 2 522,167.06
(C) THREE OR MORE MONTHLY PAYMENTS: 1 314,249.50
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 133,802.12
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 43,659,118.99
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 174
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 864,377.77
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,154,105.01
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 604,334.37
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 98.03714130 % 1.96285870 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 97.91147020 % 2.08852980 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.49827717
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 325.00
POOL TRADING FACTOR: 47.88057133
................................................................................
Run: 11/25/97 11:25:39 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 186,575,068.00 155,043,574.72 7.500000 % 4,085,112.20
A-2 760947XD8 75,497,074.00 57,099,724.01 7.500000 % 2,383,497.61
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 6,007,127.26 0.000000 % 39,228.72
A-9 7609474E8 0.00 0.00 0.203706 % 0.00
R 760947XL0 100.00 0.00 7.500000 % 0.00
M-1 760947XM8 9,380,900.00 9,242,537.20 7.500000 % 7,598.82
M-2 760947XN6 6,700,600.00 6,601,770.04 7.500000 % 5,427.69
M-3 760947XP1 5,896,500.00 5,809,530.09 7.500000 % 4,776.35
B-1 2,948,300.00 2,904,814.30 7.500000 % 2,388.21
B-2 1,072,100.00 1,056,287.13 7.500000 % 868.43
B-3 2,144,237.43 2,112,611.20 7.500000 % 1,736.81
- -------------------------------------------------------------------------------
536,050,225.54 485,380,901.95 6,530,634.84
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 968,920.55 5,054,032.75 0.00 0.00 150,958,462.52
A-2 356,835.79 2,740,333.40 0.00 0.00 54,716,226.40
A-3 208,490.14 208,490.14 0.00 0.00 33,361,926.00
A-4 433,304.48 433,304.48 0.00 0.00 69,336,000.00
A-5 526,850.90 526,850.90 0.00 0.00 84,305,000.00
A-6 236,875.78 236,875.78 0.00 0.00 37,904,105.00
A-7 91,214.76 91,214.76 0.00 0.00 14,595,895.00
A-8 0.00 39,228.72 0.00 0.00 5,967,898.54
A-9 82,386.97 82,386.97 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 57,759.79 65,358.61 0.00 0.00 9,234,938.38
M-2 41,256.73 46,684.42 0.00 0.00 6,596,342.35
M-3 36,305.75 41,082.10 0.00 0.00 5,804,753.74
B-1 18,153.18 20,541.39 0.00 0.00 2,902,426.09
B-2 6,601.10 7,469.53 0.00 0.00 1,055,418.70
B-3 13,202.43 14,939.24 0.00 0.00 2,110,874.29
- -------------------------------------------------------------------------------
3,078,158.35 9,608,793.19 0.00 0.00 478,850,267.01
===============================================================================
Run: 11/25/97 11:25:39
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-1 830.998356 21.895274 5.193194 27.088468 0.000000 809.103082
A-2 756.317046 31.570728 4.726485 36.297213 0.000000 724.746318
A-3 1000.000000 0.000000 6.249344 6.249344 0.000000 1000.000000
A-4 1000.000000 0.000000 6.249343 6.249343 0.000000 1000.000000
A-5 1000.000000 0.000000 6.249343 6.249343 0.000000 1000.000000
A-6 1000.000000 0.000000 6.249344 6.249344 0.000000 1000.000000
A-7 1000.000000 0.000000 6.249343 6.249343 0.000000 1000.000000
A-8 948.630564 6.194902 0.000000 6.194902 0.000000 942.435662
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 985.250584 0.810031 6.157169 6.967200 0.000000 984.440553
M-2 985.250581 0.810030 6.157170 6.967200 0.000000 984.440550
M-3 985.250588 0.810031 6.157170 6.967201 0.000000 984.440556
B-1 985.250585 0.810030 6.157169 6.967199 0.000000 984.440556
B-2 985.250564 0.810027 6.157168 6.967195 0.000000 984.440537
B-3 985.250593 0.809990 6.157168 6.967158 0.000000 984.440557
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:25:39 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 100,870.56
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 66,887.91
MASTER SERVICER ADVANCES THIS MONTH 3,802.21
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 20 5,523,338.15
(B) TWO MONTHLY PAYMENTS: 6 1,363,894.33
(C) THREE OR MORE MONTHLY PAYMENTS: 3 488,724.05
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,404,164.61
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 478,850,267.01
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,704
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 535,608.56
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 6,131,164.23
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.21588090 % 4.51710900 % 1.26700980 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.14130120 % 4.51832983 % 1.28334640 %
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 7.90286507
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 335.32
POOL TRADING FACTOR: 89.32936583
................................................................................
Run: 11/25/97 11:25:40 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 58,231,000.33 7.000000 % 1,585,543.66
A-2 760947XR7 13,800,000.00 13,800,000.00 7.000000 % 0.00
A-3 760947XS5 18,350,000.00 18,350,000.00 7.000000 % 0.00
A-4 760947XT3 18,245,000.00 18,245,000.00 7.000000 % 0.00
A-5 760947XU0 20,000,000.00 18,784,769.61 7.000000 % 76,187.17
A-6 760947XV8 2,531,159.46 2,237,467.77 0.000000 % 14,453.13
A-7 7609474G3 0.00 0.00 0.348206 % 0.00
R 760947XW6 100.00 0.00 7.000000 % 0.00
M-1 760947XX4 2,368,100.00 2,224,209.29 7.000000 % 9,020.94
M-2 760947XY2 789,000.00 741,058.71 7.000000 % 3,005.58
M-3 760947XZ9 394,500.00 370,529.34 7.000000 % 1,502.79
B-1 789,000.00 741,058.71 7.000000 % 3,005.58
B-2 394,500.00 370,529.34 7.000000 % 1,502.79
B-3 394,216.33 370,262.95 7.000000 % 1,501.71
- -------------------------------------------------------------------------------
157,805,575.79 134,465,886.05 1,695,723.35
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 339,377.14 1,924,920.80 0.00 0.00 56,645,456.67
A-2 80,428.03 80,428.03 0.00 0.00 13,800,000.00
A-3 106,945.97 106,945.97 0.00 0.00 18,350,000.00
A-4 106,334.01 106,334.01 0.00 0.00 18,245,000.00
A-5 109,479.85 185,667.02 0.00 0.00 18,708,582.44
A-6 0.00 14,453.13 0.00 0.00 2,223,014.64
A-7 38,983.25 38,983.25 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 12,962.95 21,983.89 0.00 0.00 2,215,188.35
M-2 4,318.98 7,324.56 0.00 0.00 738,053.13
M-3 2,159.49 3,662.28 0.00 0.00 369,026.55
B-1 4,318.98 7,324.56 0.00 0.00 738,053.13
B-2 2,159.49 3,662.28 0.00 0.00 369,026.55
B-3 2,157.94 3,659.65 0.00 0.00 368,761.24
- -------------------------------------------------------------------------------
809,626.08 2,505,349.43 0.00 0.00 132,770,162.70
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 730.169283 19.881425 4.255513 24.136938 0.000000 710.287858
A-2 1000.000000 0.000000 5.828118 5.828118 0.000000 1000.000000
A-3 1000.000000 0.000000 5.828118 5.828118 0.000000 1000.000000
A-4 1000.000000 0.000000 5.828118 5.828118 0.000000 1000.000000
A-5 939.238481 3.809358 5.473993 9.283351 0.000000 935.429122
A-6 883.969503 5.710083 0.000000 5.710083 0.000000 878.259420
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 939.237908 3.809358 5.473988 9.283346 0.000000 935.428550
M-2 939.237909 3.809354 5.473992 9.283346 0.000000 935.428555
M-3 939.237871 3.809354 5.473992 9.283346 0.000000 935.428517
B-1 939.237909 3.809354 5.473992 9.283346 0.000000 935.428555
B-2 939.237871 3.809354 5.473992 9.283346 0.000000 935.428517
B-3 939.237981 3.809304 5.474000 9.283304 0.000000 935.428623
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:25:41 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 28,001.46
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,929.78
SUBSERVICER ADVANCES THIS MONTH 8,966.30
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 886,362.85
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 132,770,162.70
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 586
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 1,148,877.45
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.35657110 % 2.52275400 % 1.12067510 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.32461600 % 2.50227006 % 1.13050410 %
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 7.54180703
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 150.34
POOL TRADING FACTOR: 84.13527978
................................................................................
Run: 11/25/97 11:25:41 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-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 27,294,479.62 7.500000 % 336,524.63
A-2 760947YB1 105,040,087.00 92,953,985.70 7.500000 % 927,249.69
A-3 760947YC9 2,560,000.00 2,560,000.00 7.500000 % 0.00
A-4 760947YD7 33,579,740.00 33,085,056.74 7.500000 % 32,082.20
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 9,290,552.02 8.000000 % 92,676.62
A-12 760947YM7 59,143,468.00 52,338,314.22 7.000000 % 522,093.65
A-13 760947YN5 16,215,000.00 14,349,272.95 6.287500 % 143,139.20
A-14 760947YP0 0.00 0.00 2.712500 % 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 9,094,574.18 0.000000 % 21,010.85
A-19 760947H53 0.00 0.00 0.200915 % 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 10,862,485.59 7.500000 % 10,533.23
M-2 760947YX3 3,675,000.00 3,620,861.37 7.500000 % 3,511.11
M-3 760947YY1 1,837,500.00 1,810,430.71 7.500000 % 1,755.55
B-1 2,756,200.00 2,715,596.76 7.500000 % 2,633.28
B-2 1,286,200.00 1,267,252.19 7.500000 % 1,228.84
B-3 1,470,031.75 1,448,375.70 7.500000 % 1,404.49
- -------------------------------------------------------------------------------
367,497,079.85 339,770,749.75 2,095,843.34
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 170,532.35 507,056.98 0.00 0.00 26,957,954.99
A-2 580,764.38 1,508,014.07 0.00 0.00 92,026,736.01
A-3 16,000.00 16,000.00 0.00 0.00 2,560,000.00
A-4 206,711.11 238,793.31 0.00 0.00 33,052,974.54
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-7 169,835.45 169,835.45 0.00 0.00 27,457,512.00
A-8 81,234.80 81,234.80 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 61,915.90 154,592.52 0.00 0.00 9,197,875.40
A-12 305,202.76 827,296.41 0.00 0.00 51,816,220.57
A-13 75,158.58 218,297.78 0.00 0.00 14,206,133.75
A-14 32,424.28 32,424.28 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 15,182.32 15,182.32 0.00 0.00 2,430,000.00
A-18 0.00 21,010.85 0.00 0.00 9,073,563.33
A-19 56,868.04 56,868.04 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 67,867.39 78,400.62 0.00 0.00 10,851,952.36
M-2 22,622.67 26,133.78 0.00 0.00 3,617,350.26
M-3 11,311.33 13,066.88 0.00 0.00 1,808,675.16
B-1 16,966.69 19,599.97 0.00 0.00 2,712,963.48
B-2 7,917.63 9,146.47 0.00 0.00 1,266,023.35
B-3 9,049.26 10,453.75 0.00 0.00 1,446,971.21
- -------------------------------------------------------------------------------
2,120,762.44 4,216,605.78 0.00 0.00 337,674,906.41
===============================================================================
Run: 11/25/97 11:25:41
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-1 861.544755 10.622332 5.382819 16.005151 0.000000 850.922423
A-2 884.938202 8.827579 5.528978 14.356557 0.000000 876.110623
A-3 1000.000000 0.000000 6.250000 6.250000 0.000000 1000.000000
A-4 985.268401 0.955403 6.155828 7.111231 0.000000 984.312998
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 6.185391 6.185391 0.000000 1000.000000
A-8 1000.000000 0.000000 6.247870 6.247870 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-11 884.938201 8.827579 5.897577 14.725156 0.000000 876.110622
A-12 884.938202 8.827579 5.160380 13.987959 0.000000 876.110623
A-13 884.938202 8.827579 4.635127 13.462706 0.000000 876.110623
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 6.247868 6.247868 0.000000 1000.000000
A-18 942.457755 2.177324 0.000000 2.177324 0.000000 940.280431
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 985.268401 0.955404 6.155828 7.111232 0.000000 984.312997
M-2 985.268400 0.955404 6.155829 7.111233 0.000000 984.312996
M-3 985.268414 0.955401 6.155826 7.111227 0.000000 984.313012
B-1 985.268399 0.955402 6.155827 7.111229 0.000000 984.312996
B-2 985.268380 0.955404 6.155831 7.111235 0.000000 984.312976
B-3 985.268311 0.955401 6.155826 7.111227 0.000000 984.312897
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:25:42 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 70,531.57
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,909.73
SUBSERVICER ADVANCES THIS MONTH 11,202.26
MASTER SERVICER ADVANCES THIS MONTH 1,760.17
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,098,022.58
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 514,160.77
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 337,674,906.41
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,342
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 214,139.88
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,765,410.84
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.43012770 % 4.92741200 % 1.64246020 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.39505570 % 4.82060629 % 1.65122820 %
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 7.82664704
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 321.64
POOL TRADING FACTOR: 91.88505839
................................................................................
Run: 11/25/97 11:25:45 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 3,429,934.55 7.750000 % 3,429,934.55
A-2 760947ZU8 108,005,000.00 81,793,173.96 7.500000 % 4,544,210.50
A-3 760947ZV6 22,739,000.00 17,496,634.79 6.287500 % 908,842.10
A-4 760947ZW4 0.00 0.00 2.712500 % 0.00
A-5 760947ZX2 25,743,000.00 25,743,000.00 8.500000 % 620,368.26
A-6 760947ZY0 77,229,000.00 77,229,000.00 7.500000 % 1,861,104.77
A-7 760947ZZ7 2,005,000.00 1,605,773.52 7.750000 % 69,211.86
A-8 760947A27 4,558,000.00 3,769,497.40 7.750000 % 136,698.67
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 9,408,409.16 7.750000 % 58,858.80
A-18 760947B42 12,069,000.00 12,069,000.00 7.750000 % 0.00
A-19 760947B59 8,230,000.00 9,122,590.84 7.750000 % 0.00
A-20 760947B67 41,182,000.00 40,706,651.74 7.750000 % 30,890.22
A-21 760947B75 10,625,000.00 10,502,359.64 7.750000 % 7,969.71
A-22 760947B83 5,391,778.36 5,043,572.14 0.000000 % 18,861.23
A-23 7609474H1 0.00 0.00 0.323603 % 0.00
R-I 760947B91 100.00 0.00 7.750000 % 0.00
R-II 760947C25 100.00 0.00 7.750000 % 0.00
M-1 760947C33 10,108,600.00 9,991,920.27 7.750000 % 7,582.36
M-2 760947C41 6,317,900.00 6,244,974.88 7.750000 % 4,739.00
M-3 760947C58 5,559,700.00 5,495,526.48 7.750000 % 4,170.28
B-1 2,527,200.00 2,498,029.47 7.750000 % 1,895.63
B-2 1,263,600.00 1,249,014.75 7.750000 % 947.81
B-3 2,022,128.94 1,998,788.30 7.750000 % 1,516.77
- -------------------------------------------------------------------------------
505,431,107.30 437,423,851.89 11,707,802.52
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 22,129.88 3,452,064.43 0.00 0.00 0.00
A-2 510,704.67 5,054,915.17 0.00 0.00 77,248,963.46
A-3 91,584.94 1,000,427.04 0.00 0.00 16,587,792.69
A-4 39,510.79 39,510.79 0.00 0.00 0.00
A-5 182,166.95 802,535.21 0.00 0.00 25,122,631.74
A-6 482,206.63 2,343,311.40 0.00 0.00 75,367,895.23
A-7 10,360.42 79,572.28 0.00 0.00 1,536,561.66
A-8 24,320.73 161,019.40 0.00 0.00 3,632,798.73
A-9 34,632.58 34,632.58 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 33,024.99 33,024.99 0.00 0.00 5,667,000.00
A-13 96,024.24 96,024.24 0.00 0.00 15,379,000.00
A-14 64,050.29 64,050.29 0.00 0.00 9,617,000.00
A-15 95,739.10 95,739.10 0.00 0.00 14,375,000.00
A-16 293,242.62 293,242.62 0.00 0.00 45,450,000.00
A-17 60,702.89 119,561.69 0.00 0.00 9,349,550.36
A-18 77,868.99 77,868.99 0.00 0.00 12,069,000.00
A-19 0.00 0.00 58,858.80 0.00 9,181,449.64
A-20 262,638.62 293,528.84 0.00 0.00 40,675,761.52
A-21 67,761.04 75,730.75 0.00 0.00 10,494,389.93
A-22 0.00 18,861.23 0.00 0.00 5,024,710.91
A-23 117,843.65 117,843.65 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 64,467.70 72,050.06 0.00 0.00 9,984,337.91
M-2 40,292.47 45,031.47 0.00 0.00 6,240,235.88
M-3 35,457.04 39,627.32 0.00 0.00 5,491,356.20
B-1 16,117.25 18,012.88 0.00 0.00 2,496,133.84
B-2 8,058.62 9,006.43 0.00 0.00 1,248,066.94
B-3 12,896.15 14,412.92 0.00 0.00 1,997,271.53
- -------------------------------------------------------------------------------
2,848,798.25 14,556,600.77 58,858.80 0.00 425,774,908.17
===============================================================================
Run: 11/25/97 11:25:45
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 91.396678 91.396678 0.589690 91.986368 0.000000 0.000000
A-2 757.309143 42.074075 4.728528 46.802603 0.000000 715.235068
A-3 769.454892 39.968429 4.027659 43.996088 0.000000 729.486463
A-5 1000.000000 24.098522 7.076368 31.174890 0.000000 975.901478
A-6 1000.000000 24.098522 6.243854 30.342376 0.000000 975.901478
A-7 800.884549 34.519631 5.167292 39.686923 0.000000 766.364918
A-8 827.006889 29.990932 5.335834 35.326766 0.000000 797.015957
A-9 1000.000000 0.000000 6.660112 6.660112 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 5.827597 5.827597 0.000000 1000.000000
A-13 1000.000000 0.000000 6.243855 6.243855 0.000000 1000.000000
A-14 1000.000000 0.000000 6.660111 6.660111 0.000000 1000.000000
A-15 1000.000000 0.000000 6.660111 6.660111 0.000000 1000.000000
A-16 1000.000000 0.000000 6.451983 6.451983 0.000000 1000.000000
A-17 913.349108 5.713892 5.892912 11.606804 0.000000 907.635216
A-18 1000.000000 0.000000 6.451984 6.451984 0.000000 1000.000000
A-19 1108.455752 0.000000 0.000000 0.000000 7.151738 1115.607490
A-20 988.457378 0.750090 6.377510 7.127600 0.000000 987.707288
A-21 988.457378 0.750090 6.377510 7.127600 0.000000 987.707288
A-22 935.419040 3.498146 0.000000 3.498146 0.000000 931.920894
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-1 988.457380 0.750090 6.377510 7.127600 0.000000 987.707290
M-2 988.457380 0.750091 6.377510 7.127601 0.000000 987.707289
M-3 988.457377 0.750091 6.377510 7.127601 0.000000 987.707286
B-1 988.457372 0.750091 6.377513 7.127604 0.000000 987.707281
B-2 988.457384 0.750087 6.377509 7.127596 0.000000 987.707297
B-3 988.457393 0.750091 6.377511 7.127602 0.000000 987.707307
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:25:46 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 89,817.94
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 59,414.28
MASTER SERVICER ADVANCES THIS MONTH 4,118.94
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 15 4,734,350.85
(B) TWO MONTHLY PAYMENTS: 1 221,867.67
(C) THREE OR MORE MONTHLY PAYMENTS: 1 211,448.48
FORECLOSURES
NUMBER OF LOANS 10
AGGREGATE PRINCIPAL BALANCE 2,782,206.32
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 425,774,908.17
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,601
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 543,321.24
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 11,316,267.27
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.64488730 % 5.02622900 % 1.32888400 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.47417960 % 5.10033108 % 1.36457980 %
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 8.26358107
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 335.38
POOL TRADING FACTOR: 84.23994923
................................................................................
