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)
September 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 September 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
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: September 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: 09/01/97
GROSS INTEREST RATE: 12.22475
NET INTEREST RATE: 10.000000
TOTAL NUMBER OF LOANS: 9
REPORT DATE: 08/29/97
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 14,401.19 14,401.19 14,401.19
LESS SERVICE FEE 2,621.36 2,621.36 2,621.36
NET INTEREST 11,779.83 11,779.83 11,779.83
PAYOFF NET INTEREST 0.00 0.00 0.00
PLUS REO NET INT GAIN 0.00 0.00 0.00
LESS REO REIMBURSEMENT 0.00 0.00 0.00
PRINCIPAL INSTALLMENT 1,798.98 1,798.98 1,798.98
ADDITIONAL PRINCIPAL 0.00 0.00 0.00
PAYOFF PRINCIPAL 0.00 0.00 0.00
REO PRINCIPAL 0.00 0.00 0.00
ADJUSTMENT + OR- 0.00 0.00 0.00
TOTAL REMITTANCE 13,578.81 13,578.81 13,578.81
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 1,413,642.77 1,413,642.77 1,413,642.77
LESS PAYOFF PRINCIPAL BALANCE 0.00 0.00 0.00
2) LESS REO BALANCE REMOVAL 0.00 0.00 0.00
LESS REO BALANCE FOR CURRENT
MONTHS P&I PAYMENTS NOT ADVANCED 0.00 0.00 0.00
ADJ BEGINNING PRINCIPAL
CURRENT MONTHS P&I CALCULATION 1,413,642.77 1,413,642.77 1,413,642.77
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 1,798.98 1,798.98 1,798.98
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 0.00 0.00 0.00
PAYOFF PRINCIPAL 0.00 0.00 0.00
REO PRINCIPAL 0.00 0.00 0.00
PRINCIPAL ADJUSTMENT + OR - 0.00 0.00 0.00
3) TOTAL PRINCIPAL REMITTANCE 1,798.98 1,798.98 1,798.98
ENDING PRINCIPAL BALANCE 1,411,843.79 1,411,843.79 1,411,843.79
***SECTION 3***DELINQUENCY DATA
#LOANS AGGREGATGE PR BAL
DELINQ ON LOANS DELINQ
30-59 DAYS 1
PRINCIPAL 163.89 0.00 0.00 0.00
INTEREST 1,226.28 1,226.28 1,226.28
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 11,287.16 0.00 0.00 0.00
INTEREST 125,258.84 125,258.84 125,258.84
REO 0
PRINICPAL 0.00 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
TOTAL 2 11,451.05 126,485.12 126,485.12 126,485.12
***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: 09/01/97
GROSS INTEREST RATE: 12.06845
NET INTEREST RATE: 10.25
TOTAL NUMBER OF LOANS: 5
REPORT DATE: 08/29/97
***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: 09/26/97 13:54:33 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 51,185,471.15 356,855.65 8.0000 677.02
STRIP 0.00 0.00 1.4363 0.00
- --------------------------------------------------------------------------------
51,185,471.15 356,855.65 677.02
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
2,379.04 0.00 3,056.06 0.00 356,178.63
STRIP 427.12 0.00 427.12 0.00 0.00
2,806.16 0.00 3,483.18 0.00 356,178.63
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
6.971815 0.013227 0.046479 0.000000 0.059706 6.958588
STRIP 0.000000 0.000000 0.008345 0.000000 0.008345 0.000000
Determination Date 22-September-97
Distribution Date 25-September-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/97 13:54:33 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 74.34
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 133.82
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 356,178.63
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 356,508.41
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 577.02
MORTGAGE POOL INSURANCE 3,273,620.71
SPECIAL HAZARD LOSS COVERAGE 973,995.52
BANKRUPTCY BOND 0.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.1363%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.0000%
POOL TRADING FACTOR 0.006958588
................................................................................
Run: 09/26/97 13:54:33 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1986-15 (POOL 3014)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3014
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
795483AR7 50,250,749.71 1,105,503.43 8.0000 1,971.01
STRIP 0.00 0.00 1.5597 0.00
- --------------------------------------------------------------------------------
50,250,749.71 1,105,503.43 1,971.01
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
7,370.02 0.00 9,341.03 0.00 1,103,532.42
STRIP 1,436.88 0.00 1,436.88 0.00 0.00
8,806.90 0.00 10,777.91 0.00 1,103,532.42
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
21.999740 0.039223 0.146665 0.000000 0.185888 21.960517
STRIP 0.000000 0.000000 0.028594 0.000000 0.028594 0.000000
Determination Date 22-September-97
Distribution Date 25-September-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/97 13:54:33 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 323.73
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 400.75
SUBSERVICER ADVANCES THIS MONTH 2,910.39
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 429,254.95
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 1,103,532.42
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 1,106,137.51
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 7
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 1,971.01
MORTGAGE POOL INSURANCE 2,914,650.07
SPECIAL HAZARD LOSS COVERAGE 718,071.50
BANKRUPTCY BOND 0.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.3461%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.0000%
POOL TRADING FACTOR 0.021960517
................................................................................
Run: 09/26/97 13:54:33 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1987-1 (POOL 3029)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3029
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
795483BA3 96,428,600.14 4,004,340.83 8.5000 146,461.45
STRIP 0.00 0.00 0.9231 0.00
- --------------------------------------------------------------------------------
96,428,600.14 4,004,340.83 146,461.45
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
28,059.71 0.00 174,521.16 0.00 3,857,879.38
STRIP 3,017.85 0.00 3,017.85 0.00 0.00
31,077.56 0.00 177,539.01 0.00 3,857,879.38
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
41.526485 1.518859 0.290989 0.000000 1.809848 40.007626
STRIP 0.000000 0.000000 0.031296 0.000000 0.031296 0.000000
Determination Date 22-September-97
Distribution Date 25-September-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/97 13:54:33 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 1,804.86
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,303.95
SUBSERVICER ADVANCES THIS MONTH 2,543.15
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 120,998.12
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 140,667.05
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 3,857,879.38
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 3,869,736.08
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 138,796.70
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,766.76
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 5,897.99
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 10.3429%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.5000%
POOL TRADING FACTOR 0.040007626
................................................................................
Run: 09/26/97 13:54:33 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1987-3 (POOL 3028)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3028
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
795483AY2 99,525,248.34 2,089,867.55 6.5000 151,739.01
STRIP 0.00 0.00 2.8747 0.00
- --------------------------------------------------------------------------------
99,525,248.34 2,089,867.55 151,739.01
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
11,320.12 0.00 163,059.13 0.00 1,938,128.54
STRIP 5,006.51 0.00 5,006.51 0.00 0.00
16,326.63 0.00 168,065.64 0.00 1,938,128.54
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
20.998366 1.524628 0.113741 0.000000 1.638369 19.473737
STRIP 0.000000 0.000000 0.050304 0.000000 0.050304 0.000000
Determination Date 22-September-97
Distribution Date 25-September-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/97 13:54:33 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 755.65
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 671.72
SUBSERVICER ADVANCES THIS MONTH 1,814.36
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 193,928.57
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 1,938,128.54
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 1,941,761.01
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 11
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,123.28
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 147,534.69
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 3,081.04
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 0.019473737
................................................................................
Run: 09/26/97 13:54:33 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1987-4 (POOL 3033)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3033
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
795483BB1 106,883,729.60 5,112,500.24 7.0000 10,631.17
STRIP 0.00 0.00 1.9453 0.00
- --------------------------------------------------------------------------------
106,883,729.60 5,112,500.24 10,631.17
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
29,822.92 0.00 40,454.09 0.00 5,101,869.07
STRIP 8,287.84 0.00 8,287.84 0.00 0.00
38,110.76 0.00 48,741.93 0.00 5,101,869.07
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
47.832353 0.099465 0.279022 0.000000 0.378487 47.732888
STRIP 0.000000 0.000000 0.077541 0.000000 0.077541 0.000000
Determination Date 22-September-97
Distribution Date 25-September-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/97 13:54:33 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 2,070.57
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,768.07
SUBSERVICER ADVANCES THIS MONTH 5,354.40
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 390,229.06
(B) TWO MONTHLY PAYMENTS: 1 184,720.66
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 5,101,869.07
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 5,110,429.06
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 30
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 691.46
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 9,939.71
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 9.8464%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.0000%
POOL TRADING FACTOR 0.047732888
................................................................................
SEC REPORT
DISTRIBUTION DATE: 09/25/97
MONTHLY Cutoff: Aug-97
DETERMINATION DATE: 09/22/97
RUN TIME/DATE: 09/18/97 02:44 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 184,393.58 3,229.28
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 177,233.76
Total Principal Prepayments 175,904.45
Principal Payoffs-In-Full 175,875.05
Principal Curtailments 29.40
Principal Liquidations 0.00
Scheduled Principal Due 1,329.31
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 7,159.82 3,229.28
Prepayment Interest Shortfall 385.68 228.70
Unpaid Interest Shortfall Paid 0.00
Remaining Unpaid Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 117,952,531.57
Current Period BEGINNING Prin Bal 1,065,247.73
Current Period ENDING Prin Bal 888,013.97
Change in Principal Balance 177,233.76
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1.502585
Interest Distributed 0.060701
Total Distribution 1.563286
Total Principal Prepayments 1.491316
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 9.031156
ENDING Principal Balance 7.528571
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.500000% 1.407427%
Subordinated Unpaid Amounts
Period Ending Class Percentages 38.689185%
Prepayment Percentages 38.689185%
Trading Factors 0.752857%
Certificate Denominations 1,000
Sub-Servicer Fees 359.51
Master Servicer Fees 126.35
Percentage Interest
Current Period Master Servicer Advance 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Tot Principal and Interest Distr 385,913.78 841.44 574,378.08
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 280,862.63 458,096.39
Total Principal Prepayments 278,756.08 454,660.53
Principal Payoffs-In-Full 278,709.49 454,584.54
Principal Curtailments 46.59 75.99
Principal Liquidations 0.00 0.00
Scheduled Principal Due 2,106.55 3,435.86
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 105,051.15 841.44 116,281.69
Prepayment Interest Shortfall 602.55 8.63 1,225.56
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 1,688,099.84 2,753,347.57
Current Period ENDING Prin Bal 1,407,237.21 2,295,251.18
Change in Principal Balance 280,862.63 458,096.39
PER CERTIFICATE DATA BY CLASS
Principal Distributed 7,908.818499
Interest Distributed 2,958.138213
Total Distribution 10,866.956712
Total Principal Prepayments 7,849.500100
Current Period Interest Shortfall
BEGINNING Principal Balance 190.140999
ENDING Principal Balance 158.505725
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.380000% 0.120000%
Subordinated Unpaid Amounts 504,271.00 2,783.34 507,054.34
Period Ending Class Percentages 61.310815%
Prepayment Percentages 61.310815%
Trading Factors 15.850572% 1.809697%
Certificate Denominations 250,000
Sub-Servicer Fees 569.72 929.23
Master Servicer Fees 200.23 326.58
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 190,937.49 1
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 0.00 0
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 20.0100%
Loans in Pool 16
Current Period Sub-Servicer Fee 929.23
Current Period Master Servicer Fee 326.58
Aggregate REO Losses (509,401.82)
................................................................................
Run: 09/26/97 13:54:33 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1987-6 (POOL 3042)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3042
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920AD0 126,773,722.44 5,577,872.75 8.5000 604,683.43
STRIP 0.00 0.00 0.1978 0.00
- --------------------------------------------------------------------------------
126,773,722.44 5,577,872.75 604,683.43
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
38,085.24 0.00 642,768.67 0.00 4,973,189.32
STRIP 922.69 0.00 922.69 0.00 0.00
39,007.93 0.00 643,691.36 0.00 4,973,189.32
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
43.998651 4.769785 0.300419 0.000000 5.070204 39.228866
STRIP 0.000000 0.000000 0.007278 0.000000 0.007278 0.000000
Determination Date 22-September-97
Distribution Date 25-September-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/97 13:54:33 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 2,332.43
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,959.83
SUBSERVICER ADVANCES THIS MONTH 2,028.95
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 2 288,586.32
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 4,973,189.32
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 5,032,008.43
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 546,818.17
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 48,793.79
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 9,071.47
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 0.039228866
................................................................................
SEC REPORT
DISTRIBUTION DATE: 09/25/97
MONTHLY Cutoff: Aug-97
DETERMINATION DATE: 09/22/97
RUN TIME/DATE: 09/18/97 02:50 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 38,768.74 1,155.94
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 26,107.79
Total Principal Prepayments 454.90
Principal Payoffs-In-Full 0.00
Principal Curtailments 454.90
Principal Liquidations 0.00
Scheduled Principal Due 25,652.89
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 12,660.95 1,155.94
Prepayment Interest Shortfall 0.00 0.00
Unpaid Interest Shortfall Distr (Paid) 0.00
Remaining Unpaid Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 72,064,664.88
Current Period BEGINNING Princ Balance 1,736,358.57
Current Period ENDING Princ Balance 1,710,250.78
Change in Principal Balance 26,107.79
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.362283
Interest Distributed 0.175689
Total Distribution 0.537972
Total Principal Prepayments 0.006312
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 24.094451
ENDING Principal Balance 23.732169
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.750000% 0.601602%
Subordinated Unpaid Amounts
Period Ending Class Percentages 75.306471%
Prepayment Percentages 75.306471%
Trading Factors 2.373217%
Certificate Denominations 1,000
Sub-Servicer Fees 482.08
Master Servicer Fees 217.05
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 9,869.77 14.30 49,808.75
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 6,717.68 32,825.47
Total Principal Prepayments 149.17 604.07
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 149.17 604.07
Principal Liquidations 0.00 0.00
Scheduled Principal Due 8,411.76 34,064.65
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 3,152.09 14.30 16,983.28
Prepayment Interest Shortfall 0.00 0.00 0.00
Unpaid Interest Shortfall Distr (Paid) 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 3,395,717.19 75,460,382.07
Current Period BEGINNING Princ Balance 569,364.35 2,305,722.92
Current Period ENDING Princ Balance 560,803.42 2,271,054.20
Change in Principal Balance 8,560.93 34,668.72
PER CERTIFICATE DATA BY CLASS
Principal Distributed 494.570044
Interest Distributed 232.063643
Total Distribution 726.633686
Total Principal Prepayments 10.982216
Current Period Interest Shortfall
BEGINNING Principal Balance 167.671310
ENDING Principal Balance 165.150214
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.690000% 0.060000%
Subordinated Unpaid Amounts 123,694.74 179.26 123,874.00
Period Ending Class Percentages 24.693529%
Prepayment Percentages 24.693529%
Trading Factors 16.515021% 3.009598%
Certificate Denominations 250,000
Sub-Servicer Fees 158.08 640.16
Master Servicer Fees 71.17 288.22
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 560,803.42
POOL DELINQUENCY DATA Unpaid Princ Number of
Balance Loans
Loans Delinquent ONE Payment 152,962.15 1
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 148,013.98 2
Tot Unpaid Princ on Delinquent Loans 300,976.13 3
Loans in Foreclosure, INCL in Delinq 148,013.98 2
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
Six Month Average Delinq 2+ Pmts 7.7060%
Loans in Pool 34
Curr Period Sub-Servicer Fee 640.16
Curr Period Master Servicer Fee 288.22
Aggregate REO Losses (105,184.39)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 09/25/97
MONTHLY Cutoff: Aug-97
DETERMINATION DATE: 09/22/97
RUN TIME/DATE: 09/18/97 04:38 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 23,644.00 686.26
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 4,345.19
Total Principal Prepayments 33.01
Principal Payoffs-In-Full 0.00
Principal Curtailments 33.01
Principal Liquidations 0.00
Scheduled Principal Due 4,312.18
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 19,298.81 686.26
Prepayment Interest Shortfall 0.00 0.00
Unpaid Interest Shortfall Distr (Paid) 0.00
Remaining Unpaid Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 95,187,665.32
Curr Period BEGINNING Princ Balance 2,573,174.30
Curr Period ENDING Princ Balance 2,568,829.11
Change in Principal Balance 4,345.19
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.045649
Interest Distributed 0.202745
Total Distribution 0.248394
Total Principal Prepayments 0.000347
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 27.032644
ENDING Principal Balance 26.986996
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 9.000000% 0.211299%
Subordinated Unpaid Amounts
Period Ending Class Percentages 66.023163%
Prepayment Percentages 66.023163%
Trading Factors 2.698700%
Certificate Denominations 1,000
Sub-Servicer Fees 659.35
Master Servicer Fees 268.04
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 12,159.79 7.89 36,497.94
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 2,236.13 6,581.32
Total Principal Prepayments 16.99 50.00
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 16.99 50.00
Principal Liquidations 0.00 0.00
Scheduled Principal Due 2,219.14 6,531.32
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 9,923.66 7.89 29,916.62
Prepayment Interest Shortfall 0.00 0.00 0.00
Unpaid Interest Shortfall Distr (Paid) 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 5,807,205.05 100,994,870.37
Curr Period BEGINNING Princ Balance 1,324,206.83 3,897,381.13
Curr Period ENDING Princ Balance 1,321,970.70 3,890,799.81
Change in Principal Balance 2,236.13 6,581.32
PER CERTIFICATE DATA BY CLASS
Principal Distributed 96.265328
Interest Distributed 427.213260
Total Distribution 523.478588
Total Principal Prepayments 0.731419
Current Period Interest Shortfall
BEGINNING Principal Balance 228.028254
ENDING Principal Balance 227.643193
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.980000% 0.020000%
Subordinated Unpaid Amounts 372,343.70 363.17 372,706.87
Period Ending Class Percentages 33.976837%
Prepayment Percentages 33.976837%
Trading Factors 22.764319% 3.852473%
Certificate Denominations 250,000
Sub-Servicer Fees 339.32 998.67
Master Servicer Fees 137.94 405.98
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 1,201,838.96
Current Special Hazard Amount 1,201,838.96
POOL DELINQUENCY DATA
Unpaid Princ Number of
Balance Loans
Loans Delinquent ONE Payment 458,853.92 4
Loans Delinquent TWO Payments 45,336.38 1
Loans Delinquent THREE + Payments 0.00 0
Total Unpaid Principal on Delinq Loans 504,190.30 5
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 1.3527%
Loans in Pool 28
Current Period Sub-Servicer Fee 998.67
Current Period Master Servicer Fee 405.98
Aggregate REO Losses (380,719.66)
................................................................................
CONDUIT SENIOR MORTGAGE PASS-THROUGH CERTIFICATES 19-Sep-97
1987-SA1, CLASS A, 7.86792234% PASS-THROUGH RATE (POOL 4009) 12:21 PM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: SEPTEMBER 22, 1997
DISTRIBUTION DATE: SEPTEMBER 25, 1997
ORIGINAL POOL BALANCE: $43,895,323.25
BEGINNING POOL BALANCE $2,970,346.87
ENDING POOL BALANCE $2,765,915.75
PRINCIPAL DISTRIBUTIONS $204,431.12
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $197,243.09
PARTIAL PRINCIPAL PREPAYMENTS $2,516.69
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 07/01 $4,671.34
$204,431.12
INTEREST DUE ON BEG POOL BALANCE $19,475.38
PREPAYMENT INTEREST SHORTFALL ($618.96)
$18,856.42
TOTAL DISTRIBUTION DUE THIS PERIOD $223,287.54
UNPAID INTEREST SHORTFALL $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $299.43
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 52.169585%
TOTAL PRINCIPAL PASS-THROUGH PER SINGLE CERTIFICATE $4.657241475
TOTAL INTEREST PASS-THROUGH PER SINGLE CERTIFICATE $0.429576971
TOTAL PRINCIPAL PREPAYMENT PASS-THROUGH PER SINGLE CERTIFICATE $4.550821482
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $5,301,778.34
TRADING FACTOR 0.063011627
NUMBER OF LOANS DELINQUENT ONE MONTH 0
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 1
NUMBER OF LOANS IN FORECLOSURE 0
NUMBER OF REO PROPERTIES 0
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $0.00
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $294,654.92
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $0.00
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $0.00
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES 19-Sep-97
1987-SA1, CLASS B, 7.83792234% PASS-THROUGH RATE (POOL 4009) 12:21 PM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: SEPTEMBER 22, 1997
DISTRIBUTION DATE: SEPTEMBER 25, 1997
ORIGINAL POOL BALANCE: $3,177,409.46
BEGINNING POOL BALANCE $2,539,856.92
ENDING POOL BALANCE $2,535,862.59
NET CHANGE TO PRINCIPAL BALANCE $3,994.33
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $0.00
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 07/01 $3,994.33
$3,994.33
INTEREST DUE ON BEGINNING POOL BALANCE $16,589.33
PREPAYMENT INTEREST SHORTFALL ($527.24)
LOSS ON LIQUIDATED MORTGAGE $0.00
$16,062.09
TOTAL DISTRIBUTION DUE THIS PERIOD $20,056.42
PRINCIPAL DISTRIBUTION PER SINGLE CERTIFICATE $314.28
INTEREST DISTRIBUTION PER SINGLE CERTIFICATE $1,263.77
ESTIMATED UNPAID AMOUNT (AFTER TAKING INTO ACCOUNT
CURRENT DISTRIBUTION) $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $256.03
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 47.830415%
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $5,301,778.34
NUMBER OF LOANS DELINQUENT ONE MONTH 0
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 1
NUMBER OF LOANS IN FORECLOSURE 0
NUMBER OF REO PROPERTIES 0
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $0.00
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $294,654.92
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $0.00
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $0.00
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES 19-Sep-97
1987-SA1, CLASS C, 0.03% PASS-THROUGH RATE (POOL 4009) 12:21 PM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: SEPTEMBER 22, 1997
DISTRIBUTION DATE: SEPTEMBER 25, 1997
ORIGINAL POOL BALANCE: $0.00
BEGINNING POOL BALANCE $0.00
ENDING POOL BALANCE $0.00
PRINCIPAL DISTRIBUTIONS $0.00
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $0.00
SCHEDULED PAYMENTS DUE 07/01 $0.00
$0.00
INTEREST DUE ON BEGINNING POOL BALANCE AFTER DEDUCTING
CURRENT MONTH CLASS C UNPAID INTEREST AMOUNT $63.50
PREPAYMENT INTEREST SHORTFALL ($2.02)
LOSS ON LIQUIDATED MORTGAGE $0.00
TOTAL DISTRIBUTION DUE THIS PERIOD $61.48
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 $5,301,778.34
NUMBER OF LOANS DELINQUENT ONE MONTH 0
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 1
NUMBER OF LOANS IN FORECLOSURE 0
NUMBER OF REO PROPERTIES 0
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $0.00
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $294,654.92
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $0.00
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $0.00
................................................................................
Run: 09/26/97 13:54:33 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 3,502,805.54 7.7453 6,807.36
- --------------------------------------------------------------------------------
25,441,326.74 3,502,805.54 6,807.36
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
22,608.57 0.00 29,415.93 0.00 3,495,998.18
22,608.57 0.00 29,415.93 0.00 3,495,998.18
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
137.681717 0.267571 0.888655 0.000000 1.156226 137.414146
Determination Date 22-September-97
Distribution Date 25-September-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/97 13:54:33 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 1,173.28
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,071.57
SUBSERVICER ADVANCES THIS MONTH 2,769.34
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 240,528.55
(B) TWO MONTHLY PAYMENTS: 1 96,136.42
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 3,495,998.18
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 3,501,633.94
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 1,450.05
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 5,357.31
LOC AMOUNT AVAILABLE 1,736,363.00
BANKRUPTCY AMOUNT AVAILABLE 388,117.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,013,592.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.4563%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7163%
POOL TRADING FACTOR 0.137414146
................................................................................
Run: 09/26/97 13:54:33 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1988-3B (POOL 3086)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3086
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920AX6 38,297,875.16 4,271,686.32 7.8421 6,646.46
- --------------------------------------------------------------------------------
38,297,875.16 4,271,686.32 6,646.46
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
27,915.83 0.00 34,562.29 0.00 4,265,039.86
27,915.83 0.00 34,562.29 0.00 4,265,039.86
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
111.538468 0.173546 0.728913 0.000000 0.902459 111.364921
Determination Date 22-September-97
Distribution Date 25-September-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/97 13:54:33 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 1,622.10
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 889.93
SUBSERVICER ADVANCES THIS MONTH 1,658.06
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 137,901.11
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 65,444.14
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 4,265,039.86
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 4,271,396.52
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 39
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 451.92
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 6,194.54
LOC AMOUNT AVAILABLE 1,736,363.00
BANKRUPTCY AMOUNT AVAILABLE 388,117.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,013,592.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.4153%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7758%
POOL TRADING FACTOR 0.111364921
................................................................................
Run: 09/26/97 13:54:33 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 7,769,444.53 6.7482 15,077.65
- --------------------------------------------------------------------------------
69,360,201.61 7,769,444.53 15,077.65
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
43,691.47 0.00 58,769.12 0.00 7,754,366.88
43,691.47 0.00 58,769.12 0.00 7,754,366.88
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
112.015887 0.217382 0.629921 0.000000 0.847303 111.798505
Determination Date 22-September-97
Distribution Date 25-September-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/97 13:54:33 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 2,691.96
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,580.38
SUBSERVICER ADVANCES THIS MONTH 5,242.13
MASTER SERVICER ADVANCES THIS MONTH 1,336.84
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 580,753.25
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 2 161,217.10
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 7,754,366.88
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 7,584,518.98
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 183,311.78
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,226.58
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 12,851.07
LOC AMOUNT AVAILABLE 1,736,363.00
BANKRUPTCY AMOUNT AVAILABLE 388,117.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,013,592.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.4240%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.7481%
POOL TRADING FACTOR 0.111798505
................................................................................
Run: 09/26/97 13:54:33 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 9,209,655.99 892,307.54 8.5000 12,148.83
STRIP 0.00 0.00 0.2368 0.00
- --------------------------------------------------------------------------------
9,209,655.99 892,307.54 12,148.83
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
6,320.51 0.00 18,469.34 0.00 880,158.71
STRIP 176.06 0.00 176.06 0.00 0.00
6,496.57 0.00 18,645.40 0.00 880,158.71
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
96.888260 1.319140 0.686292 0.000000 2.005432 95.569119
STRIP 0.000000 0.000000 0.019117 0.000000 0.019117 0.000000
Determination Date 22-September-97
Distribution Date 25-September-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/97 13:54:33 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 185.90
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 163.59
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 880,158.71
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 888,586.98
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 12,148.83
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 0.095569119
................................................................................
Run: 09/26/97 13:54:33 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 22,820,660.06 6.7282 42,890.59
- --------------------------------------------------------------------------------
199,725,759.94 22,820,660.06 42,890.59
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
127,920.33 0.00 170,810.92 0.00 22,777,769.47
127,920.33 0.00 170,810.92 0.00 22,777,769.47
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
114.259974 0.214747 0.640480 0.000000 0.855227 114.045226
Determination Date 22-September-97
Distribution Date 25-September-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/97 13:54:33 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 8,244.16
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,698.78
SUBSERVICER ADVANCES THIS MONTH 16,837.22
MASTER SERVICER ADVANCES THIS MONTH 2,577.06
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,252,693.68
(B) TWO MONTHLY PAYMENTS: 2 273,347.45
(C) THREE OR MORE MONTHLY PAYMENTS: 1 81,197.26
(D) LOANS IN FORECLOSURE 8 979,772.20
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 22,777,769.47
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 22,472,578.46
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 166
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 354,445.07
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 5,584.08
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 37,306.51
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 7.4178%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.7278%
POOL TRADING FACTOR 0.114045226
................................................................................
Run: 09/26/97 13:54:33 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 7,495,011.99 7.8146 132,362.59
- --------------------------------------------------------------------------------
60,404,491.94 7,495,011.99 132,362.59
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
48,468.94 0.00 180,831.53 0.00 7,362,649.40
48,468.94 0.00 180,831.53 0.00 7,362,649.40
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
124.080375 2.191271 0.802406 0.000000 2.993677 121.889104
Determination Date 22-September-97
Distribution Date 25-September-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/97 13:54:33 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 2,605.83
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,546.31
SUBSERVICER ADVANCES THIS MONTH 4,962.91
MASTER SERVICER ADVANCES THIS MONTH 958.93
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 515,254.80
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 100,293.39
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 7,362,649.40
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 7,254,313.10
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 60
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 123,058.88
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 118,423.27
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 3,261.58
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 10,677.74
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 8.4674%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7899%
POOL TRADING FACTOR 0.121889104
................................................................................
Run: 09/26/97 13:54:33 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 10,817,375.49 6.7305 246,479.79
- --------------------------------------------------------------------------------
80,948,485.59 10,817,375.49 246,479.79
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
59,638.52 0.00 306,118.31 0.00 10,570,895.70
59,638.52 0.00 306,118.31 0.00 10,570,895.70
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
133.632833 3.044897 0.736747 0.000000 3.781644 130.587937
Determination Date 22-September-97
Distribution Date 25-September-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/97 13:54:33 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 3,527.58
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,222.33
SUBSERVICER ADVANCES THIS MONTH 6,120.11
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 672,888.90
(B) TWO MONTHLY PAYMENTS: 1 46,490.43
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 106,694.47
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 10,570,895.70
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 10,588,253.17
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 84
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 227,057.92
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,115.70
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 17,306.17
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 7.3776%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.7305%
POOL TRADING FACTOR 0.130587937
................................................................................
Run: 09/26/97 13:54:33 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 8,772,172.97 6.7580 121,746.89
- --------------------------------------------------------------------------------
42,805,537.40 8,772,172.97 121,746.89
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
48,990.29 0.00 170,737.18 0.00 8,650,426.08
48,990.29 0.00 170,737.18 0.00 8,650,426.08
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
204.930799 2.844186 1.144485 0.000000 3.988671 202.086613
Determination Date 22-September-97
Distribution Date 25-September-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/97 13:54:33 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-SW1A (POOL 2000)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,625.38
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,818.66
SUBSERVICER ADVANCES THIS MONTH 13,423.32
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 681,036.36
(B) TWO MONTHLY PAYMENTS: 3 574,281.06
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 2 352,675.71
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 8,650,426.08
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 8,670,093.93
AGGREGATE NUMBER 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
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 106,166.22
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,793.35
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 13,787.32
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 7.5080%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.7580%
POOL TRADING FACTOR 0.202086613
................................................................................
Run: 09/26/97 13:54:33 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 9,316,271.80 6.6960 15,275.07
- --------------------------------------------------------------------------------
55,464,913.85 9,316,271.80 15,275.07
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
51,982.46 0.00 67,257.53 0.00 9,300,996.73
51,982.46 0.00 67,257.53 0.00 9,300,996.73
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
167.966939 0.275401 0.937213 0.000000 1.212614 167.691538
Determination Date 22-September-97
Distribution Date 25-September-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/97 13:54:33 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 3,771.90
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,876.58
SUBSERVICER ADVANCES THIS MONTH 7,625.00
MASTER SERVICER ADVANCES THIS MONTH 2,246.59
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 713,297.57
(B) TWO MONTHLY PAYMENTS: 1 207,309.96
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 3 195,824.56
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 9,300,996.73
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 9,011,756.04
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 66
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 308,214.71
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 417.96
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 14,857.11
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 7.4417%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.6917%
POOL TRADING FACTOR 0.167691538
................................................................................
DISTRIBUTION DATE: 09/25/97
MONTHLY Cutoff: Aug-97
DETERMINATION DATE: 09/22/97
RUN TIME/DATE: 09/18/97 06:09 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 346,015.01
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 294,194.28
Total Principal Prepayments 191,792.83
Principal Payoffs-In-Full 149,684.74
Principal Curtailments 42,108.09
Principal Liquidations 87,610.68
Scheduled Principal Due 14,790.77
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 51,820.73
Prepayment Interest Shortfall 539.97
Unpaid Interest Shortfall Distr (Paid) 0.00
Remaining Unpaid Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 151,041,172.86
Curr Period BEGINNING Princ Balance 9,239,283.40
Curr Period ENDING Princ Balance 8,945,089.12
Change in Principal Balance 294,194.28
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1.947775
Interest Distributed 0.343090
Total Distribution 2.290865
Total Principal Prepayments 1.849850
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 61.170628
ENDING Principal Balance 59.222853
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 6.800618%
Subordinated Unpaid Amounts
Period Ending Class Percentages 48.728173%
Prepayment Percentages 100.000000%
Trading Factors 5.922285%
Certificate Denominations 1,000
Sub-Servicer Fees 3,338.22
Master Servicer Fees 998.88
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 177,265.07 159.77 523,439.85
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 104,334.11 398,528.39
Total Principal Prepayments 0.00 191,792.83
Principal Payoffs-In-Full 0.00 149,684.74
Principal Curtailments 0.00 42,108.09
Principal Liquidations 96,071.15 183,681.83
Scheduled Principal Due 14,365.50 29,156.27
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 72,930.96 159.77 124,911.46
Prepayment Interest Shortfall 555.41 0.82 1,096.20
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 9,517,515.98 18,756,799.38
Curr Period ENDING Princ Balance 9,412,030.80 18,357,119.92
Change in Principal Balance 105,485.18 399,679.46
PER CERTIFICATE DATA BY CLASS
Principal Distributed 2,160.977486
Interest Distributed 1,510.552614
Total Distribution 3,671.530100
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 788.510594
ENDING Principal Balance 779.771319
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 3,446.58
Passthru Rate 6.790618% 0.010000%
Subordinated Unpaid Amounts 1,197,839.56 985.75 1,000,322.03
Period Ending Class Percentages 51.271827%
Prepayment Percentages 0.000000%
Trading Factors 77.977132% 11.254344%
Certificate Denominations 250,000
Sub-Servicer Fees 3,512.47 6,850.69
Master Servicer Fees 1,051.03 2,049.91
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 499,014.88 4
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 1,079,409.84 5
Total Unpaid Princ on Delinquent Loans 1,578,424.72 9
Loans in Foreclosure, INCL in Delinq 542,452.87 2
REO/Pending Cash Liquidations 371,304.97 2
Principal Balance New REO 211,894.74
Six Month Avg Delinquencies 2+ Pmts 7.5140%
Loans in Pool 123
Current Period Sub-Servicer Fee 6,850.69
Current Period Master Servicer Fee 2,049.91
Aggregate REO Losses (923,043.23)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 09/25/97
MONTHLY Cutoff: Aug-97
DETERMINATION DATE: 09/22/97
RUN TIME/DATE: 09/18/97 02:34 PM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 2002
SERIES: 1989-SW2
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A
CUSIP Number 760920BM9
Tot Prin & Int Distributed 362,670.05
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 249,529.42
Total Principal Prepayments 219,989.89
Principal Payoffs-In-Full 197,741.55
Principal Curtailments 22,248.34
Principal Liquidations 0.00
Scheduled Principal Due 29,539.53
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 113,140.63
Prepayment Interest Shortfall 605.35
Unpaid Interest Shortfall Paid 0.00
Remaining Unpaid Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 133,916,671.59
Current Period BEGINNING Prin Bal 17,085,588.29
Current Period ENDING Prin Bal 16,836,058.87
Change in Principal Balance 249,529.42
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1.863319
Interest Distributed 0.844858
Total Distribution 2.708177
Total Principal Prepayments 1.642737
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 127.583729
ENDING Principal Balance 125.720410
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 7.988907%
Subordinated Unpaid Amounts
Period Ending Class Percentages 59.082508%
Prepayment Percentages 100.000000%
Trading Factors 12.572041%
Certificate Denominations 1,000
Sub-Servicer Fees 5,286.57
Master Servicer Fees 1,762.18
Percentage Interest
Current Period Master Servicer Advance 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Tot Prin & Int Distributed 99,709.42 95.55 462,475.02
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 20,193.69 269,723.11
Total Principal Prepayments 0.00 219,989.89
Principal Payoffs-In-Full 0.00 197,741.55
Principal Curtailments 0.00 22,248.34
Principal Liquidations 0.00 0.00
Scheduled Principal Due 20,193.69 49,733.22
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 79,515.73 95.55 192,751.91
Prepayment Interest Shortfall 413.30 0.52 1,019.17
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 11,679,978.11 28,765,566.40
Current Period ENDING Prin Bal 11,659,784.42 28,495,843.29
Change in Principal Balance 20,193.69 269,723.11
PER CERTIFICATE DATA BY CLASS
Principal Distributed 354.991737
Interest Distributed 1,397.834032
Total Distribution 1,752.825770
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 821.305213
ENDING Principal Balance 819.885246
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 7.978907% 0.010000%
Subordinated Unpaid Amounts 1,908,839.71 1,563.78 1,910,403.49
Period Ending Class Percentages 40.917492%
Prepayment Percentages 0.000000%
Trading Factors 81.988525% 19.236023%
Certificate Denominations 250,000
Sub-Servicer Fees 3,661.20 8,947.77
Master Servicer Fees 1,220.40 2,982.58
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 141
Current Period Sub-Servicer Fee 8,947.77
Current Period Master Servicer Fee 2,982.58
POOL DELINQUENCY DATA Unpaid Number
Prin Bal of Loans
Loans Delinquent ONE Payment 344,444.73 2
Loans Delinquent TWO Payments 283,693.97 1
Loans Delinquent THREE + Payments 356,538.62 2
Tot Unpaid Prin on Delinquent Loans 984,677.32 5
Loans in Foreclosure, INCL in Delinq 356,538.62 2
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
6 Mo Avg Delinquencies 2+ Payments 2.9833%
Aggregate REO Losses (1,861,130.82)
................................................................................