Run: 11/25/97 11:25:47 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-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 13,812,216.18 7.750000 % 830,811.99
A-2 760947E23 57,937,351.00 33,558,410.32 7.750000 % 3,498,353.06
A-3 760947E31 32,313,578.00 32,313,578.00 7.750000 % 0.00
A-4 760947E49 49,946,015.00 35,892,648.39 7.750000 % 2,016,643.74
A-5 760947E56 17,641,789.00 17,443,708.44 7.750000 % 12,212.44
A-6 760947E64 16,661,690.00 16,474,613.90 7.750000 % 11,533.97
A-7 760947E72 20,493,335.00 13,879,899.23 8.000000 % 949,021.27
A-8 760947E80 19,268,210.00 13,879,899.23 7.500000 % 949,021.27
A-9 760947E98 5,000,000.00 5,000,000.00 7.750000 % 0.00
A-10 760947F22 7,000,000.00 7,000,000.00 8.000000 % 0.00
A-11 760947F30 4,900,496.00 3,346,875.97 7.750000 % 82,328.96
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 1,231,589.27 7.750000 % 234,133.46
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 15,710,125.56 7.750000 % 1,352,708.10
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 1,033,665.25 0.000000 % 1,229.08
A-25 7609475H0 0.00 0.00 0.542431 % 0.00
R 760947F97 100.00 0.00 7.750000 % 0.00
M-1 760947G21 7,283,700.00 7,201,919.23 7.750000 % 5,042.11
M-2 760947G39 4,552,300.00 4,501,187.16 7.750000 % 3,151.31
M-3 760947G47 4,006,000.00 3,961,020.97 7.750000 % 2,773.13
B-1 1,820,900.00 1,800,455.07 7.750000 % 1,260.51
B-2 910,500.00 900,276.99 7.750000 % 630.29
B-3 1,456,687.10 1,440,332.06 7.750000 % 1,008.38
- -------------------------------------------------------------------------------
364,183,311.55 294,407,606.22 9,951,863.07
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 88,957.79 919,769.78 0.00 0.00 12,981,404.19
A-2 216,133.46 3,714,486.52 0.00 0.00 30,060,057.26
A-3 208,116.10 208,116.10 0.00 0.00 32,313,578.00
A-4 231,167.16 2,247,810.90 0.00 0.00 33,876,004.65
A-5 112,346.47 124,558.91 0.00 0.00 17,431,496.00
A-6 106,105.01 117,638.98 0.00 0.00 16,463,079.93
A-7 92,277.37 1,041,298.64 0.00 0.00 12,930,877.96
A-8 86,510.04 1,035,531.31 0.00 0.00 12,930,877.96
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 21,555.61 103,884.57 0.00 0.00 3,264,547.01
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 7,932.07 242,065.53 0.00 0.00 997,455.81
A-15 8,395.83 8,395.83 0.00 0.00 1,300,000.00
A-16 121,638.29 121,638.29 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-21 101,181.31 1,453,889.41 0.00 0.00 14,357,417.46
A-22 94,787.90 94,787.90 0.00 0.00 14,717,439.00
A-23 53,879.14 53,879.14 0.00 0.00 8,365,657.00
A-24 0.00 1,229.08 0.00 0.00 1,032,436.17
A-25 132,712.71 132,712.71 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 46,384.08 51,426.19 0.00 0.00 7,196,877.12
M-2 28,989.97 32,141.28 0.00 0.00 4,498,035.85
M-3 25,511.01 28,284.14 0.00 0.00 3,958,247.84
B-1 11,595.86 12,856.37 0.00 0.00 1,799,194.56
B-2 5,798.25 6,428.54 0.00 0.00 899,646.70
B-3 9,276.48 10,284.86 0.00 0.00 1,439,323.68
- -------------------------------------------------------------------------------
2,020,715.80 11,972,578.87 0.00 0.00 284,455,743.15
===============================================================================
Run: 11/25/97 11:25:47
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-1 704.637032 42.384284 4.538226 46.922510 0.000000 662.252748
A-2 579.218928 60.381654 3.730468 64.112122 0.000000 518.837274
A-3 1000.000000 0.000000 6.440516 6.440516 0.000000 1000.000000
A-4 718.628871 40.376469 4.628340 45.004809 0.000000 678.252402
A-5 988.772082 0.692245 6.368202 7.060447 0.000000 988.079837
A-6 988.772081 0.692245 6.368202 7.060447 0.000000 988.079836
A-7 677.288456 46.308776 4.502799 50.811575 0.000000 630.979680
A-8 720.352292 49.253214 4.489781 53.742995 0.000000 671.099078
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-11 682.966779 16.800128 4.398659 21.198787 0.000000 666.166651
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-14 653.953474 124.320985 4.211798 128.532783 0.000000 529.632490
A-15 1000.000000 0.000000 6.458331 6.458331 0.000000 1000.000000
A-16 1000.000000 0.000000 6.440515 6.440515 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-21 801.455728 69.008720 5.161788 74.170508 0.000000 732.447008
A-22 1000.000000 0.000000 6.440516 6.440516 0.000000 1000.000000
A-23 1000.000000 0.000000 6.440515 6.440515 0.000000 1000.000000
A-24 924.207270 1.098929 0.000000 1.098929 0.000000 923.108341
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 988.772084 0.692246 6.368203 7.060449 0.000000 988.079839
M-2 988.772084 0.692246 6.368203 7.060449 0.000000 988.079839
M-3 988.772084 0.692244 6.368200 7.060444 0.000000 988.079840
B-1 988.772074 0.692246 6.368203 7.060449 0.000000 988.079829
B-2 988.772092 0.692246 6.368204 7.060450 0.000000 988.079846
B-3 988.772441 0.692242 6.368204 7.060446 0.000000 988.080199
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:25:48 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 60,552.65
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 56,587.45
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,214,992.90
(B) TWO MONTHLY PAYMENTS: 5 2,175,978.81
(C) THREE OR MORE MONTHLY PAYMENTS: 1 283,306.14
FORECLOSURES
NUMBER OF LOANS 10
AGGREGATE PRINCIPAL BALANCE 2,635,071.70
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 284,455,743.16
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,095
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 9,745,540.02
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.24916470 % 5.33930400 % 1.41153100 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.01704370 % 5.50284576 % 1.46006520 %
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 8.54745921
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 337.75
POOL TRADING FACTOR: 78.10784683
................................................................................
Run: 11/25/97 11:25:49 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S17 (POOL # 4215)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4215
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947C66 25,652,000.00 19,989,575.29 7.250000 % 487,384.45
A-2 760947C74 26,006,000.00 12,064,075.40 7.250000 % 985,928.22
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 16,408,156.95 7.250000 % 60,075.69
A-7 760947D40 1,820,614.04 1,569,110.11 0.000000 % 15,289.27
A-8 7609474Y4 0.00 0.00 0.381729 % 0.00
R 760947D57 100.00 0.00 7.250000 % 0.00
M-1 760947D65 1,515,800.00 1,441,824.47 7.250000 % 5,279.00
M-2 760947D73 606,400.00 576,805.88 7.250000 % 2,111.88
M-3 760947D81 606,400.00 576,805.88 7.250000 % 2,111.88
B-1 606,400.00 576,805.88 7.250000 % 2,111.88
B-2 303,200.00 288,402.94 7.250000 % 1,055.94
B-3 303,243.02 288,443.82 7.250000 % 1,056.07
- -------------------------------------------------------------------------------
121,261,157.06 100,371,006.62 1,562,404.28
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 120,686.54 608,070.99 0.00 0.00 19,502,190.84
A-2 72,836.54 1,058,764.76 0.00 0.00 11,078,147.18
A-3 138,843.79 138,843.79 0.00 0.00 22,997,000.00
A-4 43,566.42 43,566.42 0.00 0.00 7,216,000.00
A-5 98,881.75 98,881.75 0.00 0.00 16,378,000.00
A-6 99,063.82 159,139.51 0.00 0.00 16,348,081.26
A-7 0.00 15,289.27 0.00 0.00 1,553,820.84
A-8 31,906.58 31,906.58 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 8,704.98 13,983.98 0.00 0.00 1,436,545.47
M-2 3,482.45 5,594.33 0.00 0.00 574,694.00
M-3 3,482.45 5,594.33 0.00 0.00 574,694.00
B-1 3,482.45 5,594.33 0.00 0.00 574,694.00
B-2 1,741.22 2,797.16 0.00 0.00 287,347.00
B-3 1,741.47 2,797.54 0.00 0.00 287,387.75
- -------------------------------------------------------------------------------
628,420.46 2,190,824.74 0.00 0.00 98,808,602.34
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 779.259913 18.999862 4.704761 23.704623 0.000000 760.260052
A-2 463.895847 37.911567 2.800759 40.712326 0.000000 425.984280
A-3 1000.000000 0.000000 6.037474 6.037474 0.000000 1000.000000
A-4 1000.000000 0.000000 6.037475 6.037475 0.000000 1000.000000
A-5 1000.000000 0.000000 6.037474 6.037474 0.000000 1000.000000
A-6 951.197504 3.482649 5.742830 9.225479 0.000000 947.714856
A-7 861.857635 8.397864 0.000000 8.397864 0.000000 853.459770
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 951.197038 3.482649 5.742829 9.225478 0.000000 947.714388
M-2 951.197032 3.482652 5.742827 9.225479 0.000000 947.714380
M-3 951.197032 3.482652 5.742827 9.225479 0.000000 947.714380
B-1 951.197032 3.482652 5.742827 9.225479 0.000000 947.714380
B-2 951.197032 3.482652 5.742810 9.225462 0.000000 947.714380
B-3 951.196898 3.482652 5.742820 9.225472 0.000000 947.714304
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:25:49 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 20,703.67
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 19,202.39
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,738,304.67
(B) TWO MONTHLY PAYMENTS: 1 331,240.70
(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 98,808,602.34
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 389
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 1,194,133.04
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.20544850 % 2.62690900 % 1.16764220 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.15919940 % 2.61711370 % 1.18187380 %
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 7.81005539
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 157.20
POOL TRADING FACTOR: 81.48413287
................................................................................
Run: 11/25/97 11:25:50 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-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 48,433,166.45 6.256250 % 2,699,844.82
A-2 760947H79 0.00 0.00 2.743750 % 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 19,832,391.57 8.000000 % 58,325.14
A-6 760947J36 48,165,041.00 31,942,596.07 7.250000 % 3,599,793.14
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 2,134,874.11 0.000000 % 40,963.98
A-14 7609474Z1 0.00 0.00 0.284770 % 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 4,244,311.06 8.000000 % 12,482.11
M-2 760947K67 2,677,200.00 2,652,644.87 8.000000 % 7,801.17
M-3 760947K75 2,463,100.00 2,440,508.59 8.000000 % 7,177.30
B-1 1,070,900.00 1,061,077.76 8.000000 % 3,120.53
B-2 428,400.00 424,470.72 8.000000 % 1,248.33
B-3 856,615.33 848,758.53 8.000000 % 2,496.10
- -------------------------------------------------------------------------------
214,178,435.49 185,393,346.73 6,433,252.62
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 251,973.21 2,951,818.03 0.00 0.00 45,733,321.63
A-2 110,505.74 110,505.74 0.00 0.00 0.00
A-3 217,578.68 217,578.68 0.00 0.00 33,761,149.00
A-4 33,145.86 33,145.86 0.00 0.00 4,982,438.00
A-5 131,935.75 190,260.89 0.00 0.00 19,774,066.43
A-6 192,577.54 3,792,370.68 0.00 0.00 28,342,802.93
A-7 61,957.29 61,957.29 0.00 0.00 10,255,000.00
A-8 42,955.66 42,955.66 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 6,176.42 6,176.42 0.00 0.00 0.00
A-12 26,659.39 26,659.39 0.00 0.00 4,421,960.00
A-13 0.00 40,963.98 0.00 0.00 2,093,910.13
A-14 43,902.08 43,902.08 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 28,235.45 40,717.56 0.00 0.00 4,231,828.95
M-2 17,646.82 25,447.99 0.00 0.00 2,644,843.70
M-3 16,235.58 23,412.88 0.00 0.00 2,433,331.29
B-1 7,058.86 10,179.39 0.00 0.00 1,057,957.23
B-2 2,823.80 4,072.13 0.00 0.00 423,222.39
B-3 5,646.40 8,142.50 0.00 0.00 846,262.43
- -------------------------------------------------------------------------------
1,262,463.91 7,695,716.53 0.00 0.00 178,960,094.11
===============================================================================
Run: 11/25/97 11:25:50
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-1 799.227169 44.551895 4.157974 48.709869 0.000000 754.675274
A-3 1000.000000 0.000000 6.444647 6.444647 0.000000 1000.000000
A-4 1000.000000 0.000000 6.652538 6.652538 0.000000 1000.000000
A-5 990.828056 2.913929 6.591522 9.505451 0.000000 987.914126
A-6 663.190468 74.738712 3.998285 78.736997 0.000000 588.451756
A-7 1000.000000 0.000000 6.041667 6.041667 0.000000 1000.000000
A-8 1000.000000 0.000000 6.028865 6.028865 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 6.028863 6.028863 0.000000 1000.000000
A-13 953.556151 18.296842 0.000000 18.296842 0.000000 935.259309
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-1 990.828056 2.913930 6.591523 9.505453 0.000000 987.914126
M-2 990.828055 2.913929 6.591521 9.505450 0.000000 987.914127
M-3 990.828058 2.913930 6.591523 9.505453 0.000000 987.914129
B-1 990.828051 2.913932 6.591521 9.505453 0.000000 987.914119
B-2 990.828011 2.913936 6.591503 9.505439 0.000000 987.914076
B-3 990.828088 2.913933 6.591523 9.505456 0.000000 987.914178
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:25:51 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 38,096.08
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 20,899.46
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,852,557.20
(B) TWO MONTHLY PAYMENTS: 3 577,045.09
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 329,590.44
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 178,960,094.11
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 702
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 5,892,563.06
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 411,315.99
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.63097850 % 5.09524300 % 1.27377850 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.42019730 % 5.20227930 % 1.31593390 %
BANKRUPTCY AMOUNT AVAILABLE 106,710.00
FRAUD AMOUNT AVAILABLE 1,937,666.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,985,257.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.49585306
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 338.77
POOL TRADING FACTOR: 83.55654186
................................................................................
Run: 11/25/97 11:25:51 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 53,828,663.99 7.500000 % 3,273,202.58
A-2 760947K91 19,855,000.00 19,855,000.00 7.500000 % 0.00
A-3 760947L25 10,475,000.00 10,050,203.89 7.500000 % 34,220.56
A-4 760947L33 1,157,046.74 1,029,956.61 0.000000 % 4,567.58
A-5 7609475A5 0.00 0.00 0.336806 % 0.00
R 760947L41 100.00 0.00 7.500000 % 0.00
M-1 760947L58 1,310,400.00 1,257,257.82 7.500000 % 4,280.91
M-2 760947L66 786,200.00 754,316.32 7.500000 % 2,568.42
M-3 760947L74 524,200.00 502,941.51 7.500000 % 1,712.50
B-1 314,500.00 301,745.71 7.500000 % 1,027.43
B-2 209,800.00 201,291.74 7.500000 % 685.39
B-3 262,361.78 251,721.91 7.500000 % 857.10
- -------------------------------------------------------------------------------
104,820,608.52 88,033,099.50 3,323,122.47
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 334,571.74 3,607,774.32 0.00 0.00 50,555,461.41
A-2 123,408.64 123,408.64 0.00 0.00 19,855,000.00
A-3 62,466.98 96,687.54 0.00 0.00 10,015,983.33
A-4 0.00 4,567.58 0.00 0.00 1,025,389.03
A-5 24,571.96 24,571.96 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 7,814.48 12,095.39 0.00 0.00 1,252,976.91
M-2 4,688.45 7,256.87 0.00 0.00 751,747.90
M-3 3,126.03 4,838.53 0.00 0.00 501,229.01
B-1 1,875.50 2,902.93 0.00 0.00 300,718.28
B-2 1,251.12 1,936.51 0.00 0.00 200,606.35
B-3 1,564.57 2,421.67 0.00 0.00 250,864.81
- -------------------------------------------------------------------------------
565,339.47 3,888,461.94 0.00 0.00 84,709,977.03
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 769.794697 46.809521 4.784654 51.594175 0.000000 722.985176
A-2 1000.000000 0.000000 6.215494 6.215494 0.000000 1000.000000
A-3 959.446672 3.266879 5.963435 9.230314 0.000000 956.179793
A-4 890.159900 3.947619 0.000000 3.947619 0.000000 886.212280
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 959.445833 3.266873 5.963431 9.230304 0.000000 956.178961
M-2 959.445841 3.266879 5.963432 9.230311 0.000000 956.178962
M-3 959.445841 3.266883 5.963430 9.230313 0.000000 956.178958
B-1 959.445819 3.266868 5.963434 9.230302 0.000000 956.178951
B-2 959.445853 3.266873 5.963394 9.230267 0.000000 956.178980
B-3 959.445808 3.266863 5.963407 9.230270 0.000000 956.178944
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:25:52 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 17,956.32
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 11,431.63
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 891,176.29
(B) TWO MONTHLY PAYMENTS: 1 276,874.14
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 84,709,977.03
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 349
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 3,022,928.17
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.24234840 % 2.89014300 % 0.86750820 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.10663880 % 2.95827470 % 0.89883870 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 888,414.00
SPECIAL HAZARD AMOUNT AVAILABLE 602,148.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.05075798
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 160.41
POOL TRADING FACTOR: 80.81423894
................................................................................
Run: 11/25/97 11:25:54 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 45,700,663.18 7.500000 % 5,854,906.01
A-4 105,985,000.00 97,841,598.20 0.000000 % 4,427,028.66
A-5 760947M32 26,381,000.00 0.00 1.400000 % 0.00
A-6 760947M40 4,255,000.00 0.00 47.120000 % 0.00
A-7 760947M57 20,022,000.00 20,022,000.00 7.750000 % 0.00
A-8 760947M65 12,014,000.00 12,014,000.00 7.750000 % 0.00
A-9 760947M73 20,835,000.00 7,581,611.55 7.750000 % 2,127,365.97
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 1,262,493.30 0.000000 % 1,445.59
A-14 7609475B3 0.00 0.00 0.542853 % 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 8,950,607.77 7.750000 % 6,430.68
M-2 760947N72 5,645,600.00 5,594,043.16 7.750000 % 4,019.11
M-3 760947N80 5,194,000.00 5,146,567.26 7.750000 % 3,697.62
B-1 2,258,300.00 2,237,676.72 7.750000 % 1,607.69
B-2 903,300.00 895,050.87 7.750000 % 643.06
B-3 1,807,395.50 1,790,889.99 7.750000 % 1,286.68
- -------------------------------------------------------------------------------
451,652,075.74 376,264,202.00 12,428,431.07
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 309,181.05 309,181.05 0.00 0.00 52,409,000.00
A-2 431,033.97 431,033.97 0.00 0.00 70,579,000.00
A-3 284,795.03 6,139,701.04 0.00 0.00 39,845,757.17
A-4 337,344.02 4,764,372.68 353,960.46 0.00 93,768,530.00
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-7 128,931.14 128,931.14 0.00 0.00 20,022,000.00
A-8 77,363.84 77,363.84 0.00 0.00 12,014,000.00
A-9 48,821.58 2,176,187.55 0.00 0.00 5,454,245.58
A-10 190,389.47 190,389.47 0.00 0.00 29,566,000.00
A-11 63,866.70 63,866.70 0.00 0.00 9,918,000.00
A-12 30,619.70 30,619.70 0.00 0.00 4,755,000.00
A-13 0.00 1,445.59 0.00 0.00 1,261,047.71
A-14 169,716.23 169,716.23 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
M-1 57,637.20 64,067.88 0.00 0.00 8,944,177.09
M-2 36,022.70 40,041.81 0.00 0.00 5,590,024.05
M-3 33,141.19 36,838.81 0.00 0.00 5,142,869.64
B-1 14,409.46 16,017.15 0.00 0.00 2,236,069.03
B-2 5,763.66 6,406.72 0.00 0.00 894,407.81
B-3 11,532.38 12,819.06 0.00 0.00 1,789,603.31
- -------------------------------------------------------------------------------
2,230,569.32 14,659,000.39 353,960.46 0.00 364,189,731.39
===============================================================================
Run: 11/25/97 11:25:54
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 5.899388 5.899388 0.000000 1000.000000
A-2 1000.000000 0.000000 6.107114 6.107114 0.000000 1000.000000
A-3 664.514609 85.133788 4.141088 89.274876 0.000000 579.380821
A-4 923.164582 41.770332 3.182941 44.953273 3.339722 884.733972
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-7 1000.000000 0.000000 6.439474 6.439474 0.000000 1000.000000
A-8 1000.000000 0.000000 6.439474 6.439474 0.000000 1000.000000
A-9 363.888243 102.105398 2.343248 104.448646 0.000000 261.782845
A-10 1000.000000 0.000000 6.439473 6.439473 0.000000 1000.000000
A-11 1000.000000 0.000000 6.439474 6.439474 0.000000 1000.000000
A-12 1000.000000 0.000000 6.439474 6.439474 0.000000 1000.000000
A-13 957.754685 1.096656 0.000000 1.096656 0.000000 956.658029
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-1 990.867783 0.711902 6.380667 7.092569 0.000000 990.155881
M-2 990.867784 0.711901 6.380668 7.092569 0.000000 990.155883
M-3 990.867782 0.711902 6.380668 7.092570 0.000000 990.155880
B-1 990.867786 0.711903 6.380667 7.092570 0.000000 990.155883
B-2 990.867785 0.711901 6.380671 7.092572 0.000000 990.155884
B-3 990.867793 0.711903 6.380662 7.092565 0.000000 990.155898
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:25:54 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 76,996.56
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 58,324.07
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 17 4,438,178.90
(B) TWO MONTHLY PAYMENTS: 7 1,824,246.73
(C) THREE OR MORE MONTHLY PAYMENTS: 1 89,541.20
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,338,337.11
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 364,189,731.39
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,352
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 11,803,898.80
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.43607370 % 5.25096800 % 1.31295870 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.22259380 % 5.40297243 % 1.35566030 %
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 8.56255830
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 337.69
POOL TRADING FACTOR: 80.63501774
................................................................................
Run: 11/25/97 11:25:55 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-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 48,954,700.54 7.500000 % 914,056.74
A-2 760947R29 5,000,000.00 3,510,411.18 7.500000 % 101,561.86
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 10,062,063.82 7.500000 % 34,176.02
A-8 760947R86 929,248.96 867,110.27 0.000000 % 3,264.99
A-9 7609475C1 0.00 0.00 0.343727 % 0.00
R 760947R94 100.00 0.00 7.500000 % 0.00
M-1 760947S28 1,570,700.00 1,512,389.61 7.500000 % 5,136.86
M-2 760947S36 784,900.00 755,761.50 7.500000 % 2,566.96
M-3 760947S44 418,500.00 402,963.67 7.500000 % 1,368.67
B-1 313,800.00 302,150.54 7.500000 % 1,026.26
B-2 261,500.00 251,792.12 7.500000 % 855.22
B-3 314,089.78 302,429.53 7.500000 % 1,027.16
- -------------------------------------------------------------------------------
104,668,838.74 89,186,772.78 1,065,040.74
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 305,720.99 1,219,777.73 0.00 0.00 48,040,643.80
A-2 21,922.44 123,484.30 0.00 0.00 3,408,849.32
A-3 36,520.63 36,520.63 0.00 0.00 5,848,000.00
A-4 43,714.84 43,714.84 0.00 0.00 7,000,000.00
A-5 31,224.89 31,224.89 0.00 0.00 5,000,000.00
A-6 27,584.06 27,584.06 0.00 0.00 4,417,000.00
A-7 62,837.36 97,013.38 0.00 0.00 10,027,887.80
A-8 0.00 3,264.99 0.00 0.00 863,845.28
A-9 25,526.02 25,526.02 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 9,444.84 14,581.70 0.00 0.00 1,507,252.75
M-2 4,719.71 7,286.67 0.00 0.00 753,194.54
M-3 2,516.50 3,885.17 0.00 0.00 401,595.00
B-1 1,886.92 2,913.18 0.00 0.00 301,124.28
B-2 1,572.44 2,427.66 0.00 0.00 250,936.90
B-3 1,888.66 2,915.82 0.00 0.00 301,402.37
- -------------------------------------------------------------------------------
577,080.30 1,642,121.04 0.00 0.00 88,121,732.04
===============================================================================
Run: 11/25/97 11:25:55
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-1 785.021096 14.657506 4.902439 19.559945 0.000000 770.363589
A-2 702.082236 20.312372 4.384488 24.696860 0.000000 681.769864
A-3 1000.000000 0.000000 6.244978 6.244978 0.000000 1000.000000
A-4 1000.000000 0.000000 6.244977 6.244977 0.000000 1000.000000
A-5 1000.000000 0.000000 6.244978 6.244978 0.000000 1000.000000
A-6 1000.000000 0.000000 6.244976 6.244976 0.000000 1000.000000
A-7 962.876921 3.270432 6.013144 9.283576 0.000000 959.606488
A-8 933.130202 3.513579 0.000000 3.513579 0.000000 929.616623
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 962.876176 3.270427 6.013141 9.283568 0.000000 959.605749
M-2 962.876163 3.270429 6.013135 9.283564 0.000000 959.605733
M-3 962.876153 3.270418 6.013142 9.283560 0.000000 959.605735
B-1 962.876163 3.270427 6.013129 9.283556 0.000000 959.605736
B-2 962.876176 3.270440 6.013155 9.283595 0.000000 959.605736
B-3 962.876060 3.270402 6.013121 9.283523 0.000000 959.605773
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:25:56 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 18,553.70
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,708.84
SUBSERVICER ADVANCES THIS MONTH 11,468.19
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 491,884.18
(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 88,121,732.04
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 761,870.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.00600040 % 3.02437200 % 0.96962800 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.97113110 % 3.02086923 % 0.97809330 %
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 8.06918030
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 162.01
POOL TRADING FACTOR: 84.19099046
................................................................................
Run: 11/25/97 11:25:56 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 17,000,279.58 7.500000 % 921,614.04
A-2 760947P39 24,275,000.00 19,176,662.97 8.000000 % 1,039,599.48
A-3 760947P47 13,325,000.00 11,366,524.46 8.000000 % 399,351.81
A-4 760947P54 3,200,000.00 3,200,000.00 7.250000 % 0.00
A-5 760947P62 36,000,000.00 28,943,187.42 6.356250 % 1,438,951.30
A-6 760947P70 0.00 0.00 2.643750 % 0.00
A-7 760947P88 34,877,000.00 34,877,000.00 8.000000 % 0.00
A-8 760947P96 25,540,000.00 17,765,390.69 7.500000 % 1,585,316.89
A-9 760947Q20 20,140,000.00 18,320,704.58 7.500000 % 370,971.66
A-10 760947Q38 16,200,000.00 16,076,531.30 8.000000 % 10,771.42
A-11 760947S51 5,000,000.00 4,961,892.38 8.000000 % 3,324.51
A-12 760947S69 575,632.40 555,707.69 0.000000 % 5,698.42
A-13 7609475D9 0.00 0.00 0.335948 % 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 4,203,119.43 8.000000 % 2,816.13
M-2 760947Q79 2,117,700.00 2,101,559.71 8.000000 % 1,408.06
M-3 760947Q87 2,435,400.00 2,416,838.31 8.000000 % 1,619.30
B-1 1,058,900.00 1,050,829.49 8.000000 % 704.06
B-2 423,500.00 420,272.24 8.000000 % 281.59
B-3 847,661.00 841,200.49 8.000000 % 563.64
- -------------------------------------------------------------------------------
211,771,393.40 183,277,700.74 5,782,992.31
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 106,026.93 1,027,640.97 0.00 0.00 16,078,665.54
A-2 127,573.91 1,167,173.39 0.00 0.00 18,137,063.49
A-3 75,616.49 474,968.30 0.00 0.00 10,967,172.65
A-4 19,333.33 19,333.33 0.00 0.00 3,200,000.00
A-5 152,984.06 1,591,935.36 0.00 0.00 27,504,236.12
A-6 63,630.54 63,630.54 0.00 0.00 0.00
A-7 232,021.35 232,021.35 0.00 0.00 34,877,000.00
A-8 110,798.75 1,696,115.64 0.00 0.00 16,180,073.80
A-9 114,262.12 485,233.78 0.00 0.00 17,949,732.92
A-10 106,950.10 117,721.52 0.00 0.00 16,065,759.88
A-11 33,009.29 36,333.80 0.00 0.00 4,958,567.87
A-12 0.00 5,698.42 0.00 0.00 550,009.27
A-13 51,201.22 51,201.22 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 27,961.51 30,777.64 0.00 0.00 4,200,303.30
M-2 13,980.75 15,388.81 0.00 0.00 2,100,151.65
M-3 16,078.17 17,697.47 0.00 0.00 2,415,219.01
B-1 6,990.71 7,694.77 0.00 0.00 1,050,125.43
B-2 2,795.88 3,077.47 0.00 0.00 419,990.65
B-3 5,596.13 6,159.77 0.00 0.00 840,636.85
- -------------------------------------------------------------------------------
1,266,811.24 7,049,803.55 0.00 0.00 177,494,708.43
===============================================================================
Run: 11/25/97 11:25:56
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-1 789.975817 42.825931 4.926902 47.752833 0.000000 747.149886
A-2 789.975818 42.825931 5.255362 48.081293 0.000000 747.149886
A-3 853.022474 29.970117 5.674783 35.644900 0.000000 823.052356
A-4 1000.000000 0.000000 6.041666 6.041666 0.000000 1000.000000
A-5 803.977428 39.970869 4.249557 44.220426 0.000000 764.006559
A-7 1000.000000 0.000000 6.652560 6.652560 0.000000 1000.000000
A-8 695.590865 62.071922 4.338244 66.410166 0.000000 633.518943
A-9 909.667556 18.419646 5.673392 24.093038 0.000000 891.247911
A-10 992.378475 0.664902 6.601858 7.266760 0.000000 991.713573
A-11 992.378476 0.664902 6.601858 7.266760 0.000000 991.713574
A-12 965.386399 9.899408 0.000000 9.899408 0.000000 955.486991
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 992.378389 0.664903 6.601858 7.266761 0.000000 991.713486
M-2 992.378387 0.664901 6.601856 7.266757 0.000000 991.713486
M-3 992.378381 0.664901 6.601860 7.266761 0.000000 991.713480
B-1 992.378402 0.664898 6.601860 7.266758 0.000000 991.713505
B-2 992.378371 0.664911 6.601842 7.266753 0.000000 991.713459
B-3 992.378427 0.664900 6.601849 7.266749 0.000000 991.713488
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:25:57 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 37,642.56
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 39,640.65
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 2,935,342.84
(B) TWO MONTHLY PAYMENTS: 1 496,006.77
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 1,924,705.99
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 177,494,708.42
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 727
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 5,660,140.02
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.96141670 % 4.77310800 % 1.26547560 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.76843330 % 4.91038524 % 1.30591810 %
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 8.59995690
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 341.35
POOL TRADING FACTOR: 83.81429879
................................................................................
Run: 11/25/97 11:25:58 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-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 31,765,295.43 6.256250 % 853,250.93
A-2 760947S85 0.00 0.00 2.743750 % 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 2,428,089.88 7.750000 % 1,662.78
A-8 760947T68 7,100,000.00 5,466,701.25 7.400000 % 223,275.29
A-9 760947T76 8,846,378.00 8,846,378.00 7.400000 % 0.00
A-10 760947T84 108,794,552.00 90,927,802.64 7.150000 % 2,442,421.24
A-11 760947T92 16,999,148.00 14,207,468.52 6.206250 % 381,628.30
A-12 760947U25 0.00 0.00 2.793750 % 0.00
A-13 760947U33 0.00 0.00 7.250000 % 0.00
A-14 760947U41 930,190.16 897,241.36 0.000000 % 972.94
A-15 7609475E7 0.00 0.00 0.448438 % 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 5,158,419.01 7.750000 % 3,532.54
M-2 760947U82 3,247,100.00 3,223,987.05 7.750000 % 2,207.82
M-3 760947U90 2,987,300.00 2,966,036.32 7.750000 % 2,031.17
B-1 1,298,800.00 1,289,555.11 7.750000 % 883.10
B-2 519,500.00 515,802.17 7.750000 % 353.23
B-3 1,039,086.60 1,031,690.46 7.750000 % 706.52
- -------------------------------------------------------------------------------
259,767,021.76 231,081,358.20 3,912,925.86
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 165,571.82 1,018,822.75 0.00 0.00 30,912,044.50
A-2 72,613.41 72,613.41 0.00 0.00 0.00
A-3 80,033.78 80,033.78 0.00 0.00 13,250,000.00
A-4 44,552.31 44,552.31 0.00 0.00 6,900,000.00
A-5 142,111.98 142,111.98 0.00 0.00 22,009,468.00
A-6 130,411.86 130,411.86 0.00 0.00 20,197,423.00
A-7 15,677.82 17,340.60 0.00 0.00 2,426,427.10
A-8 33,703.61 256,978.90 0.00 0.00 5,243,425.96
A-9 54,540.19 54,540.19 0.00 0.00 8,846,378.00
A-10 541,654.28 2,984,075.52 0.00 0.00 88,485,381.40
A-11 73,462.45 455,090.75 0.00 0.00 13,825,840.22
A-12 33,069.20 33,069.20 0.00 0.00 0.00
A-13 7,269.42 7,269.42 0.00 0.00 0.00
A-14 0.00 972.94 0.00 0.00 896,268.42
A-15 86,334.95 86,334.95 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-1 33,307.17 36,839.71 0.00 0.00 5,154,886.47
M-2 20,816.82 23,024.64 0.00 0.00 3,221,779.23
M-3 19,151.27 21,182.44 0.00 0.00 2,964,005.15
B-1 8,326.48 9,209.58 0.00 0.00 1,288,672.01
B-2 3,330.46 3,683.69 0.00 0.00 515,448.94
B-3 6,661.48 7,368.00 0.00 0.00 1,030,983.94
- -------------------------------------------------------------------------------
1,572,600.76 5,485,526.62 0.00 0.00 227,168,432.34
===============================================================================
Run: 11/25/97 11:25:58
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-1 835.775330 22.449849 4.356353 26.806202 0.000000 813.325482
A-3 1000.000000 0.000000 6.040285 6.040285 0.000000 1000.000000
A-4 1000.000000 0.000000 6.456857 6.456857 0.000000 1000.000000
A-5 1000.000000 0.000000 6.456857 6.456857 0.000000 1000.000000
A-6 1000.000000 0.000000 6.456856 6.456856 0.000000 1000.000000
A-7 992.881970 0.679935 6.410893 7.090828 0.000000 992.202035
A-8 769.957923 31.447223 4.746987 36.194210 0.000000 738.510699
A-9 1000.000000 0.000000 6.165257 6.165257 0.000000 1000.000000
A-10 835.775330 22.449849 4.978689 27.428538 0.000000 813.325482
A-11 835.775329 22.449849 4.321537 26.771386 0.000000 813.325481
A-14 964.578426 1.045958 0.000000 1.045958 0.000000 963.532467
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 992.881974 0.679936 6.410896 7.090832 0.000000 992.202038
M-2 992.881972 0.679936 6.410896 7.090832 0.000000 992.202036
M-3 992.881974 0.679935 6.410896 7.090831 0.000000 992.202039
B-1 992.881976 0.679935 6.410902 7.090837 0.000000 992.202040
B-2 992.881944 0.679942 6.410895 7.090837 0.000000 992.202002
B-3 992.882075 0.679934 6.410900 7.090834 0.000000 992.202132
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:25:59 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 47,912.98
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 651.99
SUBSERVICER ADVANCES THIS MONTH 46,831.99
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 14 3,370,171.23
(B) TWO MONTHLY PAYMENTS: 5 1,319,204.25
(C) THREE OR MORE MONTHLY PAYMENTS: 1 396,504.10
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,097,340.71
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 227,168,432.34
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 854
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 3,754,543.44
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.83732890 % 4.93015900 % 1.23251240 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.73507750 % 4.99218608 % 1.25296230 %
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 8.45918090
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 342.95
POOL TRADING FACTOR: 87.45083606
................................................................................