Run: 09/26/97 13:54:33 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 8,842,601.45 6.7038 154,745.62
- --------------------------------------------------------------------------------
69,922,443.97 8,842,601.45 154,745.62
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
52,032.93 0.00 206,778.55 0.00 8,687,855.83
52,032.93 0.00 206,778.55 0.00 8,687,855.83
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
126.462992 2.213104 0.744152 0.000000 2.957256 124.249888
Determination Date 22-September-97
Distribution Date 25-September-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/97 13:54:33 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 3,177.04
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,812.65
SUBSERVICER ADVANCES THIS MONTH 6,893.74
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 839,769.94
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 2 96,001.24
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 8,687,855.83
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 8,704,380.37
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 45
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 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION -947.36
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 141,872.87
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 13,820.11
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 7.4006%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.7051%
POOL TRADING FACTOR 0.124249888
................................................................................
Run: 09/26/97 13:54:33 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 7,680,220.82 6.7500 13,486.81
- --------------------------------------------------------------------------------
74,994,327.48 7,680,220.82 13,486.81
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
43,194.75 0.00 56,681.56 0.00 7,666,734.01
43,194.75 0.00 56,681.56 0.00 7,666,734.01
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
102.410690 0.179838 0.575974 0.000000 0.755812 102.230852
Determination Date 22-September-97
Distribution Date 25-September-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/97 13:54:33 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 2,893.76
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,605.69
SUBSERVICER ADVANCES THIS MONTH 4,102.18
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 363,361.86
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 105,711.35
(D) LOANS IN FORECLOSURE 1 85,570.20
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 7,666,734.01
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 7,679,283.64
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 53
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,153.45
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 12,333.36
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 7.4521%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.7500%
POOL TRADING FACTOR 0.102230852
................................................................................
Run: 09/26/97 13:54:33 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 5,641,871.70 7.7181 35,242.07
- --------------------------------------------------------------------------------
37,402,303.81 5,641,871.70 35,242.07
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
36,113.01 0.00 71,355.08 0.00 5,606,629.63
36,113.01 0.00 71,355.08 0.00 5,606,629.63
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
150.842893 0.942243 0.965529 0.000000 1.907772 149.900649
Determination Date 22-September-97
Distribution Date 25-September-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/97 13:54:33 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 2,048.59
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,346.46
SUBSERVICER ADVANCES THIS MONTH 2,648.98
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 330,922.17
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 443,206.29
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 5,606,629.63
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 5,618,222.15
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 27,068.51
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 8,173.56
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 8.4048%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7184%
POOL TRADING FACTOR 0.149900649
................................................................................
Run: 09/26/97 13:54:33 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 2,915,679.34 7.8031 5,243.89
- --------------------------------------------------------------------------------
22,040,775.69 2,915,679.34 5,243.89
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
18,952.95 0.00 24,196.84 0.00 2,910,435.45
18,952.95 0.00 24,196.84 0.00 2,910,435.45
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
132.285695 0.237918 0.859904 0.000000 1.097822 132.047778
Determination Date 22-September-97
Distribution Date 25-September-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/97 13:54:33 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 1,165.77
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 613.93
SUBSERVICER ADVANCES THIS MONTH 1,014.69
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 125,258.54
(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 2,910,435.45
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 2,914,164.93
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 18
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 4,243.89
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 8.4343%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7538%
POOL TRADING FACTOR 0.132047778
................................................................................
Run: 09/26/97 13:54:33 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-4E (POOL 3102)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3102
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920BR8 20,728,527.60 2,098,300.76 7.6549 2,968.79
- --------------------------------------------------------------------------------
20,728,527.60 2,098,300.76 2,968.79
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
13,385.19 0.00 16,353.98 0.00 2,095,331.97
13,385.19 0.00 16,353.98 0.00 2,095,331.97
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
101.227680 0.143222 0.645738 0.000000 0.788960 101.084458
Determination Date 22-September-97
Distribution Date 25-September-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/97 13:54:33 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 764.85
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 437.20
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 2,095,331.97
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 2,098,293.51
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 7
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 7.25
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 2,961.54
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 8.3423%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.6549%
POOL TRADING FACTOR 0.101084458
................................................................................
SEC REPORT
DISTRIBUTION DATE: 09/25/97
MONTHLY Cutoff: Aug-97
DETERMINATION DATE: 09/22/97
RUN TIME/DATE: 09/19/97 03:57 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 180,645.97 3,023.50
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 120,749.27 16.67
Total Principal Prepayments 111,147.68 15.34
Principal Payoffs-In-Full 110,375.95 15.23
Principal Curtailments 771.73 0.11
Principal Liquidations 0.00 0.00
Scheduled Principal Due 9,601.59 1.33
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 59,896.70 3,006.83
Prepayment Interest Shortfall 190.44 9.54
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 8,884,686.81 1,227.92
Current Period ENDING Prin Bal 8,763,937.54 1,211.25
Change in Principal Balance 120,749.27 16.67
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1.559900 1.667000
Interest Distributed 0.773776 300.683000
Total Distribution 1.435862 1.534000
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 113.217001 121.125000
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.1156% 0.2500%
Subordinated Unpaid Amounts
Period Ending Class Percentages 61.0652% 0.0084%
Prepayment Percentages 100.0000% 100.0000%
Trading Factors 11.3217% 12.1125%
Certificate Denominations 1,000 1,000
Sub-Servicer fees 3,983.98 0.55
Master Servicer Fees 887.59 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 36,434.59 8.68 220,112.74
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 0.00 0.00 120,765.94
Total Principal Prepayments
Principal Payoffs-In-Full
Principal Curtailments
Principal Liquidations
Scheduled Principal Due
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 36,434.59 8.68 99,346.80
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 5,592,526.11 142.44 14,478,583.28
Current Period ENDING Prin Bal 5,586,482.32 142.29 14,351,773.40
Change in Principal Balance 6,043.79 0.15 126,809.88
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.000000
Interest Distributed 1,226.972952
Total Principal Prepayments
Unpaid Interest Shortfall Paid
Current Period Interest Shortfall
Unpaid Interest Shortfall Remaining
ENDING Principal Balance 752.522557
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00 0.00
Passthru Rate 8.1156% 8.1156%
Subordinated Unpaid Amounts 2,298,817.88 547.77
Period Ending Class Percentages 38.9254% 0.0010% 100.0000%
Prepayment Percentages 0.0000% 0.0000%
Trading Factors 75.2523%
Certificate Denominations 250,000
Sub-Servicer fees 2,507.74 6,492.27
Master Servicer Fees 558.70 1,446.41
Cur Period Master Servicer Advance 0.00
Deferred Interest Added to Principal 0.00 0.00 0.00
OTHER OTHER
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 1,935,824.00
Current Special Hazard Amount 905,342.00
Suspense Net (charges)/Recoveries (3,089.57)
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 953,396.45 5
Tot Unpaid Principal on Delinq Loans 953,396.45 5
Loans in Foreclosure (incl in delinq) 397,486.61 2
REO/Pending Cash Liquidations 555,909.84 3
6 Mo Avg Delinquencies 2+ Payments 12.8823%
Loans in Pool 75
Current Period Sub-Servicer Fee 6,492.34
Current Period Master Servicer Fee 1,446.42
Aggregate REO Losses (2,156,570.73)
................................................................................
Run: 09/26/97 13:54:33 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 15,939,069.06 7.7155 128,369.59
- --------------------------------------------------------------------------------
87,338,199.16 15,939,069.06 128,369.59
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
101,795.78 0.00 230,165.37 0.00 15,810,699.47
101,795.78 0.00 230,165.37 0.00 15,810,699.47
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
182.498256 1.469799 1.165536 0.000000 2.635335 181.028457
Determination Date 22-September-97
Distribution Date 25-September-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/97 13:54:33 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-5A (POOL 3105)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,448.99
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,917.01
SUBSERVICER ADVANCES THIS MONTH 3,060.84
MASTER SERVICER ADVANCES THIS MONTH 3,563.11
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 119,325.71
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 3 516,319.17
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 15,810,699.47
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 15,378,211.70
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 455,805.89
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 99,096.32
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 7,566.29
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 21,706.98
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 8.4720%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.6671%
POOL TRADING FACTOR 0.181028457
................................................................................
Run: 09/26/97 13:54:33 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 9,937,472.12 8.4331 633,932.09
- --------------------------------------------------------------------------------
62,922,765.27 9,937,472.12 633,932.09
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
66,960.44 0.00 700,892.53 0.00 9,303,540.03
66,960.44 0.00 700,892.53 0.00 9,303,540.03
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
157.931268 10.074765 1.064169 0.000000 11.138934 147.856503
Determination Date 22-September-97
Distribution Date 25-September-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/97 13:54:33 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 3,951.16
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,016.10
SUBSERVICER ADVANCES THIS MONTH 9,056.80
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 161,628.35
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 172,901.21
(D) LOANS IN FORECLOSURE 4 910,193.46
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 9,303,540.03
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 9,321,765.70
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 63
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 621,477.40
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,406.30
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 11,048.39
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 9.3401%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.4638%
POOL TRADING FACTOR 0.147856503
................................................................................
Run: 09/26/97 13:54:33 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 2,414,864.39 10.0000 2,197.24
- --------------------------------------------------------------------------------
120,931,254.07 2,414,864.39 2,197.24
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
20,123.12 0.00 22,320.36 0.00 2,412,667.15
20,123.12 0.00 22,320.36 0.00 2,412,667.15
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
19.968902 0.018169 0.166401 0.000000 0.184570 19.950733
Determination Date 22-September-97
Distribution Date 25-September-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/97 13:54:33 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 877.54
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,487.86
SUBSERVICER ADVANCES THIS MONTH 3,441.46
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 1 115,251.40
(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 2,412,667.15
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 2,416,024.39
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 13
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 2,107.39
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 11.6720%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 10.0000%
POOL TRADING FACTOR 0.019950733
................................................................................
Run: 09/26/97 13:54:33 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 3,411,111.20 10.5000 373,399.20
- --------------------------------------------------------------------------------
193,971,603.35 3,411,111.20 373,399.20
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
28,535.36 0.00 401,934.56 0.00 3,037,712.00
28,535.36 0.00 401,934.56 0.00 3,037,712.00
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
17.585622 1.925020 0.147111 0.000000 2.072131 15.660602
Determination Date 22-September-97
Distribution Date 25-September-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/97 13:54:33 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 953.73
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,349.09
SUBSERVICER ADVANCES THIS MONTH 17,860.71
MASTER SERVICER ADVANCES THIS MONTH 4,290.93
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: 1 426,373.16
(D) LOANS IN FORECLOSURE 3 464,977.65
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 3,037,712.00
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 2,596,911.78
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 10
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 446,863.83
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 367,274.02
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 6,125.18
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 11.4910%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 10.5000%
POOL TRADING FACTOR 0.015660602
................................................................................
Run: 09/26/97 13:54:33 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-3A (POOL 3118)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3118
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920DB1 46,306,707.62 9,171,477.74 7.4719 249,825.00
- --------------------------------------------------------------------------------
46,306,707.62 9,171,477.74 249,825.00
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
56,763.94 0.00 306,588.94 0.00 8,921,652.74
56,763.94 0.00 306,588.94 0.00 8,921,652.74
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
198.059379 5.395007 1.225825 0.000000 6.620832 192.664372
Determination Date 22-September-97
Distribution Date 25-September-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/97 13:54:33 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 3,558.18
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,171.59
SUBSERVICER ADVANCES THIS MONTH 8,917.71
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 596,523.12
(B) TWO MONTHLY PAYMENTS: 2 526,453.08
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 8,921,652.74
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 8,935,402.44
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 44
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 197,047.38
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 40,118.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 12,659.62
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 8.3124%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.4612%
POOL TRADING FACTOR 0.192664372
................................................................................
Run: 09/26/97 13:54:33 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 2,972,414.37 7.7714 216,833.80
- --------------------------------------------------------------------------------
19,212,019.52 2,972,414.37 216,833.80
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
18,090.53 0.00 234,924.33 0.00 2,755,580.57
18,090.53 0.00 234,924.33 0.00 2,755,580.57
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
154.716393 11.286362 0.941626 0.000000 12.227988 143.430032
Determination Date 22-September-97
Distribution Date 25-September-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/97 13:54:33 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 934.29
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 880.60
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 2,755,580.57
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 2,759,071.21
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 212,125.83
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,100.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 3,607.97
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 8.4991%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7227%
POOL TRADING FACTOR 0.143430032
................................................................................
Run: 09/26/97 13:54:33 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 1,581,271.60 8.3738 2,349.68
- --------------------------------------------------------------------------------
15,507,832.37 1,581,271.60 2,349.68
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
11,030.92 0.00 13,380.60 0.00 1,578,921.92
11,030.92 0.00 13,380.60 0.00 1,578,921.92
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
101.965998 0.151516 0.711313 0.000000 0.862829 101.814482
Determination Date 22-September-97
Distribution Date 25-September-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/97 13:54:33 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 581.79
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 495.51
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 1,578,921.92
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 1,580,561.51
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 495.51
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 1,854.17
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 9.2542%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.4058%
POOL TRADING FACTOR 0.101814482
................................................................................
Run: 09/30/97 14:29:45 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 1,137,167.04 9.500000 % 1,060.06
I 760920FV5 10,000.00 533.63 0.500000 % 0.50
B 11,825,033.00 4,732,044.46 9.500000 % 4,411.18
S 760920FW3 0.00 0.00 0.140876 % 0.00
- -------------------------------------------------------------------------------
110,000,309.00 5,869,745.13 5,471.74
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 9,002.57 10,062.63 0.00 0.00 1,136,106.98
I 2,445.73 2,446.23 0.00 0.00 533.13
B 37,462.02 41,873.20 0.00 0.00 4,727,633.28
S 693.31 693.31 0.00 0.00 0.00
- -------------------------------------------------------------------------------
49,603.63 55,075.37 0.00 0.00 5,864,273.39
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 11.584209 0.010799 0.091708 0.102507 0.000000 11.573410
I 53.363000 0.050000 244.573000 244.623000 0.000000 53.313000
B 400.171776 0.373037 3.168027 3.541064 0.000000 399.798739
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:29:45 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 1,786.42
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 611.43
SUBSERVICER ADVANCES THIS MONTH 1,778.08
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 188,319.05
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 5,864,273.39
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 19.38245440 % 80.61754570 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 19.38245430 % 80.61754570 %
CLASS S - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1409 %
LETTER OF CREDIT - TOTAL AVAILABLE AMOUNT 7,793,146.50
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,129,615.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.63111472
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 275.24
POOL TRADING FACTOR: 5.33114265
................................................................................
Run: 09/26/97 13:54:33 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 20,505,631.95 7.3117 33,523.97
- --------------------------------------------------------------------------------
190,576,742.37 20,505,631.95 33,523.97
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
124,914.06 0.00 158,438.03 0.00 20,472,107.98
124,914.06 0.00 158,438.03 0.00 20,472,107.98
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
107.597767 0.175908 0.655453 0.000000 0.831361 107.421859
Determination Date 22-September-97
Distribution Date 25-September-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/97 13:54:33 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-R16 (POOL 2009)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 7,105.47
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,438.26
SUBSERVICER ADVANCES THIS MONTH 7,827.63
MASTER SERVICER ADVANCES THIS MONTH 1,560.58
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 803,984.00
(B) TWO MONTHLY PAYMENTS: 1 187,075.19
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 20,472,107.98
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 20,296,350.82
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 83
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 204,003.67
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 4,979.55
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 28,544.42
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 8.0497%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.3097%
POOL TRADING FACTOR 0.107421859
................................................................................
Run: 09/26/97 13:54:33 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 26,319,224.43 6.5703 225,866.01
- --------------------------------------------------------------------------------
139,233,192.04 26,319,224.43 225,866.01
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
144,090.73 0.00 369,956.74 0.00 26,093,358.42
144,090.73 0.00 369,956.74 0.00 26,093,358.42
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
189.029814 1.622214 1.034888 0.000000 2.657102 187.407600
Determination Date 22-September-97
Distribution Date 25-September-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/97 13:54:33 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-4 (POOL 3151)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 9,006.48
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,146.12
SUBSERVICER ADVANCES THIS MONTH 22,896.43
MASTER SERVICER ADVANCES THIS MONTH 2,027.29
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,013,152.03
(B) TWO MONTHLY PAYMENTS: 2 707,218.49
(C) THREE OR MORE MONTHLY PAYMENTS: 1 232,295.41
(D) LOANS IN FORECLOSURE 6 1,592,731.54
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 26,093,358.42
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 25,851,411.09
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 102
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 294,752.38
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,472.95
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 223,393.06
LOC AMOUNT AVAILABLE 2,242,276.06
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 7.3600%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.5697%
POOL TRADING FACTOR 0.187407600
................................................................................
Run: 09/26/97 13:54:33 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-R9 (POOL 2014)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 2014
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
A 760920HW1 180,816,953.83 36,141,375.03 5.8873 1,479,980.48
S 760920JG4 0.00 0.00 0.5500 0.00
- --------------------------------------------------------------------------------
180,816,953.83 36,141,375.03 1,479,980.48
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 172,888.43 0.00 1,652,868.91 0.00 34,661,394.55
S 16,151.49 0.00 16,151.49 0.00 0.00
189,039.92 0.00 1,669,020.40 0.00 34,661,394.55
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 199.878243 8.184965 0.956152 0.000000 9.141117 191.693278
S 0.000000 0.000000 0.089325 0.000000 0.089325 0.000000
Determination Date 22-September-97
Distribution Date 25-September-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/97 13:54:33 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 11,747.91
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,444.41
SUBSERVICER ADVANCES THIS MONTH 4,093.34
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 550,533.66
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 34,661,394.55
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 34,715,133.40
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 140
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 1,411,630.46
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 8,568.80
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 59,781.22
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 7.1593%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 5.8886%
POOL TRADING FACTOR 0.191693278
................................................................................
Run: 09/30/97 14:29:46 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 8,734,000.00 926,824.51 10.000000 % 732.44
A-3 760920KA5 62,000,000.00 1,140,956.20 10.000000 % 901.66
A-4 760920KB3 10,000.00 174.12 0.692500 % 0.14
B 10,439,807.67 1,758,704.39 10.000000 % 1,389.85
R 0.00 9.88 10.000000 % 0.01
- -------------------------------------------------------------------------------
122,813,807.67 3,826,669.10 3,024.10
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 7,723.54 8,455.98 0.00 0.00 926,092.07
A-3 9,507.97 10,409.63 0.00 0.00 1,140,054.54
A-4 2,208.31 2,208.45 0.00 0.00 173.98
B 14,655.82 16,045.67 0.00 0.00 1,757,314.54
R 1.53 1.54 0.00 0.00 9.87
- -------------------------------------------------------------------------------
34,097.17 37,121.27 0.00 0.00 3,823,645.00
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 106.116843 0.083861 0.884307 0.968168 0.000000 106.032983
A-3 18.402519 0.014543 0.153354 0.167897 0.000000 18.387977
A-4 17.412000 0.014000 220.831000 220.845000 0.000000 17.398000
B 168.461378 0.133130 1.403840 1.536970 0.000000 168.328249
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:29:47 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 1,424.45
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 374.60
SUBSERVICER ADVANCES THIS MONTH 4,838.17
MASTER SERVICER ADVANCES THIS MONTH 2,179.20
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 238,502.64
(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 3,823,645.00
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 15
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 230,276.56
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 54.04085530 % 45.95914470 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 54.04085530 % 45.95914470 %
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 11.27924575
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 16.74
POOL TRADING FACTOR: 3.11336736
................................................................................
Run: 09/30/97 14:29:40 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-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 9,391,331.78 7.022884 % 22,749.16
R 760920KT4 100.00 0.00 7.022884 % 0.00
B 10,120,256.77 6,860,583.36 7.022884 % 11,164.85
- -------------------------------------------------------------------------------
155,696,256.77 16,251,915.14 33,914.01
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 54,937.31 77,686.47 0.00 0.00 9,368,582.62
R 0.00 0.00 0.00 0.00 0.00
B 40,132.97 51,297.82 0.00 0.00 6,849,418.51
- -------------------------------------------------------------------------------
95,070.28 128,984.29 0.00 0.00 16,218,001.13
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 64.511583 0.156270 0.377379 0.533649 0.000000 64.355313
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 677.906057 1.103219 3.965607 5.068826 0.000000 676.802839
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:29:41 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 5,390.19
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,708.22
SPREAD 3,045.83
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 1,960.17
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 16,218,001.13
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 66
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 273,021.01
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 7,465.80
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 57.78600060 % 42.21399940 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 57.76656780 % 42.23343220 %
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 7.77805623
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 4.28
POOL TRADING FACTOR: 10.41643612
................................................................................
Run: 09/30/97 14:29:41 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-R14 (POOL # 2016)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 2016
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760920KQ0 111,396,540.00 18,381,101.32 6.135390 % 421,813.15
R 760920KR8 100.00 0.00 6.135390 % 0.00
B 9,358,525.99 8,002,530.89 6.135390 % 16,283.70
- -------------------------------------------------------------------------------
120,755,165.99 26,383,632.21 438,096.85
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 92,980.48 514,793.63 0.00 0.00 17,959,288.17
R 0.00 0.00 0.00 0.00 0.00
B 40,480.66 56,764.36 0.00 0.00 7,986,247.19
- -------------------------------------------------------------------------------
133,461.14 571,557.99 0.00 0.00 25,945,535.36
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 165.006034 3.786591 0.834680 4.621271 0.000000 161.219443
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 855.105911 1.739986 4.325538 6.065524 0.000000 853.365925
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:29:42 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-R14 (POOL # 2016)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 2016
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,807.67
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,764.91
SPREAD 4,893.19
SUBSERVICER ADVANCES THIS MONTH 5,822.84
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 251,182.70
(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 25,945,535.36
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 109
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 384,410.95
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 69.66857780 % 30.33142230 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 69.21918520 % 30.78081480 %
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 6.89243173
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 238.28
POOL TRADING FACTOR: 21.48606658
................................................................................
Run: 09/26/97 13:54:33 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 25,967,929.71 6.5692 35,901.96
S 760920ML9 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
114,708,718.07 25,967,929.71 35,901.96
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 142,148.05 0.00 178,050.01 0.00 25,932,027.75
S 5,409.65 0.00 5,409.65 0.00 0.00
147,557.70 0.00 183,459.66 0.00 25,932,027.75
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 226.381483 0.312984 1.239209 0.000000 1.552193 226.068499
S 0.000000 0.000000 0.047160 0.000000 0.047160 0.000000
Determination Date 22-September-97
Distribution Date 25-September-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/97 13:54:33 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 8,272.65
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,672.64
SUBSERVICER ADVANCES THIS MONTH 12,259.54
MASTER SERVICER ADVANCES THIS MONTH 2,821.67
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,525,430.28
(B) TWO MONTHLY PAYMENTS: 1 192,938.91
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 25,932,027.75
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 25,562,284.14
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 89
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 400,159.98
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,657.76
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 34,244.20
LOC AMOUNT AVAILABLE 14,322,271.23
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 7.3325%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.5692%
POOL TRADING FACTOR 0.226068499
................................................................................
Run: 09/26/97 13:54:33 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 12,137,772.45 7.6567 16,052.94
S 760920MN5 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
56,810,233.31 12,137,772.45 16,052.94
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 77,437.07 0.00 93,490.01 0.00 12,121,719.51
S 2,528.41 0.00 2,528.41 0.00 0.00
79,965.48 0.00 96,018.42 0.00 12,121,719.51
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 213.654684 0.282571 1.363083 0.000000 1.645654 213.372113
S 0.000000 0.000000 0.044506 0.000000 0.044506 0.000000
Determination Date 22-September-97
Distribution Date 25-September-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/97 13:54:33 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 3,410.36
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,541.38
SUBSERVICER ADVANCES THIS MONTH 2,371.05
MASTER SERVICER ADVANCES THIS MONTH 1,267.78
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 295,581.90
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 12,121,719.51
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 11,967,568.65
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 166,058.98
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,424.29
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 14,628.65
LOC AMOUNT AVAILABLE 14,322,271.23
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 8.3828%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.6374%
POOL TRADING FACTOR 0.213372113
................................................................................
Run: 09/26/97 13:54:33 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 4,941,036.43 8.3724 5,433.66
S 760920MC9 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
23,305,328.64 4,941,036.43 5,433.66
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 34,471.70 0.00 39,905.36 0.00 4,935,602.77
S 1,029.32 0.00 1,029.32 0.00 0.00
35,501.02 0.00 40,934.68 0.00 4,935,602.77
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 212.013163 0.233151 1.479134 0.000000 1.712285 211.780012
S 0.000000 0.000000 0.044167 0.000000 0.044167 0.000000
Determination Date 22-September-97
Distribution Date 25-September-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/97 13:54:33 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 1,722.63
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 484.07
SUBSERVICER ADVANCES THIS MONTH 2,258.94
MASTER SERVICER ADVANCES THIS MONTH 2,540.97
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 140,455.56
(B) TWO MONTHLY PAYMENTS: 1 133,748.58
(C) THREE OR MORE MONTHLY PAYMENTS: 1 88,243.66
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 4,935,602.77
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 4,627,949.42
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 27
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 312,545.84
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 271.77
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 5,161.89
LOC AMOUNT AVAILABLE 14,322,271.23
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 9.2451%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.4234%
POOL TRADING FACTOR 0.211780012
................................................................................
Run: 09/26/97 13:54:33 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-25A (POOL 3159)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3159
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
A 760920NV6 56,799,660.28 13,136,988.49 6.5929 723,196.01
S 760920NX2 0.00 0.00 0.2750 0.00
- --------------------------------------------------------------------------------
56,799,660.28 13,136,988.49 723,196.01
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 72,175.71 0.00 795,371.72 0.00 12,413,792.48
S 3,010.56 0.00 3,010.56 0.00 0.00
75,186.27 0.00 798,382.28 0.00 12,413,792.48
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 231.286392 12.732400 1.270707 0.000000 14.003107 218.553992
S 0.000000 0.000000 0.053003 0.000000 0.053003 0.000000
Determination Date 22-September-97
Distribution Date 25-September-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/97 13:54:33 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-25A (POOL 3159)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,326.33
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,094.75
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 12,413,792.48
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 12,429,144.86
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 0.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 707,276.06
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 15,919.95
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 0.218553992
................................................................................
Run: 09/26/97 13:54:33 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 18,585,595.67 7.6494 25,421.23
S 760920NY0 0.00 0.00 0.2750 0.00
- --------------------------------------------------------------------------------
79,584,135.22 18,585,595.67 25,421.23
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 118,447.97 0.00 143,869.20 0.00 18,560,174.44
S 4,258.27 0.00 4,258.27 0.00 0.00
122,706.24 0.00 148,127.47 0.00 18,560,174.44
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 233.533928 0.319426 1.488336 0.000000 1.807762 233.214502
S 0.000000 0.000000 0.053507 0.000000 0.053507 0.000000
Determination Date 22-September-97
Distribution Date 25-September-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/97 13:54:33 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 4,941.47
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,666.17
SUBSERVICER ADVANCES THIS MONTH 5,218.63
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 669,241.34
(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 18,560,174.44
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 18,579,464.49
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 73
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 4,069.52
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 21,351.71
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 8.3932%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.6287%
POOL TRADING FACTOR 0.233214502
................................................................................
Run: 09/30/97 14:29:48 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-S1 (POOL # 4051)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4051
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920TT5 49,532,000.00 0.00 8.500000 % 0.00
A-2 760920TU2 35,380,000.00 0.00 8.500000 % 0.00
A-3 760920TV0 34,879,000.00 0.00 8.500000 % 0.00
A-4 760920TW8 15,165,000.00 0.00 8.500000 % 0.00
A-5 760920TX6 12,885,227.00 6,161,936.18 6.675000 % 16,616.69
A-6 760920TY4 3,789,773.00 1,812,334.33 14.704000 % 4,887.26
A-7 760920UA4 10,000.00 525.91 7590.550000 % 1.42
A-8 760920TZ1 0.00 0.00 0.035083 % 0.00
R-I 760920UD8 100.00 0.00 9.000000 % 0.00
R-II 760920UC0 100.00 0.00 9.000000 % 0.00
M 760920UB2 3,679,183.00 2,897,906.32 9.000000 % 3,328.73
B 8,174,757.92 4,716,783.38 9.000000 % 5,418.02
- -------------------------------------------------------------------------------
163,495,140.92 15,589,486.12 30,252.12
===============================================================================
_______________________________________________________________________________
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 34,248.73 50,865.42 0.00 0.00 6,145,319.49
A-6 22,189.62 27,076.88 0.00 0.00 1,807,447.07
A-7 3,324.00 3,325.42 0.00 0.00 524.49
A-8 455.41 455.41 0.00 0.00 0.00
R-I 1.51 1.51 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 21,717.15 25,045.88 0.00 0.00 2,894,577.59
B 35,347.97 40,765.99 0.00 0.00 4,711,365.36
- -------------------------------------------------------------------------------
117,284.39 147,536.51 0.00 0.00 15,559,234.00
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 478.217123 1.289592 2.657984 3.947576 0.000000 476.927530
A-6 478.217120 1.289592 5.855132 7.144724 0.000000 476.927528
A-7 52.591000 0.142000 332.400000 332.542000 0.000000 52.449000
R-I 0.000000 0.000000 15.100000 15.100000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 787.649410 0.904747 5.902710 6.807457 0.000000 786.744663
B 576.993646 0.662774 4.324039 4.986813 0.000000 576.330872
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:29:49 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S1 (POOL # 4051)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4051
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,783.80
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,663.09
SUBSERVICER ADVANCES THIS MONTH 3,409.60
MASTER SERVICER ADVANCES THIS MONTH 4,304.40
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 408,465.13
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 15,559,234.00
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 59
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 512,363.87
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 12,344.98
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 51.15496660 % 18.58885100 % 30.25618260 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 51.11621210 % 18.60359957 % 30.28018830 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0351 %
BANKRUPTCY AMOUNT AVAILABLE 174,089.00
FRAUD AMOUNT AVAILABLE 0.00 *
SPECIAL HAZARD AMOUNT AVAILABLE 1,576,945.00 *
* ADJUSTED IN ACCORDANCE WITH THE POOLING AND SERVICING AGREEMENT
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.46144686
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 9.54
POOL TRADING FACTOR: 9.51663390
................................................................................