Run: 11/25/97 11:26:03 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 29,235,016.54 7.250000 % 1,100,369.82
A-2 760947V32 30,033,957.00 26,645,691.56 7.250000 % 643,916.27
A-3 760947V40 25,641,602.00 25,641,602.00 7.250000 % 0.00
A-4 760947V57 13,627,408.00 13,205,479.20 7.250000 % 43,937.51
A-5 760947V65 8,189,491.00 5,317,611.87 7.250000 % 545,780.64
A-6 760947V73 17,267,161.00 17,267,161.00 7.250000 % 0.00
A-7 760947V81 348,675.05 333,855.37 0.000000 % 1,644.17
A-8 7609475F4 0.00 0.00 0.527408 % 0.00
R 760947V99 100.00 0.00 7.250000 % 0.00
M-1 760947W23 2,022,800.00 1,960,170.49 7.250000 % 6,521.91
M-2 760947W31 1,146,300.00 1,110,808.50 7.250000 % 3,695.90
M-3 760947W49 539,400.00 522,699.21 7.250000 % 1,739.13
B-1 337,100.00 326,662.79 7.250000 % 1,086.88
B-2 269,700.00 261,349.61 7.250000 % 869.57
B-3 404,569.62 392,043.45 7.250000 % 1,304.42
- -------------------------------------------------------------------------------
134,853,388.67 122,220,151.59 2,350,866.22
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 176,509.70 1,276,879.52 0.00 0.00 28,134,646.72
A-2 160,876.37 804,792.64 0.00 0.00 26,001,775.29
A-3 154,814.06 154,814.06 0.00 0.00 25,641,602.00
A-4 79,729.57 123,667.08 0.00 0.00 13,161,541.69
A-5 32,105.68 577,886.32 0.00 0.00 4,771,831.23
A-6 104,252.43 104,252.43 0.00 0.00 17,267,161.00
A-7 0.00 1,644.17 0.00 0.00 332,211.20
A-8 53,680.56 53,680.56 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 11,834.75 18,356.66 0.00 0.00 1,953,648.58
M-2 6,706.63 10,402.53 0.00 0.00 1,107,112.60
M-3 3,155.85 4,894.98 0.00 0.00 520,960.08
B-1 1,972.27 3,059.15 0.00 0.00 325,575.91
B-2 1,577.93 2,447.50 0.00 0.00 260,480.04
B-3 2,367.01 3,671.43 0.00 0.00 390,739.03
- -------------------------------------------------------------------------------
789,582.81 3,140,449.03 0.00 0.00 119,869,285.37
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 834.687001 31.416585 5.039517 36.456102 0.000000 803.270416
A-2 887.185513 21.439608 5.356483 26.796091 0.000000 865.745905
A-3 1000.000000 0.000000 6.037613 6.037613 0.000000 1000.000000
A-4 969.038221 3.224202 5.850678 9.074880 0.000000 965.814019
A-5 649.321413 66.644025 3.920351 70.564376 0.000000 582.677389
A-6 1000.000000 0.000000 6.037613 6.037613 0.000000 1000.000000
A-7 957.497160 4.715479 0.000000 4.715479 0.000000 952.781680
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 969.038209 3.224199 5.850677 9.074876 0.000000 965.814010
M-2 969.038210 3.224200 5.850676 9.074876 0.000000 965.814010
M-3 969.038209 3.224194 5.850667 9.074861 0.000000 965.814016
B-1 969.038238 3.224206 5.850697 9.074903 0.000000 965.814031
B-2 969.038228 3.224212 5.850686 9.074898 0.000000 965.814016
B-3 969.038283 3.224192 5.850686 9.074878 0.000000 965.814067
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:26:04 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 25,340.29
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 21,722.70
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 2,143,149.47
(B) TWO MONTHLY PAYMENTS: 1 44,545.20
(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 119,869,285.37
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 464
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,943,836.64
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.24754040 % 2.94838600 % 0.80407390 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.18652520 % 2.98802254 % 0.81714810 %
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 8.05976160
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 163.96
POOL TRADING FACTOR: 88.88859713
................................................................................
Run: 11/25/97 11:26:05 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 23,554,861.46 7.250000 % 309,679.03
A-2 760947W64 38,194,000.00 31,641,836.95 6.256250 % 1,035,637.46
A-3 760947W72 0.00 0.00 2.743750 % 0.00
A-4 760947W80 41,309,000.00 28,727,957.04 6.750000 % 1,866,125.14
A-5 760947W98 25,013,000.00 20,722,031.41 7.250000 % 678,232.18
A-6 760947X22 7,805,000.00 7,805,000.00 6.750000 % 0.00
A-7 760947X30 39,464,000.00 42,023,742.48 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 763,154.95 681,781.92 0.000000 % 6,603.18
A-11 7609475G2 0.00 0.00 0.393044 % 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 4,223,391.78 7.750000 % 2,924.38
M-2 760947Y21 3,188,300.00 3,167,593.51 7.750000 % 2,193.32
M-3 760947Y39 2,125,500.00 2,111,695.90 7.750000 % 1,462.19
B-1 850,200.00 844,678.35 7.750000 % 584.88
B-2 425,000.00 422,239.83 7.750000 % 292.37
B-3 850,222.04 844,700.20 7.750000 % 584.88
- -------------------------------------------------------------------------------
212,551,576.99 189,461,510.83 3,904,319.01
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 142,256.09 451,935.12 0.00 0.00 23,245,182.43
A-2 164,902.83 1,200,540.29 0.00 0.00 30,606,199.49
A-3 72,320.02 72,320.02 0.00 0.00 0.00
A-4 161,532.83 2,027,657.97 0.00 0.00 26,861,831.90
A-5 125,147.64 803,379.82 0.00 0.00 20,043,799.23
A-6 43,886.31 43,886.31 0.00 0.00 7,805,000.00
A-7 23,173.64 23,173.64 264,942.69 0.00 42,288,685.17
A-8 77,470.30 77,470.30 0.00 0.00 12,000,000.00
A-9 68,122.64 68,122.64 0.00 0.00 10,690,000.00
A-10 0.00 6,603.18 0.00 0.00 675,178.74
A-11 62,031.83 62,031.83 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 27,265.62 30,190.00 0.00 0.00 4,220,467.40
M-2 20,449.53 22,642.85 0.00 0.00 3,165,400.19
M-3 13,632.81 15,095.00 0.00 0.00 2,110,233.71
B-1 5,453.12 6,038.00 0.00 0.00 844,093.47
B-2 2,725.93 3,018.30 0.00 0.00 421,947.46
B-3 5,453.27 6,038.15 0.00 0.00 844,115.32
- -------------------------------------------------------------------------------
1,015,824.41 4,920,143.42 264,942.69 0.00 185,822,134.51
===============================================================================
Run: 11/25/97 11:26:05
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-1 919.285855 12.085979 5.551890 17.637869 0.000000 907.199876
A-2 828.450462 27.115187 4.317506 31.432693 0.000000 801.335275
A-4 695.440631 45.174784 3.910354 49.085138 0.000000 650.265848
A-5 828.450462 27.115187 5.003304 32.118491 0.000000 801.335275
A-6 1000.000000 0.000000 5.622846 5.622846 0.000000 1000.000000
A-7 1064.862722 0.000000 0.587210 0.587210 6.713529 1071.576251
A-8 1000.000000 0.000000 6.455858 6.455858 0.000000 1000.000000
A-9 1000.000000 0.000000 6.372558 6.372558 0.000000 1000.000000
A-10 893.372860 8.652476 0.000000 8.652476 0.000000 884.720384
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-1 993.505476 0.687928 6.413931 7.101859 0.000000 992.817549
M-2 993.505476 0.687928 6.413929 7.101857 0.000000 992.817549
M-3 993.505481 0.687928 6.413931 7.101859 0.000000 992.817554
B-1 993.505469 0.687932 6.413926 7.101858 0.000000 992.817537
B-2 993.505482 0.687929 6.413953 7.101882 0.000000 992.817553
B-3 993.505414 0.687914 6.413936 7.101850 0.000000 992.817502
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:26:05 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 40,974.75
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 27,825.21
MASTER SERVICER ADVANCES THIS MONTH 1,297.73
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 1,889,161.58
(B) TWO MONTHLY PAYMENTS: 5 1,009,308.26
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 792,161.14
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 185,822,134.51
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 764
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 166,822.70
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,508,094.63
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.84769770 % 5.03374000 % 1.11856200 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.73132680 % 5.11031763 % 1.13971970 %
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 8.41901375
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 343.45
POOL TRADING FACTOR: 87.42449110
................................................................................
Run: 11/25/97 11:26:06 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 85,660,465.99 7.000000 % 3,260,049.71
A-2 760947Y54 15,536,000.00 15,536,000.00 7.000000 % 0.00
A-3 760947Y62 13,007,000.00 12,645,169.36 7.000000 % 41,243.76
A-4 760947Y70 163,098.92 157,126.77 0.000000 % 560.97
A-5 760947Y88 0.00 0.00 0.577065 % 0.00
R 760947Y96 100.00 0.00 7.000000 % 0.00
M-1 760947Z20 2,280,000.00 2,216,574.27 7.000000 % 7,229.63
M-2 760947Z38 1,107,000.00 1,076,205.14 7.000000 % 3,510.17
M-3 760947Z46 521,000.00 506,506.67 7.000000 % 1,652.03
B-1 325,500.00 316,445.14 7.000000 % 1,032.12
B-2 260,400.00 253,156.14 7.000000 % 825.70
B-3 390,721.16 379,851.92 7.000000 % 1,238.94
- -------------------------------------------------------------------------------
130,238,820.08 118,747,501.40 3,317,343.03
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 499,412.52 3,759,462.23 0.00 0.00 82,400,416.28
A-2 90,577.06 90,577.06 0.00 0.00 15,536,000.00
A-3 73,723.11 114,966.87 0.00 0.00 12,603,925.60
A-4 0.00 560.97 0.00 0.00 156,565.80
A-5 57,072.93 57,072.93 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 12,922.94 20,152.57 0.00 0.00 2,209,344.64
M-2 6,274.42 9,784.59 0.00 0.00 1,072,694.97
M-3 2,953.00 4,605.03 0.00 0.00 504,854.64
B-1 1,844.92 2,877.04 0.00 0.00 315,413.02
B-2 1,475.93 2,301.63 0.00 0.00 252,330.44
B-3 2,214.59 3,453.53 0.00 0.00 378,612.98
- -------------------------------------------------------------------------------
748,471.42 4,065,814.45 0.00 0.00 115,430,158.37
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 886.313902 33.731166 5.167334 38.898500 0.000000 852.582736
A-2 1000.000000 0.000000 5.830140 5.830140 0.000000 1000.000000
A-3 972.181853 3.170890 5.667956 8.838846 0.000000 969.010963
A-4 963.383265 3.439446 0.000000 3.439446 0.000000 959.943818
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 972.181697 3.170890 5.667956 8.838846 0.000000 969.010807
M-2 972.181698 3.170885 5.667949 8.838834 0.000000 969.010813
M-3 972.181708 3.170883 5.667946 8.838829 0.000000 969.010825
B-1 972.181690 3.170876 5.667957 8.838833 0.000000 969.010814
B-2 972.181797 3.170891 5.667934 8.838825 0.000000 969.010906
B-3 972.181594 3.170880 5.667955 8.838835 0.000000 969.010688
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:26:07 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 25,804.63
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 6,413.68
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 665,073.19
(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 115,430,158.37
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 447
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 2,929,988.15
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.99567900 % 3.20370500 % 0.80061570 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.89389850 % 3.28068011 % 0.82096550 %
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 7.88610949
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 165.83
POOL TRADING FACTOR: 88.62961005
................................................................................
Run: 11/25/97 11:26:08 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 40,843,959.52 7.500000 % 28,895.27
A-6 7609472A8 9,750,000.00 9,750,000.00 7.500000 % 0.00
A-7 7609472B6 25,963,473.00 22,986,627.41 6.256250 % 824,688.98
A-8 7609472C4 0.00 0.00 2.743750 % 0.00
A-9 7609472D2 156,744,610.00 133,992,823.29 7.350000 % 6,303,030.29
A-10 7609472E0 36,000,000.00 29,730,312.63 7.150000 % 1,689,359.96
A-11 7609472F7 6,260,870.00 5,170,489.50 6.206250 % 293,801.75
A-12 7609472G5 0.00 0.00 2.293750 % 0.00
A-13 7609472H3 6,079,451.00 6,422,826.72 7.350000 % 0.00
A-14 7609472J9 486,810.08 482,685.76 0.000000 % 449.00
A-15 7609472K6 0.00 0.00 0.451611 % 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 8,425,491.75 7.500000 % 5,960.66
M-2 7609472M2 5,297,900.00 5,265,895.07 7.500000 % 3,725.39
M-3 7609472N0 4,238,400.00 4,212,795.56 7.500000 % 2,980.36
B-1 7609472R1 1,695,400.00 1,685,157.99 7.500000 % 1,192.17
B-2 847,700.00 842,579.00 7.500000 % 596.09
B-3 1,695,338.32 1,685,096.66 7.500000 % 1,192.13
- -------------------------------------------------------------------------------
423,830,448.40 390,698,136.86 9,155,872.05
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 333,744.81 333,744.81 0.00 0.00 54,550,000.00
A-2 42,577.29 42,577.29 0.00 0.00 6,820,000.00
A-3 211,989.96 211,989.96 0.00 0.00 33,956,396.00
A-4 149,218.75 149,218.75 0.00 0.00 23,875,000.00
A-5 254,989.05 283,884.32 0.00 0.00 40,815,064.25
A-6 60,869.30 60,869.30 0.00 0.00 9,750,000.00
A-7 119,707.61 944,396.59 0.00 0.00 22,161,938.43
A-8 52,499.15 52,499.15 0.00 0.00 0.00
A-9 819,787.51 7,122,817.80 0.00 0.00 127,689,793.00
A-10 176,944.85 1,866,304.81 0.00 0.00 28,040,952.67
A-11 26,711.20 320,512.95 0.00 0.00 4,876,687.75
A-12 9,872.12 9,872.12 0.00 0.00 0.00
A-13 0.00 0.00 39,295.78 0.00 6,462,122.50
A-14 0.00 449.00 0.00 0.00 482,236.76
A-15 146,871.90 146,871.90 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 52,600.38 58,561.04 0.00 0.00 8,419,531.09
M-2 32,875.01 36,600.40 0.00 0.00 5,262,169.68
M-3 26,300.50 29,280.86 0.00 0.00 4,209,815.20
B-1 10,520.45 11,712.62 0.00 0.00 1,683,965.82
B-2 5,260.23 5,856.32 0.00 0.00 841,982.91
B-3 10,520.06 11,712.19 0.00 0.00 1,683,904.53
- -------------------------------------------------------------------------------
2,543,860.13 11,699,732.18 39,295.78 0.00 381,581,560.59
===============================================================================
Run: 11/25/97 11:26:08
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 6.118145 6.118145 0.000000 1000.000000
A-2 1000.000000 0.000000 6.243004 6.243004 0.000000 1000.000000
A-3 1000.000000 0.000000 6.243005 6.243005 0.000000 1000.000000
A-4 1000.000000 0.000000 6.250000 6.250000 0.000000 1000.000000
A-5 993.958939 0.703181 6.205291 6.908472 0.000000 993.255758
A-6 1000.000000 0.000000 6.243005 6.243005 0.000000 1000.000000
A-7 885.344862 31.763431 4.610616 36.374047 0.000000 853.581431
A-9 854.848044 40.212102 5.230084 45.442186 0.000000 814.635942
A-10 825.842018 46.926666 4.915135 51.841801 0.000000 778.915352
A-11 825.842016 46.926665 4.266372 51.193037 0.000000 778.915350
A-13 1056.481370 0.000000 0.000000 0.000000 6.463705 1062.945075
A-14 991.527866 0.922331 0.000000 0.922331 0.000000 990.605536
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-1 993.958940 0.703182 6.205290 6.908472 0.000000 993.255759
M-2 993.958940 0.703182 6.205291 6.908473 0.000000 993.255758
M-3 993.958937 0.703180 6.205290 6.908470 0.000000 993.255757
B-1 993.958942 0.703179 6.205291 6.908470 0.000000 993.255763
B-2 993.958948 0.703185 6.205297 6.908482 0.000000 993.255763
B-3 993.958929 0.703181 6.205287 6.908468 0.000000 993.255747
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:26:09 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 81,079.73
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 61,845.18
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 27 7,093,894.45
(B) TWO MONTHLY PAYMENTS: 2 357,081.11
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 978,287.36
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 381,581,560.59
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,512
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 8,840,125.45
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.33210140 % 4.58828100 % 1.07961730 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.20062750 % 4.68877897 % 1.10466040 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4494 %
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 8.23036315
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 345.11
POOL TRADING FACTOR: 90.03165347
................................................................................