Run: 09/30/97 14:29:50 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 3,156,352.21 8.000000 % 965,546.41
A-10 760920TJ7 19,111,442.00 19,111,442.00 8.000000 % 0.00
A-11 760920TD0 30,157,000.00 0.00 6.800000 % 0.00
A-12 760920TK4 24,904,800.00 0.00 0.000000 % 0.00
A-13 760920TE8 6,226,200.00 0.00 0.000000 % 0.00
A-14 760920TL2 36,520,000.00 0.00 6.850000 % 0.00
A-15 760920SX7 17,599,000.00 2,817,133.27 8.000000 % 115,844.96
A-16 760920SY5 0.00 0.00 0.500000 % 0.00
A-17 760920SZ2 10,000.00 520.57 8.000000 % 21.41
A-18 760920UR7 0.00 0.00 0.165174 % 0.00
R-I 760920TR9 38,000.00 5,044.11 8.000000 % 0.00
R-II 760920TS7 702,000.00 1,038,299.80 8.000000 % 0.00
M 760920TQ1 12,177,000.00 10,690,339.98 8.000000 % 10,803.72
B 27,060,001.70 22,548,726.01 8.000000 % 234,360.56
- -------------------------------------------------------------------------------
541,188,443.70 59,367,857.95 1,326,577.06
===============================================================================
_______________________________________________________________________________
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 0.00 0.00 0.00 0.00 0.00
A-9 20,668.17 986,214.58 0.00 0.00 2,190,805.80
A-10 125,143.99 125,143.99 0.00 0.00 19,111,442.00
A-11 0.00 0.00 0.00 0.00 0.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 0.00 0.00 0.00 0.00 0.00
A-14 0.00 0.00 0.00 0.00 0.00
A-15 18,446.93 134,291.89 0.00 0.00 2,701,288.31
A-16 24,314.30 24,314.30 0.00 0.00 0.00
A-17 3.41 24.82 0.00 0.00 499.16
A-18 8,032.18 8,032.18 0.00 0.00 0.00
R-I 0.00 0.00 33.63 0.00 5,077.74
R-II 0.00 0.00 6,922.00 0.00 1,045,221.80
M 70,052.21 80,855.93 0.00 0.00 10,679,536.26
B 147,758.44 382,119.00 0.00 0.00 22,314,365.45
- -------------------------------------------------------------------------------
414,419.63 1,740,996.69 6,955.63 0.00 58,048,236.52
===============================================================================
Run: 09/30/97 14:29:50
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-9 509.829141 155.959685 3.338422 159.298107 0.000000 353.869456
A-10 1000.000000 0.000000 6.548119 6.548119 0.000000 1000.000000
A-11 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-12 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-13 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-14 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-15 160.073485 6.582474 1.048181 7.630655 0.000000 153.491011
A-17 52.057000 2.141000 0.341000 2.482000 0.000000 49.916000
R-I 132.739737 0.000000 0.000000 0.000000 0.885000 133.624737
R-II 1479.059544 0.000000 0.000000 0.000000 9.860399 1488.919943
M 877.912456 0.887223 5.752830 6.640053 0.000000 877.025233
B 833.286201 8.660773 5.460401 14.121174 0.000000 824.625427
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:29:51 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S2 (POOL # 4052)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4052
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 16,495.66
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,112.50
SUBSERVICER ADVANCES THIS MONTH 28,180.37
MASTER SERVICER ADVANCES THIS MONTH 3,392.79
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 2,834,516.16
(B) TWO MONTHLY PAYMENTS: 1 334,811.35
(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 58,048,236.52
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 223
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 416,939.58
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,259,623.92
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 44.01168050 % 18.00694900 % 37.98137040 %
PREPAYMENT PERCENT 83.20350410 % 0.00000000 % 16.79649590 %
NEXT DISTRIBUTION 43.16123330 % 18.39769285 % 38.44107380 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1661 %
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 9.13436299
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 2.09
POOL TRADING FACTOR: 10.72606727
................................................................................
Run: 09/30/97 14:29:53 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S4 (POOL # 4054)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4054
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760920US5 100,740,115.00 6,244,559.46 8.075618 % 75,805.41
R 100.00 0.00 8.075618 % 0.00
B 5,302,117.23 3,905,277.39 8.075618 % 24,979.13
- -------------------------------------------------------------------------------
106,042,332.23 10,149,836.85 100,784.54
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 41,876.34 117,681.75 0.00 0.00 6,168,754.05
R 0.00 0.00 0.00 0.00 0.00
B 26,188.98 51,168.11 0.00 0.00 3,880,298.26
- -------------------------------------------------------------------------------
68,065.32 168,849.86 0.00 0.00 10,049,052.31
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 61.986821 0.752485 0.415687 1.168172 0.000000 61.234336
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 736.550555 4.711161 4.939344 9.650505 0.000000 731.839394
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:29:54 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S4 (POOL # 4054)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4054
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,489.92
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,297.12
SUBSERVICER ADVANCES THIS MONTH 12,756.01
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 197,722.83
(B) TWO MONTHLY PAYMENTS: 1 182,287.11
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 692,526.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 10,049,052.31
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 35,863.65
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 61.52374220 % 38.47625780 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 61.38642590 % 38.61357410 %
BANKRUPTCY AMOUNT AVAILABLE 159,901.00
FRAUD AMOUNT AVAILABLE 112,480.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,385,052.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.61484102
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 106.58
POOL TRADING FACTOR: 9.47645351
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.0001
................................................................................
Run: 09/30/97 14:29:55 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S5 (POOL # 4055)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4055
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920UU0 13,762,000.00 0.00 5.300000 % 0.00
A-2 760920UV8 27,927,000.00 0.00 6.050000 % 0.00
A-3 760920UW6 16,879,000.00 0.00 7.000000 % 0.00
A-4 760920UZ9 11,286,000.00 0.00 7.500000 % 0.00
A-5 760920VE5 6,968,000.00 5,647,569.72 7.500000 % 414,628.19
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 0.415296 % 0.00
R-I 760920VG0 500.00 0.00 7.500000 % 0.00
R-II 760920VH8 500.00 0.00 7.500000 % 0.00
B 5,825,312.92 4,076,889.43 7.500000 % 79,270.49
- -------------------------------------------------------------------------------
116,500,312.92 9,724,459.15 493,898.68
===============================================================================
_______________________________________________________________________________
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 35,029.68 449,657.87 0.00 0.00 5,232,941.53
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 0.00 0.00 0.00 0.00 0.00
A-11 4,021.14 4,021.14 0.00 0.00 0.00
A-12 3,339.92 3,339.92 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 25,287.37 104,557.86 0.00 0.00 3,997,618.94
- -------------------------------------------------------------------------------
67,678.11 561,576.79 0.00 0.00 9,230,560.47
===============================================================================
_______________________________________________________________________________
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-5 810.500821 59.504620 5.027222 64.531842 0.000000 750.996201
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 699.857585 13.607939 4.340944 17.948883 0.000000 686.249648
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:29:56 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S5 (POOL # 4055)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4055
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 2,785.07
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,095.18
SUBSERVICER ADVANCES THIS MONTH 2,657.19
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 212,614.76
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 9,230,560.47
AGGREGATE NUMBER OF 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
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 435,453.72
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 58.07592620 % 41.92407380 %
CURRENT PREPAYMENT PERCENTAGE 87.42277790 % 12.57722210 %
PERCENTAGE FOR NEXT DISTRIBUTION 56.69148200 % 43.30851800 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4281 %
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 8.88320033
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 108.59
POOL TRADING FACTOR: 7.92320659
................................................................................
Run: 09/30/97 14:29:57 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 26,494,067.10 5.703000 % 485,726.14
A-10 760920VS4 10,124,000.00 8,831,646.48 12.890823 % 161,914.04
A-11 760920VT2 0.00 0.00 1.000000 % 0.00
A-12 760920VU9 0.00 0.00 0.141552 % 0.00
R 760920VX3 100.00 0.00 7.500000 % 0.00
M 760920VW5 10,339,213.00 8,700,735.95 7.500000 % 83,658.82
B 22,976,027.86 19,183,194.04 7.500000 % 0.00
- -------------------------------------------------------------------------------
459,500,240.86 63,209,643.57 731,299.00
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 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-9 125,662.35 611,388.49 0.00 0.00 26,008,340.96
A-10 94,683.76 256,597.80 0.00 0.00 8,669,732.44
A-11 52,569.82 52,569.82 0.00 0.00 0.00
A-12 7,441.33 7,441.33 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 54,271.33 137,930.15 0.00 0.00 8,617,077.13
B 89,641.66 89,641.66 0.00 0.00 18,998,744.87
- -------------------------------------------------------------------------------
424,270.25 1,155,569.25 0.00 0.00 62,293,895.40
===============================================================================
_______________________________________________________________________________
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 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-9 872.347539 15.993090 4.137577 20.130667 0.000000 856.354449
A-10 872.347539 15.993090 9.352406 25.345496 0.000000 856.354449
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 841.527875 8.091411 5.249077 13.340488 0.000000 833.436465
B 834.922127 0.000000 3.901530 3.901530 0.000000 826.894230
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:29:57 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S6 (POOL # 4056)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4056
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 20,114.62
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,222.74
SUBSERVICER ADVANCES THIS MONTH 46,876.44
MASTER SERVICER ADVANCES THIS MONTH 7,539.83
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 3,177,830.94
(B) TWO MONTHLY PAYMENTS: 3 460,783.39
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 2,183,002.63
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 62,293,895.40
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 245
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 941,762.32
REMAINING SUBCLASS INTEREST SHORTFALL 30,014.59
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 307,978.37
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 55.88658880 % 13.76488700 % 30.34852430 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 55.66849400 % 13.83293993 % 30.49856610 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1410 %
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 9.15968797
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 4.41
POOL TRADING FACTOR: 13.55687981
................................................................................
Run: 09/30/97 14:29:58 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 23,681,985.09 8.500000 % 795,151.70
A-5 760920WY0 30,082,000.00 2,631,359.87 8.500000 % 88,351.14
A-6 760920WW4 0.00 0.00 0.121505 % 0.00
R 760920XA1 539,100.00 0.00 8.500000 % 0.00
M 760920WZ7 7,278,000.00 6,281,908.61 8.500000 % 6,758.10
B 15,364,881.77 12,227,814.20 8.500000 % 13,154.74
- -------------------------------------------------------------------------------
323,459,981.77 44,823,067.77 903,415.68
===============================================================================
_______________________________________________________________________________
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-4 165,475.11 960,626.81 0.00 0.00 22,886,833.39
A-5 18,386.32 106,737.46 0.00 0.00 2,543,008.73
A-6 4,477.06 4,477.06 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 43,894.10 50,652.20 0.00 0.00 6,275,150.51
B 85,440.44 98,595.18 0.00 0.00 12,214,659.46
- -------------------------------------------------------------------------------
317,673.03 1,221,088.71 0.00 0.00 43,919,652.09
===============================================================================
_______________________________________________________________________________
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-4 747.679014 25.104240 5.224320 30.328560 0.000000 722.574774
A-5 87.472903 2.937010 0.611207 3.548217 0.000000 84.535893
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 863.136660 0.928566 6.031066 6.959632 0.000000 862.208094
B 795.828721 0.856158 5.560760 6.416918 0.000000 794.972564
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:29:59 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S7 (POOL # 4057)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4057
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,436.04
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,623.13
SUBSERVICER ADVANCES THIS MONTH 30,973.74
MASTER SERVICER ADVANCES THIS MONTH 1,464.78
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,090,885.39
(B) TWO MONTHLY PAYMENTS: 3 861,105.15
(C) THREE OR MORE MONTHLY PAYMENTS: 1 225,098.39
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,625,914.97
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 43,919,652.09
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 176
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 181,891.25
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 855,194.83
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 58.70491750 % 14.01490100 % 27.28018140 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 57.90082780 % 14.28779649 % 27.81137570 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1234 %
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 9.06040400
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 1.21
POOL TRADING FACTOR: 13.57807907
OPTIMAL PERCENTAGE: NOT APPLICABLE UNTIL CREDIT
SUPPORT DEPLETION DATE
................................................................................
Run: 09/30/97 14:29:59 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-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 21,681,886.01 7.787038 % 910,082.93
S 760920WF1 0.00 0.00 0.150000 % 0.00
R 760920WE4 100.00 0.00 7.787038 % 0.00
B 7,295,556.68 4,690,946.80 7.787038 % 4,856.47
- -------------------------------------------------------------------------------
108,082,314.68 26,372,832.81 914,939.40
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 138,783.29 1,048,866.22 0.00 0.00 20,771,803.08
S 3,251.74 3,251.74 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 30,026.22 34,882.69 0.00 0.00 4,686,090.33
- -------------------------------------------------------------------------------
172,061.25 1,087,000.65 0.00 0.00 25,457,893.41
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 215.126550 9.029796 1.377001 10.406797 0.000000 206.096754
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 642.986821 0.665675 4.115686 4.781361 0.000000 642.321146
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:30:00 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S8 (POOL # 4058)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4058
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 7,624.23
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,033.88
SUBSERVICER ADVANCES THIS MONTH 5,845.74
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 566,411.15
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 201,480.51
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 25,457,893.41
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 108
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 887,635.99
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 82.21295820 % 17.78704180 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 81.59278050 % 18.40721950 %
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 8.39224110
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 288.58
POOL TRADING FACTOR: 23.55417118
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.1176
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 09/30/97 14:30:01 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 16,432,891.23 8.000000 % 2,244,023.83
A-6 760920WG9 5,000,000.00 7,660,407.30 8.000000 % 0.00
A-7 760920WH7 20,288,000.00 2,677,034.68 8.000000 % 243,906.69
A-8 760920WJ3 0.00 0.00 0.187874 % 0.00
R 760920WL8 100.00 0.00 8.000000 % 0.00
M 760920WK0 4,908,000.00 4,492,574.13 8.000000 % 273,779.50
B 10,363,398.83 9,639,767.46 8.000000 % 20,494.92
- -------------------------------------------------------------------------------
218,151,398.83 40,902,674.80 2,782,204.94
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 104,823.43 2,348,847.26 0.00 0.00 14,188,867.40
A-6 0.00 0.00 48,864.81 0.00 7,709,272.11
A-7 17,076.48 260,983.17 0.00 0.00 2,433,127.99
A-8 6,127.36 6,127.36 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 28,657.58 302,437.08 0.00 0.00 4,218,794.63
B 61,490.92 81,985.84 0.00 0.00 9,619,272.54
- -------------------------------------------------------------------------------
218,175.77 3,000,380.71 48,864.81 0.00 38,169,334.67
===============================================================================
_______________________________________________________________________________
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-5 660.647957 90.216003 4.214194 94.430197 0.000000 570.431955
A-6 1532.081460 0.000000 0.000000 0.000000 9.772962 1541.854422
A-7 131.951631 12.022215 0.841703 12.863918 0.000000 119.929416
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 915.357402 55.782294 5.838953 61.621247 0.000000 859.575108
B 930.174320 1.977626 5.933469 7.911095 0.000000 928.196695
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:30:02 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S9 (POOL # 4059)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4059
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,934.23
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,143.68
SUBSERVICER ADVANCES THIS MONTH 7,709.75
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 638,110.05
(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 38,169,334.67
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 161
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,688,047.68
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 65.44885720 % 10.98357100 % 23.56757230 %
PREPAYMENT PERCENT 89.63465720 % 10.00000000 % 10.36534280 %
NEXT DISTRIBUTION 63.74558980 % 11.05283775 % 25.20157250 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1866 %
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 8.67727278
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 279.36
POOL TRADING FACTOR: 17.49671782
OPTIMAL PERCENTAGE: NOT APPLICABLE UNTIL CREDIT
SUPPORT DEPLETION DATE
................................................................................
Run: 09/30/97 14:30:04 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 11,344,021.13 8.000000 % 602,449.26
A-4 760920WQ7 61,114,000.00 0.00 8.000000 % 0.00
A-5 760920WR5 0.00 0.00 0.169388 % 0.00
R 760920WS3 100.00 0.00 8.000000 % 0.00
B 7,347,668.28 5,249,520.01 8.000000 % 85,899.32
- -------------------------------------------------------------------------------
139,954,768.28 16,593,541.14 688,348.58
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 73,534.76 675,984.02 0.00 0.00 10,741,571.87
A-4 0.00 0.00 0.00 0.00 0.00
A-5 2,277.49 2,277.49 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 34,028.69 119,928.01 0.00 0.00 5,163,620.69
- -------------------------------------------------------------------------------
109,840.94 798,189.52 0.00 0.00 15,905,192.56
===============================================================================
_______________________________________________________________________________
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-3 986.436620 52.386892 6.394327 58.781219 0.000000 934.049728
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 714.447061 11.690691 4.631223 16.321914 0.000000 702.756370
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:30:05 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S10 (POOL # 4060)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4060
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,658.48
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,268.00
SUBSERVICER ADVANCES THIS MONTH 7,329.33
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 162,561.55
(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 15,905,192.56
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 79
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 579,401.61
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 68.36407630 % 31.63592370 %
CURRENT PREPAYMENT PERCENTAGE 91.12309420 % 8.87690580 %
PERCENTAGE FOR NEXT DISTRIBUTION 67.53500050 % 32.46499950 %
CLASS A-5 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1705 %
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 8.64199284
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 106.51
POOL TRADING FACTOR: 11.36452352
CLASS A-4 PAC COMPONENT PRINCIPAL: 0.00
CLASS A-4 COMPANION PRINCIPAL: 0.00
................................................................................
Run: 09/30/97 14:30:07 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S11 (POOL # 4061)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4061
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920XG8 119,002,000.00 0.00 8.500000 % 0.00
A-2 760920XH6 5,000,000.00 0.00 8.500000 % 0.00
A-3 760920XJ2 35,000,000.00 0.00 8.500000 % 0.00
A-4 760920XK9 7,000,000.00 0.00 8.500000 % 0.00
A-5 760920XL7 20,748,000.00 0.00 8.500000 % 0.00
A-6 760920XM5 15,000,000.00 0.00 8.500000 % 0.00
A-7 760920XN3 2,250,000.00 0.00 8.500000 % 0.00
A-8 760920XP8 28,600,000.00 0.00 8.500000 % 0.00
A-9 760920XU7 38,830,000.00 21,394,742.69 8.500000 % 808,317.19
A-10 760920XQ6 6,395,000.00 3,523,548.27 8.500000 % 133,123.57
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 0.173460 % 0.00
R 760920XW3 100.00 0.00 8.500000 % 0.00
M 760920XV5 7,292,000.00 6,266,135.78 8.500000 % 48,656.79
B 15,395,727.87 12,617,523.23 8.500000 % 97,975.57
- -------------------------------------------------------------------------------
324,107,827.87 43,801,949.97 1,088,073.12
===============================================================================
_______________________________________________________________________________
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 0.00 0.00 0.00 0.00 0.00
A-9 150,286.03 958,603.22 0.00 0.00 20,586,425.50
A-10 24,750.95 157,874.52 0.00 0.00 3,390,424.70
A-11 0.00 0.00 0.00 0.00 0.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 6,278.93 6,278.93 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 44,016.08 92,672.87 0.00 0.00 6,217,478.99
B 88,631.01 186,606.58 0.00 0.00 12,519,547.66
- -------------------------------------------------------------------------------
313,963.00 1,402,036.12 0.00 0.00 42,713,876.85
===============================================================================
Run: 09/30/97 14:30:07
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S11 (POOL # 4061)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4061
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-9 550.984875 20.816822 3.870359 24.687181 0.000000 530.168053
A-10 550.984874 20.816822 3.870360 24.687182 0.000000 530.168053
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 859.316481 6.672626 6.036215 12.708841 0.000000 852.643855
B 819.547042 6.363816 5.756857 12.120673 0.000000 813.183226
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:30:08 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S11 (POOL # 4061)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4061
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,910.62
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,465.07
SUBSERVICER ADVANCES THIS MONTH 15,202.30
MASTER SERVICER ADVANCES THIS MONTH 7,075.53
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,233,845.81
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 234,847.04
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 420,511.18
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 42,713,876.85
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 169
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 865,370.33
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 747,949.25
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 56.88854260 % 14.30560900 % 28.80584820 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 56.13363140 % 14.55611021 % 29.31025840 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1720 %
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 9.13252752
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 5.94
POOL TRADING FACTOR: 13.17890936
OPTIMAL PERCENTAGE: NOT APPLICABLE UNTIL CREDIT
SUPPORT DEPLETION DATE
................................................................................
Run: 09/30/97 14:30:11 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 7,747,523.70 7.891947 % 235,075.96
R 760920XF0 100.00 0.00 7.891947 % 0.00
B 5,010,927.54 3,757,088.81 7.891947 % 43,167.25
- -------------------------------------------------------------------------------
105,493,196.54 11,504,612.51 278,243.21
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 50,695.13 285,771.09 0.00 0.00 7,512,447.74
R 0.00 0.00 0.00 0.00 0.00
B 24,584.12 67,751.37 0.00 0.00 3,713,921.56
- -------------------------------------------------------------------------------
75,279.25 353,522.46 0.00 0.00 11,226,369.30
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 77.103468 2.339479 0.504519 2.843998 0.000000 74.763989
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 749.779114 8.614621 4.906104 13.520725 0.000000 741.164491
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:30:11 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S12 (POOL # 4062)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4062
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 2,850.97
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,499.27
SUBSERVICER ADVANCES THIS MONTH 2,350.04
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 198,633.80
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 11,226,369.30
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 208,657.75
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 67.34276090 % 32.65723910 %
CURRENT PREPAYMENT PERCENTAGE 90.20282830 % 9.79717170 %
PERCENTAGE FOR NEXT DISTRIBUTION 66.91787470 % 33.08212530 %
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 8.32005630
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 110.38
POOL TRADING FACTOR: 10.64179461
................................................................................
Run: 09/26/97 13:54:33 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 25,043,955.42 8.3455 29,127.80
- --------------------------------------------------------------------------------
149,986,318.83 25,043,955.42 29,127.80
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
174,153.31 0.00 203,281.11 0.00 25,014,827.62
174,153.31 0.00 203,281.11 0.00 25,014,827.62
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
166.974932 0.194203 1.161128 0.000000 1.355331 166.780729
Determination Date 22-September-97
Distribution Date 25-September-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/97 13:54:33 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 6,935.00
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,618.14
SUBSERVICER ADVANCES THIS MONTH 5,461.17
MASTER SERVICER ADVANCES THIS MONTH 5,737.94
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 270,475.87
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 2 403,881.76
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 25,014,827.62
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 24,365,881.87
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 105
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 677,071.14
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,538.74
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 26,589.06
FSA GUARANTY INSURANCE POLICY 8,134,285.47
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 8.8901%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.3219%
POOL TRADING FACTOR 0.166780729
................................................................................
Run: 09/30/97 14:30:14 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 13,360,361.65 8.106989 % 544,075.09
S 760920XD5 0.00 0.00 0.150000 % 0.00
R 760920XC7 100.00 0.00 8.106989 % 0.00
B 6,546,994.01 3,201,455.72 8.106989 % 3,608.23
- -------------------------------------------------------------------------------
93,528,473.01 16,561,817.37 547,683.32
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 89,942.11 634,017.20 0.00 0.00 12,816,286.56
S 2,062.93 2,062.93 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 21,552.24 25,160.47 0.00 0.00 3,197,765.54
- -------------------------------------------------------------------------------
113,557.28 661,240.60 0.00 0.00 16,014,052.10
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 153.600251 6.255075 1.034039 7.289114 0.000000 147.345176
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 488.996281 0.551128 3.291929 3.843057 0.000000 488.432636
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:30:14 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S14 (POOL # 4063)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4063
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,808.35
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,891.35
SUBSERVICER ADVANCES THIS MONTH 15,690.37
MASTER SERVICER ADVANCES THIS MONTH 8,101.41
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 606,858.37
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 540,282.65
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 787,794.56
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 16,014,052.10
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 73
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 973,551.81
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 528,675.19
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 80.66965930 % 19.33034070 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 80.03150280 % 19.96849720 %
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 9.21550882
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 15.68
POOL TRADING FACTOR: 17.12211435
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.5089
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 09/30/97 14:30:17 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 15,108,966.02 6.103000 % 542,856.86
A-9 760920YL6 4,375,000.00 3,204,932.18 18.371570 % 115,151.45
A-10 760920XZ6 23,595,000.00 1,600,050.76 7.270000 % 57,488.95
A-11 760920YA0 6,435,000.00 436,377.45 11.843331 % 15,678.80
A-12 760920YB8 0.00 0.00 0.500000 % 0.00
A-13 760920YC6 0.00 0.00 0.228330 % 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 5,968,478.27 8.750000 % 62,606.27
B 15,327,940.64 11,657,007.45 8.750000 % 57,782.08
- -------------------------------------------------------------------------------
322,682,743.64 37,975,812.13 851,564.41
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 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 76,116.79 618,973.65 0.00 0.00 14,566,109.16
A-9 48,603.49 163,754.94 0.00 0.00 3,089,780.73
A-10 9,602.19 67,091.14 0.00 0.00 1,542,561.81
A-11 4,266.17 19,944.97 0.00 0.00 420,698.65
A-12 8,399.31 8,399.31 0.00 0.00 0.00
A-13 7,157.69 7,157.69 0.00 0.00 0.00
R-I 0.01 0.01 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 43,109.60 105,715.87 0.00 0.00 5,905,872.00
B 84,197.19 141,979.27 0.00 0.00 11,534,731.43
- -------------------------------------------------------------------------------
281,452.44 1,133,016.85 0.00 0.00 37,059,753.78
===============================================================================
Run: 09/30/97 14:30:17
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-8 732.555928 26.320333 3.690511 30.010844 0.000000 706.235596
A-9 732.555927 26.320331 11.109369 37.429700 0.000000 706.235595
A-10 67.813128 2.436489 0.406959 2.843448 0.000000 65.376640
A-11 67.813124 2.436488 0.662963 3.099451 0.000000 65.376636
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 822.036168 8.622737 5.937468 14.560205 0.000000 813.413431
B 760.507085 3.769722 5.493052 9.262774 0.000000 752.529756
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:30:19 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 9,808.30
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,919.73
SUBSERVICER ADVANCES THIS MONTH 29,198.70
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,348,749.54
(B) TWO MONTHLY PAYMENTS: 2 499,975.18
(C) THREE OR MORE MONTHLY PAYMENTS: 1 175,970.12
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,453,806.87
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 37,059,753.78
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 152
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 517,711.58
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 53.58760030 % 15.71652600 % 30.69587400 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 52.93923560 % 15.93607997 % 31.12468450 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2320 %
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 9.42378186
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 289.41
POOL TRADING FACTOR: 11.48488864
LIBOR INDEX: 0.0000
COFI INDEX: 0.0000
TREASURY INDEX: 0.0000
................................................................................
Run: 09/26/97 13:54:33 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-17A (POOL 3166)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3166
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
A 760920YR3 32,200,599.87 5,023,201.44 8.0000 238,713.98
S 760920YS1 0.00 0.00 0.5558 0.00
- --------------------------------------------------------------------------------
32,200,599.87 5,023,201.44 238,713.98
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 33,486.41 0.00 272,200.39 0.00 4,784,487.46
S 2,326.47 0.00 2,326.47 0.00 0.00
35,812.88 0.00 274,526.86 0.00 4,784,487.46
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 155.997139 7.413340 1.039931 0.000000 8.453271 148.583799
S 0.000000 0.000000 0.072249 0.000000 0.072249 0.000000
Determination Date 22-September-97
Distribution Date 25-September-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/97 13:54:33 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 1,535.50
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 500.59
SUBSERVICER ADVANCES THIS MONTH 4,499.25
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 4,784,487.46
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 4,797,050.70
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 18
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 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 228.56
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 233,922.95
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,562.47
FSA GUARANTY INSURANCE POLICY 12,547,329.22
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 141,653.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,772,279.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.0387%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.0000%
POOL TRADING FACTOR 0.148583799
................................................................................
Run: 09/26/97 13:54:33 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 6,264,225.80 7.5555 6,783.83
S 760920YU6 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
63,951,716.07 6,264,225.80 6,783.83
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 39,440.43 0.00 46,224.26 0.00 6,257,441.97
S 1,305.03 0.00 1,305.03 0.00 0.00
40,745.46 0.00 47,529.29 0.00 6,257,441.97
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 97.952427 0.106077 0.616722 0.000000 0.722799 97.846350
S 0.000000 0.000000 0.020406 0.000000 0.020406 0.000000
Determination Date 22-September-97
Distribution Date 25-September-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/97 13:54:33 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 1,317.98
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 626.75
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 1,919.63
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 6,257,441.97
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 6,008,532.13
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 22
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 254,097.39
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 110.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 6,673.83
FSA GUARANTY INSURANCE POLICY 12,547,329.22
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 141,653.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,772,279.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.1960%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.5578%
POOL TRADING FACTOR 0.097846350
................................................................................
Run: 09/26/97 13:54:33 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 9,108,440.46 7.5639 9,657.73
S 760920YW2 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
75,606,730.04 9,108,440.46 9,657.73
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 57,412.22 0.00 67,069.95 0.00 9,098,782.73
S 1,897.57 0.00 1,897.57 0.00 0.00
59,309.79 0.00 68,967.52 0.00 9,098,782.73
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 120.471292 0.127736 0.759353 0.000000 0.887089 120.343556
S 0.000000 0.000000 0.025098 0.000000 0.025098 0.000000
Determination Date 22-September-97
Distribution Date 25-September-97
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/26/97 13:54:33 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 2,567.04
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 949.38
SUBSERVICER ADVANCES THIS MONTH 4,236.28
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 224,591.51
(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 9,098,782.73
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 9,109,359.12
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 88.42
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 9,569.31
FSA GUARANTY INSURANCE POLICY 12,547,329.22
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 141,653.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,772,279.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.2771%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.5639%
POOL TRADING FACTOR 0.120343556
................................................................................
Run: 09/30/97 14:30:21 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-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 4,407,856.24 7.950000 % 110,119.06
A-5 760920B31 41,703.00 220.38 1008.000000 % 5.51
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 0.380152 % 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 5,455,961.70 8.000000 % 38,453.83
- -------------------------------------------------------------------------------
157,858,019.23 15,352,038.32 148,578.40
===============================================================================
_______________________________________________________________________________
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 29,172.66 139,291.72 0.00 0.00 4,297,737.18
A-5 184.93 190.44 0.00 0.00 214.87
A-6 36,549.84 36,549.84 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 4,858.52 4,858.52 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 36,336.48 74,790.31 0.00 0.00 5,417,507.87
- -------------------------------------------------------------------------------
107,102.43 255,680.83 0.00 0.00 15,203,459.92
===============================================================================
_______________________________________________________________________________
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-4 463.984867 11.591480 3.070806 14.662286 0.000000 452.393387
A-5 5.284512 0.132125 4.434453 4.566578 0.000000 5.152387
A-6 1000.000000 0.000000 6.659956 6.659956 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 768.029035 5.413100 5.115040 10.528140 0.000000 762.615936
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:30:22 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S18 (POOL # 4066)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4066
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,060.96
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,670.42
SUBSERVICER ADVANCES THIS MONTH 4,655.02
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 236,725.15
(B) TWO MONTHLY PAYMENTS: 1 139,619.88
(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 15,203,459.92
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 90
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 57,680.89
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 64.46099480 % 35.53900520 %
CURRENT PREPAYMENT PERCENTAGE 89.33829840 % 10.66170160 %
PERCENTAGE FOR NEXT DISTRIBUTION 64.36661200 % 35.63338800 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3809 %
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 8.82377190
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 111.51
POOL TRADING FACTOR: 9.63109761
................................................................................
Run: 09/30/97 14:30:25 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 11,078,538.43 8.500000 % 1,007,990.07
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 0.168966 % 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 5,399,435.71 8.500000 % 53,499.76
B 12,805,385.16 10,461,702.02 8.500000 % 2,731.66
- -------------------------------------------------------------------------------
320,111,585.16 36,043,676.16 1,064,221.49
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 77,568.01 1,085,558.08 0.00 0.00 10,070,548.36
A-7 63,742.99 63,742.99 0.00 0.00 9,104,000.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 0.00 0.00 0.00 0.00 0.00
A-11 5,016.59 5,016.59 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 37,804.94 91,304.70 0.00 0.00 5,345,935.95
B 73,249.14 75,980.80 0.00 0.00 10,358,043.30
- -------------------------------------------------------------------------------
257,381.67 1,321,603.16 0.00 0.00 34,878,527.61
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 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-6 328.740013 29.910685 2.301721 32.212406 0.000000 298.829328
A-7 1000.000000 0.000000 7.001647 7.001647 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 843.398268 8.356726 5.905177 14.261903 0.000000 835.041542
B 816.976755 0.213321 5.720182 5.933503 0.000000 808.881824
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:30:26 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S19 (POOL # 4067)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4067
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,561.73
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,631.68
SUBSERVICER ADVANCES THIS MONTH 20,745.26
MASTER SERVICER ADVANCES THIS MONTH 5,957.89
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,843,589.19
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 450,365.88
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 221,354.61
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 34,878,527.61
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 133
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 715,867.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 808,013.43
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 55.99467250 % 14.98025800 % 29.02506940 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 54.97522310 % 15.32729824 % 29.69747870 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1720 %
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 9.09267858
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 5.87
POOL TRADING FACTOR: 10.89574049
................................................................................
Run: 09/30/97 14:30:28 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 5,953,728.45 8.100000 % 1,020,177.22
A-6 760920D70 2,829,000.00 476,969.02 8.100000 % 46,598.29
A-7 760920D88 2,530,000.00 2,530,000.00 8.100000 % 0.00
A-8 760920E38 6,097,000.00 6,097,000.00 8.100000 % 0.00
A-9 760920F45 4,635,000.00 6,987,030.98 8.100000 % 0.00
A-10 760920E53 16,830,000.00 0.00 8.100000 % 0.00
A-11 760920D96 8,130,000.00 1,745,972.48 8.100000 % 80,799.43
A-12 760920F37 10,000,000.00 699,508.21 8.100000 % 32,371.56
A-13 760920E95 0.00 0.00 0.400000 % 0.00
A-14 760920F29 0.00 0.00 0.243302 % 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 7,376,804.13 8.500000 % 7,739.26
B 16,895,592.50 14,706,732.94 8.500000 % 15,429.35
- -------------------------------------------------------------------------------
375,449,692.50 46,573,746.21 1,203,115.11
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 39,706.93 1,059,884.15 0.00 0.00 4,933,551.23
A-6 3,181.03 49,779.32 0.00 0.00 430,370.73
A-7 16,873.21 16,873.21 0.00 0.00 2,530,000.00
A-8 40,662.44 40,662.44 0.00 0.00 6,097,000.00
A-9 0.00 0.00 46,598.29 0.00 7,033,629.27
A-10 0.00 0.00 0.00 0.00 0.00
A-11 11,644.33 92,443.76 0.00 0.00 1,665,173.05
A-12 4,665.20 37,036.76 0.00 0.00 667,136.65
A-13 8,065.75 8,065.75 0.00 0.00 0.00
A-14 9,329.95 9,329.95 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 51,627.30 59,366.56 0.00 0.00 7,369,064.87
B 102,926.55 118,355.90 0.00 0.00 14,691,303.59
- -------------------------------------------------------------------------------
288,682.69 1,491,797.80 46,598.29 0.00 45,417,229.39
===============================================================================
Run: 09/30/97 14:30:28
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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-5 155.024826 26.563656 1.033900 27.597556 0.000000 128.461170
A-6 168.599866 16.471647 1.124436 17.596083 0.000000 152.128219
A-7 1000.000000 0.000000 6.669253 6.669253 0.000000 1000.000000
A-8 1000.000000 0.000000 6.669254 6.669254 0.000000 1000.000000
A-9 1507.450050 0.000000 0.000000 0.000000 10.053569 1517.503618
A-10 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-11 214.756763 9.938429 1.432267 11.370696 0.000000 204.818333
A-12 69.950821 3.237156 0.466520 3.703676 0.000000 66.713665
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 873.201246 0.916106 6.111186 7.027292 0.000000 872.285141
B 870.447896 0.913218 6.091917 7.005135 0.000000 869.534678
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:30:30 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S20 (POOL # 4068)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4068
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 12,282.61
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,883.01
SUBSERVICER ADVANCES THIS MONTH 23,696.50
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 971,114.86
(B) TWO MONTHLY PAYMENTS: 1 124,769.07
(C) THREE OR MORE MONTHLY PAYMENTS: 1 226,921.86
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,557,250.62
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 45,417,229.39
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 171
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,107,654.68
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 52.58372180 % 15.83897500 % 31.57730300 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 51.42731350 % 16.22526290 % 32.34742360 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2471 %
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 9.19325580
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 283.91
POOL TRADING FACTOR: 12.09675498
................................................................................