Run: 11/25/97 11:26:11 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 88,145,872.04 7.250000 % 2,544,797.18
A-2 7609472T7 11,073,000.00 10,153,544.07 7.000000 % 118,190.45
A-3 7609472U4 7,931,000.00 7,931,000.00 7.300000 % 0.00
A-4 7609472V2 3,750,000.00 3,941,595.89 7.500000 % 0.00
A-5 7609472W0 18,000,000.00 18,000,000.00 7.500000 % 0.00
A-6 7609472X8 19,875,000.00 18,582,657.55 6.750000 % 233,184.52
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 13,568,165.09 7.500000 % 1,085,976.69
A-10 45,347,855.00 37,930,049.35 0.000000 % 181,109.92
A-11 7609473C3 3,300,000.00 316.89 7.500000 % 316.89
A-12 7609473D1 6,000,000.00 6,000,000.00 7.500000 % 0.00
A-13 7609473E9 112,677.89 111,800.56 0.000000 % 110.93
A-14 7609473F6 0.00 0.00 0.441754 % 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 4,485,248.95 7.500000 % 3,146.86
M-2 7609473K5 3,221,000.00 3,203,749.25 7.500000 % 2,247.76
M-3 7609473L3 2,576,700.00 2,562,899.93 7.500000 % 1,798.14
B-1 1,159,500.00 1,153,290.05 7.500000 % 809.15
B-2 515,300.00 512,540.20 7.500000 % 359.60
B-3 902,034.34 897,203.28 7.500000 % 629.48
- -------------------------------------------------------------------------------
257,678,667.23 238,895,933.10 4,172,677.57
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 532,407.65 3,077,204.83 0.00 0.00 85,601,074.86
A-2 59,213.40 177,403.85 0.00 0.00 10,035,353.62
A-3 48,234.21 48,234.21 0.00 0.00 7,931,000.00
A-4 0.00 0.00 24,628.48 0.00 3,966,224.37
A-5 112,470.35 112,470.35 0.00 0.00 18,000,000.00
A-6 104,499.91 337,684.43 0.00 0.00 18,349,473.03
A-7 94,142.69 94,142.69 0.00 0.00 16,143,000.00
A-8 33,893.49 33,893.49 0.00 0.00 5,573,000.00
A-9 84,778.68 1,170,755.37 0.00 0.00 12,482,188.40
A-10 158,430.52 339,540.44 121,743.88 0.00 37,870,683.31
A-11 0.00 316.89 1.98 0.00 1.98
A-12 37,490.12 37,490.12 0.00 0.00 6,000,000.00
A-13 0.00 110.93 0.00 0.00 111,689.63
A-14 87,921.15 87,921.15 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 28,025.42 31,172.28 0.00 0.00 4,482,102.09
M-2 20,018.15 22,265.91 0.00 0.00 3,201,501.49
M-3 16,013.90 17,812.04 0.00 0.00 2,561,101.79
B-1 7,206.16 8,015.31 0.00 0.00 1,152,480.90
B-2 3,202.54 3,562.14 0.00 0.00 512,180.60
B-3 5,606.04 6,235.52 0.00 0.00 896,573.80
- -------------------------------------------------------------------------------
1,433,554.38 5,606,231.95 146,374.34 0.00 234,869,629.87
===============================================================================
Run: 11/25/97 11:26:11
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-1 952.928346 27.511321 5.755758 33.267079 0.000000 925.417026
A-2 916.964153 10.673751 5.347548 16.021299 0.000000 906.290402
A-3 1000.000000 0.000000 6.081731 6.081731 0.000000 1000.000000
A-4 1051.092237 0.000000 0.000000 0.000000 6.567595 1057.659832
A-5 1000.000000 0.000000 6.248353 6.248353 0.000000 1000.000000
A-6 934.976481 11.732554 5.257857 16.990411 0.000000 923.243926
A-7 1000.000000 0.000000 5.831796 5.831796 0.000000 1000.000000
A-8 1000.000000 0.000000 6.081732 6.081732 0.000000 1000.000000
A-9 893.288899 71.497577 5.581584 77.079161 0.000000 821.791323
A-10 836.424333 3.993792 3.493672 7.487464 2.684667 835.115207
A-11 0.096027 0.096027 0.000000 0.096027 0.000600 0.000600
A-12 1000.000000 0.000000 6.248353 6.248353 0.000000 1000.000000
A-13 992.213823 0.984488 0.000000 0.984488 0.000000 991.229335
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-1 994.644287 0.697845 6.214889 6.912734 0.000000 993.946443
M-2 994.644287 0.697845 6.214887 6.912732 0.000000 993.946442
M-3 994.644285 0.697846 6.214887 6.912733 0.000000 993.946439
B-1 994.644286 0.697844 6.214886 6.912730 0.000000 993.946442
B-2 994.644285 0.697846 6.214904 6.912750 0.000000 993.946439
B-3 994.644262 0.697834 6.214885 6.912719 0.000000 993.946417
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:26:12 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 49,280.04
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 35,608.97
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 3,318,403.03
(B) TWO MONTHLY PAYMENTS: 4 606,641.42
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 893,866.60
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 234,869,629.87
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 945
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 3,858,684.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.63325660 % 4.29337500 % 1.07336840 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.54504470 % 4.36186891 % 1.09101110 %
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 8.21646139
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 346.20
POOL TRADING FACTOR: 91.14826322
................................................................................
Run: 11/25/97 11:26:13 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 66,015,891.96 6.750000 % 2,654,152.08
A-2 7609474L2 17,686,000.00 16,403,197.01 6.106250 % 442,342.01
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 44,004,277.03 7.000000 % 145,723.54
A-6 7609474Q1 0.00 0.00 2.393750 % 0.00
A-7 7609474R9 1,021,562.20 983,336.66 0.000000 % 7,845.95
A-8 7609474S7 0.00 0.00 0.368328 % 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 2,218,988.22 7.000000 % 7,348.35
M-2 7609474W8 907,500.00 887,419.27 7.000000 % 2,938.76
M-3 7609474X6 907,500.00 887,419.27 7.000000 % 2,938.76
B-1 BC0073306 544,500.00 532,451.56 7.000000 % 1,763.25
B-2 BC0073314 363,000.00 354,967.71 7.000000 % 1,175.50
B-3 BC0073322 453,585.73 443,549.06 7.000000 % 1,468.85
- -------------------------------------------------------------------------------
181,484,047.93 171,349,497.75 3,267,697.05
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 370,909.85 3,025,061.93 0.00 0.00 63,361,739.88
A-2 83,371.80 525,713.81 0.00 0.00 15,960,855.00
A-3 182,078.52 182,078.52 0.00 0.00 32,407,000.00
A-4 36,188.92 36,188.92 0.00 0.00 6,211,000.00
A-5 256,394.70 402,118.24 0.00 0.00 43,858,553.49
A-6 32,683.11 32,683.11 0.00 0.00 0.00
A-7 0.00 7,845.95 0.00 0.00 975,490.71
A-8 52,533.12 52,533.12 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 12,929.13 20,277.48 0.00 0.00 2,211,639.87
M-2 5,170.62 8,109.38 0.00 0.00 884,480.51
M-3 5,170.62 8,109.38 0.00 0.00 884,480.51
B-1 3,102.38 4,865.63 0.00 0.00 530,688.31
B-2 2,068.24 3,243.74 0.00 0.00 353,792.21
B-3 2,584.38 4,053.23 0.00 0.00 442,080.21
- -------------------------------------------------------------------------------
1,045,185.39 4,312,882.44 0.00 0.00 168,081,800.70
===============================================================================
Run: 11/25/97 11:26:13
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-1 895.580046 36.006567 5.031811 41.038378 0.000000 859.573479
A-2 927.467885 25.010857 4.714000 29.724857 0.000000 902.457028
A-3 1000.000000 0.000000 5.618494 5.618494 0.000000 1000.000000
A-4 1000.000000 0.000000 5.826585 5.826585 0.000000 1000.000000
A-5 977.872823 3.238301 5.697660 8.935961 0.000000 974.634522
A-7 962.581290 7.680345 0.000000 7.680345 0.000000 954.900945
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-1 977.872475 3.238300 5.697660 8.935960 0.000000 974.634175
M-2 977.872474 3.238303 5.697653 8.935956 0.000000 974.634171
M-3 977.872474 3.238303 5.697653 8.935956 0.000000 974.634171
B-1 977.872470 3.238292 5.697668 8.935960 0.000000 974.634178
B-2 977.872479 3.238292 5.697631 8.935923 0.000000 974.634187
B-3 977.872606 3.238307 5.697666 8.935973 0.000000 974.634299
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:26:14 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 35,330.49
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 676.55
SUBSERVICER ADVANCES THIS MONTH 6,616.55
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 691,776.61
(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 168,081,800.70
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 629
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 2,700,033.36
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.87449960 % 2.34426100 % 0.78123980 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.82408070 % 2.36825217 % 0.79384240 %
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 7.63469329
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 167.48
POOL TRADING FACTOR: 92.61519269
................................................................................
Run: 11/25/97 11:26:17 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 87,564,932.50 7.500000 % 2,549,652.91
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 125,000,000.00 124,429,649.85 7.500000 % 88,339.16
A-6 7609475P2 132,774,000.00 119,303,583.40 7.500000 % 2,475,830.43
A-7 7609475Q0 2,212,000.00 767,861.94 7.500000 % 265,429.13
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 1,255,442.47 0.000000 % 1,516.64
A-11 7609475U1 0.00 0.00 0.380548 % 0.00
R 7609475V9 100.00 0.00 7.500000 % 0.00
M-1 7609475X5 10,026,600.00 9,980,850.37 7.500000 % 7,085.93
M-2 7609475Y3 5,013,300.00 4,990,425.18 7.500000 % 3,542.97
M-3 7609475Z0 5,013,300.00 4,990,425.18 7.500000 % 3,542.97
B-1 2,256,000.00 2,245,706.26 7.500000 % 1,594.35
B-2 1,002,700.00 998,124.86 7.500000 % 708.62
B-3 1,755,253.88 1,747,244.94 7.500000 % 1,240.45
- -------------------------------------------------------------------------------
501,329,786.80 471,842,246.95 5,398,483.56
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 547,143.95 3,096,796.86 0.00 0.00 85,015,279.59
A-2 224,856.25 224,856.25 0.00 0.00 35,986,000.00
A-3 182,997.97 182,997.97 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-5 777,490.80 865,829.96 0.00 0.00 124,341,310.69
A-6 745,460.90 3,221,291.33 0.00 0.00 116,827,752.97
A-7 4,797.94 270,227.07 0.00 0.00 502,432.81
A-8 174,956.23 174,956.23 0.00 0.00 28,000,000.00
A-9 23,671.58 23,671.58 0.00 0.00 4,059,000.00
A-10 0.00 1,516.64 0.00 0.00 1,253,925.83
A-11 149,594.90 149,594.90 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 62,364.71 69,450.64 0.00 0.00 9,973,764.44
M-2 31,182.36 34,725.33 0.00 0.00 4,986,882.21
M-3 31,182.36 34,725.33 0.00 0.00 4,986,882.21
B-1 14,032.15 15,626.50 0.00 0.00 2,244,111.91
B-2 6,236.72 6,945.34 0.00 0.00 997,416.24
B-3 10,917.55 12,158.00 0.00 0.00 1,746,004.49
- -------------------------------------------------------------------------------
3,090,052.62 8,488,536.18 0.00 0.00 466,443,763.39
===============================================================================
Run: 11/25/97 11:26:17
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-1 863.244502 25.135334 5.393929 30.529263 0.000000 838.109167
A-2 1000.000000 0.000000 6.248437 6.248437 0.000000 1000.000000
A-3 1000.000000 0.000000 6.248437 6.248437 0.000000 1000.000000
A-4 1000.000000 0.000000 6.354167 6.354167 0.000000 1000.000000
A-5 995.437199 0.706713 6.219926 6.926639 0.000000 994.730486
A-6 898.546277 18.646952 5.614510 24.261462 0.000000 879.899325
A-7 347.134693 119.995086 2.169051 122.164137 0.000000 227.139607
A-8 1000.000000 0.000000 6.248437 6.248437 0.000000 1000.000000
A-9 1000.000000 0.000000 5.831875 5.831875 0.000000 1000.000000
A-10 987.345628 1.192765 0.000000 1.192765 0.000000 986.152863
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 995.437174 0.706713 6.219926 6.926639 0.000000 994.730461
M-2 995.437173 0.706714 6.219927 6.926641 0.000000 994.730459
M-3 995.437173 0.706714 6.219927 6.926641 0.000000 994.730459
B-1 995.437172 0.706715 6.219925 6.926640 0.000000 994.730457
B-2 995.437180 0.706712 6.219926 6.926638 0.000000 994.730468
B-3 995.437161 0.706695 6.219926 6.926621 0.000000 994.730456
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:26:18 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 97,654.59
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 47,930.04
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 23 5,615,494.21
(B) TWO MONTHLY PAYMENTS: 2 552,685.66
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 299,555.84
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 466,443,763.39
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,847
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 5,063,327.03
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.69751880 % 4.24187400 % 1.06060690 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.63980950 % 4.27651315 % 1.07215000 %
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 8.15242030
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 348.14
POOL TRADING FACTOR: 93.04130249
................................................................................
Run: 11/25/97 11:26:21 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-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 74,655,754.40 7.000000 % 1,240,553.99
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 40,019,776.90 7.000000 % 217,601.84
A-5 7609476E6 20,955,000.00 20,955,000.00 7.000000 % 0.00
A-6 7609476F3 36,169,000.00 27,494,803.51 7.000000 % 2,448,811.85
A-7 7609476G1 38,393,000.00 38,393,000.00 7.000000 % 0.00
A-8 7609476H9 64,000,000.00 62,998,876.33 7.000000 % 205,463.14
A-9 7609476J5 986,993.86 957,216.77 0.000000 % 3,683.32
A-10 7609476L0 0.00 0.00 0.365757 % 0.00
R 7609476M8 100.00 0.00 7.000000 % 0.00
M-1 7609476N6 3,297,200.00 3,245,622.87 7.000000 % 10,585.20
M-2 7609476P1 2,472,800.00 2,434,118.72 7.000000 % 7,938.58
M-3 7609476Q9 824,300.00 811,405.71 7.000000 % 2,646.30
B-1 1,154,000.00 1,135,948.33 7.000000 % 3,704.76
B-2 659,400.00 649,085.20 7.000000 % 2,116.91
B-3 659,493.00 649,176.73 7.000000 % 2,117.21
- -------------------------------------------------------------------------------
329,713,286.86 313,826,785.47 4,145,223.10
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 435,249.62 1,675,803.61 0.00 0.00 73,415,200.41
A-2 93,281.40 93,281.40 0.00 0.00 16,000,000.00
A-3 136,581.47 136,581.47 0.00 0.00 23,427,000.00
A-4 233,318.82 450,920.66 0.00 0.00 39,802,175.06
A-5 122,169.49 122,169.49 0.00 0.00 20,955,000.00
A-6 160,297.12 2,609,108.97 0.00 0.00 25,045,991.66
A-7 223,834.57 223,834.57 0.00 0.00 38,393,000.00
A-8 367,289.00 572,752.14 0.00 0.00 62,793,413.19
A-9 0.00 3,683.32 0.00 0.00 953,533.45
A-10 95,600.47 95,600.47 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 18,922.27 29,507.47 0.00 0.00 3,235,037.67
M-2 14,191.13 22,129.71 0.00 0.00 2,426,180.14
M-3 4,730.57 7,376.87 0.00 0.00 808,759.41
B-1 6,622.68 10,327.44 0.00 0.00 1,132,243.57
B-2 3,784.22 5,901.13 0.00 0.00 646,968.29
B-3 3,784.75 5,901.96 0.00 0.00 647,059.52
- -------------------------------------------------------------------------------
1,919,657.58 6,064,880.68 0.00 0.00 309,681,562.37
===============================================================================
Run: 11/25/97 11:26:21
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-1 933.196930 15.506925 5.440620 20.947545 0.000000 917.690005
A-2 1000.000000 0.000000 5.830088 5.830088 0.000000 1000.000000
A-3 1000.000000 0.000000 5.830088 5.830088 0.000000 1000.000000
A-4 982.924644 5.344513 5.730537 11.075050 0.000000 977.580132
A-5 1000.000000 0.000000 5.830088 5.830088 0.000000 1000.000000
A-6 760.175938 67.704715 4.431893 72.136608 0.000000 692.471223
A-7 1000.000000 0.000000 5.830088 5.830088 0.000000 1000.000000
A-8 984.357443 3.210362 5.738891 8.949253 0.000000 981.147081
A-9 969.830522 3.731856 0.000000 3.731856 0.000000 966.098666
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 984.357294 3.210360 5.738891 8.949251 0.000000 981.146934
M-2 984.357295 3.210361 5.738891 8.949252 0.000000 981.146935
M-3 984.357285 3.210360 5.738894 8.949254 0.000000 981.146925
B-1 984.357305 3.210364 5.738891 8.949255 0.000000 981.146941
B-2 984.357295 3.210358 5.738884 8.949242 0.000000 981.146937
B-3 984.357271 3.210360 5.738878 8.949238 0.000000 981.146909
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:26:22 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 65,450.86
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,393.27
SUBSERVICER ADVANCES THIS MONTH 20,819.46
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,052,945.11
(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 309,681,562.37
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,151
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 3,121,632.10
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.14725930 % 2.07471400 % 0.77802720 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.11841890 % 2.08923553 % 0.78589280 %
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 7.66362479
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 169.84
POOL TRADING FACTOR: 93.92450190
................................................................................