Run: 09/30/97 14:30:32 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S21 (POOL # 4069)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4069
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760920ZL5 105,871,227.00 32,054,696.88 6.691737 % 525,873.53
S 760920ZN1 0.00 0.00 0.150000 % 0.00
R 760920ZM3 100.00 0.00 6.691737 % 0.00
B 7,968,810.12 1,788,209.19 6.691737 % 2,184.37
- -------------------------------------------------------------------------------
113,840,137.12 33,842,906.07 528,057.90
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 177,237.83 703,111.36 0.00 0.00 31,528,823.35
S 4,194.54 4,194.54 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 9,887.42 12,071.79 0.00 0.00 1,786,024.82
- -------------------------------------------------------------------------------
191,319.79 719,377.69 0.00 0.00 33,314,848.17
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 302.770618 4.967105 1.674089 6.641194 0.000000 297.803513
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 224.401029 0.274115 1.240765 1.514880 0.000000 224.126914
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:30:32 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S21 (POOL # 4069)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4069
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,116.53
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,660.26
SUBSERVICER ADVANCES THIS MONTH 16,893.00
MASTER SERVICER ADVANCES THIS MONTH 2,275.10
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 907,481.23
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,569,953.39
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 33,314,848.17
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 118
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 324,290.39
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 486,717.43
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 94.71614760 % 5.28385240 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 94.63895250 % 5.36104750 %
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 7.37331733
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 2.86
POOL TRADING FACTOR: 29.26458893
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.1533
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 09/30/97 14:35:49 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-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 13,973,040.39 8.500000 % 663,896.40
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 3,661,879.00 687,754.65 0.100850 % 1,152.48
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 3,608,330.09 8.500000 % 100,156.45
B 10,804,782.23 9,463,059.30 8.500000 % 8,369.44
- -------------------------------------------------------------------------------
216,050,982.23 30,707,305.83 773,574.77
===============================================================================
_______________________________________________________________________________
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 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 97,721.79 761,618.19 0.00 0.00 13,309,143.99
A-7 20,806.80 20,806.80 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 2,548.00 3,700.48 0.00 0.00 686,602.17
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 25,235.20 125,391.65 0.00 0.00 3,508,173.64
B 66,180.80 74,550.24 0.00 0.00 9,454,689.86
- -------------------------------------------------------------------------------
212,492.59 986,067.36 0.00 0.00 29,933,731.06
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 681.611726 32.385190 4.766917 37.152107 0.000000 649.226536
A-7 1000.000000 0.000000 6.993597 6.993597 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-11 187.814685 0.314724 0.695818 1.010542 0.000000 187.499961
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 835.261595 23.184363 5.841481 29.025844 0.000000 812.077232
B 875.821382 0.774605 6.125140 6.899745 0.000000 875.046776
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:35:50 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S23 (POOL # 4070)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4070
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 7,685.70
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,248.75
SUBSERVICER ADVANCES THIS MONTH 14,127.95
MASTER SERVICER ADVANCES THIS MONTH 2,309.46
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 554,837.24
(B) TWO MONTHLY PAYMENTS: 2 492,850.27
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 721,853.61
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 29,933,731.06
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 299,529.17
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 740,893.98
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 57.43231440 % 11.75072200 % 30.81696370 %
PREPAYMENT PERCENT 87.22969430 % 13.00000000 % 12.77030570 %
NEXT DISTRIBUTION 56.69479530 % 11.71980076 % 31.58540390 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0944 %
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 8.83458000
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 2.93
POOL TRADING FACTOR: 13.85493866
COFI INDEX USED FOR THIS DISTRIBUTION 0.0000
................................................................................
Run: 09/30/97 14:30:34 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 6,365,917.14 8.000000 % 41,609.72
A-7 760920J90 7,108,000.00 0.00 8.000000 % 0.00
A-8 760920K23 10,000,000.00 891,529.84 8.000000 % 5,827.33
A-9 760920K31 37,500,000.00 3,478,009.72 8.000000 % 22,733.41
A-10 760920J74 17,000,000.00 5,205,421.21 8.000000 % 34,024.34
A-11 760920J66 0.00 0.00 0.349157 % 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 6,302,073.77 8.000000 % 37,050.78
- -------------------------------------------------------------------------------
183,771,178.70 22,242,951.68 141,245.58
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 42,417.60 84,027.32 0.00 0.00 6,324,307.42
A-7 0.00 0.00 0.00 0.00 0.00
A-8 5,940.47 11,767.80 0.00 0.00 885,702.51
A-9 23,174.79 45,908.20 0.00 0.00 3,455,276.31
A-10 34,684.94 68,709.28 0.00 0.00 5,171,396.87
A-11 6,468.58 6,468.58 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 41,992.20 79,042.98 0.00 0.00 6,264,049.81
- -------------------------------------------------------------------------------
154,678.58 295,924.16 0.00 0.00 22,100,732.92
===============================================================================
_______________________________________________________________________________
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-6 579.668288 3.788902 3.862466 7.651368 0.000000 575.879386
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 89.152984 0.582733 0.594047 1.176780 0.000000 88.570251
A-9 92.746926 0.606224 0.617994 1.224218 0.000000 92.140702
A-10 306.201248 2.001432 2.040291 4.041723 0.000000 304.199816
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 762.042322 4.480154 5.077667 9.557821 0.000000 757.444491
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:30:35 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 5,801.51
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,396.62
SUBSERVICER ADVANCES THIS MONTH 6,462.90
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 153,961.85
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 343,325.81
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 22,100,732.92
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 11,449.30
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 71.66709770 % 28.33290230 %
CURRENT PREPAYMENT PERCENTAGE 91.50012930 % 8.49987070 %
PERCENTAGE FOR NEXT DISTRIBUTION 71.65682320 % 28.34317680 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3492 %
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 8.78730842
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 111.61
POOL TRADING FACTOR: 12.02622363
PAC COMPANION
ENDING A-7 PRINCIPAL COMPONENT: 0.00 0.00
ENDING A-8 PRINCIPAL COMPONENT: 885,702.51 0.00
ENDING A-9 PRINCIPAL COMPONENT: 3,455,276.31 0.00
ENDING A-10 PRINCIPAL COMPONENT: 5,171,396.87 0.00
................................................................................
Run: 09/30/97 14:30:41 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 26,951,269.68 7.828617 % 800,924.99
S 760920H84 0.00 0.00 0.150000 % 0.00
R 760920H76 100.00 0.00 7.828617 % 0.00
B 8,084,552.09 6,409,569.21 7.828617 % 6,700.03
- -------------------------------------------------------------------------------
134,742,525.09 33,360,838.89 807,625.02
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 173,210.53 974,135.52 0.00 0.00 26,150,344.69
S 4,108.07 4,108.07 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 41,193.06 47,893.09 0.00 0.00 6,402,869.18
- -------------------------------------------------------------------------------
218,511.66 1,026,136.68 0.00 0.00 32,553,213.87
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 212.787954 6.323531 1.367546 7.691077 0.000000 206.464423
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 792.816861 0.828746 5.095279 5.924025 0.000000 791.988116
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:30:41 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 9,561.14
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,804.02
SUBSERVICER ADVANCES THIS MONTH 20,362.46
MASTER SERVICER ADVANCES THIS MONTH 2,095.44
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,042,673.86
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,622,105.35
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 32,553,213.87
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 289,335.39
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 772,752.40
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 80.78714620 % 19.21285380 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 80.33106900 % 19.66893100 %
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 8.41957107
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 287.78
POOL TRADING FACTOR: 24.15956941
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.1062
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 09/30/97 14:30:43 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-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 2,200,000.00 915,989.48 8.500000 % 17,383.64
A-11 760920T24 20,000,000.00 8,327,176.84 8.500000 % 158,033.10
A-12 760920P44 39,837,000.00 16,586,487.21 8.500000 % 314,778.24
A-13 760920P77 4,598,000.00 6,984,298.99 8.500000 % 0.00
A-14 760920M62 2,400,000.00 13,700.99 8.500000 % 13,700.99
A-15 760920M70 3,700,000.00 3,700,000.00 8.500000 % 35,728.90
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 0.092320 % 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 7,638,213.61 8.500000 % 36,389.37
B 17,878,726.36 15,015,347.04 8.500000 % 51,613.25
- -------------------------------------------------------------------------------
376,384,926.36 67,483,214.16 627,627.49
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 6,482.72 23,866.36 0.00 0.00 898,605.84
A-11 58,933.82 216,966.92 0.00 0.00 8,169,143.74
A-12 117,387.33 432,165.57 0.00 0.00 16,271,708.97
A-13 0.00 0.00 49,429.89 0.00 7,033,728.88
A-14 96.97 13,797.96 0.00 0.00 0.00
A-15 26,185.96 61,914.86 0.00 0.00 3,664,271.10
A-16 28,309.14 28,309.14 0.00 0.00 4,000,000.00
A-17 30,446.49 30,446.49 0.00 0.00 4,302,000.00
A-18 5,187.29 5,187.29 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 54,057.83 90,447.20 0.00 0.00 7,601,824.24
B 106,267.91 157,881.16 0.00 0.00 14,943,812.11
- -------------------------------------------------------------------------------
433,355.46 1,060,982.95 49,429.89 0.00 66,885,094.88
===============================================================================
Run: 09/30/97 14:30:43
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-10 416.358855 7.901655 2.946691 10.848346 0.000000 408.457200
A-11 416.358842 7.901655 2.946691 10.848346 0.000000 408.457187
A-12 416.358843 7.901655 2.946691 10.848346 0.000000 408.457187
A-13 1518.986296 0.000000 0.000000 0.000000 10.750302 1529.736599
A-14 5.708746 5.708746 0.040404 5.749150 0.000000 0.000000
A-15 1000.000000 9.656459 7.077286 16.733745 0.000000 990.343541
A-16 1000.000000 0.000000 7.077285 7.077285 0.000000 1000.000000
A-17 1000.000000 0.000000 7.077287 7.077287 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 901.902658 4.296773 6.383024 10.679797 0.000000 897.605885
B 839.844334 2.886853 5.943819 8.830672 0.000000 835.843214
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:30:46 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 17,568.42
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,009.35
SUBSERVICER ADVANCES THIS MONTH 22,341.79
MASTER SERVICER ADVANCES THIS MONTH 4,626.63
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 1,842,742.02
(B) TWO MONTHLY PAYMENTS: 2 397,475.24
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 481,062.99
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 66,885,094.88
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 251
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 574,016.20
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 276,621.08
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 66.43082150 % 11.31868700 % 22.25049180 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 66.29198720 % 11.36549818 % 22.34251460 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0923 %
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 9.03347680
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 2.55
POOL TRADING FACTOR: 17.77039679
................................................................................
Run: 09/30/97 14:30:48 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-S27 (POOL # 4076)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4076
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920Q27 13,123,000.00 0.00 7.000000 % 0.00
A-2 760920Q76 70,000.00 0.00 952.000000 % 0.00
A-3 760920Q35 14,026,000.00 0.00 7.000000 % 0.00
A-4 760920Q43 15,799,000.00 0.00 7.000000 % 0.00
A-5 760920Q50 13,201,000.00 0.00 7.000000 % 0.00
A-6 760920Q68 20,050,000.00 0.00 7.500000 % 0.00
A-7 760920Q84 16,484,000.00 4,155,754.44 8.000000 % 198,179.82
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 0.169458 % 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 5,831,077.47 8.000000 % 33,471.63
- -------------------------------------------------------------------------------
157,499,405.19 23,007,831.91 231,651.45
===============================================================================
_______________________________________________________________________________
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 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 27,584.09 225,763.91 0.00 0.00 3,957,574.62
A-8 86,427.74 86,427.74 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 3,234.88 3,234.88 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 38,704.14 72,175.77 0.00 0.00 5,797,605.84
- -------------------------------------------------------------------------------
155,950.85 387,602.30 0.00 0.00 22,776,180.46
===============================================================================
_______________________________________________________________________________
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-7 252.108374 12.022556 1.673386 13.695942 0.000000 240.085818
A-8 1000.000000 0.000000 6.637565 6.637565 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 779.409392 4.473974 5.173381 9.647355 0.000000 774.935416
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:30:50 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S27 (POOL # 4076)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4076
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 6,579.42
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,514.84
SUBSERVICER ADVANCES THIS MONTH 9,814.69
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 217,813.70
(B) TWO MONTHLY PAYMENTS: 0 0.00
(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 22,776,180.46
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 125
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 99,581.57
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 74.65611930 % 25.34388070 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 74.54531130 % 25.45468870 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1692 %
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 8.63881184
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 113.72
POOL TRADING FACTOR: 14.46112157
................................................................................
Run: 09/30/97 14:30:52 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 39,728,441.90 8.000000 % 1,042,253.80
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 0.267408 % 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 6,618,790.92 8.000000 % 117,014.65
B 16,432,384.46 14,734,257.36 8.000000 % 11,408.44
- -------------------------------------------------------------------------------
365,162,840.46 66,684,490.18 1,170,676.89
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 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-10 262,613.17 1,304,866.97 0.00 0.00 38,686,188.10
A-11 37,036.98 37,036.98 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 14,734.12 14,734.12 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 43,751.57 160,766.22 0.00 0.00 6,501,776.27
B 97,396.47 108,804.91 0.00 0.00 14,722,848.92
- -------------------------------------------------------------------------------
455,532.31 1,626,209.20 0.00 0.00 65,513,813.29
===============================================================================
Run: 09/30/97 14:30:52
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-10 838.152783 21.988477 5.540362 27.528839 0.000000 816.164306
A-11 1000.000000 0.000000 6.610205 6.610205 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 906.279462 16.022258 5.990694 22.012952 0.000000 890.257205
B 896.659727 0.694266 5.927105 6.621371 0.000000 895.965461
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:30:54 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S28 (POOL # 4077)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4077
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 16,457.26
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,978.13
SUBSERVICER ADVANCES THIS MONTH 25,299.01
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,257,676.69
(B) TWO MONTHLY PAYMENTS: 1 117,414.21
(C) THREE OR MORE MONTHLY PAYMENTS: 2 687,864.52
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 145,537.75
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 65,513,813.29
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 257
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,099,454.42
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 67.97898850 % 9.92553300 % 22.09547880 %
PREPAYMENT PERCENT 90.39369650 % 10.00000000 % 9.60630350 %
NEXT DISTRIBUTION 67.60282430 % 9.92428305 % 22.47289260 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2680 %
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 8.69204133
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 286.81
POOL TRADING FACTOR: 17.94098578
................................................................................
Run: 09/30/97 14:30:56 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-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 14,743,649.46 7.558819 % 1,363,105.50
S 760920U30 0.00 0.00 0.250000 % 0.00
R 760920U48 100.00 0.00 7.558819 % 0.00
B 6,095,852.88 4,030,821.13 7.558819 % 3,813.93
- -------------------------------------------------------------------------------
116,111,466.88 18,774,470.59 1,366,919.43
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 89,366.40 1,452,471.90 0.00 0.00 13,380,543.96
S 3,763.77 3,763.77 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 24,432.20 28,246.13 0.00 0.00 4,027,007.20
- -------------------------------------------------------------------------------
117,562.37 1,484,481.80 0.00 0.00 17,407,551.16
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 134.014276 12.390121 0.812307 13.202428 0.000000 121.624155
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 661.239897 0.625658 4.008005 4.633663 0.000000 660.614237
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:30:56 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S29 (POOL # 4078)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4078
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,987.65
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,932.70
SPREAD 52.89
SUBSERVICER ADVANCES THIS MONTH 9,731.42
MASTER SERVICER ADVANCES THIS MONTH 3,062.49
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 585,683.07
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 704,976.25
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 17,407,551.16
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 57
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 400,278.88
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,349,155.17
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 78.53030740 % 21.46969260 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 76.86631990 % 23.13368010 %
BANKRUPTCY AMOUNT AVAILABLE 302,045.00
FRAUD AMOUNT AVAILABLE 244,969.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,920,609.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.42639682
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 6.83
POOL TRADING FACTOR: 14.99210339
................................................................................
Run: 09/30/97 14:31:02 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-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 16,363,647.41 7.500000 % 919,000.06
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 4,541,806.69 7.500000 % 110,682.63
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 0.201530 % 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 9,197,448.24 7.500000 % 14,247.17
- -------------------------------------------------------------------------------
261,801,192.58 51,038,902.34 1,043,929.86
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 102,158.28 1,021,158.34 0.00 0.00 15,444,647.35
A-5 130,703.48 130,703.48 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 28,354.50 139,037.13 0.00 0.00 4,431,124.06
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 8,561.95 8,561.95 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
B 57,419.68 71,666.85 0.00 0.00 9,109,405.33
- -------------------------------------------------------------------------------
327,197.89 1,371,127.75 0.00 0.00 49,921,176.74
===============================================================================
Run: 09/30/97 14:31:02
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-4 668.750150 37.557729 4.175008 41.732737 0.000000 631.192421
A-5 1000.000000 0.000000 6.243002 6.243002 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-8 302.787113 7.378842 1.890300 9.269142 0.000000 295.408271
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 779.379207 1.207286 4.865665 6.072951 0.000000 771.918571
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:31:03 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S31 (POOL # 4080)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4080
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 12,164.55
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,351.89
SUBSERVICER ADVANCES THIS MONTH 7,659.85
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 272,860.56
(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 49,921,176.74
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 223
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 629,153.87
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 81.97953360 % 18.02046640 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 81.75242270 % 18.24757730 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2017 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 302,240.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,468,262.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.11413857
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 114.38
POOL TRADING FACTOR: 19.06835345
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: 110,682.63 N/A 0.00
CLASS A-8 ENDING BAL: 4,431,124.06 N/A 0.00
................................................................................
Run: 09/30/97 14:31:05 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-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 51,958,948.09 7.750000 % 1,566,748.37
A-11 760920U55 2,522,000.00 0.00 7.750000 % 0.00
A-12 760920U63 2,475,000.00 1,820,598.99 7.750000 % 64,953.11
A-13 760920U89 10,958,000.00 10,958,000.00 7.750000 % 0.00
A-14 760920W46 6,968,000.00 10,144,401.01 7.750000 % 0.00
A-15 760920V54 23,788,000.00 0.00 7.750000 % 0.00
A-16 760920W53 16,332,000.00 8,320,147.33 7.750000 % 174,081.71
A-17 760920W38 0.00 0.00 0.324159 % 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 7,794,437.97 7.750000 % 8,270.64
B 20,436,665.48 18,509,647.03 7.750000 % 19,640.50
- -------------------------------------------------------------------------------
430,245,573.48 109,506,180.42 1,833,694.33
===============================================================================
_______________________________________________________________________________
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 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-10 332,685.55 1,899,433.92 0.00 0.00 50,392,199.72
A-11 0.00 0.00 0.00 0.00 0.00
A-12 11,657.03 76,610.14 0.00 0.00 1,755,645.88
A-13 70,162.47 70,162.47 0.00 0.00 10,958,000.00
A-14 0.00 0.00 64,953.11 0.00 10,209,354.12
A-15 0.00 0.00 0.00 0.00 0.00
A-16 53,272.68 227,354.39 0.00 0.00 8,146,065.62
A-17 29,327.10 29,327.10 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 49,906.65 58,177.29 0.00 0.00 7,786,167.33
B 118,514.55 138,155.05 0.00 0.00 18,490,006.53
- -------------------------------------------------------------------------------
665,526.03 2,499,220.36 64,953.11 0.00 107,737,439.20
===============================================================================
Run: 09/30/97 14:31:05
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-10 790.839532 23.846644 5.063630 28.910274 0.000000 766.992888
A-11 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-12 735.595552 26.243681 4.709911 30.953592 0.000000 709.351871
A-13 1000.000000 0.000000 6.402854 6.402854 0.000000 1000.000000
A-14 1455.855484 0.000000 0.000000 0.000000 9.321629 1465.177113
A-15 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-16 509.438362 10.658934 3.261859 13.920793 0.000000 498.779428
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 905.707796 0.961042 5.799115 6.760157 0.000000 904.746754
B 905.707785 0.961042 5.799114 6.760156 0.000000 904.746743
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:31:06 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S32 (POOL # 4081)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4081
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 32,921.78
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,418.71
SUBSERVICER ADVANCES THIS MONTH 31,121.59
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 2,801,859.09
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,155,892.90
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 107,737,439.20
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 403
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,652,544.72
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 75.97936030 % 7.11780600 % 16.90283320 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 75.61091660 % 7.22698385 % 17.16209950 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3252 %
BANKRUPTCY AMOUNT AVAILABLE 129,247.00
FRAUD AMOUNT AVAILABLE 1,231,335.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,512,435.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.56474984
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 289.15
POOL TRADING FACTOR: 25.04091752
................................................................................
Run: 09/30/97 14:31:08 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-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 4,162,351.19 8.000000 % 1,659,677.82
A-8 7609204H8 36,700,000.00 19,704,143.97 8.000000 % 868,308.26
A-9 7609204J4 15,000,000.00 12,470,977.22 8.000000 % 549,562.19
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 0.170690 % 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 6,708,954.92 8.000000 % 6,982.03
B 15,322,642.27 13,044,824.91 8.000000 % 13,575.79
- -------------------------------------------------------------------------------
322,581,934.27 89,591,252.21 3,098,106.09
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 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 27,315.15 1,686,992.97 0.00 0.00 2,502,673.37
A-8 129,307.12 997,615.38 0.00 0.00 18,835,835.71
A-9 81,839.95 631,402.14 0.00 0.00 11,921,415.03
A-10 209,997.85 209,997.85 0.00 0.00 32,000,000.00
A-11 9,843.65 9,843.65 0.00 0.00 1,500,000.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 12,544.33 12,544.33 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 44,027.07 51,009.10 0.00 0.00 6,701,972.89
B 85,605.80 99,181.59 0.00 0.00 13,031,249.12
- -------------------------------------------------------------------------------
600,480.92 3,698,587.01 0.00 0.00 86,493,146.12
===============================================================================
Run: 09/30/97 14:31:08
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-7 352.741626 140.650663 2.314843 142.965506 0.000000 212.090964
A-8 536.897656 23.659626 3.523355 27.182981 0.000000 513.238030
A-9 831.398481 36.637479 5.455997 42.093476 0.000000 794.761002
A-10 1000.000000 0.000000 6.562433 6.562433 0.000000 1000.000000
A-11 1000.000000 0.000000 6.562433 6.562433 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 924.214064 0.961832 6.065093 7.026925 0.000000 923.252232
B 851.343044 0.885996 5.586882 6.472878 0.000000 850.457048
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:31:09 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S33 (POOL # 4082)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4082
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 22,991.34
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,917.96
SUBSERVICER ADVANCES THIS MONTH 51,429.54
MASTER SERVICER ADVANCES THIS MONTH 1,830.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 14 4,087,098.46
(B) TWO MONTHLY PAYMENTS: 2 383,875.19
(C) THREE OR MORE MONTHLY PAYMENTS: 1 203,781.59
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 1,892,494.82
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 86,493,146.12
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 339
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 228,926.55
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,004,868.20
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 77.95121810 % 7.48840400 % 14.56037790 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 77.18521880 % 7.74855950 % 15.06622170 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1625 %
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 8.60150124
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.79
POOL TRADING FACTOR: 26.81276815
................................................................................
Run: 09/30/97 14:31:10 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 25,413,773.86 7.500000 % 1,342,467.12
A-7 7609203P1 15,000,000.00 8,580,323.39 7.500000 % 453,250.36
A-8 7609204B1 7,005,400.00 6,883,213.96 7.500000 % 45,325.04
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 15,525,632.85 7.500000 % 0.00
A-12 7609203Y2 0.00 0.00 0.277450 % 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 10,952,709.87 7.500000 % 49,886.18
B 16,042,796.83 14,700,568.71 7.500000 % 0.00
- -------------------------------------------------------------------------------
427,807,906.83 152,594,222.64 1,890,928.70
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 158,489.06 1,500,956.18 0.00 0.00 24,071,306.74
A-7 53,509.85 506,760.21 0.00 0.00 8,127,073.03
A-8 32,167.27 77,492.31 10,758.83 0.00 6,848,647.75
A-9 190,445.49 190,445.49 0.00 0.00 30,538,000.00
A-10 249,453.79 249,453.79 0.00 0.00 40,000,000.00
A-11 0.00 0.00 96,823.20 0.00 15,622,456.05
A-12 35,203.96 35,203.96 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 68,304.88 118,191.06 0.00 0.00 10,902,823.69
B 0.00 0.00 0.00 190,795.31 14,601,451.20
- -------------------------------------------------------------------------------
787,574.30 2,678,503.00 107,582.03 190,795.31 150,711,758.46
===============================================================================
Run: 09/30/97 14:31:10
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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-6 572.021560 30.216690 3.567324 33.784014 0.000000 541.804870
A-7 572.021559 30.216691 3.567323 33.784014 0.000000 541.804869
A-8 982.558306 6.470015 4.591782 11.061797 1.535791 977.624082
A-9 1000.000000 0.000000 6.236345 6.236345 0.000000 1000.000000
A-10 1000.000000 0.000000 6.236345 6.236345 0.000000 1000.000000
A-11 1431.210912 0.000000 0.000000 0.000000 8.925525 1440.136437
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 930.945591 4.240167 5.805698 10.045865 0.000000 926.705424
B 916.334531 0.000000 0.000000 0.000000 0.000000 910.156213
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:31:11 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S34 (POOL # 4083)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4083
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 42,613.90
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,035.93
SUBSERVICER ADVANCES THIS MONTH 19,379.11
MASTER SERVICER ADVANCES THIS MONTH 1,822.29
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,147,924.12
(B) TWO MONTHLY PAYMENTS: 3 723,721.49
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 692,255.19
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 150,711,758.46
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 578
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 246,341.46
REMAINING SUBCLASS INTEREST SHORTFALL 91,677.81
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 996,140.67
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 83.18856500 % 7.17767000 % 9.63376490 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 83.07744850 % 7.23422233 % 9.68832910 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2786 %
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 8.24218659
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.49
POOL TRADING FACTOR: 35.22883894
COMPONENTS
ACCRUAL NON-ACCRUAL
CLASS A-8 PRINCIPAL DISTRIBUTION: 0.00 45,325.04
CLASS A-8 ENDING BALANCE: 1,735,940.44 5,112,707.31
................................................................................
Run: 09/30/97 14:31:13 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 17,414,537.01 6.500000 % 492,385.64
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 6.325000 % 0.00
A-8 7609202Z0 6,810,000.00 1,200,000.00 8.575000 % 0.00
A-9 7609203C0 37,200,000.00 15,000,000.00 7.000000 % 0.00
A-10 7609203A4 20,000.00 4,532.55 2775.250000 % 88.93
A-11 7609203B2 0.00 0.00 0.447494 % 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 4,576,121.93 7.000000 % 27,882.83
- -------------------------------------------------------------------------------
146,754,518.99 44,675,191.49 520,357.40
===============================================================================
_______________________________________________________________________________
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 94,114.83 586,500.47 0.00 0.00 16,922,151.37
A-6 18,225.24 18,225.24 0.00 0.00 3,680,000.00
A-7 14,724.86 14,724.86 0.00 0.00 2,800,000.00
A-8 8,555.55 8,555.55 0.00 0.00 1,200,000.00
A-9 87,301.57 87,301.57 0.00 0.00 15,000,000.00
A-10 10,458.70 10,547.63 0.00 0.00 4,443.62
A-11 16,622.12 16,622.12 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
B 26,633.51 54,516.34 0.00 0.00 4,548,239.14
- -------------------------------------------------------------------------------
276,636.38 796,993.78 0.00 0.00 44,154,834.13
===============================================================================
_______________________________________________________________________________
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-5 837.237356 23.672387 4.524751 28.197138 0.000000 813.564970
A-6 1000.000000 0.000000 4.952511 4.952511 0.000000 1000.000000
A-7 176.211454 0.000000 0.926675 0.926675 0.000000 176.211454
A-8 176.211454 0.000000 1.256322 1.256322 0.000000 176.211454
A-9 403.225806 0.000000 2.346816 2.346816 0.000000 403.225807
A-10 226.627500 4.446500 522.935000 527.381500 0.000000 222.181000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 775.046527 4.722446 4.510852 9.233298 0.000000 770.324088
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:31:15 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S35 (POOL # 4084)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4084
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,100.79
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,202.08
SUBSERVICER ADVANCES THIS MONTH 2,191.36
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 182,533.52
(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 44,154,834.13
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 205
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 248,146.79
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 89.75690580 % 10.24309420 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 89.69934040 % 10.30065960 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4474 %
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 7.87138687
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 114.65
POOL TRADING FACTOR: 30.08754649
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: 09/30/97 14:31:16 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 13,785,451.96 5.700000 % 1,199,417.12
A-3 7609204R6 19,990,000.00 11,252,654.78 6.400000 % 255,680.61
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 0.350398 % 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 7,986,220.72 7.000000 % 47,678.96
- -------------------------------------------------------------------------------
260,444,078.54 95,284,327.46 1,502,776.69
===============================================================================
_______________________________________________________________________________
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 65,191.56 1,264,608.68 0.00 0.00 12,586,034.84
A-3 59,748.97 315,429.58 0.00 0.00 10,996,974.17
A-4 215,739.97 215,739.97 0.00 0.00 38,524,000.00
A-5 103,519.71 103,519.71 0.00 0.00 17,825,000.00
A-6 34,328.47 34,328.47 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 28,460.08 28,460.08 0.00 0.00 0.00
A-12 27,699.91 27,699.91 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 46,380.42 94,059.38 0.00 0.00 7,938,541.76
- -------------------------------------------------------------------------------
581,069.09 2,083,845.78 0.00 0.00 93,781,550.77
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 251.683347 21.897963 1.190213 23.088176 0.000000 229.785384
A-3 562.914196 12.790426 2.988943 15.779369 0.000000 550.123770
A-4 1000.000000 0.000000 5.600145 5.600145 0.000000 1000.000000
A-5 1000.000000 0.000000 5.807557 5.807557 0.000000 1000.000000
A-6 1000.000000 0.000000 5.807557 5.807557 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 766.573288 4.576558 4.451919 9.028477 0.000000 761.996728
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:31:17 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S36 (POOL # 4085)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4085
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 23,030.05
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,175.95
SUBSERVICER ADVANCES THIS MONTH 7,625.79
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 350,488.22
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 270,139.45
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 93,781,550.77
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 430
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 933,914.73
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 91.61853690 % 8.38146310 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 91.53507090 % 8.46492910 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3494 %
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 7.76499986
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 115.09
POOL TRADING FACTOR: 36.00832520
................................................................................
Run: 09/30/97 14:31:19 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 1,860,258.88 7.650000 % 1,027,137.32
A-9 7609206U7 51,291,000.00 51,291,000.00 7.650000 % 0.00
A-10 7609206P8 21,624,652.00 21,624,652.00 7.650000 % 0.00
A-11 7609206Q6 10,902,000.00 8,225,552.63 7.650000 % 112,987.89
A-12 7609206G8 0.00 0.00 0.350000 % 0.00
A-13 7609206H6 0.00 0.00 0.102529 % 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 8,583,215.86 8.000000 % 8,802.08
B 16,935,768.50 15,449,790.68 8.000000 % 15,843.75
- -------------------------------------------------------------------------------
376,350,379.50 107,034,470.05 1,164,771.04
===============================================================================
_______________________________________________________________________________
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 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 11,798.43 1,038,935.75 0.00 0.00 833,121.56
A-9 325,306.04 325,306.04 0.00 0.00 51,291,000.00
A-10 137,151.35 137,151.35 0.00 0.00 21,624,652.00
A-11 52,169.43 165,157.32 0.00 0.00 8,112,564.74
A-12 24,084.81 24,084.81 0.00 0.00 0.00
A-13 9,098.29 9,098.29 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 56,928.47 65,730.55 0.00 0.00 8,574,413.78
B 102,471.26 118,315.01 0.00 0.00 15,433,946.93
- -------------------------------------------------------------------------------
719,008.08 1,883,779.12 0.00 0.00 105,869,699.01
===============================================================================
Run: 09/30/97 14:31:19
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 71.026646 39.217186 0.450476 39.667662 0.000000 31.809460
A-9 1000.000000 0.000000 6.342361 6.342361 0.000000 1000.000000
A-10 1000.000000 0.000000 6.342361 6.342361 0.000000 1000.000000
A-11 754.499416 10.363960 4.785308 15.149268 0.000000 744.135456
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 912.258020 0.935520 6.050582 6.986102 0.000000 911.322501
B 912.258022 0.935520 6.050582 6.986102 0.000000 911.322502
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:31:21 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S37 (POOL # 4086)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4086
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 26,255.04
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,155.00
SUBSERVICER ADVANCES THIS MONTH 34,151.11
MASTER SERVICER ADVANCES THIS MONTH 3,827.21
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,168,624.50
(B) TWO MONTHLY PAYMENTS: 3 664,081.93
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,545,367.51
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 105,869,699.01
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 387
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 501,718.97
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,055,007.28
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 77.54647960 % 8.01911400 % 14.43440670 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 77.32272700 % 8.09902537 % 14.57824770 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1009 %
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 8.52297164
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 1.42
POOL TRADING FACTOR: 28.13062103
................................................................................
Run: 09/30/97 14:31:22 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 9,314,723.67 7.500000 % 1,867,001.76
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 9,947,691.21 7.500000 % 0.00
A-9 7609206B9 9,248,000.00 13,158,529.73 7.500000 % 0.00
A-10 7609205S3 0.00 0.00 0.198603 % 0.00
R 7609206D5 100.00 0.00 7.500000 % 0.00
M 7609206C7 9,625,924.00 9,088,208.90 7.500000 % 10,189.00
B 18,182,304.74 16,984,975.27 7.500000 % 19,042.24
- -------------------------------------------------------------------------------
427,814,328.74 181,033,128.78 1,896,233.00
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 57,917.14 1,924,918.90 0.00 0.00 7,447,721.91
A-6 287,150.73 287,150.73 0.00 0.00 46,182,000.00
A-7 474,773.03 474,773.03 0.00 0.00 76,357,000.00
A-8 52,758.09 52,758.09 9,094.73 0.00 9,956,785.94
A-9 0.00 0.00 81,817.19 0.00 13,240,346.92
A-10 29,807.07 29,807.07 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 56,508.73 66,697.73 0.00 0.00 9,078,019.90
B 105,609.29 124,651.53 0.00 0.00 16,965,933.03
- -------------------------------------------------------------------------------
1,064,524.08 2,960,757.08 90,911.92 0.00 179,227,807.70
===============================================================================
_______________________________________________________________________________
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-5 133.033272 26.664597 0.827175 27.491772 0.000000 106.368675
A-6 1000.000000 0.000000 6.217806 6.217806 0.000000 1000.000000
A-7 1000.000000 0.000000 6.217806 6.217806 0.000000 1000.000000
A-8 1045.694440 0.000000 5.545894 5.545894 0.956032 1046.650472
A-9 1422.851398 0.000000 0.000000 0.000000 8.847014 1431.698413
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 944.138859 1.058496 5.870473 6.928969 0.000000 943.080363
B 934.148641 1.047295 5.808356 6.855651 0.000000 933.101346
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:31:23 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S38 (POOL # 4087)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4087
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 50,142.91
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 20,101.15
SUBSERVICER ADVANCES THIS MONTH 12,950.65
MASTER SERVICER ADVANCES THIS MONTH 1,848.54
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 831,353.37
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 891,481.54
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 179,227,807.70
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 687
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 252,755.43
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,602,360.72
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 85.59756200 % 5.02019100 % 9.38224700 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 85.46879900 % 5.06507334 % 9.46612760 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1979 %
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 8.15775982
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.42
POOL TRADING FACTOR: 41.89383002
COMPONENTS
ACCRUAL NON-ACCRUAL
CLASS A-8 PRINCIPAL DISTRIBUTION: 0.00 0.00
CLASS A-8 ENDING BALANCE: 1,471,785.94 8,485,000.00
................................................................................
Run: 09/30/97 14:31:24 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 16,840,475.07 7.500000 % 587,773.78
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 0.152964 % 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 6,747,761.76 7.500000 % 73,668.13
- -------------------------------------------------------------------------------
183,802,829.51 43,153,236.83 661,441.91
===============================================================================
_______________________________________________________________________________
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-7 105,029.83 692,803.61 0.00 0.00 16,252,701.29
A-8 122,022.01 122,022.01 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 5,489.08 5,489.08 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
B 42,084.09 115,752.22 0.00 0.00 6,674,093.63
- -------------------------------------------------------------------------------
274,625.01 936,066.92 0.00 0.00 42,491,794.92
===============================================================================
_______________________________________________________________________________
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-7 563.622446 19.671802 3.515172 23.186974 0.000000 543.950644
A-8 1000.000000 0.000000 6.236750 6.236750 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 772.866055 8.437700 4.820172 13.257872 0.000000 764.428354
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:31:26 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S39 (POOL # 4088)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4088
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,119.49
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,538.68
SUBSERVICER ADVANCES THIS MONTH 5,381.04
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 294,008.37
(B) TWO MONTHLY PAYMENTS: 1 162,127.06
(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 42,491,794.92
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 189
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 190,320.05
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 84.36325460 % 15.63674540 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 84.29321790 % 15.70678210 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1534 %
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 8.14612281
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 115.67
POOL TRADING FACTOR: 23.11813971
................................................................................
Run: 09/30/97 14:31:27 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 32,508,077.02 8.013201 % 1,187,652.43
R 7609206F0 100.00 0.00 8.013201 % 0.00
B 11,237,146.51 8,391,107.09 8.013201 % 7,928.02
- -------------------------------------------------------------------------------
187,272,146.51 40,899,184.11 1,195,580.45
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 213,449.56 1,401,101.99 0.00 0.00 31,320,424.59
R 0.00 0.00 0.00 0.00 0.00
B 55,096.41 63,024.43 0.00 0.00 8,383,179.07
- -------------------------------------------------------------------------------
268,545.97 1,464,126.42 0.00 0.00 39,703,603.66
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 184.668364 6.746687 1.212541 7.959228 0.000000 177.921677
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 746.729348 0.705520 4.903060 5.608580 0.000000 746.023829
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:31:27 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 12,337.94
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,104.40
SUBSERVICER ADVANCES THIS MONTH 35,314.77
MASTER SERVICER ADVANCES THIS MONTH 7,437.10
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,989,042.46
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 194,893.94
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 2,435,089.11
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 39,703,603.66
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 138
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 963,401.94
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,156,938.39
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 79.48343650 % 20.51656350 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 78.88559650 % 21.11440350 %
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 8.42506819
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 7.28
POOL TRADING FACTOR: 21.20101916
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 09/30/97 14:31:29 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 9,322,064.11 7.000000 % 1,172,987.29
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 0.400474 % 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 4,931,614.68 7.000000 % 49,552.91
- -------------------------------------------------------------------------------
156,959,931.35 54,153,678.79 1,222,540.20
===============================================================================
_______________________________________________________________________________
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 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 53,956.13 1,226,943.42 0.00 0.00 8,149,076.82
A-9 81,610.83 81,610.83 0.00 0.00 14,100,000.00
A-10 56,143.62 56,143.62 0.00 0.00 9,700,000.00
A-11 93,186.84 93,186.84 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 17,932.18 17,932.18 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
B 28,544.18 78,097.09 0.00 0.00 4,882,061.77
- -------------------------------------------------------------------------------
331,373.78 1,553,913.98 0.00 0.00 52,931,138.59
===============================================================================
Run: 09/30/97 14:31:29
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-8 665.861722 83.784806 3.854009 87.638815 0.000000 582.076916
A-9 1000.000000 0.000000 5.788002 5.788002 0.000000 1000.000000
A-10 1000.000000 0.000000 5.788002 5.788002 0.000000 1000.000000
A-11 1000.000000 0.000000 5.788002 5.788002 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 785.422615 7.891932 4.546027 12.437959 0.000000 777.530681
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:31:31 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S41 (POOL # 4090)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4090
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 14,371.82
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,800.26
SUBSERVICER ADVANCES THIS MONTH 20,158.09
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,315,370.78
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 428,368.66
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 52,931,138.59
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 250
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 678,403.50
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 90.89329700 % 9.10670300 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 90.77657900 % 9.22342100 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.397651 %
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 7.84509985
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 115.59
POOL TRADING FACTOR: 33.72270753
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: 09/30/97 14:31:32 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 28,811,472.34 7.955158 % 576,707.90
M 760944AB4 5,352,000.00 3,996,928.82 7.955158 % 76,221.67
R 760944AC2 100.00 0.00 7.955158 % 0.00
B 8,362,385.57 5,736,937.08 7.955158 % 118,617.30
- -------------------------------------------------------------------------------
133,787,485.57 38,545,338.24 771,546.87
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 188,853.42 765,561.32 0.00 0.00 28,234,764.44
M 26,199.06 102,420.73 0.00 0.00 3,920,707.15
R 0.00 0.00 0.00 0.00 0.00
B 37,604.48 156,221.78 0.00 0.00 5,618,319.78
- -------------------------------------------------------------------------------
252,656.96 1,024,203.83 0.00 0.00 37,773,791.37
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 239.949633 4.802977 1.572822 6.375799 0.000000 235.146656
M 746.810318 14.241717 4.895191 19.136908 0.000000 732.568601
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 686.040727 14.184623 4.496859 18.681482 0.000000 671.856103
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:31:32 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S42 (POOL # 4091)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4091
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 12,451.02
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,989.40
SUBSERVICER ADVANCES THIS MONTH 13,926.64
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 617,804.26
(B) TWO MONTHLY PAYMENTS: 1 380,105.18
(C) THREE OR MORE MONTHLY PAYMENTS: 1 260,805.58
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 574,653.18
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 37,773,791.37
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 133
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 735,215.48
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 74.74696980 % 10.36942200 % 14.88360810 %
PREPAYMENT PERCENT 74.74696980 % 0.00000000 % 25.25303020 %
NEXT DISTRIBUTION 74.74696980 % 10.37943772 % 14.87359240 %
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 8.45266136
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 301.76
POOL TRADING FACTOR: 28.23417393
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 09/30/97 14:31:33 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 2,456,584.20 8.000000 % 115,140.03
A-6 760944BH0 45,000,000.00 0.00 8.500000 % 0.00
A-7 760944BB3 15,000,000.00 14,084,092.45 8.000000 % 148,514.54
A-8 760944BC1 4,612,500.00 4,612,500.00 8.000000 % 0.00
A-9 760944BD9 38,895,833.00 35,345,419.19 8.000000 % 575,700.12
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 0.157475 % 0.00
R 760944BF4 100.00 0.00 8.000000 % 0.00
M 760944BE7 9,408,500.00 8,691,985.28 8.000000 % 8,829.66
B 16,938,486.28 15,518,528.48 8.000000 % 15,764.31
- -------------------------------------------------------------------------------
376,347,086.28 120,034,109.60 863,948.66
===============================================================================
_______________________________________________________________________________
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 16,316.75 131,456.78 0.00 0.00 2,341,444.17
A-6 0.00 0.00 0.00 0.00 0.00
A-7 93,547.20 242,061.74 0.00 0.00 13,935,577.91
A-8 30,636.44 30,636.44 0.00 0.00 4,612,500.00
A-9 234,765.93 810,466.05 0.00 0.00 34,769,719.07
A-10 154,000.00 154,000.00 0.00 0.00 23,100,000.00
A-11 99,630.70 99,630.70 0.00 0.00 15,000,000.00
A-12 8,136.51 8,136.51 0.00 0.00 1,225,000.00
A-13 15,693.78 15,693.78 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 57,732.57 66,562.23 0.00 0.00 8,683,155.62
B 103,074.79 118,839.10 0.00 0.00 15,502,764.17
- -------------------------------------------------------------------------------
813,534.67 1,677,483.33 0.00 0.00 119,170,160.94
===============================================================================
Run: 09/30/97 14:31:33
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-5 491.316840 23.028006 3.263350 26.291356 0.000000 468.288834
A-6 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-7 938.939497 9.900969 6.236480 16.137449 0.000000 929.038527
A-8 1000.000000 0.000000 6.642047 6.642047 0.000000 1000.000000
A-9 908.719944 14.801074 6.035760 20.836834 0.000000 893.918870
A-10 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000
A-11 1000.000000 0.000000 6.642047 6.642047 0.000000 1000.000000
A-12 1000.000000 0.000000 6.642049 6.642049 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 923.843894 0.938477 6.136214 7.074691 0.000000 922.905417
B 916.169735 0.930681 6.085243 7.015924 0.000000 915.239055
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:31:34 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S43 (POOL # 4092)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4092
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 29,390.16
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,858.08
SUBSERVICER ADVANCES THIS MONTH 44,219.53
MASTER SERVICER ADVANCES THIS MONTH 1,906.42
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 2,731,515.15
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 3 682,556.50
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 2,187,965.61
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 119,170,160.94
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 431
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 238,935.09
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 742,013.29
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 79.83030500 % 7.24126300 % 12.92843220 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 79.70471840 % 7.28635050 % 13.00893110 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1565 %
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 8.57699310
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 294.08
POOL TRADING FACTOR: 31.66496176
AMOUNT PAID FROM SPECIAL RESERVE ACCT FOR A-10 SHORTFALL 568.72
AMOUNT PAID TO CLASS R FROM EARNINGS ON RESERVE ACCOUNT 0.00
AMOUNT ON DEPOSIT IN SPECIAL RESERVE ACCOUNT 62,176.73
................................................................................
Run: 09/30/97 14:31:34 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 1,252,516.77 7.500000 % 397,717.10
A-6 760944AP3 4,188,000.00 4,188,000.00 7.500000 % 0.00
A-7 760944AQ1 11,026,000.00 11,026,000.00 7.500000 % 0.00
A-8 760944AR9 19,073,000.00 19,073,000.00 7.500000 % 0.00
A-9 760944AS7 12,029,900.00 12,029,900.00 7.500000 % 0.00
A-10 760944AH1 8,325,000.00 1,110,490.75 7.500000 % 44,190.79
A-11 760944AJ7 4,175,000.00 4,175,000.00 7.500000 % 0.00
A-12 760944AE8 0.00 0.00 0.144727 % 0.00
R 760944AU2 100.00 0.00 7.500000 % 0.00
M 760944AT5 3,008,033.00 2,870,612.28 7.500000 % 3,178.29
B 5,682,302.33 5,315,169.36 7.500000 % 5,884.86
- -------------------------------------------------------------------------------
133,690,335.33 61,040,689.16 450,971.04
===============================================================================
_______________________________________________________________________________
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 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 7,802.28 405,519.38 0.00 0.00 854,799.67
A-6 26,088.24 26,088.24 0.00 0.00 4,188,000.00
A-7 68,684.09 68,684.09 0.00 0.00 11,026,000.00
A-8 118,811.15 118,811.15 0.00 0.00 19,073,000.00
A-9 74,937.68 74,937.68 0.00 0.00 12,029,900.00
A-10 6,917.57 51,108.36 0.00 0.00 1,066,299.96
A-11 26,007.26 26,007.26 0.00 0.00 4,175,000.00
A-12 7,337.46 7,337.46 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 17,881.86 21,060.15 0.00 0.00 2,867,433.99
B 33,109.69 38,994.55 0.00 0.00 5,309,284.50
- -------------------------------------------------------------------------------
387,577.28 838,548.32 0.00 0.00 60,589,718.12
===============================================================================
_______________________________________________________________________________
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 84.010783 26.676310 0.523327 27.199637 0.000000 57.334474
A-6 1000.000000 0.000000 6.229284 6.229284 0.000000 1000.000000
A-7 1000.000000 0.000000 6.229284 6.229284 0.000000 1000.000000
A-8 1000.000000 0.000000 6.229285 6.229285 0.000000 1000.000000
A-9 1000.000000 0.000000 6.229285 6.229285 0.000000 1000.000000
A-10 133.392282 5.308203 0.830939 6.139142 0.000000 128.084079
A-11 1000.000000 0.000000 6.229284 6.229284 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 954.315421 1.056601 5.944702 7.001303 0.000000 953.258821
B 935.390103 1.035645 5.826811 6.862456 0.000000 934.354456
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:31:35 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S44 (POOL # 4093)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4093
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 16,508.14
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,418.46
SUBSERVICER ADVANCES THIS MONTH 5,390.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 475,987.01
(B) TWO MONTHLY PAYMENTS: 1 208,597.76
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 60,589,718.12
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 230
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 383,387.90
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 86.58963100 % 4.70278500 % 8.70758410 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 86.50477550 % 4.73254222 % 8.76268230 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1456 %
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 8.09575025
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 294.14
POOL TRADING FACTOR: 45.32094109
................................................................................
Run: 09/30/97 14:31:36 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 35,438,192.27 7.849381 % 897,619.38
R 760944CB2 100.00 0.00 7.849381 % 0.00
B 3,851,896.47 3,081,446.23 7.849381 % 16,763.99
- -------------------------------------------------------------------------------
154,075,839.47 38,519,638.50 914,383.37
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 227,880.36 1,125,499.74 0.00 0.00 34,540,572.89
R 0.00 0.00 0.00 0.00 0.00
B 19,814.81 36,578.80 0.00 0.00 3,064,682.24
- -------------------------------------------------------------------------------
247,695.17 1,162,078.54 0.00 0.00 37,605,255.13
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 235.902581 5.975212 1.516939 7.492151 0.000000 229.927368
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 799.981582 4.352139 5.144170 9.496309 0.000000 795.629442
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:31:36 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S1 (POOL # 4094)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4094
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,077.07
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,077.64
SUBSERVICER ADVANCES THIS MONTH 12,568.01
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 553,553.98
(B) TWO MONTHLY PAYMENTS: 1 221,566.58
(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 37,605,255.13
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 204
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 704,825.02
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 92.00032410 % 7.99967590 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 91.85038840 % 8.14961160 %
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 8.23215613
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 118.48
POOL TRADING FACTOR: 24.40697728
................................................................................
Run: 09/30/97 14:31:37 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 22,136,239.57 8.000000 % 1,579,019.05
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 0.228655 % 0.00
R 760944CM8 100.00 0.00 8.000000 % 0.00
M-1 760944CJ5 6,417,561.00 5,909,147.40 8.000000 % 6,601.70
M-2 760944CK2 4,813,170.00 4,554,064.24 8.000000 % 5,087.80
M-3 760944CL0 3,208,780.00 3,080,586.95 8.000000 % 3,441.63
B-1 4,813,170.00 4,760,192.39 8.000000 % 0.00
B-2 1,604,363.09 662,587.27 8.000000 % 0.00
- -------------------------------------------------------------------------------
320,878,029.09 82,276,697.82 1,594,150.18
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 146,458.37 1,725,477.42 0.00 0.00 20,557,220.52
A-5 272,415.71 272,415.71 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 15,558.89 15,558.89 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 39,096.26 45,697.96 0.00 0.00 5,902,545.70
M-2 30,130.72 35,218.52 0.00 0.00 4,548,976.44
M-3 20,381.86 23,823.49 0.00 0.00 3,077,145.32
B-1 41,936.69 41,936.69 0.00 0.00 4,760,192.39
B-2 0.00 0.00 0.00 0.00 656,528.93
- -------------------------------------------------------------------------------
565,978.50 2,160,128.68 0.00 0.00 80,676,489.30
===============================================================================
_______________________________________________________________________________
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 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-4 705.488160 50.323780 4.667669 54.991449 0.000000 655.164380
A-5 1000.000000 0.000000 6.616226 6.616226 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-1 920.777753 1.028693 6.092075 7.120768 0.000000 919.749060
M-2 946.167337 1.057058 6.260057 7.317115 0.000000 945.110279
M-3 960.049287 1.072567 6.351903 7.424470 0.000000 958.976720
B-1 988.993198 0.000000 8.712904 8.712904 0.000000 988.993198
B-2 412.990846 0.000000 0.000000 0.000000 0.000000 409.214681
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:31:38 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S2 (POOL # 4095)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4095
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 22,351.24
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,707.98
SUBSERVICER ADVANCES THIS MONTH 18,219.35
MASTER SERVICER ADVANCES THIS MONTH 485.54
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 644,560.40
(B) TWO MONTHLY PAYMENTS: 3 717,828.25
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 973,156.57
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 80,676,489.30
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 344
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 62,794.97
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,508,288.95
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 76.94781300 % 16.46128100 % 6.59090580 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 76.51684040 % 16.76903343 % 6.71412620 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2281 %
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 8.68211183
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.23
POOL TRADING FACTOR: 25.14241612
................................................................................
Run: 09/30/97 14:31:38 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S3 (POOL # 4096)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4096
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944BS6 4,010,000.00 0.00 7.500000 % 0.00
A-2 760944BT4 28,700,000.00 0.00 7.500000 % 0.00
A-3 760944BU1 10,700,000.00 3,246,523.15 7.500000 % 32,095.44
A-4 760944BV9 37,600,000.00 17,139,696.39 7.500000 % 26,096.29
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 0.176491 % 0.00
R 760944BZ0 100.00 0.00 7.500000 % 0.00
M 760944BY3 2,674,000.00 2,555,475.47 7.500000 % 2,854.04
B-1 3,744,527.00 3,586,330.29 7.500000 % 0.00
B-2 534,817.23 402,612.20 7.500000 % 0.00
- -------------------------------------------------------------------------------
106,963,444.23 45,930,637.50 61,045.77
===============================================================================
_______________________________________________________________________________
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 20,284.54 52,379.98 0.00 0.00 3,214,427.71
A-4 107,090.20 133,186.49 0.00 0.00 17,113,600.10
A-5 62,480.81 62,480.81 0.00 0.00 10,000,000.00
A-6 56,232.73 56,232.73 0.00 0.00 9,000,000.00
A-7 6,753.22 6,753.22 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 15,966.82 18,820.86 0.00 0.00 2,552,621.43
B-1 29,378.21 29,378.21 0.00 0.00 3,586,330.29
B-2 0.00 0.00 0.00 0.00 398,157.22
- -------------------------------------------------------------------------------
298,186.53 359,232.30 0.00 0.00 45,865,136.75
===============================================================================
_______________________________________________________________________________
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-3 303.413379 2.999574 1.895751 4.895325 0.000000 300.413805
A-4 455.842989 0.694050 2.848144 3.542194 0.000000 455.148939
A-5 1000.000000 0.000000 6.248081 6.248081 0.000000 1000.000000
A-6 1000.000000 0.000000 6.248081 6.248081 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 955.675194 1.067330 5.971137 7.038467 0.000000 954.607865
B-1 957.752552 0.000000 7.845640 7.845640 0.000000 957.752552
B-2 752.803346 0.000000 0.000000 0.000000 0.000000 744.473434
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:31:39 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S3 (POOL # 4096)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4096
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,299.25
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,874.68
SUBSERVICER ADVANCES THIS MONTH 10,928.99
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 851,533.63
(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 45,865,136.75
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 14,203.90
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 85.75151940 % 5.56377100 % 8.68470960 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 85.74710680 % 5.56549399 % 8.68739920 %
CLASS A-7 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1765 %
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 8.14907863
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 291.93
POOL TRADING FACTOR: 42.87926317
................................................................................
Run: 09/30/97 14:31:40 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-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 28,862,639.13 7.906282 % 1,132,046.66
R 760944BR8 100.00 0.00 7.906282 % 0.00
B 7,272,473.94 5,459,954.99 7.906282 % 5,422.78
- -------------------------------------------------------------------------------
121,207,887.94 34,322,594.12 1,137,469.44
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 188,318.97 1,320,365.63 0.00 0.00 27,730,592.47
R 0.00 0.00 0.00 0.00 0.00
B 35,624.36 41,047.14 0.00 0.00 5,454,532.21
- -------------------------------------------------------------------------------
223,943.33 1,361,412.77 0.00 0.00 33,185,124.68
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 253.324787 9.935872 1.652859 11.588731 0.000000 243.388915
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 750.769963 0.745658 4.898520 5.644178 0.000000 750.024305
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:31:40 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S4 (POOL # 4097)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4097
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 10,872.84
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,564.72
SUBSERVICER ADVANCES THIS MONTH 9,852.52
MASTER SERVICER ADVANCES THIS MONTH 1,410.56
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 636,187.27
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 300,964.34
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 330,830.33
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 33,185,124.68
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 127
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 187,875.41
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,103,380.53
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 84.09224270 % 15.90775740 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 83.56332160 % 16.43667840 %
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 8.41464290
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 1.72
POOL TRADING FACTOR: 27.37868405
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 09/30/97 14:31:41 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-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 37,020,700.73 6.955663 % 1,922,568.38
R 760944BK3 100.00 0.00 6.955663 % 0.00
B 11,897,842.91 9,502,211.59 6.955663 % 11,645.17
- -------------------------------------------------------------------------------
153,520,242.91 46,522,912.32 1,934,213.55
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 210,276.29 2,132,844.67 0.00 0.00 35,098,132.35
R 0.00 0.00 0.00 0.00 0.00
B 53,972.24 65,617.41 0.00 0.00 9,490,566.42
- -------------------------------------------------------------------------------
264,248.53 2,198,462.08 0.00 0.00 44,588,698.77
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 261.404459 13.575322 1.484768 15.060090 0.000000 247.829137
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 798.649945 0.978763 4.536305 5.515068 0.000000 797.671182
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:31:41 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S5 (POOL # 4098)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4098
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,000.17
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,104.55
SPREAD 6,378.26
SUBSERVICER ADVANCES THIS MONTH 21,056.07
MASTER SERVICER ADVANCES THIS MONTH 1,880.15
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,690,592.12
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,355,318.60
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 44,588,698.77
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 152
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 269,964.67
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,877,198.67
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 79.57520040 % 20.42479960 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 78.71530970 % 21.28469030 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 551,161.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,837,058.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.78572744
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 301.06
POOL TRADING FACTOR: 29.04418201
................................................................................
Run: 09/30/97 14:31:42 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-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 52,656,000.00 366,349.79 8.000000 % 366,349.79
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 23,763,359.30 8.000000 % 1,227,158.84
A-6 760944EU8 23,596,900.00 23,596,900.00 8.000000 % 0.00
A-7 760944EW4 5,326,000.00 7,598,448.34 8.000000 % 0.00
A-8 760944ER5 18,394,000.00 0.00 8.000000 % 0.00
A-9 760944EX2 7,607,000.00 7,259,098.73 8.000000 % 177,057.27
A-10 760944EV6 40,000,000.00 11,167,414.65 8.000000 % 272,385.33
A-11 760944EF1 2,607,000.00 334,551.66 8.000000 % 50,061.37
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 0.221891 % 0.00
R 760944FB9 100.00 0.00 8.000000 % 0.00
M-1 760944EY0 9,677,910.00 9,091,572.37 8.000000 % 9,428.92
M-2 760944EZ7 4,032,382.00 3,848,929.38 8.000000 % 3,991.75
M-3 760944FA1 2,419,429.00 2,330,590.09 8.000000 % 2,417.07
B-1 5,000,153.00 4,932,222.55 8.000000 % 0.00
B-2 1,451,657.66 640,155.34 8.000000 % 0.00
- -------------------------------------------------------------------------------
322,590,531.66 104,601,592.20 2,108,850.34
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 2,413.65 368,763.44 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-5 156,561.75 1,383,720.59 0.00 0.00 22,536,200.46
A-6 155,465.06 155,465.06 0.00 0.00 23,596,900.00
A-7 0.00 0.00 50,061.37 0.00 7,648,509.71
A-8 0.00 0.00 0.00 0.00 0.00
A-9 47,825.61 224,882.88 0.00 0.00 7,082,041.46
A-10 73,575.03 345,960.36 0.00 0.00 10,895,029.32
A-11 2,204.14 52,265.51 0.00 0.00 284,490.29
A-12 25,595.81 25,595.81 0.00 0.00 3,885,000.00
A-13 38,126.88 38,126.88 0.00 0.00 5,787,000.00
A-14 19,114.59 19,114.59 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 59,898.62 69,327.54 0.00 0.00 9,082,143.45
M-2 25,358.16 29,349.91 0.00 0.00 3,844,937.63
M-3 15,354.79 17,771.86 0.00 0.00 2,328,173.02
B-1 42,492.01 42,492.01 0.00 0.00 4,932,222.55
B-2 0.00 0.00 0.00 0.00 634,376.21
- -------------------------------------------------------------------------------
663,986.10 2,772,836.44 50,061.37 0.00 102,537,024.10
===============================================================================
Run: 09/30/97 14:31:42
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 6.957418 6.957418 0.045838 7.003256 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-5 614.627921 31.739876 4.049395 35.789271 0.000000 582.888044
A-6 1000.000000 0.000000 6.588368 6.588368 0.000000 1000.000000
A-7 1426.670736 0.000000 0.000000 0.000000 9.399431 1436.070167
A-8 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-9 954.265641 23.275571 6.287053 29.562624 0.000000 930.990070
A-10 279.185366 6.809633 1.839376 8.649009 0.000000 272.375733
A-11 128.328216 19.202674 0.845470 20.048144 0.000000 109.125543
A-12 1000.000000 0.000000 6.588368 6.588368 0.000000 1000.000000
A-13 1000.000000 0.000000 6.588367 6.588367 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 939.414850 0.974272 6.189210 7.163482 0.000000 938.440578
M-2 954.505149 0.989924 6.288630 7.278554 0.000000 953.515225
M-3 963.281043 0.999025 6.346452 7.345477 0.000000 962.282018
B-1 986.414326 0.000000 8.498142 8.498142 0.000000 986.414326
B-2 440.982304 0.000000 0.000000 0.000000 0.000000 437.001249
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:31:43 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S6 (POOL # 4099)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4099
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 31,208.21
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,986.43
SUBSERVICER ADVANCES THIS MONTH 43,603.55
MASTER SERVICER ADVANCES THIS MONTH 683.33
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 13 3,983,443.19
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,586,100.87
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 102,537,024.10
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 394
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 87,345.62
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,956,085.23
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 80.07346800 % 14.59929200 % 5.32724000 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 79.69333220 % 14.87780071 % 5.42886710 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2233 %
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 8.71146188
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.26
POOL TRADING FACTOR: 31.78550330
................................................................................
Run: 09/30/97 14:31:45 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-S7 (POOL # 4100)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4100
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944DN5 23,017,500.00 0.00 5.500000 % 0.00
A-2 760944DQ8 7,746,000.00 0.00 6.000000 % 0.00
A-3 760944DD7 42,158,384.00 3,126,140.10 6.275000 % 226,527.68
A-4 760944DE5 0.00 0.00 3.725000 % 0.00
A-5 760944DR6 28,033,649.00 0.00 6.500000 % 0.00
A-6 760944DW5 56,309,467.00 22,329,573.45 7.150000 % 1,618,054.99
A-7 760944DY1 1,986,000.00 787,550.21 7.500000 % 57,067.80
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 3,787,550.21 7.500000 % 57,067.80
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 0.327119 % 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 2,724,643.08 7.500000 % 14,955.22
M-2 760944EB0 6,051,700.00 4,984,444.64 7.500000 % 27,358.99
B 1,344,847.83 853,942.90 7.500000 % 4,687.19
- -------------------------------------------------------------------------------
268,959,047.83 69,675,844.59 2,005,719.67
===============================================================================
_______________________________________________________________________________
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 16,203.59 242,731.27 0.00 0.00 2,899,612.42
A-4 9,618.86 9,618.86 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 131,878.94 1,749,933.93 0.00 0.00 20,711,518.46
A-7 4,878.97 61,946.77 0.00 0.00 730,482.41
A-8 192,556.95 192,556.95 0.00 0.00 31,082,000.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 0.00 0.00 0.00 0.00 0.00
A-11 23,464.36 80,532.16 0.00 0.00 3,730,482.41
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 18,826.82 18,826.82 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 16,879.51 31,834.73 0.00 0.00 2,709,687.86
M-2 30,879.27 58,238.26 0.00 0.00 4,957,085.65
B 5,290.28 9,977.47 0.00 0.00 849,255.71
- -------------------------------------------------------------------------------
450,477.55 2,456,197.22 0.00 0.00 67,670,124.92
===============================================================================
Run: 09/30/97 14:31:45
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 74.152275 5.373253 0.384350 5.757603 0.000000 68.779022
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 396.550965 28.735044 2.342039 31.077083 0.000000 367.815921
A-7 396.550962 28.735045 2.456682 31.191727 0.000000 367.815916
A-8 1000.000000 0.000000 6.195127 6.195127 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-11 101.095695 1.523230 0.626301 2.149531 0.000000 99.572465
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-1 810.302775 4.447649 5.019929 9.467578 0.000000 805.855126
M-2 823.643710 4.520877 5.102578 9.623455 0.000000 819.122833
B 634.973624 3.485294 3.933739 7.419033 0.000000 631.488330
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:31:46 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S7 (POOL # 4100)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4100
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 15,718.86
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,815.54
SUBSERVICER ADVANCES THIS MONTH 11,174.19
MASTER SERVICER ADVANCES THIS MONTH 2,436.42
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 515,879.20
(B) TWO MONTHLY PAYMENTS: 2 411,686.72
(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 67,670,124.92
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 306
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 178,367.82
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,623,277.71
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.71018760 % 11.06421900 % 1.22559390 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.41537830 % 11.32962813 % 1.25499360 %
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 8.21924117
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.26
POOL TRADING FACTOR: 25.16001059
................................................................................
Run: 09/30/97 14:31:48 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 26,305,529.59 7.854905 % 1,455,002.26
R 760944DC9 100.00 0.00 7.854905 % 0.00
B 6,746,402.77 5,075,889.33 7.854905 % 0.00
- -------------------------------------------------------------------------------
112,439,802.77 31,381,418.92 1,455,002.26
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 169,725.32 1,624,727.58 0.00 0.00 24,850,527.33
R 0.00 0.00 0.00 0.00 0.00
B 0.00 0.00 0.00 84,805.56 5,023,833.80
- -------------------------------------------------------------------------------
169,725.32 1,624,727.58 0.00 84,805.56 29,874,361.13
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 248.885498 13.766268 1.605829 15.372097 0.000000 235.119230
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 752.384567 0.000000 0.000000 0.000000 0.000000 744.668525
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:31:48 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 8,867.46
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,351.75
SUBSERVICER ADVANCES THIS MONTH 12,887.76
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,303,610.86
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 419,992.04
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 29,874,361.13
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 103
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,262,253.09
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 83.82517580 % 16.17482420 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 83.18346030 % 16.81653970 %
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 8.31356448
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 303.06
POOL TRADING FACTOR: 26.56920449
................................................................................
Run: 09/30/97 14:31:50 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-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 3,399,374.85 6.000000 % 976,589.60
A-4 760944EL8 10,000.00 1,147.47 2969.500000 % 329.65
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 6.375000 % 0.00
A-8 760944EJ3 15,077,940.00 1,425,914.27 8.458332 % 0.00
A-9 760944EK0 0.00 0.00 0.211658 % 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 3,507,790.85 7.000000 % 20,070.47
B-2 677,492.20 539,525.41 7.000000 % 3,086.99
- -------------------------------------------------------------------------------
135,502,292.20 66,650,886.15 1,000,076.71
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 16,935.52 993,525.12 0.00 0.00 2,422,785.25
A-4 2,829.26 3,158.91 0.00 0.00 817.82
A-5 195,292.57 195,292.57 0.00 0.00 33,600,000.00
A-6 121,186.02 121,186.02 0.00 0.00 20,850,000.00
A-7 17,611.60 17,611.60 0.00 0.00 3,327,133.30
A-8 10,014.43 10,014.43 0.00 0.00 1,425,914.27
A-9 11,713.57 11,713.57 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B-1 20,388.26 40,458.73 0.00 0.00 3,487,720.38
B-2 3,135.89 6,222.88 0.00 0.00 536,438.42
- -------------------------------------------------------------------------------
399,107.12 1,399,183.83 0.00 0.00 65,650,809.44
===============================================================================
_______________________________________________________________________________
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-3 190.441168 54.710902 0.948769 55.659671 0.000000 135.730266
A-4 114.747000 32.965000 282.926000 315.891000 0.000000 81.782000
A-5 1000.000000 0.000000 5.812279 5.812279 0.000000 1000.000000
A-6 1000.000000 0.000000 5.812279 5.812279 0.000000 1000.000000
A-7 94.569568 0.000000 0.500588 0.500588 0.000000 94.569568
A-8 94.569568 0.000000 0.664178 0.664178 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-1 796.356441 4.556500 4.628646 9.185146 0.000000 791.799941
B-2 796.356637 4.556495 4.628644 9.185139 0.000000 791.800142
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:31:50 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S9 (POOL # 4102)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4102
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 16,020.18
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,232.23
SUBSERVICER ADVANCES THIS MONTH 6,001.28
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 505,937.72
(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 65,650,809.44
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 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 618,721.50
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 93.92758820 % 6.07241180 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 93.87035920 % 6.12964080 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2101 %
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 7.62476793
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 118.10
POOL TRADING FACTOR: 48.44996227
................................................................................