Run: 11/25/97 11:26:23 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 134,700,000.00 119,051,645.03 7.500000 % 5,091,251.87
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 19,040,438.77 7.500000 % 76,859.56
A-5 7609476V8 11,938,000.00 12,315,561.23 7.500000 % 0.00
A-6 7609476W6 549,825.51 542,801.24 0.000000 % 12,261.17
A-7 7609476X4 0.00 0.00 0.364061 % 0.00
R 7609476Y2 100.00 0.00 7.500000 % 0.00
M-1 7609476Z9 5,276,800.00 5,258,982.54 7.500000 % 3,693.23
M-2 7609477A3 2,374,500.00 2,366,482.34 7.500000 % 1,661.91
M-3 7609477B1 2,242,600.00 2,235,027.71 7.500000 % 1,569.59
B-1 1,187,300.00 1,183,290.99 7.500000 % 830.99
B-2 527,700.00 525,918.19 7.500000 % 369.34
B-3 923,562.67 920,444.23 7.500000 % 646.40
- -------------------------------------------------------------------------------
263,833,388.18 248,135,592.27 5,189,144.06
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 742,983.38 5,834,235.25 0.00 0.00 113,960,393.16
A-2 454,109.16 454,109.16 0.00 0.00 72,764,000.00
A-3 74,459.57 74,459.57 0.00 0.00 11,931,000.00
A-4 118,828.51 195,688.07 0.00 0.00 18,963,579.21
A-5 0.00 0.00 76,859.56 0.00 12,392,420.79
A-6 0.00 12,261.17 0.00 0.00 530,540.07
A-7 75,170.27 75,170.27 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 32,820.52 36,513.75 0.00 0.00 5,255,289.31
M-2 14,768.86 16,430.77 0.00 0.00 2,364,820.43
M-3 13,948.47 15,518.06 0.00 0.00 2,233,458.12
B-1 7,384.74 8,215.73 0.00 0.00 1,182,460.00
B-2 3,282.18 3,651.52 0.00 0.00 525,548.85
B-3 5,744.36 6,390.76 0.00 0.00 919,797.83
- -------------------------------------------------------------------------------
1,543,500.02 6,732,644.08 76,859.56 0.00 243,023,307.77
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 883.828100 37.796970 5.515838 43.312808 0.000000 846.031130
A-2 1000.000000 0.000000 6.240849 6.240849 0.000000 1000.000000
A-3 1000.000000 0.000000 6.240849 6.240849 0.000000 1000.000000
A-4 980.556122 3.958160 6.119503 10.077663 0.000000 976.597961
A-5 1031.626841 0.000000 0.000000 0.000000 6.438228 1038.065069
A-6 987.224547 22.300111 0.000000 22.300111 0.000000 964.924436
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 996.623435 0.699900 6.219777 6.919677 0.000000 995.923535
M-2 996.623432 0.699899 6.219777 6.919676 0.000000 995.923533
M-3 996.623433 0.699897 6.219776 6.919673 0.000000 995.923535
B-1 996.623423 0.699899 6.219776 6.919675 0.000000 995.923524
B-2 996.623441 0.699905 6.219784 6.919689 0.000000 995.923536
B-3 996.623467 0.699898 6.219784 6.919682 0.000000 995.923568
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:26:23 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 51,165.41
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 18,050.84
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,713,484.64
(B) TWO MONTHLY PAYMENTS: 3 685,598.26
(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 243,023,307.77
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 991
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 4,937,997.48
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.95536770 % 3.98254400 % 1.06208800 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.85288790 % 4.05457730 % 1.08366390 %
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 8.15513790
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 349.50
POOL TRADING FACTOR: 92.11241589
................................................................................
Run: 11/25/97 11:26:29 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-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 268,034,000.00 240,374,755.10 7.500000 % 10,523,249.43
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 19,604,387.22 7.500000 % 85,207.31
A-8 7609477K1 13,303,000.00 13,638,612.78 7.500000 % 0.00
A-9 7609477L9 120,899,000.00 120,899,000.00 7.500000 % 0.00
A-10 7609477M7 788,733.59 785,271.47 0.000000 % 742.26
A-11 7609477N5 0.00 0.00 0.482181 % 0.00
R 7609477P0 100.00 0.00 7.500000 % 0.00
M-1 7609477Q8 12,089,800.00 12,058,404.20 7.500000 % 8,042.63
M-2 7609477R6 5,440,400.00 5,426,271.91 7.500000 % 3,619.18
M-3 7609477S4 5,138,200.00 5,124,856.69 7.500000 % 3,418.14
B-1 2,720,200.00 2,713,135.95 7.500000 % 1,809.59
B-2 1,209,000.00 1,205,860.37 7.500000 % 804.28
B-3 2,116,219.73 2,110,724.15 7.500000 % 1,407.79
- -------------------------------------------------------------------------------
604,491,653.32 576,754,279.84 10,628,300.61
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 1,501,742.61 12,024,992.04 0.00 0.00 229,851,505.67
A-2 349,697.87 349,697.87 0.00 0.00 55,974,000.00
A-3 158,236.82 158,236.82 0.00 0.00 25,328,000.00
A-4 171,425.30 171,425.30 0.00 0.00 27,439,000.00
A-5 79,512.00 79,512.00 0.00 0.00 12,727,000.00
A-6 195,828.06 195,828.06 0.00 0.00 31,345,000.00
A-7 122,478.52 207,685.83 0.00 0.00 19,519,179.91
A-8 0.00 0.00 85,207.31 0.00 13,723,820.09
A-9 755,317.17 755,317.17 0.00 0.00 120,899,000.00
A-10 0.00 742.26 0.00 0.00 784,529.21
A-11 231,657.58 231,657.58 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 75,334.95 83,377.58 0.00 0.00 12,050,361.57
M-2 33,900.66 37,519.84 0.00 0.00 5,422,652.73
M-3 32,017.57 35,435.71 0.00 0.00 5,121,438.55
B-1 16,950.33 18,759.92 0.00 0.00 2,711,326.36
B-2 7,533.62 8,337.90 0.00 0.00 1,205,056.09
B-3 13,186.76 14,594.55 0.00 0.00 2,109,316.36
- -------------------------------------------------------------------------------
3,744,819.82 14,373,120.43 85,207.31 0.00 566,211,186.54
===============================================================================
Run: 11/25/97 11:26:29
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-1 896.806954 39.260875 5.602806 44.863681 0.000000 857.546079
A-2 1000.000000 0.000000 6.247505 6.247505 0.000000 1000.000000
A-3 1000.000000 0.000000 6.247506 6.247506 0.000000 1000.000000
A-4 1000.000000 0.000000 6.247505 6.247505 0.000000 1000.000000
A-5 1000.000000 0.000000 6.247505 6.247505 0.000000 1000.000000
A-6 1000.000000 0.000000 6.247506 6.247506 0.000000 1000.000000
A-7 983.168868 4.273185 6.142353 10.415538 0.000000 978.895683
A-8 1025.228353 0.000000 0.000000 0.000000 6.405120 1031.633473
A-9 1000.000000 0.000000 6.247506 6.247506 0.000000 1000.000000
A-10 995.610533 0.941078 0.000000 0.941078 0.000000 994.669455
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 997.403117 0.665241 6.231282 6.896523 0.000000 996.737876
M-2 997.403116 0.665242 6.231281 6.896523 0.000000 996.737874
M-3 997.403116 0.665241 6.231281 6.896522 0.000000 996.737875
B-1 997.403114 0.665242 6.231281 6.896523 0.000000 996.737872
B-2 997.403118 0.665244 6.231282 6.896526 0.000000 996.737874
B-3 997.403115 0.665243 6.231281 6.896524 0.000000 996.737877
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:26:29 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 117,920.98
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 47,206.31
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 25 5,901,539.37
(B) TWO MONTHLY PAYMENTS: 1 97,335.61
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 374,133.11
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 566,211,186.54
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 2,307
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 10,158,322.32
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.02763990 % 3.92547700 % 1.04688280 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.93830870 % 3.99046387 % 1.06569060 %
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 8.26349767
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 351.65
POOL TRADING FACTOR: 93.66732914
................................................................................
Run: 11/25/97 11:27:16 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-QPCR1 (POOL # 3328)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 3328
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 24,934,336.17 22,728,909.97 7.351200 % 1,626,271.61
R 0.00 0.00 0.000000 % 0.00
- -------------------------------------------------------------------------------
24,934,336.17 22,728,909.97 1,626,271.61
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 132,474.94 1,758,746.55 0.00 0.00 21,102,638.36
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
132,474.94 1,758,746.55 0.00 0.00 21,102,638.36
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 911.550635 65.222174 5.312952 70.535126 0.000000 846.328461
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:27:16 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-QPCR1 (POOL # 3328)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 3328
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 6,779.85
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 912.50
SUBSERVICER ADVANCES THIS MONTH 1,477.29
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 198,836.77
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 21,102,638.36
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 113
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 1,610,502.72
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 7.96122300
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 353.28
POOL TRADING FACTOR: 84.63284611
................................................................................
Run: 11/25/97 11:27:17 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-QPCR2 (POOL # 3333)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 3333
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 30,798,565.76 29,676,304.36 7.128859 % 674,278.41
R 0.00 0.00 0.000000 % 0.00
- -------------------------------------------------------------------------------
30,798,565.76 29,676,304.36 674,278.41
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 173,690.65 847,969.06 0.00 0.00 29,002,025.95
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
173,690.65 847,969.06 0.00 0.00 29,002,025.95
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 963.561245 21.893176 5.639569 27.532745 0.000000 941.668069
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:27:17 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-QPCR2 (POOL # 3333)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 3333
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,620.91
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,235.61
SUBSERVICER ADVANCES THIS MONTH 3,176.18
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 475,668.83
(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 29,002,005.93
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 651,606.21
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 100.00006750 % 0.00000000 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 100.00006900 % 0.00000000 %
CLASS R - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 1.3885 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.58407600
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 352.50
POOL TRADING FACTOR: 94.16674191
................................................................................
Run: 11/25/97 11:26:30 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S9 (POOL # 4253)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4253
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760972AN9 48,785,000.00 40,179,777.07 7.150000 % 3,506,591.35
A-2 760972AP4 30,000,000.00 27,442,767.24 7.125000 % 1,042,061.36
A-3 760972AQ2 100,000,000.00 91,475,890.81 7.250000 % 3,473,537.87
A-4 760972AR0 45,330,000.00 45,330,000.00 7.150000 % 0.00
A-5 760972AS8 120,578,098.00 113,457,304.07 7.500000 % 2,901,692.93
A-6 760972AT6 25,500,000.00 23,994,086.00 9.500000 % 613,653.48
A-7 760972AU3 16,750,000.00 16,111,315.28 7.500000 % 260,261.27
A-8 760972AV1 20,000,000.00 20,000,000.00 7.150000 % 0.00
A-9 760972AW9 16,000,000.00 16,000,000.00 7.150000 % 0.00
A-10 760972AX7 15,599,287.00 15,599,287.00 7.150000 % 0.00
A-11 760972AY5 57,643,000.00 57,643,000.00 7.500000 % 0.00
A-12 760972AZ2 18,200,000.00 17,672,930.07 7.500000 % 214,778.72
A-13 760972BA6 4,241,000.00 4,240,999.99 7.500000 % 0.00
A-14 760972BB4 52,672,000.00 52,672,000.00 7.500000 % 0.00
A-15 760972BC2 3,137,000.00 3,108,715.83 7.500000 % 9,548.68
A-16 760972BD0 1,500,000.00 1,528,284.17 7.500000 % 0.00
A-17 760972BE8 15,988,294.00 15,988,294.00 7.500000 % 0.00
A-18 760972BF5 25,000,000.00 25,000,000.00 7.500000 % 0.00
A-19 760972BG3 34,720,000.00 34,720,000.00 7.100000 % 0.00
A-20 760972BH1 97,780,000.00 97,780,000.00 7.500000 % 0.00
A-21 760972BJ7 0.00 0.00 7.500000 % 0.00
A-22 760972BK4 0.00 0.00 7.500000 % 0.00
A-23 760972BL2 1,859,236.82 1,854,166.19 0.000000 % 2,816.49
A-24 760972BM0 0.00 0.00 0.439286 % 0.00
R-I 760972BN8 100.00 0.00 7.500000 % 0.00
R-II 760972BP3 100.00 0.00 7.500000 % 0.00
M-1 760972BQ1 15,775,000.00 15,743,629.25 7.500000 % 10,691.17
M-2 760972BR9 7,098,700.00 7,084,583.26 7.500000 % 4,810.99
M-3 760972BS7 6,704,300.00 6,690,967.58 7.500000 % 4,543.70
B-1 3,549,400.00 3,542,341.53 7.500000 % 2,405.53
B-2 1,577,500.00 1,574,362.93 7.500000 % 1,069.12
B-3 2,760,620.58 2,755,130.77 7.500000 % 1,870.95
- -------------------------------------------------------------------------------
788,748,636.40 759,189,833.04 12,050,333.61
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 239,326.80 3,745,918.15 0.00 0.00 36,673,185.72
A-2 162,888.54 1,204,949.90 0.00 0.00 26,400,705.88
A-3 552,487.44 4,026,025.31 0.00 0.00 88,002,352.94
A-4 270,003.58 270,003.58 0.00 0.00 45,330,000.00
A-5 708,877.97 3,610,570.90 0.00 0.00 110,555,611.14
A-6 189,891.52 803,545.00 0.00 0.00 23,380,432.52
A-7 100,663.03 360,924.30 0.00 0.00 15,851,054.01
A-8 119,127.99 119,127.99 0.00 0.00 20,000,000.00
A-9 95,302.38 95,302.38 0.00 0.00 16,000,000.00
A-10 92,915.58 92,915.58 0.00 0.00 15,599,287.00
A-11 360,151.80 360,151.80 0.00 0.00 57,643,000.00
A-12 110,419.96 325,198.68 0.00 0.00 17,458,151.35
A-13 26,497.65 26,497.65 0.00 0.00 4,240,999.99
A-14 329,093.14 329,093.14 0.00 0.00 52,672,000.00
A-15 19,423.16 28,971.84 0.00 0.00 3,099,167.15
A-16 0.00 0.00 9,548.68 0.00 1,537,832.85
A-17 99,894.40 99,894.40 0.00 0.00 15,988,294.00
A-18 156,199.28 156,199.28 0.00 0.00 25,000,000.00
A-19 205,359.99 205,359.99 0.00 0.00 34,720,000.00
A-20 610,926.62 610,926.62 0.00 0.00 97,780,000.00
A-21 11,569.57 11,569.57 0.00 0.00 0.00
A-22 27,624.37 27,624.37 0.00 0.00 0.00
A-23 0.00 2,816.49 0.00 0.00 1,851,349.70
A-24 277,827.93 277,827.93 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
M-1 98,365.74 109,056.91 0.00 0.00 15,732,938.08
M-2 44,264.28 49,075.27 0.00 0.00 7,079,772.27
M-3 41,804.98 46,348.68 0.00 0.00 6,686,423.88
B-1 22,132.44 24,537.97 0.00 0.00 3,539,936.00
B-2 9,836.58 10,905.70 0.00 0.00 1,573,293.81
B-3 17,213.98 19,084.93 0.00 0.00 2,753,259.93
- -------------------------------------------------------------------------------
5,000,090.70 17,050,424.31 9,548.68 0.00 747,149,048.22
===============================================================================
Run: 11/25/97 11:26:30
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S9 (POOL # 4253)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4253
_______________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 823.609246 71.878474 4.905746 76.784220 0.000000 751.730772
A-2 914.758908 34.735379 5.429618 40.164997 0.000000 880.023529
A-3 914.758908 34.735379 5.524874 40.260253 0.000000 880.023529
A-4 1000.000000 0.000000 5.956399 5.956399 0.000000 1000.000000
A-5 940.944549 24.064842 5.878994 29.943836 0.000000 916.879707
A-6 940.944549 24.064842 7.446726 31.511568 0.000000 916.879707
A-7 961.869569 15.537986 6.009733 21.547719 0.000000 946.331583
A-8 1000.000000 0.000000 5.956400 5.956400 0.000000 1000.000000
A-9 1000.000000 0.000000 5.956399 5.956399 0.000000 1000.000000
A-10 1000.000000 0.000000 5.956399 5.956399 0.000000 1000.000000
A-11 1000.000000 0.000000 6.247971 6.247971 0.000000 1000.000000
A-12 971.040114 11.801028 6.067031 17.868059 0.000000 959.239085
A-13 999.999998 0.000000 6.247972 6.247972 0.000000 999.999998
A-14 1000.000000 0.000000 6.247971 6.247971 0.000000 1000.000000
A-15 990.983688 3.043889 6.191635 9.235524 0.000000 987.939799
A-16 1018.856113 0.000000 0.000000 0.000000 6.365787 1025.221900
A-17 1000.000000 0.000000 6.247971 6.247971 0.000000 1000.000000
A-18 1000.000000 0.000000 6.247971 6.247971 0.000000 1000.000000
A-19 1000.000000 0.000000 5.914746 5.914746 0.000000 1000.000000
A-20 1000.000000 0.000000 6.247971 6.247971 0.000000 1000.000000
A-23 997.272736 1.514864 0.000000 1.514864 0.000000 995.757872
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-1 998.011363 0.677729 6.235546 6.913275 0.000000 997.333634
M-2 998.011363 0.677728 6.235547 6.913275 0.000000 997.333634
M-3 998.011363 0.677729 6.235547 6.913276 0.000000 997.333634
B-1 998.011362 0.677729 6.235544 6.913273 0.000000 997.333634
B-2 998.011366 0.677731 6.235550 6.913281 0.000000 997.333636
B-3 998.011386 0.677728 6.235547 6.913275 0.000000 997.333699
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:26:31 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-S9 (POOL # 4253)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4253
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 156,881.30
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,141.23
SUBSERVICER ADVANCES THIS MONTH 95,543.47
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 37 9,940,012.07
(B) TWO MONTHLY PAYMENTS: 5 2,032,859.80
(C) THREE OR MORE MONTHLY PAYMENTS: 1 840,000.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 747,149,048.23
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 2,799
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 11,525,034.41
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.06282130 % 3.89776700 % 1.03941170 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.98648340 % 3.94822617 % 1.05548290 %
BANKRUPTCY AMOUNT AVAILABLE 294,648.00
FRAUD AMOUNT AVAILABLE 7,887,486.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,943,743.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.22223456
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 352.19
POOL TRADING FACTOR: 94.72587511
................................................................................