Run: 09/30/97 14:31:51 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-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 15,816,359.64 8.150000 % 444,299.93
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 2,331,822.46 8.500000 % 44,429.99
A-10 760944FD5 0.00 0.00 0.148192 % 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 3,052,323.48 8.500000 % 2,770.35
M-2 760944CY2 2,016,155.00 1,857,616.27 8.500000 % 1,686.01
M-3 760944EE4 1,344,103.00 1,248,973.18 8.500000 % 1,133.59
B-1 2,016,155.00 1,982,564.84 8.500000 % 0.00
B-2 672,055.59 89,384.51 8.500000 % 0.00
- -------------------------------------------------------------------------------
134,410,378.59 33,880,908.38 494,319.87
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 106,440.52 550,740.45 0.00 0.00 15,372,059.71
A-6 4,571.06 4,571.06 0.00 0.00 0.00
A-7 50,726.87 50,726.87 0.00 0.00 7,500,864.00
A-8 1,927.09 1,927.09 0.00 0.00 1,000.00
A-9 16,366.56 60,796.55 0.00 0.00 2,287,392.47
A-10 4,145.92 4,145.92 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 21,423.59 24,193.94 0.00 0.00 3,049,553.13
M-2 13,038.21 14,724.22 0.00 0.00 1,855,930.26
M-3 8,766.27 9,899.86 0.00 0.00 1,247,839.59
B-1 16,423.13 16,423.13 0.00 0.00 1,982,564.84
B-2 0.00 0.00 0.00 0.00 87,503.95
- -------------------------------------------------------------------------------
243,829.22 738,149.09 0.00 0.00 33,384,707.95
===============================================================================
Run: 09/30/97 14:31:51
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-5 767.560887 21.561678 5.165511 26.727189 0.000000 745.999210
A-7 1000.000000 0.000000 6.762804 6.762804 0.000000 1000.000000
A-8 1000.000000 0.000000 1927.090000 1927.090000 0.000000 1000.000000
A-9 447.327401 8.523270 3.139695 11.662965 0.000000 438.804131
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-1 908.359588 0.824445 6.375577 7.200022 0.000000 907.535142
M-2 921.365803 0.836250 6.466869 7.303119 0.000000 920.529553
M-3 929.224308 0.843380 6.522022 7.365402 0.000000 928.380928
B-1 983.339495 0.000000 8.145768 8.145768 0.000000 983.339495
B-2 133.001661 0.000000 0.000000 0.000000 0.000000 130.203440
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:31:52 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S10 (POOL # 4103)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4103
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,310.94
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,521.97
SUBSERVICER ADVANCES THIS MONTH 21,120.88
MASTER SERVICER ADVANCES THIS MONTH 1,903.94
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,183,575.29
(B) TWO MONTHLY PAYMENTS: 3 912,036.34
(C) THREE OR MORE MONTHLY PAYMENTS: 1 243,191.65
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 298,717.24
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 33,384,707.95
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 234,013.93
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 465,449.39
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 75.70648880 % 18.17812200 % 6.11538900 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 75.36778880 % 18.43156151 % 6.20064970 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1448 %
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 9.06876524
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 2.12
POOL TRADING FACTOR: 24.83789444
................................................................................
Run: 09/30/97 18:40:29 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-MZ1 (POOL # 8013)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 8013
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944GM4 33,088,000.00 28,203,906.04 7.470000 % 105,889.69
A-2 760944GN2 35,036,830.43 35,036,830.43 7.470000 % 0.00
S-1 760944GQ5 0.00 0.00 1.000000 % 0.00
S-2 760944GR3 0.00 0.00 0.500000 % 0.00
S-3 760944GS1 0.00 0.00 0.250000 % 0.00
R 760944GP7 100.00 0.00 7.470000 % 0.00
- -------------------------------------------------------------------------------
68,124,930.43 63,240,736.47 105,889.69
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 174,355.37 280,245.06 0.00 0.00 28,098,016.35
A-2 216,596.20 216,596.20 0.00 0.00 35,036,830.43
S-1 2,526.01 2,526.01 0.00 0.00 0.00
S-2 12,199.41 12,199.41 0.00 0.00 0.00
S-3 1,612.61 1,612.61 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
407,289.60 513,179.29 0.00 0.00 63,134,846.78
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 852.390777 3.200244 5.269444 8.469688 0.000000 849.190533
A-2 1000.000000 0.000000 6.181958 6.181958 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 25-September-97
DISTRIBUTION DATE 30-September-97
Run: 09/30/97 18:40:30 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 1,581.02
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 63,134,846.78
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 0
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 1,614,169.54
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 0.00000000 % 0.00000000 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 100.00000000 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 0.00000000
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.00
POOL TRADING FACTOR: 92.67509909
................................................................................
Run: 09/30/97 14:31:53 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 8,935,046.48 10.000000 % 144,099.35
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 29,548,372.20 7.250000 % 1,152,794.79
A-6 7609208K7 48,625,000.00 7,387,093.00 6.375000 % 288,198.70
A-7 7609208L5 0.00 0.00 3.625000 % 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 0.163008 % 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 8,109,932.51 8.000000 % 8,093.67
M-2 7609208S0 5,252,983.00 4,946,285.54 8.000000 % 4,936.37
M-3 7609208T8 3,501,988.00 3,327,885.96 8.000000 % 3,321.21
B-1 5,252,983.00 5,134,940.89 8.000000 % 0.00
B-2 1,750,995.34 994,465.73 8.000000 % 0.00
- -------------------------------------------------------------------------------
350,198,858.34 120,799,022.31 1,601,444.09
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 73,966.85 218,066.20 0.00 0.00 8,790,947.13
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-5 177,342.11 1,330,136.90 0.00 0.00 28,395,577.41
A-6 38,984.68 327,183.38 0.00 0.00 7,098,894.30
A-7 22,167.77 22,167.77 0.00 0.00 0.00
A-8 43,023.40 43,023.40 0.00 0.00 6,663,000.00
A-9 229,871.37 229,871.37 0.00 0.00 35,600,000.00
A-10 65,552.08 65,552.08 0.00 0.00 10,152,000.00
A-11 16,300.88 16,300.88 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 53,709.06 61,802.73 0.00 0.00 8,101,838.84
M-2 32,757.41 37,693.78 0.00 0.00 4,941,349.17
M-3 22,039.35 25,360.56 0.00 0.00 3,324,564.75
B-1 46,709.86 46,709.86 0.00 0.00 5,134,940.89
B-2 0.00 0.00 0.00 0.00 988,348.63
- -------------------------------------------------------------------------------
822,424.82 2,423,868.91 0.00 0.00 119,191,461.12
===============================================================================
Run: 09/30/97 14:31:53
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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-1 302.329515 4.875799 2.502770 7.378569 0.000000 297.453716
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-5 498.723538 19.457109 2.993217 22.450326 0.000000 479.266429
A-6 151.919650 5.926966 0.801741 6.728707 0.000000 145.992685
A-8 1000.000000 0.000000 6.457061 6.457061 0.000000 1000.000000
A-9 1000.000000 0.000000 6.457061 6.457061 0.000000 1000.000000
A-10 1000.000000 0.000000 6.457061 6.457061 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-1 926.323172 0.924466 6.134693 7.059159 0.000000 925.398707
M-2 941.614610 0.939727 6.235963 7.175690 0.000000 940.674883
M-3 950.284798 0.948378 6.293383 7.241761 0.000000 949.336420
B-1 977.528557 0.000000 8.892064 8.892064 0.000000 977.528557
B-2 567.943105 0.000000 0.000000 0.000000 0.000000 564.449606
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:31:54 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S11 (POOL # 4104)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4104
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 35,879.69
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,659.64
SUBSERVICER ADVANCES THIS MONTH 48,999.81
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 3,148,075.75
(B) TWO MONTHLY PAYMENTS: 5 1,505,031.17
(C) THREE OR MORE MONTHLY PAYMENTS: 1 235,703.87
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,440,288.16
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 119,191,461.12
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 462
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,487,004.42
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 81.36283710 % 13.56311000 % 5.07405320 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 81.13032420 % 13.73231992 % 5.13735590 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1636 %
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 8.64769393
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 294.27
POOL TRADING FACTOR: 34.03536542
................................................................................
Run: 09/30/97 14:31:55 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 6,391,217.25 7.500000 % 1,410,625.46
A-6 760944GG7 20,505,000.00 5,955,822.10 7.000000 % 1,314,528.04
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 7,475,000.00 295,140.92 7.500000 % 159,561.62
A-10 760944GA0 3,403,000.00 3,403,000.00 7.500000 % 0.00
A-11 760944GD4 29,995,000.00 29,995,000.00 7.500000 % 0.00
A-12 760944GT9 18,350,000.00 25,529,859.08 7.500000 % 0.00
A-13 760944GH5 23,529,000.00 1,191,164.44 6.325000 % 262,905.61
A-14 760944GU6 0.00 0.00 3.675000 % 0.00
A-15 760944GV4 0.00 0.00 0.163549 % 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 7,699,768.51 7.500000 % 8,355.44
M-2 760944GX0 3,698,106.00 3,504,146.54 7.500000 % 3,802.54
M-3 760944GY8 2,218,863.00 2,115,453.62 7.500000 % 2,295.60
B-1 4,437,728.00 4,309,285.98 7.500000 % 4,676.24
B-2 1,479,242.76 1,168,571.10 7.500000 % 1,268.08
- -------------------------------------------------------------------------------
295,848,488.76 124,710,429.54 3,168,018.63
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 39,342.72 1,449,968.18 0.00 0.00 4,980,591.79
A-6 34,218.37 1,348,746.41 0.00 0.00 4,641,294.06
A-7 142,517.84 142,517.84 0.00 0.00 23,152,000.00
A-8 61,557.47 61,557.47 0.00 0.00 10,000,000.00
A-9 1,816.81 161,378.43 0.00 0.00 135,579.30
A-10 20,948.01 20,948.01 0.00 0.00 3,403,000.00
A-11 184,641.61 184,641.61 0.00 0.00 29,995,000.00
A-12 0.00 0.00 159,561.62 0.00 25,689,420.70
A-13 6,183.75 269,089.36 0.00 0.00 928,258.83
A-14 3,592.93 3,592.93 0.00 0.00 0.00
A-15 16,802.38 16,802.38 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 47,572.75 55,928.19 0.00 0.00 7,691,413.07
M-2 21,650.25 25,452.79 0.00 0.00 3,500,344.00
M-3 13,070.26 15,365.86 0.00 0.00 2,113,158.02
B-1 26,624.78 31,301.02 0.00 0.00 4,304,609.74
B-2 7,219.98 8,488.06 0.00 0.00 1,167,303.02
- -------------------------------------------------------------------------------
627,759.91 3,795,778.54 159,561.62 0.00 121,701,972.53
===============================================================================
Run: 09/30/97 14:31:55
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-5 290.457065 64.107683 1.787980 65.895663 0.000000 226.349382
A-6 290.457064 64.107683 1.668782 65.776465 0.000000 226.349381
A-7 1000.000000 0.000000 6.155746 6.155746 0.000000 1000.000000
A-8 1000.000000 0.000000 6.155747 6.155747 0.000000 1000.000000
A-9 39.483735 21.346036 0.243052 21.589088 0.000000 18.137699
A-10 1000.000000 0.000000 6.155748 6.155748 0.000000 1000.000000
A-11 1000.000000 0.000000 6.155746 6.155746 0.000000 1000.000000
A-12 1391.272974 0.000000 0.000000 0.000000 8.695456 1399.968431
A-13 50.625375 11.173684 0.262814 11.436498 0.000000 39.451691
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-1 946.341966 1.026927 5.846941 6.873868 0.000000 945.315039
M-2 947.551676 1.028240 5.854416 6.882656 0.000000 946.523437
M-3 953.395329 1.034584 5.890521 6.925105 0.000000 952.360745
B-1 971.056807 1.053746 5.999642 7.053388 0.000000 970.003060
B-2 789.979259 0.857249 4.880862 5.738111 0.000000 789.122010
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:31:56 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S12 (POOL # 4105)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4105
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 45,272.53
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,970.08
SUBSERVICER ADVANCES THIS MONTH 15,701.14
MASTER SERVICER ADVANCES THIS MONTH 4,569.44
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,645,760.42
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 463,377.40
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 121,701,972.53
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 469
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 618,808.01
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,873,126.86
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 84.92730250 % 10.68023600 % 4.39246110 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 84.57146790 % 10.93237424 % 4.49615780 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1647 %
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 8.23128180
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 1.53
POOL TRADING FACTOR: 41.13658753
................................................................................
Run: 09/30/97 14:31:57 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-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 18,249,728.00 496,655.89 6.375000 % 496,655.89
A-6 760944FK9 0.00 0.00 2.125000 % 0.00
A-7 760944FN3 6,666,667.00 397,324.77 6.250000 % 397,324.77
A-8 760944FU7 32,500,001.00 32,500,001.00 7.500000 % 216,305.41
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 0.280886 % 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 1,859,186.49 7.500000 % 10,160.78
M-2 760944FW3 4,582,565.00 3,754,963.27 7.500000 % 20,521.53
B-1 458,256.00 377,677.17 7.500000 % 2,064.07
B-2 917,329.35 552,144.87 7.500000 % 3,001.23
- -------------------------------------------------------------------------------
183,302,633.35 56,937,953.46 1,146,033.68
===============================================================================
_______________________________________________________________________________
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 2,613.45 499,269.34 0.00 0.00 0.00
A-6 871.15 871.15 0.00 0.00 0.00
A-7 2,049.77 399,374.54 0.00 0.00 0.00
A-8 201,198.37 417,503.78 0.00 0.00 32,283,695.59
A-9 64,545.82 64,545.82 0.00 0.00 12,000,000.00
A-10 39,620.60 39,620.60 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 1,075.77 1,075.77 0.00 0.00 200,000.00
A-15 13,201.17 13,201.17 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 11,509.70 21,670.48 0.00 0.00 1,849,025.71
M-2 23,245.92 43,767.45 0.00 0.00 3,734,441.74
B-1 2,354.46 4,418.53 0.00 0.00 375,613.10
B-2 3,418.21 6,419.44 0.00 0.00 549,127.27
- -------------------------------------------------------------------------------
365,704.39 1,511,738.07 0.00 0.00 55,791,903.41
===============================================================================
Run: 09/30/97 14:31:57
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 27.214427 27.214427 0.143205 27.357632 0.000000 0.000000
A-7 59.598713 59.598713 0.307465 59.906178 0.000000 0.000000
A-8 1000.000000 6.655551 6.190719 12.846270 0.000000 993.344449
A-9 1000.000000 0.000000 5.378818 5.378818 0.000000 1000.000000
A-10 120.000000 0.000000 0.990515 0.990515 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 5.378850 5.378850 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-1 811.417578 4.434539 5.023258 9.457797 0.000000 806.983038
M-2 819.402075 4.478175 5.072687 9.550862 0.000000 814.923900
B-1 824.161975 4.504185 5.137871 9.642056 0.000000 819.657790
B-2 601.904725 3.271704 3.726230 6.997934 0.000000 598.615176
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:31:58 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S13 (POOL # 4106)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4106
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 15,234.11
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,005.60
SUBSERVICER ADVANCES THIS MONTH 14,466.43
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,031,782.54
(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 55,791,903.41
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 263
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 834,874.21
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.50683700 % 9.86011900 % 1.63304440 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.33485250 % 10.00766618 % 1.65748130 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2805 %
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 8.22995585
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 119.04
POOL TRADING FACTOR: 30.43704413
................................................................................
Run: 09/30/97 14:31:59 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 19,621,379.75 7.500000 % 615,626.41
A-7 760944HD3 36,855,000.00 22,163,355.10 7.000000 % 695,381.61
A-8 760944HW1 29,999,000.00 4,432,334.16 10.000190 % 139,065.75
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 17,775,103.51 7.500000 % 557,720.68
A-16 760944HM3 0.00 0.00 0.294607 % 0.00
R 760944HV3 1,000.00 0.00 7.500000 % 0.00
M-1 760944HS0 13,271,500.00 12,482,646.18 7.500000 % 26,252.97
M-2 760944HT8 6,032,300.00 5,690,209.54 7.500000 % 11,967.41
M-3 760944HU5 3,619,400.00 3,440,005.49 7.500000 % 7,234.87
B-1 4,825,900.00 4,646,613.19 7.500000 % 0.00
B-2 2,413,000.00 2,358,480.75 7.500000 % 0.00
B-3 2,412,994.79 1,753,205.90 7.500000 % 0.00
- -------------------------------------------------------------------------------
482,582,094.79 199,480,333.57 2,053,249.70
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 122,127.41 737,753.82 0.00 0.00 19,005,753.34
A-7 128,752.57 824,134.18 0.00 0.00 21,467,973.49
A-8 36,784.35 175,850.10 0.00 0.00 4,293,268.41
A-9 593,577.17 593,577.17 0.00 0.00 95,366,000.00
A-10 52,071.67 52,071.67 0.00 0.00 8,366,000.00
A-11 8,620.52 8,620.52 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-15 110,635.82 668,356.50 0.00 0.00 17,217,382.83
A-16 48,771.41 48,771.41 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 77,694.50 103,947.47 0.00 0.00 12,456,393.21
M-2 35,417.01 47,384.42 0.00 0.00 5,678,242.13
M-3 21,411.28 28,646.15 0.00 0.00 3,432,770.62
B-1 23,486.43 23,486.43 0.00 0.00 4,646,613.19
B-2 0.00 0.00 0.00 0.00 2,358,480.75
B-3 0.00 0.00 0.00 0.00 1,734,785.80
- -------------------------------------------------------------------------------
1,259,350.14 3,312,599.84 0.00 0.00 197,408,663.77
===============================================================================
Run: 09/30/97 14:31:59
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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-6 601.366303 18.868040 3.743025 22.611065 0.000000 582.498264
A-7 601.366303 18.868040 3.493490 22.361530 0.000000 582.498263
A-8 147.749397 4.635680 1.226186 5.861866 0.000000 143.113718
A-9 1000.000000 0.000000 6.224201 6.224201 0.000000 1000.000000
A-10 1000.000000 0.000000 6.224202 6.224202 0.000000 1000.000000
A-11 1000.000000 0.000000 6.224202 6.224202 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-15 601.343195 18.868050 3.742881 22.610931 0.000000 582.475146
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 940.560312 1.978146 5.854237 7.832383 0.000000 938.582166
M-2 943.290211 1.983888 5.871228 7.855116 0.000000 941.306323
M-3 950.435290 1.998914 5.915699 7.914613 0.000000 948.436376
B-1 962.849042 0.000000 4.866746 4.866746 0.000000 962.849042
B-2 977.406030 0.000000 0.000000 0.000000 0.000000 977.406030
B-3 726.568456 0.000000 0.000000 0.000000 0.000000 718.934747
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:32:01 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S14 (POOL # 4107)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4107
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 56,728.23
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 21,130.84
SUBSERVICER ADVANCES THIS MONTH 61,110.79
MASTER SERVICER ADVANCES THIS MONTH 7,099.71
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 4,137,466.24
(B) TWO MONTHLY PAYMENTS: 3 1,188,656.86
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 10
AGGREGATE PRINCIPAL BALANCE 2,834,671.93
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 197,408,663.77
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 717
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 899,807.60
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,652,131.18
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 84.77485950 % 10.83458200 % 4.39055810 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 84.64743890 % 10.92525807 % 4.42730300 %
CLASS A-16 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2965 %
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 8.26629486
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 1.38
POOL TRADING FACTOR: 40.90675263
................................................................................
Run: 09/30/97 14:32:03 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 4,521,302.23 5.600000 % 1,062,910.65
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 9,496,777.97 6.375000 % 805,439.17
A-11 760944JE9 0.00 0.00 2.125000 % 0.00
A-12 760944JN9 2,200,013.00 538,676.08 7.500000 % 23,594.07
A-13 760944JP4 9,999,984.00 2,448,494.03 9.500000 % 107,244.31
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 6.653000 % 0.00
A-17 760944JT6 11,027,260.00 2,328,663.67 7.971600 % 0.00
A-18 760944JU3 4,711,421.00 0.00 0.000000 % 0.00
A-19 760944JV1 0.00 0.00 0.310520 % 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 4,684,658.40 7.000000 % 26,072.90
M-2 760944JK5 5,050,288.00 4,186,567.03 7.000000 % 23,300.73
B-1 1,442,939.00 1,238,764.52 7.000000 % 6,894.46
B-2 721,471.33 265,924.50 7.000000 % 1,480.02
- -------------------------------------------------------------------------------
288,587,914.33 116,379,860.75 2,056,936.31
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 20,992.46 1,083,903.11 0.00 0.00 3,458,391.58
A-4 51,232.46 51,232.46 0.00 0.00 10,298,695.00
A-5 222,201.27 222,201.27 0.00 0.00 40,000,000.00
A-6 67,152.16 67,152.16 0.00 0.00 11,700,000.00
A-7 7,378.74 7,378.74 0.00 0.00 0.00
A-8 103,030.42 103,030.42 0.00 0.00 18,141,079.00
A-9 2,314.18 2,314.18 0.00 0.00 10,000.00
A-10 50,195.89 855,635.06 0.00 0.00 8,691,338.80
A-11 16,731.96 16,731.96 0.00 0.00 0.00
A-12 3,349.66 26,943.73 0.00 0.00 515,082.01
A-13 19,285.65 126,529.96 0.00 0.00 2,341,249.72
A-14 0.00 0.00 0.00 0.00 0.00
A-15 0.00 0.00 0.00 0.00 0.00
A-16 35,966.16 35,966.16 0.00 0.00 6,520,258.32
A-17 15,390.90 15,390.90 0.00 0.00 2,328,663.67
A-18 0.00 0.00 0.00 0.00 0.00
A-19 29,962.58 29,962.58 0.00 0.00 0.00
R-I 0.03 0.03 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 27,188.65 53,261.55 0.00 0.00 4,658,585.50
M-2 24,297.85 47,598.58 0.00 0.00 4,163,266.30
B-1 7,189.50 14,083.96 0.00 0.00 1,231,870.06
B-2 1,543.37 3,023.39 0.00 0.00 264,444.48
- -------------------------------------------------------------------------------
705,403.89 2,762,340.20 0.00 0.00 114,322,924.44
===============================================================================
Run: 09/30/97 14:32:03
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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-3 190.617974 44.812283 0.885042 45.697325 0.000000 145.805691
A-4 1000.000000 0.000000 4.974656 4.974656 0.000000 1000.000000
A-5 1000.000000 0.000000 5.555032 5.555032 0.000000 1000.000000
A-6 1000.000000 0.000000 5.739501 5.739501 0.000000 1000.000000
A-8 1000.000000 0.000000 5.679399 5.679399 0.000000 1000.000000
A-9 1000.000000 0.000000 231.418000 231.418000 0.000000 1000.000000
A-10 298.766703 25.338952 1.579152 26.918104 0.000000 273.427750
A-12 244.851317 10.724514 1.522564 12.247078 0.000000 234.126803
A-13 244.849795 10.724448 1.928568 12.653016 0.000000 234.125347
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 0.915964 0.915964 0.000000 166.053934
A-17 211.173371 0.000000 1.395714 1.395714 0.000000 211.173371
A-18 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-I 0.000000 0.000000 0.300000 0.300000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 811.615630 4.517122 4.710425 9.227547 0.000000 807.098508
M-2 828.975898 4.613743 4.811181 9.424924 0.000000 824.362155
B-1 858.500962 4.778068 4.982539 9.760607 0.000000 853.722895
B-2 368.586372 2.051391 2.139198 4.190589 0.000000 366.534981
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:32:05 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S15 (POOL # 4108)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4108
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 31,797.93
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,313.61
SUBSERVICER ADVANCES THIS MONTH 20,741.94
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,813,586.47
(B) TWO MONTHLY PAYMENTS: 1 45,402.96
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 114,322,924.44
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 520
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,409,213.44
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.08444160 % 7.62264700 % 1.29291190 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.97454300 % 7.71660788 % 1.30884910 %
CLASS A-19 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3101 %
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 7.76441679
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 120.45
POOL TRADING FACTOR: 39.61459187
................................................................................
Run: 09/30/97 18:40:30 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 27,736,146.03 7.470000 % 97,357.55
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 51,804,666.61 97,357.55
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 171,842.87 269,200.42 0.00 0.00 27,638,788.48
A-2 149,119.62 149,119.62 0.00 0.00 24,068,520.58
S-1 3,605.29 3,605.29 0.00 0.00 0.00
S-2 6,335.15 6,335.15 0.00 0.00 0.00
S-3 3,363.20 3,363.20 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
334,266.13 431,623.68 0.00 0.00 51,707,309.06
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 869.389902 3.051674 5.386417 8.438091 0.000000 866.338228
A-2 1000.000000 0.000000 6.195629 6.195629 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 25-September-97
DISTRIBUTION DATE 30-September-97
Run: 09/30/97 18:40:31 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 1,295.12
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
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 51,707,309.06
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 3,090,071.97
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 0.00000000 % 0.00000000 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 100.00000000 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 0.00000000
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.00
POOL TRADING FACTOR: 92.38129703
................................................................................
Run: 09/30/97 14:32:06 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 11,825,072.47 7.000000 % 662,380.87
A-2 760944KV9 20,040,000.00 9,542,624.53 7.000000 % 181,353.48
A-3 760944KS6 30,024,000.00 14,296,794.40 6.000000 % 271,704.44
A-4 760944LF3 10,008,000.00 4,765,598.11 10.000000 % 90,568.15
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 0.237416 % 0.00
R 760944LE6 333,970.00 0.00 7.000000 % 0.00
M-1 760944LB2 5,917,999.88 5,656,246.41 7.000000 % 6,725.93
M-2 760944LC0 2,689,999.61 2,573,915.71 7.000000 % 3,060.68
M-3 760944LD8 1,613,999.76 1,544,349.43 7.000000 % 1,836.41
B-1 2,151,999.69 2,070,627.84 7.000000 % 2,462.21
B-2 1,075,999.84 1,038,790.39 7.000000 % 0.00
B-3 1,075,999.84 871,309.04 7.000000 % 0.00
- -------------------------------------------------------------------------------
215,199,968.62 144,287,328.33 1,220,092.17
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 68,589.26 730,970.13 0.00 0.00 11,162,691.60
A-2 55,350.32 236,703.80 0.00 0.00 9,361,271.05
A-3 71,079.47 342,783.91 0.00 0.00 14,025,089.96
A-4 39,488.60 130,056.75 0.00 0.00 4,675,029.96
A-5 129,527.05 129,527.05 0.00 0.00 22,331,000.00
A-6 106,006.73 106,006.73 0.00 0.00 18,276,000.00
A-7 196,602.00 196,602.00 0.00 0.00 33,895,000.00
A-8 81,436.56 81,436.56 0.00 0.00 14,040,000.00
A-9 9,048.51 9,048.51 0.00 0.00 1,560,000.00
A-10 28,385.17 28,385.17 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 32,808.07 39,534.00 0.00 0.00 5,649,520.48
M-2 14,929.55 17,990.23 0.00 0.00 2,570,855.03
M-3 8,957.73 10,794.14 0.00 0.00 1,542,513.02
B-1 12,010.31 14,472.52 0.00 0.00 2,068,165.63
B-2 13,350.52 13,350.52 0.00 0.00 1,038,790.39
B-3 0.00 0.00 0.00 0.00 869,037.71
- -------------------------------------------------------------------------------
867,569.85 2,087,662.02 0.00 0.00 143,064,964.83
===============================================================================
Run: 09/30/97 14:32:06
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-1 235.718863 13.203781 1.367246 14.571027 0.000000 222.515082
A-2 476.178869 9.049575 2.761992 11.811567 0.000000 467.129294
A-3 476.178870 9.049575 2.367422 11.416997 0.000000 467.129295
A-4 476.178868 9.049575 3.945703 12.995278 0.000000 467.129293
A-5 1000.000000 0.000000 5.800325 5.800325 0.000000 1000.000000
A-6 1000.000000 0.000000 5.800324 5.800324 0.000000 1000.000000
A-7 1000.000000 0.000000 5.800325 5.800325 0.000000 1000.000000
A-8 1000.000000 0.000000 5.800325 5.800325 0.000000 1000.000000
A-9 1000.000000 0.000000 5.800327 5.800327 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 955.769943 1.136521 5.543777 6.680298 0.000000 954.633423
M-2 956.846128 1.137799 5.550019 6.687818 0.000000 955.708328
M-3 956.846134 1.137801 5.550019 6.687820 0.000000 955.708333
B-1 962.187797 1.144150 5.581000 6.725150 0.000000 961.043647
B-2 965.418722 0.000000 12.407548 12.407548 0.000000 965.418722
B-3 809.766886 0.000000 0.000000 0.000000 0.000000 807.655984
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:32:07 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S16 (POOL # 4109)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4109
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 32,329.72
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,146.02
SUBSERVICER ADVANCES THIS MONTH 7,829.72
MASTER SERVICER ADVANCES THIS MONTH 3,401.98
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: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,115,632.74
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 143,064,964.83
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 514
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 493,507.87
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,050,789.27
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.46677280 % 6.77433800 % 2.75888900 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.39675280 % 6.82409459 % 2.77915260 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2376 %
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 7.63497934
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 1.06
POOL TRADING FACTOR: 66.48001194
................................................................................
Run: 09/30/97 14:32:07 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 4,540,128.78 5.650000 % 1,129,076.51
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 14,066,494.63 6.225000 % 609,657.81
A-8 760944KE7 0.00 0.00 13.100000 % 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 6,498,754.21 7.000000 % 88,223.19
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 0.139897 % 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 3,331,513.69 7.000000 % 18,723.63
M-2 760944KM9 2,343,800.00 1,922,494.63 7.000000 % 10,804.72
M-3 760944MF2 1,171,900.00 967,434.48 7.000000 % 5,437.13
B-1 1,406,270.00 1,188,871.68 7.000000 % 6,681.65
B-2 351,564.90 134,073.49 7.000000 % 753.52
- -------------------------------------------------------------------------------
234,376,334.90 98,643,765.59 1,869,358.16
===============================================================================
_______________________________________________________________________________
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 0.00 0.00 0.00 0.00 0.00
A-3 21,229.90 1,150,306.41 0.00 0.00 3,411,052.27
A-4 37,272.89 37,272.89 0.00 0.00 7,444,000.00
A-5 149,925.14 149,925.14 0.00 0.00 28,305,000.00
A-6 71,204.76 71,204.76 0.00 0.00 12,746,000.00
A-7 72,469.72 682,127.53 0.00 0.00 13,456,836.82
A-8 38,126.64 38,126.64 0.00 0.00 0.00
A-9 85,341.76 85,341.76 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 37,649.52 125,872.71 0.00 0.00 6,410,531.02
A-14 14,546.92 14,546.92 0.00 0.00 2,768,000.00
A-15 0.00 0.00 0.00 0.00 0.00
A-16 11,421.17 11,421.17 0.00 0.00 0.00
R-I 2.85 2.85 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 19,300.61 38,024.24 0.00 0.00 3,312,790.06
M-2 11,137.67 21,942.39 0.00 0.00 1,911,689.91
M-3 5,604.68 11,041.81 0.00 0.00 961,997.35
B-1 6,887.54 13,569.19 0.00 0.00 1,182,190.03
B-2 776.73 1,530.25 0.00 0.00 133,319.97
- -------------------------------------------------------------------------------
582,898.50 2,452,256.66 0.00 0.00 96,774,407.43
===============================================================================
Run: 09/30/97 14:32:07
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-3 213.321843 53.050628 0.997505 54.048133 0.000000 160.271215
A-4 1000.000000 0.000000 5.007105 5.007105 0.000000 1000.000000
A-5 1000.000000 0.000000 5.296772 5.296772 0.000000 1000.000000
A-6 1000.000000 0.000000 5.586440 5.586440 0.000000 1000.000000
A-7 300.091621 13.006311 1.546054 14.552365 0.000000 287.085310
A-9 1000.000000 0.000000 5.793345 5.793345 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-13 189.027173 2.566120 1.095099 3.661219 0.000000 186.461054
A-14 461.333333 0.000000 2.424487 2.424487 0.000000 461.333333
A-15 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-I 0.000000 0.000000 28.460000 28.460000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 812.247340 4.564958 4.705630 9.270588 0.000000 807.682383
M-2 820.246877 4.609916 4.751971 9.361887 0.000000 815.636961
M-3 825.526478 4.639585 4.782558 9.422143 0.000000 820.886893
B-1 845.407838 4.751328 4.897737 9.649065 0.000000 840.656510
B-2 381.361990 2.143303 2.209379 4.352682 0.000000 379.218659
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:32:08 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 27,966.92
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,353.33
SUBSERVICER ADVANCES THIS MONTH 1,242.13
MASTER SERVICER ADVANCES THIS MONTH 3,834.21
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 1 116,084.70
(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 96,774,407.43
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 427
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 348,693.12
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,314,964.70
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.35188570 % 6.30698000 % 1.34113410 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.24796360 % 6.39267910 % 1.35935730 %
CLASS A-16 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1406 %
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 7.61013846
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.45
POOL TRADING FACTOR: 41.29017867
................................................................................
Run: 09/30/97 14:32:09 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 3,387,465.20 7.500000 % 501,287.18
A-3 760944LY2 81,356,000.00 11,693,430.20 6.250000 % 935,733.89
A-4 760944LN6 40,678,000.00 5,846,715.09 10.000000 % 467,866.94
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 0.129657 % 0.00
R 760944LX4 1,000.00 0.00 7.500000 % 0.00
M-1 760944LU0 13,767,600.00 12,976,199.48 7.500000 % 14,937.37
M-2 760944LV8 6,257,900.00 5,935,122.64 7.500000 % 6,832.14
M-3 760944LW6 3,754,700.00 3,575,225.50 7.500000 % 4,115.57
B-1 5,757,200.00 5,583,523.36 7.500000 % 0.00
B-2 2,753,500.00 2,690,855.48 7.500000 % 0.00
B-3 2,753,436.49 2,058,119.63 7.500000 % 0.00
- -------------------------------------------------------------------------------
500,624,336.49 240,771,656.58 1,930,773.09
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 21,095.61 522,382.79 0.00 0.00 2,886,178.02
A-3 60,684.53 996,418.42 0.00 0.00 10,757,696.31
A-4 48,547.63 516,414.57 0.00 0.00 5,378,848.15
A-5 414,705.08 414,705.08 0.00 0.00 66,592,000.00
A-6 327,363.68 327,363.68 0.00 0.00 52,567,000.00
A-7 332,800.33 332,800.33 0.00 0.00 53,440,000.00
A-8 89,838.65 89,838.65 0.00 0.00 14,426,000.00
A-9 25,921.41 25,921.41 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 80,809.95 95,747.32 0.00 0.00 12,961,262.11
M-2 36,961.28 43,793.42 0.00 0.00 5,928,290.50
M-3 22,264.90 26,380.47 0.00 0.00 3,571,109.93
B-1 76,240.26 76,240.26 0.00 0.00 5,583,523.36
B-2 0.00 0.00 0.00 0.00 2,690,855.48
B-3 0.00 0.00 0.00 0.00 2,046,225.52
- -------------------------------------------------------------------------------
1,537,233.31 3,468,006.40 0.00 0.00 238,828,989.38
===============================================================================
Run: 09/30/97 14:32:09
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 47.587452 7.042133 0.296353 7.338486 0.000000 40.545320
A-3 143.731626 11.501719 0.745913 12.247632 0.000000 132.229907
A-4 143.731626 11.501719 1.193462 12.695181 0.000000 132.229907
A-5 1000.000000 0.000000 6.227551 6.227551 0.000000 1000.000000
A-6 1000.000000 0.000000 6.227551 6.227551 0.000000 1000.000000
A-7 1000.000000 0.000000 6.227551 6.227551 0.000000 1000.000000
A-8 1000.000000 0.000000 6.227551 6.227551 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 942.517177 1.084965 5.869574 6.954539 0.000000 941.432211
M-2 948.420818 1.091762 5.906339 6.998101 0.000000 947.329056
M-3 952.200043 1.096112 5.929875 7.025987 0.000000 951.103931
B-1 969.833141 0.000000 13.242594 13.242594 0.000000 969.833141
B-2 977.249130 0.000000 0.000000 0.000000 0.000000 977.249130
B-3 747.473071 0.000000 0.000000 0.000000 0.000000 743.153339
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:32:10 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S18 (POOL # 4111)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4111
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 62,802.78
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 25,491.90
SUBSERVICER ADVANCES THIS MONTH 34,889.44
MASTER SERVICER ADVANCES THIS MONTH 3,538.96
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,418,839.89
(B) TWO MONTHLY PAYMENTS: 1 212,739.86
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 2,078,491.57
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 238,828,989.38
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 854
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 485,076.29
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,665,506.20
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 86.36922360 % 9.33936700 % 4.29140980 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 86.27416760 % 9.40449591 % 4.32133650 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1303 %
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 8.06997108
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.62
POOL TRADING FACTOR: 47.70622840
................................................................................
Run: 09/30/97 14:29:44 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 24,839,130.45 6.965080 % 1,661,093.31
A-2 760944LJ5 5,265,582.31 1,585,401.92 6.965080 % 106,022.25
S-1 760944LK2 0.00 0.00 0.090000 % 0.00
S-2 760944LG1 0.00 0.00 0.125658 % 0.00
- -------------------------------------------------------------------------------
87,763,582.31 26,424,532.37 1,767,115.56
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 140,703.13 1,801,796.44 0.00 0.00 23,178,037.14
A-2 8,980.63 115,002.88 0.00 0.00 1,479,379.67
S-1 1,934.15 1,934.15 0.00 0.00 0.00
S-2 2,700.46 2,700.46 0.00 0.00 0.00
- -------------------------------------------------------------------------------
154,318.37 1,921,433.93 0.00 0.00 24,657,416.81
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 301.087668 20.134952 1.705534 21.840486 0.000000 280.952716
A-2 301.087672 20.134953 1.705534 21.840487 0.000000 280.952720
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:29:44 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-19 (POOL # 3184)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 3184
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 7,118.66
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,457.05
SUBSERVICER ADVANCES THIS MONTH 10,782.11
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,498,262.78
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 24,657,416.78
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 1,740,924.56
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 100.00000010 % 0.00000000 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 100.00000010 % 0.00000000 %
LETTER OF CREDIT - TOTAL AVAILABLE AMOUNT 7,667,152.52
BANKRUPTCY AMOUNT AVAILABLE 149,087.00
FRAUD AMOUNT AVAILABLE 1,755,272.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,146,180.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.97199769
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 303.66
POOL TRADING FACTOR: 28.09527156
................................................................................
Run: 09/30/97 14:32:11 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 19,978,672.56 5.750030 % 1,613,404.48
A-6 760944NR5 12,561,000.00 12,561,000.00 6.004100 % 0.00
A-7 760944NS3 23,816,000.00 23,816,000.00 6.981720 % 0.00
A-8 760944NT1 18,040,000.00 18,040,000.00 6.981720 % 0.00
A-9 760944NU8 35,577,000.00 24,736,437.12 6.325000 % 1,344,466.85
A-10 760944NK0 0.00 0.00 2.175000 % 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 6.053000 % 0.00
A-14 760944NP9 13,505,000.00 3,526,465.71 8.816993 % 0.00
A-15 760944NQ7 0.00 0.00 0.093200 % 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 3,203,143.29 7.000000 % 22,941.50
M-2 760944NW4 1,958,800.00 1,601,571.65 7.000000 % 0.00
M-3 760944NX2 1,305,860.00 1,073,219.84 7.000000 % 0.00
B-1 1,567,032.00 1,288,472.97 7.000000 % 0.00
B-2 783,516.00 650,732.08 7.000000 % 0.00
B-3 914,107.69 660,191.76 7.000000 % 0.00
- -------------------------------------------------------------------------------
261,172,115.69 135,055,898.88 2,980,812.83
===============================================================================
_______________________________________________________________________________
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 0.00 0.00 0.00 0.00 0.00
A-5 94,842.34 1,708,246.82 0.00 0.00 18,365,268.08
A-6 62,264.10 62,264.10 0.00 0.00 12,561,000.00
A-7 137,276.68 137,276.68 0.00 0.00 23,816,000.00
A-8 103,983.51 103,983.51 0.00 0.00 18,040,000.00
A-9 129,170.46 1,473,637.31 0.00 0.00 23,391,970.27
A-10 44,418.30 44,418.30 0.00 0.00 0.00
A-11 74,816.29 74,816.29 0.00 0.00 12,499,498.87
A-12 13,993.37 13,993.37 0.00 0.00 2,400,000.00
A-13 45,078.19 45,078.19 0.00 0.00 9,020,493.03
A-14 25,669.99 25,669.99 0.00 0.00 3,526,465.71
A-15 10,391.91 10,391.91 0.00 0.00 0.00
R-I 2.63 2.63 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 18,511.43 41,452.93 0.00 0.00 3,180,201.79
M-2 4,318.98 4,318.98 0.00 0.00 1,601,571.65
M-3 0.00 0.00 0.00 0.00 1,073,219.84
B-1 0.00 0.00 0.00 0.00 1,288,472.97
B-2 0.00 0.00 0.00 0.00 650,732.08
B-3 0.00 0.00 0.00 0.00 622,417.05
- -------------------------------------------------------------------------------
764,738.18 3,745,551.01 0.00 0.00 132,037,311.34
===============================================================================
Run: 09/30/97 14:32:11
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-5 913.394256 73.762377 4.336046 78.098423 0.000000 839.631879
A-6 1000.000000 0.000000 4.956938 4.956938 0.000000 1000.000000
A-7 1000.000000 0.000000 5.764053 5.764053 0.000000 1000.000000
A-8 1000.000000 0.000000 5.764053 5.764053 0.000000 1000.000000
A-9 695.292945 37.790338 3.630729 41.421067 0.000000 657.502608
A-11 337.824294 0.000000 2.022062 2.022062 0.000000 337.824294
A-12 1000.000000 0.000000 5.830571 5.830571 0.000000 1000.000000
A-13 261.122971 0.000000 1.304912 1.304912 0.000000 261.122971
A-14 261.122970 0.000000 1.900777 1.900777 0.000000 261.122970
R-I 0.000000 0.000000 26.300000 26.300000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 817.628979 5.856009 4.725197 10.581206 0.000000 811.772971
M-2 817.628982 0.000000 2.204911 2.204911 0.000000 817.628982
M-3 821.849080 0.000000 0.000000 0.000000 0.000000 821.849080
B-1 822.237816 0.000000 0.000000 0.000000 0.000000 822.237817
B-2 830.528132 0.000000 0.000000 0.000000 0.000000 830.528132
B-3 722.225365 0.000000 0.000000 0.000000 0.000000 680.901229
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:32:12 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S20 (POOL # 4112)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4112
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 36,497.25
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,609.06
SUBSERVICER ADVANCES THIS MONTH 5,868.95
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 71,094.20
(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 132,037,311.34
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 547
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,051,292.32
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.72309420 % 4.35222400 % 1.92468220 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.62557800 % 4.43434755 % 1.94007440 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0942 %
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 7.54780555
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 122.33
POOL TRADING FACTOR: 50.55566939
................................................................................
Run: 09/30/97 14:32:14 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 4,184,004.83 6.500000 % 643,704.74
A-4 760944QX9 38,099,400.00 1,673,600.20 10.000000 % 257,481.62
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 0.079339 % 0.00
R 760944QL5 1,000.00 0.00 7.500000 % 0.00
M-1 760944QH4 7,403,017.00 7,037,571.89 7.500000 % 7,476.14
M-2 760944QJ0 3,365,008.00 3,218,127.76 7.500000 % 3,418.68
M-3 760944QK7 2,692,006.00 2,589,087.22 7.500000 % 2,750.43
B-1 2,422,806.00 2,342,636.81 7.500000 % 0.00
B-2 1,480,605.00 1,443,052.71 7.500000 % 0.00
B-3 1,480,603.82 1,204,798.44 7.500000 % 0.00
- -------------------------------------------------------------------------------
269,200,605.82 140,700,439.86 914,831.61
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 22,617.28 666,322.02 0.00 0.00 3,540,300.09
A-4 13,918.31 271,399.93 0.00 0.00 1,416,118.58
A-5 384,566.51 384,566.51 0.00 0.00 61,656,000.00
A-6 56,260.38 56,260.38 0.00 0.00 9,020,000.00
A-7 231,715.42 231,715.42 0.00 0.00 37,150,000.00
A-8 57,268.08 57,268.08 0.00 0.00 9,181,560.00
A-9 9,283.61 9,283.61 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 43,895.39 51,371.53 0.00 0.00 7,030,095.75
M-2 20,072.41 23,491.09 0.00 0.00 3,214,709.08
M-3 16,148.90 18,899.33 0.00 0.00 2,586,336.79
B-1 36,428.60 36,428.60 0.00 0.00 2,342,636.81
B-2 0.00 0.00 0.00 0.00 1,443,052.71
B-3 0.00 0.00 0.00 0.00 1,199,496.96
- -------------------------------------------------------------------------------
892,174.89 1,807,006.50 0.00 0.00 139,780,306.77
===============================================================================
Run: 09/30/97 14:32:14
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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-3 104.494059 16.076301 0.564859 16.641160 0.000000 88.417758
A-4 43.927206 6.758154 0.365316 7.123470 0.000000 37.169052
A-5 1000.000000 0.000000 6.237293 6.237293 0.000000 1000.000000
A-6 1000.000000 0.000000 6.237293 6.237293 0.000000 1000.000000
A-7 1000.000000 0.000000 6.237293 6.237293 0.000000 1000.000000
A-8 1000.000000 0.000000 6.237293 6.237293 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 950.635652 1.009877 5.929392 6.939269 0.000000 949.625774
M-2 956.350701 1.015950 5.965041 6.980991 0.000000 955.334751
M-3 961.768740 1.021703 5.998835 7.020538 0.000000 960.747038
B-1 966.910603 0.000000 15.035707 15.035707 0.000000 966.910603
B-2 974.637199 0.000000 0.000000 0.000000 0.000000 974.637199
B-3 813.721013 0.000000 0.000000 0.000000 0.000000 810.140393
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:32:15 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 37,829.82
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,874.51
SUBSERVICER ADVANCES THIS MONTH 31,480.22
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,535,805.02
(B) TWO MONTHLY PAYMENTS: 1 264,602.51
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,403,343.21
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 139,780,306.77
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 496
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 770,664.48
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.32393810 % 9.12917300 % 3.54688870 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.25404990 % 9.17950598 % 3.56644410 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0797 %
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 8.02813786
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 299.21
POOL TRADING FACTOR: 51.92421701
................................................................................
Run: 09/30/97 14:32:16 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 2,148,889.16 7.000000 % 982,828.61
A-2 760944PP7 20,000,000.00 12,283,103.59 7.000000 % 275,694.51
A-3 760944PQ5 20,000,000.00 13,077,761.41 7.000000 % 247,304.50
A-4 760944PR3 44,814,000.00 31,252,767.27 7.000000 % 484,489.78
A-5 760944PS1 26,250,000.00 26,250,000.00 7.000000 % 0.00
A-6 760944PT9 29,933,000.00 29,933,000.00 7.000000 % 0.00
A-7 760944PU6 15,000,000.00 11,757,820.15 7.000000 % 115,830.40
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 6.253000 % 0.00
A-13 760944PM4 9,750,000.00 1,837,004.63 8.742995 % 0.00
A-14 760944PN2 0.00 0.00 0.210325 % 0.00
R 760944QA9 100.00 0.00 7.000000 % 0.00
M-1 760944PX0 8,667,030.00 8,246,156.25 7.000000 % 9,757.54
M-2 760944PY8 4,333,550.00 4,136,626.49 7.000000 % 4,894.80
M-3 760944PZ5 2,600,140.00 2,481,985.43 7.000000 % 2,936.89
B-1 2,773,475.00 2,652,967.80 7.000000 % 3,139.21
B-2 1,560,100.00 1,495,502.51 7.000000 % 1,769.60
B-3 1,733,428.45 1,602,293.66 7.000000 % 1,895.99
- -------------------------------------------------------------------------------
346,680,823.45 260,299,222.50 2,130,541.83
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 12,491.12 995,319.73 0.00 0.00 1,166,060.55
A-2 71,399.51 347,094.02 0.00 0.00 12,007,409.08
A-3 76,018.71 323,323.21 0.00 0.00 12,830,456.91
A-4 181,666.81 666,156.59 0.00 0.00 30,768,277.49
A-5 152,586.61 152,586.61 0.00 0.00 26,250,000.00
A-6 173,995.24 173,995.24 0.00 0.00 29,933,000.00
A-7 68,346.12 184,176.52 0.00 0.00 11,641,989.75
A-8 217,980.86 217,980.86 0.00 0.00 37,500,000.00
A-9 250,282.72 250,282.72 0.00 0.00 43,057,000.00
A-10 15,694.62 15,694.62 0.00 0.00 2,700,000.00
A-11 137,182.63 137,182.63 0.00 0.00 23,600,000.00
A-12 22,256.89 22,256.89 0.00 0.00 4,286,344.15
A-13 13,337.04 13,337.04 0.00 0.00 1,837,004.63
A-14 45,462.52 45,462.52 0.00 0.00 0.00
R 0.01 0.01 0.00 0.00 0.00
M-1 47,933.45 57,690.99 0.00 0.00 8,236,398.71
M-2 24,045.48 28,940.28 0.00 0.00 4,131,731.69
M-3 14,427.34 17,364.23 0.00 0.00 2,479,048.54
B-1 15,421.24 18,560.45 0.00 0.00 2,649,828.59
B-2 8,693.09 10,462.69 0.00 0.00 1,493,732.91
B-3 9,313.83 11,209.82 0.00 0.00 1,600,397.67
- -------------------------------------------------------------------------------
1,558,535.84 3,689,077.67 0.00 0.00 258,168,680.67
===============================================================================
Run: 09/30/97 14:32:16
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 72.453190 33.137618 0.421158 33.558776 0.000000 39.315572
A-2 614.155180 13.784726 3.569976 17.354702 0.000000 600.370454
A-3 653.888071 12.365225 3.800936 16.166161 0.000000 641.522846
A-4 697.388478 10.811126 4.053796 14.864922 0.000000 686.577353
A-5 1000.000000 0.000000 5.812823 5.812823 0.000000 1000.000000
A-6 1000.000000 0.000000 5.812823 5.812823 0.000000 1000.000000
A-7 783.854677 7.722027 4.556408 12.278435 0.000000 776.132650
A-8 1000.000000 0.000000 5.812823 5.812823 0.000000 1000.000000
A-9 1000.000000 0.000000 5.812823 5.812823 0.000000 1000.000000
A-10 1000.000000 0.000000 5.812822 5.812822 0.000000 1000.000000
A-11 1000.000000 0.000000 5.812823 5.812823 0.000000 1000.000000
A-12 188.410732 0.000000 0.978325 0.978325 0.000000 188.410732
A-13 188.410731 0.000000 1.367902 1.367902 0.000000 188.410731
R 0.000000 0.000000 0.100000 0.100000 0.000000 0.000000
M-1 951.439680 1.125823 5.530551 6.656374 0.000000 950.313857
M-2 954.558385 1.129513 5.548679 6.678192 0.000000 953.428872
M-3 954.558381 1.129512 5.548678 6.678190 0.000000 953.428869
B-1 956.550104 1.131869 5.560259 6.692128 0.000000 955.418235
B-2 958.594007 1.134286 5.572136 6.706422 0.000000 957.459721
B-3 924.349465 1.093769 5.373080 6.466849 0.000000 923.255684
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:32:17 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S22 (POOL # 4114)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4114
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 67,371.29
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 27,353.43
SUBSERVICER ADVANCES THIS MONTH 20,562.35
MASTER SERVICER ADVANCES THIS MONTH 3,810.08
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,909,602.67
(B) TWO MONTHLY PAYMENTS: 1 245,475.50
(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 258,168,680.67
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 908
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 530,747.43
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,822,533.95
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.08006390 % 5.71064600 % 2.20928970 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.02415330 % 5.75096054 % 2.22488610 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2094 %
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 7.64670673
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.63
POOL TRADING FACTOR: 74.46869374
................................................................................
Run: 09/30/97 14:32:18 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 2,621,900.74 5.500000 % 855,209.57
A-3 760944MH8 12,946,000.00 3,934,760.29 6.575000 % 342,083.83
A-4 760944MJ4 0.00 0.00 2.425000 % 0.00
A-5 760944MV7 22,700,000.00 11,501,163.12 6.500000 % 295,436.03
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 6.755000 % 0.00
A-12 760944MP0 2,692,308.00 1,989,305.77 6.026387 % 0.00
A-13 760944MQ8 15,531,578.00 11,476,048.76 6.625000 % 0.00
A-14 760944MR6 7,168,422.00 5,296,638.91 6.229147 % 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 0.271366 % 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 2,215,420.11 6.500000 % 12,379.55
M-2 760944NA2 1,368,000.00 1,106,496.81 6.500000 % 6,182.99
M-3 760944NB0 912,000.00 737,664.53 6.500000 % 4,122.00
B-1 729,800.00 590,293.38 6.500000 % 3,298.50
B-2 547,100.00 442,517.84 6.500000 % 2,472.75
B-3 547,219.77 442,614.64 6.500000 % 2,473.29
- -------------------------------------------------------------------------------
182,383,319.77 114,075,792.94 1,523,658.51
===============================================================================
_______________________________________________________________________________
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 11,939.65 867,149.22 0.00 0.00 1,766,691.17
A-3 21,420.35 363,504.18 0.00 0.00 3,592,676.46
A-4 7,900.28 7,900.28 0.00 0.00 0.00
A-5 61,896.72 357,332.75 0.00 0.00 11,205,727.09
A-6 53,763.97 53,763.97 0.00 0.00 11,100,000.00
A-7 87,669.18 87,669.18 0.00 0.00 16,290,000.00
A-8 68,547.72 68,547.72 0.00 0.00 12,737,000.00
A-9 39,286.99 39,286.99 0.00 0.00 7,300,000.00
A-10 81,803.04 81,803.04 0.00 0.00 15,200,000.00
A-11 20,662.58 20,662.58 0.00 0.00 3,694,424.61
A-12 9,925.93 9,925.93 0.00 0.00 1,989,305.77
A-13 62,949.28 62,949.28 0.00 0.00 11,476,048.76
A-14 27,317.53 27,317.53 0.00 0.00 5,296,638.91
A-15 20,456.11 20,456.11 0.00 0.00 3,694,424.61
A-16 8,603.01 8,603.01 0.00 0.00 1,705,118.82
A-17 25,630.75 25,630.75 0.00 0.00 0.00
R-I 0.20 0.20 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 11,922.90 24,302.45 0.00 0.00 2,203,040.56
M-2 5,954.92 12,137.91 0.00 0.00 1,100,313.82
M-3 3,969.94 8,091.94 0.00 0.00 733,542.53
B-1 3,176.83 6,475.33 0.00 0.00 586,994.88
B-2 2,381.53 4,854.28 0.00 0.00 440,045.09
B-3 2,382.07 4,855.36 0.00 0.00 440,141.35
- -------------------------------------------------------------------------------
639,561.48 2,163,219.99 0.00 0.00 112,552,134.43
===============================================================================
Run: 09/30/97 14:32:18
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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-2 104.250526 34.004357 0.474738 34.479095 0.000000 70.246170
A-3 303.936373 26.423902 1.654592 28.078494 0.000000 277.512472
A-5 506.659168 13.014803 2.726728 15.741531 0.000000 493.644365
A-6 1000.000000 0.000000 4.843601 4.843601 0.000000 1000.000000
A-7 1000.000000 0.000000 5.381779 5.381779 0.000000 1000.000000
A-8 1000.000000 0.000000 5.381779 5.381779 0.000000 1000.000000
A-9 1000.000000 0.000000 5.381779 5.381779 0.000000 1000.000000
A-10 1000.000000 0.000000 5.381779 5.381779 0.000000 1000.000000
A-11 738.884922 0.000000 4.132516 4.132516 0.000000 738.884922
A-12 738.884916 0.000000 3.686774 3.686774 0.000000 738.884916
A-13 738.884919 0.000000 4.052987 4.052987 0.000000 738.884920
A-14 738.884919 0.000000 3.810815 3.810815 0.000000 738.884919
A-15 738.884922 0.000000 4.091222 4.091222 0.000000 738.884922
A-16 738.884921 0.000000 3.727971 3.727971 0.000000 738.884921
R-I 0.000000 0.000000 2.000000 2.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 808.842683 4.519733 4.353012 8.872745 0.000000 804.322950
M-2 808.842697 4.519730 4.353012 8.872742 0.000000 804.322968
M-3 808.842686 4.519737 4.353004 8.872741 0.000000 804.322950
B-1 808.842669 4.519731 4.353015 8.872746 0.000000 804.322938
B-2 808.842698 4.519740 4.353007 8.872747 0.000000 804.322957
B-3 808.842561 4.519738 4.353023 8.872761 0.000000 804.322823
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:32:20 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S23 (POOL # 4115)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4115
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 22,630.09
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,098.97
SUBSERVICER ADVANCES THIS MONTH 7,963.91
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 749,213.81
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 112,552,134.43
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 444
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 886,214.24
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.14795630 % 3.55867000 % 1.29337330 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.10975220 % 3.58669067 % 1.30355710 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2706 %
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 7.13527834
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 122.92
POOL TRADING FACTOR: 61.71185752
................................................................................
Run: 09/30/97 14:32:22 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 6,515,652.25 6.500000 % 1,076,311.96
A-5 760944QB7 30,000,000.00 11,765,840.26 7.050000 % 232,118.63
A-6 760944PG7 48,041,429.00 48,041,429.00 6.500000 % 0.00
A-7 760944QY7 55,044,571.00 23,940,683.12 10.000000 % 472,306.14
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 0.110110 % 0.00
R 760944QW1 100.00 0.00 7.500000 % 0.00
M-1 760944QT8 6,864,500.00 6,471,489.96 7.500000 % 6,998.88
M-2 760944QU5 3,432,150.00 3,259,484.31 7.500000 % 3,525.11
M-3 760944QV3 2,059,280.00 1,976,860.29 7.500000 % 2,137.96
B-1 2,196,565.00 2,133,379.34 7.500000 % 0.00
B-2 1,235,568.00 1,208,247.63 7.500000 % 0.00
B-3 1,372,850.89 927,214.28 7.500000 % 0.00
- -------------------------------------------------------------------------------
274,570,013.89 123,330,280.44 1,793,398.68
===============================================================================
_______________________________________________________________________________
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 34,980.88 1,111,292.84 0.00 0.00 5,439,340.29
A-5 68,512.77 300,631.40 0.00 0.00 11,533,721.63
A-6 257,922.22 257,922.22 0.00 0.00 48,041,429.00
A-7 197,740.68 670,046.82 0.00 0.00 23,468,376.98
A-8 93,478.12 93,478.12 0.00 0.00 15,090,000.00
A-9 12,389.41 12,389.41 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 11,216.41 11,216.41 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 40,088.98 47,087.86 0.00 0.00 6,464,491.08
M-2 20,191.55 23,716.66 0.00 0.00 3,255,959.20
M-3 22,671.70 24,809.66 0.00 0.00 1,974,722.33
B-1 20,635.35 20,635.35 0.00 0.00 2,133,379.34
B-2 0.00 0.00 0.00 0.00 1,208,247.63
B-3 0.00 0.00 0.00 0.00 922,597.56
- -------------------------------------------------------------------------------
779,828.07 2,573,226.75 0.00 0.00 121,532,265.04
===============================================================================
Run: 09/30/97 14:32:22
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-4 243.666875 40.251008 1.308185 41.559193 0.000000 203.415867
A-5 392.194675 7.737288 2.283759 10.021047 0.000000 384.457388
A-6 1000.000000 0.000000 5.368746 5.368746 0.000000 1000.000000
A-7 434.932686 8.580431 3.592374 12.172805 0.000000 426.352255
A-8 1000.000000 0.000000 6.194706 6.194706 0.000000 1000.000000
A-9 1000.000000 0.000000 6.194705 6.194705 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-1 942.747463 1.019576 5.840044 6.859620 0.000000 941.727887
M-2 949.691683 1.027085 5.883062 6.910147 0.000000 948.664598
M-3 959.976443 1.038208 11.009528 12.047736 0.000000 958.938236
B-1 971.234332 0.000000 9.394373 9.394373 0.000000 971.234332
B-2 977.888412 0.000000 0.000000 0.000000 0.000000 977.888413
B-3 675.393291 0.000000 0.000000 0.000000 0.000000 672.030420
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:32:23 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S27 (POOL # 4116)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4116
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 35,943.02
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,583.77
SUBSERVICER ADVANCES THIS MONTH 19,104.35
MASTER SERVICER ADVANCES THIS MONTH 4,250.70
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,615,583.83
(B) TWO MONTHLY PAYMENTS: 2 411,049.77
(C) THREE OR MORE MONTHLY PAYMENTS: 1 262,056.80
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 300,132.07
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 121,532,265.04
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 441
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 569,731.36
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,664,634.41
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.04561790 % 9.49307400 % 3.46130830 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 86.86818090 % 9.62310100 % 3.50871810 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1102 %
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 8.09047264
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 1.39
POOL TRADING FACTOR: 44.26275955
................................................................................
Run: 09/30/97 14:32:24 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 16,507,860.53 7.000000 % 817,211.58
A-2 760944RC4 15,690,000.00 0.00 7.000000 % 0.00
A-3 760944RD2 16,985,000.00 4,199,660.75 7.000000 % 814,528.45
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 72,286,640.97 7.000000 % 1,223,805.02
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 0.189519 % 0.00
R 760944RP5 1,000.00 0.00 7.000000 % 0.00
M-1 760944RL4 9,349,300.00 8,907,126.20 7.000000 % 20,136.46
M-2 760944RM2 4,674,600.00 4,481,692.78 7.000000 % 3,910.40
M-3 760944RN0 3,739,700.00 3,606,833.61 7.000000 % 0.00
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 1,489,114.10 7.000000 % 0.00
- -------------------------------------------------------------------------------
373,968,498.07 272,896,249.91 2,879,591.91
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 95,813.81 913,025.39 0.00 0.00 15,690,648.95
A-2 0.00 0.00 0.00 0.00 0.00
A-3 24,375.39 838,903.84 0.00 0.00 3,385,132.30
A-4 71,123.84 71,123.84 0.00 0.00 12,254,000.00
A-5 42,521.08 42,521.08 0.00 0.00 7,326,000.00
A-6 426,876.54 426,876.54 0.00 0.00 73,547,000.00
A-7 49,625.33 49,625.33 0.00 0.00 8,550,000.00
A-8 419,561.25 1,643,366.27 0.00 0.00 71,062,835.95
A-9 191,861.41 191,861.41 0.00 0.00 33,056,000.00
A-10 133,721.41 133,721.41 0.00 0.00 23,039,000.00
A-11 42,883.40 42,883.40 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 51,698.15 71,834.61 0.00 0.00 8,886,989.74
M-2 26,012.34 29,922.74 0.00 0.00 4,477,782.38
M-3 0.00 0.00 0.00 0.00 3,606,833.61
B-1 0.00 0.00 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 1,463,131.16
- -------------------------------------------------------------------------------
1,576,073.95 4,455,665.86 0.00 0.00 269,990,675.06
===============================================================================
Run: 09/30/97 14:32:24
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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-1 366.214711 18.129236 2.125559 20.254795 0.000000 348.085475
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 247.257036 47.955752 1.435113 49.390865 0.000000 199.301284
A-4 1000.000000 0.000000 5.804133 5.804133 0.000000 1000.000000
A-5 1000.000000 0.000000 5.804133 5.804133 0.000000 1000.000000
A-6 1000.000000 0.000000 5.804133 5.804133 0.000000 1000.000000
A-7 1000.000000 0.000000 5.804132 5.804132 0.000000 1000.000000
A-8 628.197106 10.635309 3.646139 14.281448 0.000000 617.561797
A-9 1000.000000 0.000000 5.804133 5.804133 0.000000 1000.000000
A-10 1000.000000 0.000000 5.804133 5.804133 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 952.705144 2.153793 5.529628 7.683421 0.000000 950.551350
M-2 958.732893 0.836521 5.564613 6.401134 0.000000 957.896372
M-3 964.471377 0.000000 0.000000 0.000000 0.000000 964.471377
B-1 973.710735 0.000000 0.000000 0.000000 0.000000 973.710735
B-2 977.815080 0.000000 0.000000 0.000000 0.000000 977.815080
B-3 796.275941 0.000000 0.000000 0.000000 0.000000 782.382049
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:32:25 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S24 (POOL # 4117)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4117
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 61,215.01
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 28,717.65
SUBSERVICER ADVANCES THIS MONTH 29,293.90
MASTER SERVICER ADVANCES THIS MONTH 3,055.35
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,550,503.67
(B) TWO MONTHLY PAYMENTS: 5 970,558.40
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 641,542.24
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 269,990,675.06
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 947
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 440,885.41
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,288,634.54
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.89065890 % 6.22788100 % 1.88146050 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.82191830 % 6.28599700 % 1.89208470 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1899 %
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 7.58682305
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.50
POOL TRADING FACTOR: 72.19610113
................................................................................
Run: 09/30/97 14:32:26 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-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 48,190,881.44 6.500000 % 874,233.38
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 6.525000 % 0.00
A-5 760944RU4 8,250,000.00 5,094,651.59 6.435000 % 0.00
A-6 760944RV2 5,000,000.00 4,365,297.57 6.500000 % 3,717.71
A-7 760944RW0 0.00 0.00 0.297716 % 0.00
R 760944SA7 100.00 0.00 6.500000 % 0.00
M-1 760944RX8 2,337,700.00 1,907,622.36 6.500000 % 10,385.81
M-2 760944RY6 779,000.00 635,683.72 6.500000 % 3,460.90
M-3 760944RZ3 779,100.00 635,765.32 6.500000 % 3,461.35
B-1 701,100.00 572,115.35 6.500000 % 3,114.81
B-2 389,500.00 317,841.84 6.500000 % 1,730.45
B-3 467,420.45 381,426.89 6.500000 % 2,076.63
- -------------------------------------------------------------------------------
155,801,920.45 91,760,380.29 902,181.04
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 260,386.34 1,134,619.72 0.00 0.00 47,316,648.06
A-2 28,096.79 28,096.79 0.00 0.00 5,200,000.00
A-3 60,586.40 60,586.40 0.00 0.00 11,213,000.00
A-4 71,846.95 71,846.95 0.00 0.00 13,246,094.21
A-5 27,252.29 27,252.29 0.00 0.00 5,094,651.59
A-6 23,586.70 27,304.41 0.00 0.00 4,361,579.86
A-7 22,708.99 22,708.99 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 10,307.31 20,693.12 0.00 0.00 1,897,236.55
M-2 3,434.75 6,895.65 0.00 0.00 632,222.82
M-3 3,435.19 6,896.54 0.00 0.00 632,303.97
B-1 3,091.27 6,206.08 0.00 0.00 569,000.54
B-2 1,717.37 3,447.82 0.00 0.00 316,111.39
B-3 2,060.93 4,137.56 0.00 0.00 379,350.26
- -------------------------------------------------------------------------------
518,511.28 1,420,692.32 0.00 0.00 90,858,199.25
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 485.623837 8.809728 2.623937 11.433665 0.000000 476.814109
A-2 1000.000000 0.000000 5.403229 5.403229 0.000000 1000.000000
A-3 1000.000000 0.000000 5.403228 5.403228 0.000000 1000.000000
A-4 617.533530 0.000000 3.349508 3.349508 0.000000 617.533530
A-5 617.533526 0.000000 3.303308 3.303308 0.000000 617.533526
A-6 873.059514 0.743542 4.717340 5.460882 0.000000 872.315972
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 816.025307 4.442747 4.409167 8.851914 0.000000 811.582560
M-2 816.025315 4.442747 4.409178 8.851925 0.000000 811.582567
M-3 816.025311 4.442754 4.409177 8.851931 0.000000 811.582557
B-1 816.025317 4.442747 4.409171 8.851918 0.000000 811.582570
B-2 816.025263 4.442747 4.409166 8.851913 0.000000 811.582516
B-3 816.025251 4.442745 4.409157 8.851902 0.000000 811.582506
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:32:27 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S25 (POOL # 4118)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4118
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 20,853.60
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,829.96
SUBSERVICER ADVANCES THIS MONTH 2,325.36
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 213,706.44
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 90,858,199.25
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 402,603.06
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.14991610 % 3.46453600 % 1.38554800 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.12842480 % 3.47988774 % 1.39168750 %
CLASS A-7 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2974 %
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 7.19588002
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 124.51
POOL TRADING FACTOR: 58.31648223
................................................................................