Run: 11/25/97 11:26:32 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S10 (POOL # 4254)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4254
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760972AA7 25,026,000.00 23,132,267.68 7.000000 % 748,472.43
A-2 760972AB5 75,627,000.00 75,010,115.13 7.000000 % 768,503.85
A-3 760972AC3 13,626,000.00 13,626,000.00 7.000000 % 0.00
A-4 760972AD1 3,585,000.00 854,815.78 7.000000 % 854,815.78
A-5 760972AE9 30,511,000.00 30,234,395.71 7.000000 % 93,717.55
A-6 760972AF6 213,978.86 211,896.76 0.000000 % 1,122.65
A-7 760972AG4 0.00 0.00 0.592227 % 0.00
R 760972AJ8 100.00 0.00 7.000000 % 0.00
M-1 760972AK5 1,525,600.00 1,511,769.33 7.000000 % 4,686.03
M-2 760972AL3 915,300.00 907,002.14 7.000000 % 2,811.43
M-3 760972AM1 534,000.00 529,158.91 7.000000 % 1,640.23
B-1 381,400.00 377,942.33 7.000000 % 1,171.51
B-2 305,100.00 302,334.05 7.000000 % 937.14
B-3 305,583.48 302,813.15 7.000000 % 938.64
- -------------------------------------------------------------------------------
152,556,062.34 147,000,510.97 2,478,817.24
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 134,781.68 883,254.11 0.00 0.00 22,383,795.25
A-2 437,051.37 1,205,555.22 0.00 0.00 74,241,611.28
A-3 79,392.79 79,392.79 0.00 0.00 13,626,000.00
A-4 4,980.65 859,796.43 0.00 0.00 0.00
A-5 176,162.70 269,880.25 0.00 0.00 30,140,678.16
A-6 0.00 1,122.65 0.00 0.00 210,774.11
A-7 72,463.92 72,463.92 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 8,808.42 13,494.45 0.00 0.00 1,507,083.30
M-2 5,284.71 8,096.14 0.00 0.00 904,190.71
M-3 3,083.18 4,723.41 0.00 0.00 527,518.68
B-1 2,202.10 3,373.61 0.00 0.00 376,770.82
B-2 1,761.57 2,698.71 0.00 0.00 301,396.91
B-3 1,764.36 2,703.00 0.00 0.00 301,874.51
- -------------------------------------------------------------------------------
927,737.45 3,406,554.69 0.00 0.00 144,521,693.73
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 924.329405 29.907793 5.385666 35.293459 0.000000 894.421612
A-2 991.843060 10.161766 5.779039 15.940805 0.000000 981.681295
A-3 1000.000000 0.000000 5.826566 5.826566 0.000000 1000.000000
A-4 238.442338 238.442338 1.389303 239.831641 0.000000 0.000000
A-5 990.934276 3.071599 5.773744 8.845343 0.000000 987.862678
A-6 990.269600 5.246548 0.000000 5.246548 0.000000 985.023052
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 990.934275 3.071598 5.773741 8.845339 0.000000 987.862677
M-2 990.934273 3.071594 5.773746 8.845340 0.000000 987.862679
M-3 990.934288 3.071592 5.773745 8.845337 0.000000 987.862697
B-1 990.934268 3.071605 5.773728 8.845333 0.000000 987.862664
B-2 990.934284 3.071583 5.773746 8.845329 0.000000 987.862701
B-3 990.934294 3.071599 5.773741 8.845340 0.000000 987.862663
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:26:33 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-S10 (POOL # 4254)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4254
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 30,557.56
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,968.66
SUBSERVICER ADVANCES THIS MONTH 15,098.42
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,625,746.24
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 144,521,693.73
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 585
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 2,023,114.47
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.32198580 % 2.00828300 % 0.66973150 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.28445020 % 2.03346128 % 0.67911860 %
BANKRUPTCY AMOUNT AVAILABLE 50,000.00
FRAUD AMOUNT AVAILABLE 3,051,121.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,180,800.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.89563089
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 172.51
POOL TRADING FACTOR: 94.73349765
................................................................................
Run: 11/25/97 11:26:37 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S11 (POOL # 4257)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4257
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760972BT5 25,120,000.00 24,120,191.43 7.000000 % 546,893.20
A-2 760972BU2 28,521,000.00 28,521,000.00 7.000000 % 0.00
A-3 760972BV0 25,835,000.00 25,835,000.00 7.000000 % 0.00
A-4 760972BW8 7,423,000.00 7,423,000.00 7.000000 % 0.00
A-5 760972BX6 34,634,000.00 32,223,178.34 7.000000 % 2,519,800.71
A-6 760972BY4 8,310,000.00 8,310,000.00 7.000000 % 0.00
A-7 760972BZ1 20,000,000.00 19,879,181.88 7.000000 % 60,712.39
A-8 760972CA5 400,253.44 397,622.91 0.000000 % 1,348.33
A-9 760972CB3 0.00 0.00 0.505066 % 0.00
R 760972CC1 100.00 0.00 7.000000 % 0.00
M-1 760972CD9 1,544,900.00 1,535,567.41 7.000000 % 4,689.73
M-2 760972CE7 772,500.00 767,833.40 7.000000 % 2,345.02
M-3 760972CF4 772,500.00 767,833.40 7.000000 % 2,345.02
B-1 540,700.00 537,433.68 7.000000 % 1,641.36
B-2 308,900.00 307,033.97 7.000000 % 937.70
B-3 309,788.87 307,917.46 7.000000 % 940.40
- -------------------------------------------------------------------------------
154,492,642.31 150,932,793.88 3,141,653.86
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 140,590.21 687,483.41 0.00 0.00 23,573,298.23
A-2 166,241.36 166,241.36 0.00 0.00 28,521,000.00
A-3 150,585.38 150,585.38 0.00 0.00 25,835,000.00
A-4 43,266.70 43,266.70 0.00 0.00 7,423,000.00
A-5 187,820.37 2,707,621.08 0.00 0.00 29,703,377.63
A-6 48,436.79 48,436.79 0.00 0.00 8,310,000.00
A-7 115,870.48 176,582.87 0.00 0.00 19,818,469.49
A-8 0.00 1,348.33 0.00 0.00 396,274.58
A-9 63,475.81 63,475.81 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 8,950.42 13,640.15 0.00 0.00 1,530,877.68
M-2 4,475.50 6,820.52 0.00 0.00 765,488.38
M-3 4,475.50 6,820.52 0.00 0.00 765,488.38
B-1 3,132.56 4,773.92 0.00 0.00 535,792.32
B-2 1,789.62 2,727.32 0.00 0.00 306,096.27
B-3 1,794.77 2,735.17 0.00 0.00 306,977.06
- -------------------------------------------------------------------------------
940,905.47 4,082,559.33 0.00 0.00 147,791,140.02
===============================================================================
Run: 11/25/97 11:26:37
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S11 (POOL # 4257)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4257
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 960.198703 21.771226 5.596744 27.367970 0.000000 938.427477
A-2 1000.000000 0.000000 5.828735 5.828735 0.000000 1000.000000
A-3 1000.000000 0.000000 5.828735 5.828735 0.000000 1000.000000
A-4 1000.000000 0.000000 5.828735 5.828735 0.000000 1000.000000
A-5 930.391475 72.755117 5.423005 78.178122 0.000000 857.636358
A-6 1000.000000 0.000000 5.828735 5.828735 0.000000 1000.000000
A-7 993.959094 3.035620 5.793524 8.829144 0.000000 990.923475
A-8 993.427839 3.368691 0.000000 3.368691 0.000000 990.059149
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 993.959098 3.035620 5.793527 8.829147 0.000000 990.923477
M-2 993.959094 3.035625 5.793528 8.829153 0.000000 990.923469
M-3 993.959094 3.035625 5.793528 8.829153 0.000000 990.923469
B-1 993.959090 3.035620 5.793527 8.829147 0.000000 990.923470
B-2 993.959113 3.035610 5.793525 8.829135 0.000000 990.923503
B-3 993.959079 3.035616 5.793526 8.829142 0.000000 990.923463
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:26:37 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-S11 (POOL # 4257)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4257
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 31,194.39
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,292.18
SUBSERVICER ADVANCES THIS MONTH 9,491.27
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,026,973.54
(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 147,791,140.02
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 546
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 2,680,601.42
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.19426410 % 2.04021000 % 0.76552550 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.14323830 % 2.07174425 % 0.77944750 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,544,926.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,993,960.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.79867176
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 173.68
POOL TRADING FACTOR: 95.66225149
................................................................................
Run: 11/25/97 11:26:38 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S12 (POOL # 4258)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4258
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760972CG2 109,009,250.00 104,697,027.07 7.000000 % 2,885,097.88
A-2 760972CH0 15,572,750.00 14,956,718.15 9.000000 % 412,156.84
A-3 760972CJ6 152,196,020.00 147,211,169.13 7.250000 % 3,335,120.40
A-4 760972CK3 7,000,000.00 6,795,036.47 7.250000 % 137,131.09
A-5 760972CL1 61,774,980.00 61,774,980.00 7.250000 % 0.00
A-6 760972CM9 20,368,000.00 20,368,000.00 7.250000 % 0.00
A-7 760972CN7 19,267,000.00 19,267,000.00 7.250000 % 0.00
A-8 760972CP2 6,337,000.00 6,293,125.75 7.250000 % 22,128.66
A-9 760972CQ0 3,621,000.00 3,664,874.25 7.250000 % 0.00
A-10 760972CR8 68,580,000.00 68,580,000.00 6.700000 % 0.00
A-11 760972CS6 0.00 0.00 0.550000 % 0.00
A-12 760972CT4 78,398,000.00 78,398,000.00 6.750000 % 0.00
A-13 760972CU1 11,637,000.00 11,637,000.00 6.750000 % 0.00
A-14 760972CV9 116,561,000.00 113,633,793.51 6.750000 % 1,702,555.05
A-15 760972CW7 142,519,000.00 142,564,831.19 0.000000 % 137,444.60
A-16 760972CX5 30,000,000.00 22,763,110.17 7.250000 % 5,927,760.79
A-17 760972CY3 70,000,000.00 70,000,000.00 7.250000 % 0.00
A-18 760972CZ0 35,098,000.00 35,098,000.00 6.750000 % 0.00
A-19 760972DA4 52,549,000.00 52,549,000.00 6.750000 % 0.00
A-20 760972DB2 569,962.51 568,929.45 0.000000 % 3,003.86
A-21 760972DC0 0.00 0.00 0.582337 % 0.00
R-I 760972DD8 100.00 0.00 7.250000 % 0.00
R-II 760972DE6 100.00 0.00 7.250000 % 0.00
M-1 760972DF3 21,019,600.00 20,992,060.47 7.250000 % 14,259.24
M-2 760972DG1 9,458,900.00 9,446,507.11 7.250000 % 6,416.71
M-3 760972DH9 8,933,300.00 8,921,595.74 7.250000 % 6,060.16
B-1 760972DJ5 4,729,400.00 4,723,203.62 7.250000 % 3,208.32
B-2 760972DK2 2,101,900.00 2,099,146.12 7.250000 % 1,425.88
B-3 760972DL0 3,679,471.52 3,674,650.77 7.250000 % 2,496.02
- -------------------------------------------------------------------------------
1,050,980,734.03 1,030,677,758.97 14,596,265.50
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 610,366.18 3,495,464.06 0.00 0.00 101,811,929.19
A-2 112,108.08 524,264.92 0.00 0.00 14,544,561.31
A-3 888,867.11 4,223,987.51 0.00 0.00 143,876,048.73
A-4 41,028.72 178,159.81 0.00 0.00 6,657,905.38
A-5 372,999.88 372,999.88 0.00 0.00 61,774,980.00
A-6 122,982.83 122,982.83 0.00 0.00 20,368,000.00
A-7 116,334.94 116,334.94 0.00 0.00 19,267,000.00
A-8 37,998.16 60,126.82 0.00 0.00 6,270,997.09
A-9 0.00 0.00 22,128.66 0.00 3,687,002.91
A-10 382,675.23 382,675.23 0.00 0.00 68,580,000.00
A-11 31,413.64 31,413.64 0.00 0.00 0.00
A-12 440,724.13 440,724.13 0.00 0.00 78,398,000.00
A-13 65,418.85 65,418.85 0.00 0.00 11,637,000.00
A-14 638,806.54 2,341,361.59 0.00 0.00 111,931,238.46
A-15 121,308.74 258,753.34 860,812.34 0.00 143,288,198.93
A-16 0.00 5,927,760.79 137,444.60 0.00 16,972,793.98
A-17 422,662.89 422,662.89 0.00 0.00 70,000,000.00
A-18 197,307.78 197,307.78 0.00 0.00 35,098,000.00
A-19 295,410.76 295,410.76 0.00 0.00 52,549,000.00
A-20 0.00 3,003.86 0.00 0.00 565,925.59
A-21 499,868.23 499,868.23 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
M-1 126,750.93 141,010.17 0.00 0.00 20,977,801.23
M-2 57,038.40 63,455.11 0.00 0.00 9,440,090.40
M-3 53,868.97 59,929.13 0.00 0.00 8,915,535.58
B-1 28,518.90 31,727.22 0.00 0.00 4,719,995.30
B-2 12,674.73 14,100.61 0.00 0.00 2,097,720.24
B-3 22,187.70 24,683.72 0.00 0.00 3,672,154.69
- -------------------------------------------------------------------------------
5,699,322.32 20,295,587.82 1,020,385.60 0.00 1,017,101,879.01
===============================================================================
Run: 11/25/97 11:26:38
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S12 (POOL # 4258)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4258
________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 960.441679 26.466542 5.599215 32.065757 0.000000 933.975137
A-2 960.441679 26.466542 7.198991 33.665533 0.000000 933.975137
A-3 967.247167 21.913322 5.840278 27.753600 0.000000 945.333845
A-4 970.719496 19.590156 5.861246 25.451402 0.000000 951.129340
A-5 1000.000000 0.000000 6.038041 6.038041 0.000000 1000.000000
A-6 1000.000000 0.000000 6.038042 6.038042 0.000000 1000.000000
A-7 1000.000000 0.000000 6.038041 6.038041 0.000000 1000.000000
A-8 993.076495 3.491977 5.996238 9.488215 0.000000 989.584518
A-9 1012.116611 0.000000 0.000000 0.000000 6.111201 1018.227813
A-10 1000.000000 0.000000 5.579983 5.579983 0.000000 1000.000000
A-12 1000.000000 0.000000 5.621625 5.621625 0.000000 1000.000000
A-13 1000.000000 0.000000 5.621625 5.621625 0.000000 1000.000000
A-14 974.886913 14.606558 5.480448 20.087006 0.000000 960.280355
A-15 1000.321580 0.964395 0.851176 1.815571 6.039983 1005.397168
A-16 758.770339 197.592026 0.000000 197.592026 4.581487 565.759799
A-17 1000.000000 0.000000 6.038041 6.038041 0.000000 1000.000000
A-18 1000.000000 0.000000 5.621625 5.621625 0.000000 1000.000000
A-19 1000.000000 0.000000 5.621625 5.621625 0.000000 1000.000000
A-20 998.187495 5.270276 0.000000 5.270276 0.000000 992.917218
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-1 998.689817 0.678378 6.030130 6.708508 0.000000 998.011438
M-2 998.689817 0.678378 6.030130 6.708508 0.000000 998.011439
M-3 998.689817 0.678379 6.030131 6.708510 0.000000 998.011438
B-1 998.689817 0.678378 6.030131 6.708509 0.000000 998.011439
B-2 998.689814 0.678377 6.030130 6.708507 0.000000 998.011437
B-3 998.689825 0.678364 6.030132 6.708496 0.000000 998.011447
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:26:39 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-S12 (POOL # 4258)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4258
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 211,902.46
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,595.35
SUBSERVICER ADVANCES THIS MONTH 186,019.42
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 85 24,243,617.75
(B) TWO MONTHLY PAYMENTS: 3 1,046,145.11
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 1,017,101,879.01
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 3,822
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 12,875,710.91
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.16001000 % 3.82097100 % 1.01901860 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.09871760 % 3.86720623 % 1.03192320 %
BANKRUPTCY AMOUNT AVAILABLE 411,697.00
FRAUD AMOUNT AVAILABLE 10,509,807.00
SPECIAL HAZARD AMOUNT AVAILABLE 10,509,801.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.12486442
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 353.84
POOL TRADING FACTOR: 96.77645328
................................................................................
Run: 11/25/97 11:26:40 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S13 (POOL # 4262)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4262
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760972DM8 234,147,537.00 232,901,754.36 7.250000 % 6,166,135.72
A-2 760972DN6 37,442,000.00 37,442,000.00 7.250000 % 0.00
A-3 760972DP1 18,075,000.00 18,075,000.00 7.250000 % 0.00
A-4 760972DQ9 9,885,133.00 9,846,682.95 7.250000 % 48,453.92
A-5 760972DR7 30,029,256.00 29,968,514.98 7.250000 % 76,544.53
A-6 760972DR5 1,338,093.00 1,335,386.40 7.250000 % 11,477.55
A-7 760972DT3 115,060,820.00 115,060,820.00 7.250000 % 0.00
A-8 760972DU0 74,175,751.00 73,621,528.57 7.100000 % 2,743,183.77
A-9 760972DV8 8,901,089.00 8,834,582.32 8.500000 % 329,182.01
A-10 760972EJ4 26,196,554.00 26,196,554.00 7.250000 % 0.00
A-11 760972DW6 50,701,122.00 50,701,122.00 7.250000 % 0.00
A-12 760972DX4 28,081,917.00 28,081,917.00 7.160000 % 0.00
A-13 760972DY2 5,900,000.00 5,425,476.45 7.250000 % 3,779,985.52
A-14 760972DZ9 13,240,000.00 13,240,000.00 7.250000 % 0.00
A-15 760972EA3 10,400,000.00 10,400,000.00 7.250000 % 0.00
A-16 760972EB1 10,950,000.00 10,950,000.00 7.250000 % 0.00
A-17 760972EN5 73,729,728.00 73,452,568.18 7.250000 % 349,270.83
A-18 760972EC9 660,125.97 659,592.56 0.000000 % 572.95
A-19 760972ED7 0.00 0.00 0.483569 % 0.00
R 760972EE5 100.00 0.00 7.250000 % 0.00
M-1 760972EF2 13,723,600.00 13,701,884.29 7.250000 % 12,263.67
M-2 760972EG0 7,842,200.00 7,829,790.79 7.250000 % 7,007.94
M-3 760972EH8 5,881,700.00 5,872,393.02 7.250000 % 5,256.00
B-1 760972EK1 3,529,000.00 3,523,415.84 7.250000 % 3,153.58
B-2 760972EL9 1,568,400.00 1,565,918.22 7.250000 % 1,401.55
B-3 760972EM7 2,744,700.74 2,740,357.63 7.250000 % 2,452.72
- -------------------------------------------------------------------------------
784,203,826.71 781,427,259.56 13,536,342.26
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 1,406,905.02 7,573,040.74 0.00 0.00 226,735,618.64
A-2 226,212.08 226,212.08 0.00 0.00 37,442,000.00
A-3 109,186.85 109,186.85 0.00 0.00 18,075,000.00
A-4 59,481.51 107,935.43 0.00 0.00 9,798,229.03
A-5 181,032.79 257,577.32 0.00 0.00 29,891,970.45
A-6 0.00 11,477.55 8,066.76 0.00 1,331,975.61
A-7 695,055.50 695,055.50 0.00 0.00 115,060,820.00
A-8 435,529.11 3,178,712.88 0.00 0.00 70,878,344.80
A-9 62,568.96 391,750.97 0.00 0.00 8,505,400.31
A-10 158,247.26 158,247.26 0.00 0.00 26,196,554.00
A-11 306,273.62 306,273.62 0.00 0.00 50,701,122.00
A-12 167,530.46 167,530.46 0.00 0.00 28,081,917.00
A-13 0.00 3,779,985.52 32,774.03 0.00 1,678,264.96
A-14 79,979.75 79,979.75 0.00 0.00 13,240,000.00
A-15 62,823.96 62,823.96 0.00 0.00 10,400,000.00
A-16 66,146.39 66,146.39 0.00 0.00 10,950,000.00
A-17 399,044.46 748,315.29 0.00 0.00 73,103,297.35
A-18 0.00 572.95 0.00 0.00 659,019.61
A-19 314,847.94 314,847.94 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 82,769.88 95,033.55 0.00 0.00 13,689,620.62
M-2 47,297.94 54,305.88 0.00 0.00 7,822,782.85
M-3 35,473.75 40,729.75 0.00 0.00 5,867,137.02
B-1 21,284.13 24,437.71 0.00 0.00 3,520,262.26
B-2 9,459.35 10,860.90 0.00 0.00 1,564,516.67
B-3 16,553.86 19,006.58 0.00 0.00 2,737,904.91
- -------------------------------------------------------------------------------
4,943,704.57 18,480,046.83 40,840.79 0.00 767,931,758.09
===============================================================================
Run: 11/25/97 11:26:40
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S13 (POOL # 4262)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4262
________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 994.679497 26.334404 6.008626 32.343030 0.000000 968.345094
A-2 1000.000000 0.000000 6.041667 6.041667 0.000000 1000.000000
A-3 1000.000000 0.000000 6.040766 6.040766 0.000000 1000.000000
A-4 996.110315 4.901697 6.017270 10.918967 0.000000 991.208619
A-5 997.977272 2.548999 6.028547 8.577546 0.000000 995.428273
A-6 997.977271 8.577544 0.000000 8.577544 6.028550 995.428276
A-7 1000.000000 0.000000 6.040766 6.040766 0.000000 1000.000000
A-8 992.528253 36.982218 5.871583 42.853801 0.000000 955.546036
A-9 992.528254 36.982218 7.029360 44.011578 0.000000 955.546036
A-10 1000.000000 0.000000 6.040766 6.040766 0.000000 1000.000000
A-11 1000.000000 0.000000 6.040766 6.040766 0.000000 1000.000000
A-12 1000.000000 0.000000 5.965777 5.965777 0.000000 1000.000000
A-13 919.572280 640.675512 0.000000 640.675512 5.554920 284.451688
A-14 1000.000000 0.000000 6.040767 6.040767 0.000000 1000.000000
A-15 1000.000000 0.000000 6.040765 6.040765 0.000000 1000.000000
A-16 1000.000000 0.000000 6.040766 6.040766 0.000000 1000.000000
A-17 996.240867 4.737178 5.412260 10.149438 0.000000 991.503690
A-18 999.191957 0.867940 0.000000 0.867940 0.000000 998.324017
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 998.417638 0.893619 6.031208 6.924827 0.000000 997.524019
M-2 998.417637 0.893619 6.031208 6.924827 0.000000 997.524018
M-3 998.417638 0.893619 6.031207 6.924826 0.000000 997.524019
B-1 998.417637 0.893619 6.031207 6.924826 0.000000 997.524018
B-2 998.417636 0.893618 6.031210 6.924828 0.000000 997.524018
B-3 998.417638 0.893620 6.031208 6.924828 0.000000 997.524019
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:26:41 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-S13 (POOL # 4262)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4262
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 161,925.64
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 46,923.92
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 24 6,183,167.48
(B) TWO MONTHLY PAYMENTS: 1 316,500.00
(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 767,931,758.08
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 2,900
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 12,796,170.23
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 271,430.40
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.48729270 % 3.50988800 % 1.00281970 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.41203240 % 3.56536114 % 1.01954410 %
BANKRUPTCY AMOUNT AVAILABLE 298,628.00
FRAUD AMOUNT AVAILABLE 7,842,038.00
SPECIAL HAZARD AMOUNT AVAILABLE 7,842,038.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.01476504
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 355.55
POOL TRADING FACTOR: 97.92502050
................................................................................
Run: 11/25/97 11:26:46 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S14 (POOL # 4266)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4266
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760972FU8 27,687,000.00 27,687,000.00 7.250000 % 0.00
A-2 760972FV6 110,064,000.00 110,064,000.00 7.250000 % 608,105.78
A-3 760972FW4 81,245,000.00 81,245,000.00 7.250000 % 0.00
A-4 760972FX2 59,365,000.00 59,365,000.00 7.250000 % 0.00
A-5 760972FY0 21,615,000.00 21,615,000.00 7.250000 % 0.00
A-6 760972FZ7 50,199,000.00 50,199,000.00 7.250000 % 0.00
A-7 760972GA1 93,420,000.00 93,420,000.00 7.150000 % 634,588.93
A-8 760972GB9 11,174,000.00 11,174,000.00 9.500000 % 75,903.41
A-9 760972GC7 105,330,000.00 105,330,000.00 7.100000 % 715,491.88
A-10 760972GD5 25,064,000.00 25,064,000.00 7.250000 % 104,886.33
A-11 760972GE3 43,692,000.00 43,692,000.00 7.250000 % 0.00
A-12 760972GF0 48,290,000.00 48,290,000.00 7.250000 % 0.00
A-13 760972GG8 1,077,250.96 1,077,250.96 0.000000 % 898.20
A-14 760972GH6 0.00 0.00 0.405497 % 0.00
R 760972GJ2 100.00 100.00 7.250000 % 100.00
M-1 760972GK9 10,624,800.00 10,624,800.00 7.250000 % 7,368.89
M-2 760972GL7 7,083,300.00 7,083,300.00 7.250000 % 4,912.66
M-3 760972GM5 5,312,400.00 5,312,400.00 7.250000 % 3,684.44
B-1 760972GN3 3,187,500.00 3,187,500.00 7.250000 % 2,210.71
B-2 760972GP8 1,416,700.00 1,416,700.00 7.250000 % 982.56
B-3 760972GQ6 2,479,278.25 2,479,278.25 7.250000 % 1,719.52
- -------------------------------------------------------------------------------
708,326,329.21 708,326,329.21 2,160,853.31
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 167,256.72 167,256.72 0.00 0.00 27,687,000.00
A-2 664,894.83 1,273,000.61 0.00 0.00 109,455,894.22
A-3 490,799.72 490,799.72 0.00 0.00 81,245,000.00
A-4 358,623.00 358,623.00 0.00 0.00 59,365,000.00
A-5 130,575.87 130,575.87 0.00 0.00 21,615,000.00
A-6 303,251.35 303,251.35 0.00 0.00 50,199,000.00
A-7 556,564.58 1,191,153.51 0.00 0.00 92,785,411.07
A-8 88,450.83 164,354.24 0.00 0.00 11,098,096.59
A-9 623,132.05 1,338,623.93 0.00 0.00 104,614,508.12
A-10 151,411.21 256,297.54 0.00 0.00 24,959,113.67
A-11 263,942.66 263,942.66 0.00 0.00 43,692,000.00
A-12 291,719.10 291,719.10 0.00 0.00 48,290,000.00
A-13 0.00 898.20 0.00 0.00 1,076,352.76
A-14 239,326.59 239,326.59 0.00 0.00 0.00
R 0.60 100.60 0.00 0.00 0.00
M-1 64,184.24 71,553.13 0.00 0.00 10,617,431.11
M-2 42,790.10 47,702.76 0.00 0.00 7,078,387.34
M-3 32,092.12 35,776.56 0.00 0.00 5,308,715.56
B-1 19,255.63 21,466.34 0.00 0.00 3,185,289.29
B-2 8,558.26 9,540.82 0.00 0.00 1,415,717.44
B-3 14,977.28 16,696.80 0.00 0.00 2,477,558.73
- -------------------------------------------------------------------------------
4,511,806.74 6,672,660.05 0.00 0.00 706,165,475.90
===============================================================================
Run: 11/25/97 11:26:46
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S14 (POOL # 4266)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4266
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 1000.000000 0.000000 6.040984 6.040984 0.000000 1000.000000
A-2 1000.000000 5.525020 6.040984 11.566004 0.000000 994.474980
A-3 1000.000000 0.000000 6.040984 6.040984 0.000000 1000.000000
A-4 1000.000000 0.000000 6.040984 6.040984 0.000000 1000.000000
A-5 1000.000000 0.000000 6.040984 6.040984 0.000000 1000.000000
A-6 1000.000000 0.000000 6.040984 6.040984 0.000000 1000.000000
A-7 1000.000000 6.792859 5.957660 12.750519 0.000000 993.207141
A-8 1000.000000 6.792859 7.915771 14.708630 0.000000 993.207141
A-9 1000.000000 6.792859 5.915998 12.708857 0.000000 993.207141
A-10 1000.000000 4.184740 6.040983 10.225723 0.000000 995.815260
A-11 1000.000000 0.000000 6.040984 6.040984 0.000000 1000.000000
A-12 1000.000000 0.000000 6.040984 6.040984 0.000000 1000.000000
A-13 1000.000000 0.833789 0.000000 0.833789 0.000000 999.166211
R 1000.0000001000.000000 6.000000 1006.000000 0.000000 0.000000
M-1 1000.000000 0.693556 6.040983 6.734539 0.000000 999.306444
M-2 1000.000000 0.693555 6.040984 6.734539 0.000000 999.306445
M-3 1000.000000 0.693555 6.040983 6.734538 0.000000 999.306445
B-1 1000.000000 0.693556 6.040982 6.734538 0.000000 999.306444
B-2 1000.000000 0.693555 6.040983 6.734538 0.000000 999.306445
B-3 1000.000000 0.693557 6.040984 6.734541 0.000000 999.306442
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:26:47 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-S14 (POOL # 4266)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4266
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 148,421.30
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 21,710.70
SUBSERVICER ADVANCES THIS MONTH 4,554.31
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 642,348.16
(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 706,165,475.89
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 2,551
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 1,669,496.05
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.74351110 % 3.25493500 % 1.00155350 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.73343310 % 3.25766903 % 1.00392490 %
BANKRUPTCY AMOUNT AVAILABLE 298,628.00
FRAUD AMOUNT AVAILABLE 7,083,263.00
SPECIAL HAZARD AMOUNT AVAILABLE 7,083,263.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.93738416
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 356.76
POOL TRADING FACTOR: 99.69493534
................................................................................
Run: 11/25/97 11:26:48 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S15 (POOL # 4267)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4267
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760972FD6 165,961,752.00 165,961,752.00 7.000000 % 191,286.11
A-2 760972FE4 14,999,000.00 14,999,000.00 7.000000 % 0.00
A-3 760972FF1 7,809,000.00 7,809,000.00 7.000000 % 0.00
A-4 760972FG9 60,747,995.00 60,747,995.00 7.000000 % 0.00
A-5 760972FH7 30,220,669.00 30,220,669.00 6.750000 % 34,832.09
A-6 760972GR4 3,777,584.00 3,777,584.00 9.000000 % 4,354.01
A-7 760972FJ3 16,474,000.00 16,474,000.00 6.940000 % 0.00
A-8 760972FK0 212,784.89 212,784.89 0.000000 % 175.11
A-9 760972FQ7 0.00 0.00 0.508280 % 0.00
R 760972FL8 100.00 100.00 7.000000 % 100.00
M-1 760972FM6 6,270,600.00 6,270,600.00 7.000000 % 4,494.67
M-2 760972FN4 2,665,000.00 2,665,000.00 7.000000 % 1,910.23
M-3 760972FP9 1,724,400.00 1,724,400.00 7.000000 % 1,236.02
B-1 760972FR5 940,600.00 940,600.00 7.000000 % 674.21
B-2 760972FS3 783,800.00 783,800.00 7.000000 % 561.82
B-3 760972FT1 940,711.19 940,711.19 7.000000 % 674.27
- -------------------------------------------------------------------------------
313,527,996.08 313,527,996.08 240,298.54
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 968,060.67 1,159,346.78 0.00 0.00 165,770,465.89
A-2 87,489.69 87,489.69 0.00 0.00 14,999,000.00
A-3 45,550.17 45,550.17 0.00 0.00 7,809,000.00
A-4 354,345.16 354,345.16 0.00 0.00 60,747,995.00
A-5 169,982.56 204,814.65 0.00 0.00 30,185,836.91
A-6 28,330.43 32,684.44 0.00 0.00 3,773,229.99
A-7 95,269.75 95,269.75 0.00 0.00 16,474,000.00
A-8 0.00 175.11 0.00 0.00 212,609.78
A-9 132,793.19 132,793.19 0.00 0.00 0.00
R 0.58 100.58 0.00 0.00 0.00
M-1 36,576.63 41,071.30 0.00 0.00 6,266,105.33
M-2 15,545.03 17,455.26 0.00 0.00 2,663,089.77
M-3 10,058.49 11,294.51 0.00 0.00 1,723,163.98
B-1 5,486.55 6,160.76 0.00 0.00 939,925.79
B-2 4,571.94 5,133.76 0.00 0.00 783,238.18
B-3 5,487.20 6,161.47 0.00 0.00 940,036.92
- -------------------------------------------------------------------------------
1,959,548.04 2,199,846.58 0.00 0.00 313,287,697.54
===============================================================================
Run: 11/25/97 11:26:48
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S15 (POOL # 4267)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4267
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 1000.000000 1.152592 5.833035 6.985627 0.000000 998.847409
A-2 1000.000000 0.000000 5.833035 5.833035 0.000000 1000.000000
A-3 1000.000000 0.000000 5.833035 5.833035 0.000000 1000.000000
A-4 1000.000000 0.000000 5.833035 5.833035 0.000000 1000.000000
A-5 1000.000000 1.152592 5.624712 6.777304 0.000000 998.847409
A-6 1000.000000 1.152592 7.499616 8.652208 0.000000 998.847409
A-7 1000.000000 0.000000 5.783037 5.783037 0.000000 1000.000000
A-8 1000.000000 0.822944 0.000000 0.822944 0.000000 999.177056
R 1000.0000001000.000000 5.800000 1005.800000 0.000000 0.000000
M-1 1000.000000 0.716785 5.833035 6.549820 0.000000 999.283215
M-2 1000.000000 0.716784 5.833032 6.549816 0.000000 999.283216
M-3 1000.000000 0.716783 5.833038 6.549821 0.000000 999.283217
B-1 1000.000000 0.716787 5.833032 6.549819 0.000000 999.283213
B-2 1000.000000 0.716790 5.833044 6.549834 0.000000 999.283210
B-3 1000.000000 0.716787 5.833034 6.549821 0.000000 999.283234
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:26:48 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-S15 (POOL # 4267)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4267
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 65,414.30
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,955.08
SUBSERVICER ADVANCES THIS MONTH 5,438.04
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 795,750.00
(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 313,287,697.54
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,157
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 15,544.11
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.74705900 % 3.40232400 % 0.85061660 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.74684780 % 3.40018429 % 0.85065880 %
BANKRUPTCY AMOUNT AVAILABLE 111,627.00
FRAUD AMOUNT AVAILABLE 6,270,560.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,135,280.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.79556770
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 356.35
POOL TRADING FACTOR: 99.92335659
................................................................................
Run: 11/25/97 11:26:49 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL ACCREDIT LOANS, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S16 (POOL # 4268)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4268
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760972ET2 48,384,000.00 48,384,000.00 6.750000 % 1,120,066.82
A-2 760972EU9 125,536,000.00 125,536,000.00 6.750000 % 0.00
A-3 760972EU7 25,822,000.00 25,822,000.00 6.750000 % 0.00
A-4 760972EW5 49,936,000.00 49,936,000.00 6.750000 % 152,682.59
A-5 760972EX3 438,892.00 438,892.00 0.000000 % 1,481.02
A-6 760972EY1 0.00 0.00 0.470825 % 0.00
R 760972EZ8 100.00 100.00 6.750000 % 100.00
M-1 760972FA2 2,565,400.00 2,565,400.00 6.750000 % 7,843.88
M-2 760972FB0 1,282,700.00 1,282,700.00 6.750000 % 3,921.94
M-3 760972FC8 769,600.00 769,600.00 6.750000 % 2,353.10
B-1 897,900.00 897,900.00 6.750000 % 2,745.39
B-2 384,800.00 384,800.00 6.750000 % 1,176.55
B-3 513,300.75 513,300.75 6.750000 % 1,569.45
- -------------------------------------------------------------------------------
256,530,692.75 256,530,692.75 1,293,940.74
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 272,044.13 1,392,110.95 0.00 0.00 47,263,933.18
A-2 705,839.37 705,839.37 0.00 0.00 125,536,000.00
A-3 145,186.91 145,186.91 0.00 0.00 25,822,000.00
A-4 280,770.41 433,453.00 0.00 0.00 49,783,317.41
A-5 0.00 1,481.02 0.00 0.00 437,410.98
A-6 100,608.05 100,608.05 0.00 0.00 0.00
R 0.56 100.56 0.00 0.00 0.00
M-1 14,424.24 22,268.12 0.00 0.00 2,557,556.12
M-2 7,212.12 11,134.06 0.00 0.00 1,278,778.06
M-3 4,327.16 6,680.26 0.00 0.00 767,246.90
B-1 5,048.54 7,793.93 0.00 0.00 895,154.61
B-2 2,163.58 3,340.13 0.00 0.00 383,623.45
B-3 2,886.09 4,455.54 0.00 0.00 511,731.38
- -------------------------------------------------------------------------------
1,540,511.16 2,834,451.90 0.00 0.00 255,236,752.09
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 1000.000000 23.149529 5.622605 28.772134 0.000000 976.850471
A-2 1000.000000 0.000000 5.622605 5.622605 0.000000 1000.000000
A-3 1000.000000 0.000000 5.622605 5.622605 0.000000 1000.000000
A-4 1000.000000 3.057565 5.622605 8.680170 0.000000 996.942435
A-5 1000.000000 3.374452 0.000000 3.374452 0.000000 996.625548
R 1000.0000001000.000000 5.600000 1005.600000 0.000000 0.000000
M-1 1000.000000 3.057566 5.622609 8.680175 0.000000 996.942434
M-2 1000.000000 3.057566 5.622609 8.680175 0.000000 996.942434
M-3 1000.000000 3.057562 5.622609 8.680171 0.000000 996.942438
B-1 1000.000000 3.057568 5.622608 8.680176 0.000000 996.942432
B-2 1000.000000 3.057562 5.622609 8.680171 0.000000 996.942438
B-3 1000.000000 3.057564 5.622610 8.680174 0.000000 996.942592
_______________________________________________________________________________
DETERMINATION DATE 20-November-97
DISTRIBUTION DATE 25-November-97
Run: 11/25/97 11:26:50 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL ACCREDIT LOANS, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-S16 (POOL # 4268)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4268
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 53,499.19
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,297.51
SUBSERVICER ADVANCES THIS MONTH 14,084.67
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 1,545,238.45
(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 255,236,752.09
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 930
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 509,523.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.49554620 % 1.80314200 % 0.70131130 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.49053880 % 1.80365133 % 0.70271350 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,565,307.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,565,307.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.53338854
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 177.23
POOL TRADING FACTOR: 99.49560003
................................................................................