Run: 09/30/97 14:32:29 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 4,746,397.12 7.050000 % 819,274.29
A-4 760944SE9 24,745,827.00 24,745,827.00 7.250000 % 0.00
A-5 760944SF6 47,058,123.00 4,161,167.65 6.375000 % 184,336.72
A-6 760944SG4 0.00 0.00 3.125000 % 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 0.072435 % 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 9,859,874.94 7.500000 % 11,093.82
M-2 760944SP4 5,640,445.00 5,405,121.80 7.500000 % 6,081.56
M-3 760944SQ2 3,760,297.00 3,643,129.35 7.500000 % 4,099.06
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 1,066,901.77 7.500000 % 0.00
- -------------------------------------------------------------------------------
376,029,704.99 202,166,675.36 1,024,885.45
===============================================================================
_______________________________________________________________________________
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 0.00 0.00 0.00 0.00 0.00
A-3 27,824.27 847,098.56 0.00 0.00 3,927,122.83
A-4 149,180.01 149,180.01 0.00 0.00 24,745,827.00
A-5 22,057.99 206,394.71 0.00 0.00 3,976,830.93
A-6 10,812.74 10,812.74 0.00 0.00 0.00
A-7 340,896.39 340,896.39 0.00 0.00 54,662,626.00
A-8 225,929.41 225,929.41 0.00 0.00 36,227,709.00
A-9 214,200.00 214,200.00 0.00 0.00 34,346,901.00
A-10 122,390.59 122,390.59 0.00 0.00 19,625,291.00
A-11 12,176.59 12,176.59 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 61,489.83 72,583.65 0.00 0.00 9,848,781.12
M-2 33,708.34 39,789.90 0.00 0.00 5,399,040.24
M-3 22,719.91 26,818.97 0.00 0.00 3,639,030.29
B-1 34,912.96 34,912.96 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 1,061,565.62
- -------------------------------------------------------------------------------
1,278,299.04 2,303,184.49 0.00 0.00 201,136,453.76
===============================================================================
Run: 09/30/97 14:32:29
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 95.822635 16.539918 0.561730 17.101648 0.000000 79.282716
A-4 1000.000000 0.000000 6.028492 6.028492 0.000000 1000.000000
A-5 88.426129 3.917214 0.468739 4.385953 0.000000 84.508915
A-7 1000.000000 0.000000 6.236371 6.236371 0.000000 1000.000000
A-8 1000.000000 0.000000 6.236370 6.236370 0.000000 1000.000000
A-9 1000.000000 0.000000 6.236370 6.236370 0.000000 1000.000000
A-10 1000.000000 0.000000 6.236371 6.236371 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-1 953.490995 1.072819 5.946323 7.019142 0.000000 952.418177
M-2 958.279320 1.078206 5.976185 7.054391 0.000000 957.201115
M-3 968.840852 1.090089 6.042052 7.132141 0.000000 967.750763
B-1 976.417009 0.000000 12.379508 12.379508 0.000000 976.417009
B-2 980.790874 0.000000 0.000000 0.000000 0.000000 980.790874
B-3 567.455367 0.000000 0.000000 0.000000 0.000000 564.617217
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:32:30 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S26 (POOL # 4119)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4119
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 48,490.01
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 21,462.42
SUBSERVICER ADVANCES THIS MONTH 21,104.55
MASTER SERVICER ADVANCES THIS MONTH 2,753.80
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 911,016.19
(B) TWO MONTHLY PAYMENTS: 2 420,088.77
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,540,990.66
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 201,136,453.76
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 706
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 373,061.07
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 802,754.24
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.30135750 % 9.35274100 % 2.34590120 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.25466710 % 9.39006893 % 2.35526390 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0727 %
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 7.98675902
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.56
POOL TRADING FACTOR: 53.48951189
................................................................................
Run: 09/30/97 18:40:31 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 36,273,933.92 6.970000 % 113,476.22
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 66,295,247.04 113,476.22
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 209,661.96 323,138.18 0.00 0.00 36,160,457.70
A-2 173,522.04 173,522.04 0.00 0.00 30,021,313.12
S 13,200.59 13,200.59 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
396,384.59 509,860.81 0.00 0.00 66,181,770.82
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 893.071147 2.793806 5.161917 7.955723 0.000000 890.277341
A-2 1000.000000 0.000000 5.779962 5.779962 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 25-September-97
DISTRIBUTION DATE 30-September-97
Run: 09/30/97 18:40:32 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 1,657.38
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 66,181,770.82
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 3,388,019.74
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: 93.69081447
................................................................................
Run: 09/30/97 14:32:31 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 11,978,141.70 9.860000 % 258,105.07
A-2 760944SZ2 24,926,000.00 0.00 6.350000 % 0.00
A-3 760944TA6 25,850,000.00 5,777,823.34 6.350000 % 1,135,662.29
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 6.353000 % 0.00
A-9 760944TH1 1,757,369.00 1,757,369.00 8.811590 % 0.00
A-10 760944TC2 0.00 0.00 0.105545 % 0.00
R 760944TM0 100.00 0.00 7.000000 % 0.00
M-1 760944TJ7 5,350,000.00 5,118,583.47 7.000000 % 5,901.88
M-2 760944TK4 3,210,000.00 3,071,150.09 7.000000 % 3,541.13
M-3 760944TL2 2,141,000.00 2,048,390.11 7.000000 % 2,361.85
B-1 1,070,000.00 1,023,716.69 7.000000 % 1,180.38
B-2 642,000.00 614,230.01 7.000000 % 708.23
B-3 963,170.23 792,490.67 7.000000 % 913.76
- -------------------------------------------------------------------------------
214,013,270.23 158,080,526.08 1,408,374.59
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 97,904.85 356,009.92 0.00 0.00 11,720,036.63
A-2 0.00 0.00 0.00 0.00 0.00
A-3 30,414.16 1,166,076.45 0.00 0.00 4,642,161.05
A-4 247,016.00 247,016.00 0.00 0.00 46,926,000.00
A-5 226,308.30 226,308.30 0.00 0.00 39,000,000.00
A-6 24,882.30 24,882.30 0.00 0.00 4,288,000.00
A-7 178,516.63 178,516.63 0.00 0.00 30,764,000.00
A-8 25,914.18 25,914.18 0.00 0.00 4,920,631.00
A-9 12,836.75 12,836.75 0.00 0.00 1,757,369.00
A-10 13,831.03 13,831.03 0.00 0.00 0.00
R 0.01 0.01 0.00 0.00 0.00
M-1 29,701.99 35,603.87 0.00 0.00 5,112,681.59
M-2 17,821.20 21,362.33 0.00 0.00 3,067,608.96
M-3 11,886.35 14,248.20 0.00 0.00 2,046,028.26
B-1 5,940.40 7,120.78 0.00 0.00 1,022,536.31
B-2 3,564.24 4,272.47 0.00 0.00 613,521.78
B-3 4,598.65 5,512.41 0.00 0.00 791,576.91
- -------------------------------------------------------------------------------
931,137.04 2,339,511.63 0.00 0.00 156,672,151.49
===============================================================================
Run: 09/30/97 14:32:31
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-1 539.434438 11.623737 4.409135 16.032872 0.000000 527.810702
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 223.513475 43.932777 1.176563 45.109340 0.000000 179.580698
A-4 1000.000000 0.000000 5.263947 5.263947 0.000000 1000.000000
A-5 1000.000000 0.000000 5.802777 5.802777 0.000000 1000.000000
A-6 1000.000000 0.000000 5.802775 5.802775 0.000000 1000.000000
A-7 1000.000000 0.000000 5.802777 5.802777 0.000000 1000.000000
A-8 1000.000000 0.000000 5.266434 5.266434 0.000000 1000.000000
A-9 1000.000000 0.000000 7.304527 7.304527 0.000000 1000.000000
R 0.000000 0.000000 0.100000 0.100000 0.000000 0.000000
M-1 956.744574 1.103155 5.551774 6.654929 0.000000 955.641419
M-2 956.744576 1.103156 5.551776 6.654932 0.000000 955.641421
M-3 956.744563 1.103153 5.551775 6.654928 0.000000 955.641411
B-1 956.744570 1.103159 5.551776 6.654935 0.000000 955.641411
B-2 956.744564 1.103162 5.551776 6.654938 0.000000 955.641402
B-3 822.793983 0.948711 4.774483 5.723194 0.000000 821.845283
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:32:32 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S28 (POOL # 4120)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4120
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 46,479.46
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,695.77
SUBSERVICER ADVANCES THIS MONTH 9,948.80
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 517,985.69
(B) TWO MONTHLY PAYMENTS: 2 591,762.86
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 319,380.80
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 156,672,151.49
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 558
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,226,103.05
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.98600780 % 6.47652400 % 1.53746790 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.92329100 % 6.52720902 % 1.54950000 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1046 %
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 7.58435948
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 298.78
POOL TRADING FACTOR: 73.20674616
................................................................................
Run: 09/30/97 14:32:33 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-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 23,150,370.08 6.038793 % 1,197,520.26
A-2 760944UF3 47,547,000.00 27,998,149.27 6.275000 % 575,532.45
A-3 760944UG1 0.00 0.00 2.725000 % 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 20,971,361.24 7.000000 % 337,232.93
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 0.120696 % 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 3,198,684.98 7.000000 % 17,270.49
M-2 760944UR7 1,948,393.00 1,599,339.98 7.000000 % 8,635.23
M-3 760944US5 1,298,929.00 1,066,226.95 7.000000 % 5,756.82
B-1 909,250.00 746,358.60 7.000000 % 4,029.78
B-2 389,679.00 319,868.33 7.000000 % 1,727.05
B-3 649,465.07 497,220.16 7.000000 % 2,684.62
- -------------------------------------------------------------------------------
259,785,708.07 125,295,579.59 2,150,389.63
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 115,508.91 1,313,029.17 0.00 0.00 21,952,849.82
A-2 145,161.18 720,693.63 0.00 0.00 27,422,616.82
A-3 63,038.12 63,038.12 0.00 0.00 0.00
A-4 104,900.56 104,900.56 0.00 0.00 22,048,000.00
A-5 43,852.81 43,852.81 0.00 0.00 8,492,000.00
A-6 87,958.45 87,958.45 0.00 0.00 15,208,000.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 121,291.98 458,524.91 0.00 0.00 20,634,128.31
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 12,494.95 12,494.95 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 18,500.23 35,770.72 0.00 0.00 3,181,414.49
M-2 9,250.09 17,885.32 0.00 0.00 1,590,704.75
M-3 6,166.74 11,923.56 0.00 0.00 1,060,470.13
B-1 4,316.71 8,346.49 0.00 0.00 742,328.82
B-2 1,850.02 3,577.07 0.00 0.00 318,141.28
B-3 2,875.76 5,560.38 0.00 0.00 494,535.54
- -------------------------------------------------------------------------------
737,166.51 2,887,556.14 0.00 0.00 123,145,189.96
===============================================================================
Run: 09/30/97 14:32:33
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-1 362.710652 18.762264 1.809747 20.572011 0.000000 343.948388
A-2 588.852068 12.104496 3.053004 15.157500 0.000000 576.747572
A-4 1000.000000 0.000000 4.757827 4.757827 0.000000 1000.000000
A-5 1000.000000 0.000000 5.164014 5.164014 0.000000 1000.000000
A-6 1000.000000 0.000000 5.783696 5.783696 0.000000 1000.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 323.004054 5.194112 1.868157 7.062269 0.000000 317.809942
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-1 820.850838 4.431976 4.747554 9.179530 0.000000 816.418862
M-2 820.850814 4.431975 4.747548 9.179523 0.000000 816.418839
M-3 820.850832 4.431974 4.747557 9.179531 0.000000 816.418857
B-1 820.850811 4.431982 4.747550 9.179532 0.000000 816.418829
B-2 820.850829 4.431981 4.747549 9.179530 0.000000 816.418847
B-3 765.584145 4.133571 4.427906 8.561477 0.000000 761.450558
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:32:34 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S29 (POOL # 4121)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4121
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 29,078.22
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,510.72
SUBSERVICER ADVANCES THIS MONTH 4,526.74
MASTER SERVICER ADVANCES THIS MONTH 2,289.12
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 411,343.99
(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 123,145,189.96
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 548
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 206,597.56
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,473,887.72
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.07185870 % 4.68033400 % 1.24780710 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.00090660 % 4.73635176 % 1.26274170 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1219 %
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 7.52836178
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.21
POOL TRADING FACTOR: 47.40260381
................................................................................
Run: 09/30/97 14:32:34 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-S30 (POOL # 4122)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4122
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944TP3 69,208,000.00 0.00 7.500000 % 0.00
A-2 760944TT5 51,250,000.00 14,271,890.80 7.500000 % 305,330.08
A-3 760944SW9 49,628,000.00 41,979,931.04 6.200000 % 898,110.54
A-4 760944SX7 41,944,779.00 36,766,972.75 6.275000 % 608,028.30
A-5 760944SY5 446,221.00 391,137.95 303.150000 % 6,468.39
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 13,421,478.41 7.500000 % 202,280.80
A-11 760944TR9 3,400,000.00 3,400,000.00 7.500000 % 0.00
A-12 760944TS7 0.00 0.00 0.034235 % 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 8,467,999.25 7.500000 % 9,391.45
M-2 760944TY4 4,823,973.00 4,618,907.89 7.500000 % 5,122.61
M-3 760944TZ1 3,215,982.00 3,079,271.93 7.500000 % 3,415.07
B-1 1,929,589.00 1,847,562.97 7.500000 % 2,049.04
B-2 803,995.00 769,817.49 7.500000 % 853.77
B-3 1,286,394.99 389,982.58 7.500000 % 432.51
- -------------------------------------------------------------------------------
321,598,232.99 187,172,953.06 2,041,482.56
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 88,694.15 394,024.23 0.00 0.00 13,966,560.72
A-3 215,667.95 1,113,778.49 0.00 0.00 41,081,820.50
A-4 191,171.79 799,200.09 0.00 0.00 36,158,944.45
A-5 98,251.62 104,720.01 0.00 0.00 384,669.56
A-6 185,916.92 185,916.92 0.00 0.00 32,053,000.00
A-7 69,367.41 69,367.41 0.00 0.00 11,162,000.00
A-8 84,083.59 84,083.59 0.00 0.00 13,530,000.00
A-9 6,357.54 6,357.54 0.00 0.00 1,023,000.00
A-10 83,409.18 285,689.98 0.00 0.00 13,219,197.61
A-11 21,129.65 21,129.65 0.00 0.00 3,400,000.00
A-12 5,309.61 5,309.61 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 52,625.27 62,016.72 0.00 0.00 8,458,607.80
M-2 28,704.68 33,827.29 0.00 0.00 4,613,785.28
M-3 19,136.46 22,551.53 0.00 0.00 3,075,856.86
B-1 11,481.87 13,530.91 0.00 0.00 1,845,513.93
B-2 4,784.11 5,637.88 0.00 0.00 768,963.72
B-3 2,423.63 2,856.14 0.00 0.00 389,550.07
- -------------------------------------------------------------------------------
1,168,515.43 3,209,997.99 0.00 0.00 185,131,470.50
===============================================================================
Run: 09/30/97 14:32:34
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-2 278.475918 5.957660 1.730618 7.688278 0.000000 272.518258
A-3 845.892058 18.096851 4.345691 22.442542 0.000000 827.795206
A-4 876.556597 14.495923 4.557702 19.053625 0.000000 862.060674
A-5 876.556572 14.495934 220.186006 234.681940 0.000000 862.060638
A-6 1000.000000 0.000000 5.800297 5.800297 0.000000 1000.000000
A-7 1000.000000 0.000000 6.214604 6.214604 0.000000 1000.000000
A-8 1000.000000 0.000000 6.214604 6.214604 0.000000 1000.000000
A-9 1000.000000 0.000000 6.214604 6.214604 0.000000 1000.000000
A-10 503.242535 7.584582 3.127453 10.712035 0.000000 495.657953
A-11 1000.000000 0.000000 6.214603 6.214603 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-1 957.490413 1.061906 5.950425 7.012331 0.000000 956.428506
M-2 957.490411 1.061907 5.950423 7.012330 0.000000 956.428504
M-3 957.490412 1.061906 5.950425 7.012331 0.000000 956.428506
B-1 957.490414 1.061905 5.950423 7.012328 0.000000 956.428509
B-2 957.490395 1.061910 5.950423 7.012333 0.000000 956.428485
B-3 303.159281 0.336219 1.884017 2.220236 0.000000 302.823062
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:32:36 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S30 (POOL # 4122)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4122
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 43,710.42
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 19,654.18
SUBSERVICER ADVANCES THIS MONTH 34,299.38
MASTER SERVICER ADVANCES THIS MONTH 3,080.63
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,461,208.17
(B) TWO MONTHLY PAYMENTS: 3 851,398.99
(C) THREE OR MORE MONTHLY PAYMENTS: 1 289,177.82
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 2,086,853.84
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 185,131,470.50
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 661
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 424,795.92
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,833,898.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.75624320 % 8.63702700 % 1.60672950 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 89.65476930 % 8.72258503 % 1.62264560 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0346 %
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 7.94211001
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.71
POOL TRADING FACTOR: 57.56607205
................................................................................
Run: 09/30/97 14:32:37 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 43,615,717.06 8.160945 % 1,344,514.06
M 760944SU3 3,678,041.61 3,417,756.39 8.160945 % 2,990.89
R 760944SV1 100.00 0.00 8.160945 % 0.00
B-1 4,494,871.91 3,532,831.82 8.160945 % 3,091.60
B-2 1,225,874.16 0.00 8.160945 % 0.00
- -------------------------------------------------------------------------------
163,449,887.68 50,566,305.27 1,350,596.55
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 295,549.44 1,640,063.50 0.00 0.00 42,271,203.00
M 23,159.44 26,150.33 0.00 0.00 3,414,765.50
R 0.00 0.00 0.00 0.00 0.00
B-1 23,939.23 27,030.83 0.00 0.00 3,529,740.22
B-2 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
342,648.11 1,693,244.66 0.00 0.00 49,215,708.72
===============================================================================
Run: 09/30/97 14:32:37
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 283.125180 8.727720 1.918517 10.646237 0.000000 274.397459
M 929.232660 0.813175 6.296677 7.109852 0.000000 928.419486
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 785.969409 0.687806 5.325898 6.013704 0.000000 785.281603
B-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:32:37 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S33 (POOL # 4123)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4123
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,180.76
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,199.46
SUBSERVICER ADVANCES THIS MONTH 44,220.91
MASTER SERVICER ADVANCES THIS MONTH 7,367.83
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,267,889.06
(B) TWO MONTHLY PAYMENTS: 2 485,043.02
(C) THREE OR MORE MONTHLY PAYMENTS: 3 1,026,105.62
FORECLOSURES
NUMBER OF LOANS 8
AGGREGATE PRINCIPAL BALANCE 1,955,968.44
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 49,215,708.72
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 175
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 998,338.93
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,306,345.76
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 86.25450650 % 6.75896000 % 6.98653340 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 85.88965620 % 6.93836498 % 7.17197880 %
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 8.60857765
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 6.22
POOL TRADING FACTOR: 30.11057971
................................................................................
Run: 09/30/97 14:32:40 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 24,742,486.94 7.000000 % 232,564.75
A-3 760944VW5 145,065,000.00 133,428,047.96 7.000000 % 2,101,994.12
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 1,173,009.13 0.000000 % 6,465.29
A-9 760944WC8 0.00 0.00 0.253104 % 0.00
R 760944WG9 100.00 0.00 7.000000 % 0.00
M-1 760944WD6 9,616,700.00 9,184,645.47 7.000000 % 10,602.64
M-2 760944WE4 7,479,800.00 7,143,751.09 7.000000 % 8,246.66
M-3 760944WF1 4,274,200.00 4,082,170.79 7.000000 % 4,712.41
B-1 2,564,500.00 2,449,283.39 7.000000 % 2,827.42
B-2 854,800.00 816,395.97 7.000000 % 942.44
B-3 1,923,420.54 881,639.55 7.000000 % 1,017.75
- -------------------------------------------------------------------------------
427,416,329.03 303,792,430.29 2,369,373.48
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 143,870.45 376,435.20 0.00 0.00 24,509,922.19
A-3 775,845.77 2,877,839.89 0.00 0.00 131,326,053.84
A-4 210,056.50 210,056.50 0.00 0.00 36,125,000.00
A-5 280,577.33 280,577.33 0.00 0.00 48,253,000.00
A-6 160,945.43 160,945.43 0.00 0.00 27,679,000.00
A-7 45,552.46 45,552.46 0.00 0.00 7,834,000.00
A-8 0.00 6,465.29 0.00 0.00 1,166,543.84
A-9 63,871.33 63,871.33 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 53,406.08 64,008.72 0.00 0.00 9,174,042.83
M-2 41,538.86 49,785.52 0.00 0.00 7,135,504.43
M-3 23,736.65 28,449.06 0.00 0.00 4,077,458.38
B-1 14,241.88 17,069.30 0.00 0.00 2,446,455.97
B-2 4,747.11 5,689.55 0.00 0.00 815,453.53
B-3 5,126.47 6,144.22 0.00 0.00 880,621.80
- -------------------------------------------------------------------------------
1,823,516.32 4,192,889.80 0.00 0.00 301,423,056.81
===============================================================================
Run: 09/30/97 14:32:40
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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-2 603.475291 5.672311 3.509035 9.181346 0.000000 597.802980
A-3 919.781119 14.490016 5.348263 19.838279 0.000000 905.291103
A-4 1000.000000 0.000000 5.814713 5.814713 0.000000 1000.000000
A-5 1000.000000 0.000000 5.814713 5.814713 0.000000 1000.000000
A-6 1000.000000 0.000000 5.814713 5.814713 0.000000 1000.000000
A-7 1000.000000 0.000000 5.814713 5.814713 0.000000 1000.000000
A-8 776.925774 4.282192 0.000000 4.282192 0.000000 772.643582
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 955.072475 1.102524 5.553473 6.655997 0.000000 953.969951
M-2 955.072474 1.102524 5.553472 6.655996 0.000000 953.969950
M-3 955.072479 1.102524 5.553472 6.655996 0.000000 953.969955
B-1 955.072486 1.102523 5.553472 6.655995 0.000000 953.969963
B-2 955.072496 1.102527 5.553474 6.656001 0.000000 953.969970
B-3 458.370664 0.529130 2.665293 3.194423 0.000000 457.841529
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:32:41 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S31 (POOL # 4125)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4125
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 72,518.30
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 32,534.86
SUBSERVICER ADVANCES THIS MONTH 44,398.58
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 14 3,773,285.45
(B) TWO MONTHLY PAYMENTS: 1 362,629.13
(C) THREE OR MORE MONTHLY PAYMENTS: 1 296,772.17
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,932,636.84
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 301,423,056.81
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,059
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,018,679.25
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.91622840 % 6.71859000 % 1.36518180 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.86209000 % 6.76358533 % 1.37432460 %
BANKRUPTCY AMOUNT AVAILABLE 50,000.00
FRAUD AMOUNT AVAILABLE 3,279,307.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,279,307.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.63808380
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 299.93
POOL TRADING FACTOR: 70.52212008
................................................................................
Run: 09/30/97 14:32:43 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 15,824,955.18 6.500000 % 1,756,602.34
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 23,764,916.38 6.500000 % 302,552.10
A-6 760944VG0 64,049,000.00 52,877,798.68 6.500000 % 246,075.70
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 0.250514 % 0.00
R 760944VM7 100.00 0.00 6.500000 % 0.00
M 760944VL9 10,156,500.00 8,342,698.81 6.500000 % 44,926.54
B 781,392.32 584,957.19 6.500000 % 3,150.07
- -------------------------------------------------------------------------------
312,503,992.32 195,361,326.24 2,353,306.75
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 85,441.74 1,842,044.08 0.00 0.00 14,068,352.84
A-2 201,389.31 201,389.31 0.00 0.00 37,300,000.00
A-3 94,388.42 94,388.42 0.00 0.00 17,482,000.00
A-4 27,643.78 27,643.78 0.00 0.00 5,120,000.00
A-5 128,310.99 430,863.09 0.00 0.00 23,462,364.28
A-6 285,496.60 531,572.30 0.00 0.00 52,631,722.98
A-7 183,917.57 183,917.57 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 40,652.27 40,652.27 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 45,043.71 89,970.25 0.00 0.00 8,297,772.27
B 3,158.28 6,308.35 0.00 0.00 581,807.12
- -------------------------------------------------------------------------------
1,095,442.67 3,448,749.42 0.00 0.00 193,008,019.49
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 178.861558 19.853998 0.965705 20.819703 0.000000 159.007560
A-2 1000.000000 0.000000 5.399177 5.399177 0.000000 1000.000000
A-3 1000.000000 0.000000 5.399177 5.399177 0.000000 1000.000000
A-4 1000.000000 0.000000 5.399176 5.399176 0.000000 1000.000000
A-5 633.731103 8.068056 3.421626 11.489682 0.000000 625.663048
A-6 825.583517 3.841991 4.457472 8.299463 0.000000 821.741526
A-7 1000.000000 0.000000 5.399177 5.399177 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 821.414740 4.423427 4.434964 8.858391 0.000000 816.991313
B 748.608829 4.031342 4.041875 8.073217 0.000000 744.577487
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:32:45 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 44,823.70
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 20,930.84
SUBSERVICER ADVANCES THIS MONTH 33,302.70
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,165,069.28
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,011,058.47
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 193,008,019.49
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 807
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,301,260.05
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.43018250 % 4.27039400 % 0.29942320 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.39937280 % 4.29918523 % 0.30144190 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2500 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,096,401.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,543,851.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.15133239
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 126.02
POOL TRADING FACTOR: 61.76177720
................................................................................
Run: 09/30/97 14:32:46 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-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 27,743,915.56 5.400000 % 2,254,610.82
A-2 760944VT2 18,171,000.00 18,171,000.00 6.450000 % 0.00
A-3 760944WL8 4,309,000.00 4,309,000.00 7.000000 % 0.00
A-4 760944WM6 34,777,700.00 33,496,926.28 7.000000 % 824,455.77
A-5 760944WN4 491,000.00 448,220.39 7.000000 % 27,537.94
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 6.003000 % 0.00
A-9 760944WY0 8,653,500.00 7,320,688.44 9.326335 % 0.00
A-10 760944WU8 8,704,536.00 8,704,536.00 6.875000 % 0.00
A-11 760944WV6 3,108,764.00 3,108,764.00 7.350000 % 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 0.150258 % 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 5,110,987.57 7.000000 % 5,809.82
M-2 760944WQ7 3,209,348.00 3,066,576.69 7.000000 % 3,485.87
M-3 760944WR5 2,139,566.00 2,044,385.07 7.000000 % 2,323.92
B-1 1,390,718.00 1,328,850.40 7.000000 % 1,510.55
B-2 320,935.00 306,657.87 7.000000 % 348.59
B-3 962,805.06 661,619.98 7.000000 % 752.07
- -------------------------------------------------------------------------------
213,956,513.06 168,676,868.38 3,120,835.35
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 123,962.53 2,378,573.35 0.00 0.00 25,489,304.74
A-2 96,976.72 96,976.72 0.00 0.00 18,171,000.00
A-3 24,957.63 24,957.63 0.00 0.00 4,309,000.00
A-4 194,013.49 1,018,469.26 0.00 0.00 32,672,470.51
A-5 2,596.08 30,134.02 0.00 0.00 420,682.45
A-6 133,198.22 133,198.22 0.00 0.00 26,829,850.30
A-7 73,999.01 73,999.01 0.00 0.00 8,943,283.44
A-8 84,844.95 84,844.95 0.00 0.00 17,081,606.39
A-9 56,492.63 56,492.63 0.00 0.00 7,320,688.44
A-10 49,516.20 49,516.20 0.00 0.00 8,704,536.00
A-11 18,906.19 18,906.19 0.00 0.00 3,108,764.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 44,998.97 44,998.97 0.00 0.00 0.00
A-14 20,971.14 20,971.14 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
M-1 29,602.73 35,412.55 0.00 0.00 5,105,177.75
M-2 17,761.54 21,247.41 0.00 0.00 3,063,090.82
M-3 11,841.04 14,164.96 0.00 0.00 2,042,061.15
B-1 7,696.68 9,207.23 0.00 0.00 1,327,339.85
B-2 1,776.16 2,124.75 0.00 0.00 306,309.28
B-3 3,832.08 4,584.15 0.00 0.00 660,867.91
- -------------------------------------------------------------------------------
997,943.99 4,118,779.34 0.00 0.00 165,556,033.03
===============================================================================
Run: 09/30/97 14:32:46
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-1 469.035444 38.116191 2.095696 40.211887 0.000000 430.919253
A-2 1000.000000 0.000000 5.336895 5.336895 0.000000 1000.000000
A-3 1000.000000 0.000000 5.791977 5.791977 0.000000 1000.000000
A-4 963.172558 23.706449 5.578675 29.285124 0.000000 939.466109
A-5 912.872485 56.085418 5.287332 61.372750 0.000000 856.787067
A-6 918.909163 0.000000 4.561973 4.561973 0.000000 918.909164
A-7 918.909164 0.000000 7.603289 7.603289 0.000000 918.909164
A-8 845.980060 0.000000 4.202013 4.202013 0.000000 845.980060
A-9 845.980059 0.000000 6.528298 6.528298 0.000000 845.980059
A-10 1000.000000 0.000000 5.688551 5.688551 0.000000 1000.000000
A-11 1000.000000 0.000000 6.081578 6.081578 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-1 955.513918 1.086163 5.534316 6.620479 0.000000 954.427755
M-2 955.513921 1.086161 5.534314 6.620475 0.000000 954.427759
M-3 955.513908 1.086164 5.534319 6.620483 0.000000 954.427744
B-1 955.513914 1.086166 5.534321 6.620487 0.000000 954.427749
B-2 955.513951 1.086170 5.534329 6.620499 0.000000 954.427781
B-3 687.179583 0.781113 3.980131 4.761244 0.000000 686.398460
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:32:46 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S34 (POOL # 4127)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4127
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 36,105.99
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 17,726.53
SUBSERVICER ADVANCES THIS MONTH 12,775.51
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,105,697.77
(B) TWO MONTHLY PAYMENTS: 1 235,440.52
(C) THREE OR MORE MONTHLY PAYMENTS: 1 229,334.68
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 227,548.60
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 165,556,033.03
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 2,929,095.11
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.57807090 % 6.06007800 % 1.36185140 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.44675860 % 6.16729547 % 1.38594590 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1506 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,772,076.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,047,327.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.53489655
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 301.52
POOL TRADING FACTOR: 77.37835631
................................................................................
Run: 09/30/97 14:32:47 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-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 40,509,244.47 8.166434 % 1,474,135.95
M 760944VP0 3,025,700.00 2,779,968.28 8.166434 % 2,361.35
R 760944VQ8 100.00 0.00 8.166434 % 0.00
B-1 3,429,100.00 2,313,028.17 8.166434 % 1,964.72
B-2 941,300.03 0.00 8.166434 % 0.00
- -------------------------------------------------------------------------------
134,473,200.03 45,602,240.92 1,478,462.02
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 272,153.28 1,746,289.23 0.00 0.00 39,035,108.52
M 18,676.66 21,038.01 0.00 0.00 2,777,606.93
R 0.00 0.00 0.00 0.00 0.00
B-1 15,539.62 17,504.34 0.00 0.00 2,311,063.45
B-2 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
306,369.56 1,784,831.58 0.00 0.00 44,123,778.90
===============================================================================
Run: 09/30/97 14:32:47
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 318.777155 11.600336 2.141641 13.741977 0.000000 307.176818
M 918.785167 0.780431 6.172674 6.953105 0.000000 918.004736
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 674.529226 0.572955 4.531691 5.104646 0.000000 673.956271
B-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:32:48 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S38 (POOL # 4128)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4128
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,916.38
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,671.75
SUBSERVICER ADVANCES THIS MONTH 35,336.02
MASTER SERVICER ADVANCES THIS MONTH 4,427.74
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 968,339.60
(B) TWO MONTHLY PAYMENTS: 1 894,196.71
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 2,803,546.88
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 44,123,778.90
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 150
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 617,477.97
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,439,726.80
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.83169700 % 6.09612200 % 5.07218090 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.46728340 % 6.29503410 % 5.23768250 %
BANKRUPTCY AMOUNT AVAILABLE 50,000.00
FRAUD AMOUNT AVAILABLE 852,072.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,952,200.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.51556843
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 4.28
POOL TRADING FACTOR: 32.81232163
................................................................................
Run: 09/30/97 14:32:48 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 10,777,137.31 6.844469 % 914,385.51
A-2 760944XA1 25,550,000.00 25,550,000.00 6.844469 % 0.00
A-3 760944XB9 15,000,000.00 11,682,442.66 6.844469 % 185,822.48
A-4 32,700,000.00 32,700,000.00 6.844469 % 0.00
A-5 760944XC7 0.00 0.00 0.050800 % 0.00
R 760944XD5 100.00 0.00 6.844469 % 0.00
B-1 2,684,092.00 2,558,877.71 6.844469 % 2,958.72
B-2 1,609,940.00 1,534,835.48 6.844469 % 1,774.66
B-3 1,341,617.00 1,279,029.86 6.844469 % 1,478.89
B-4 536,646.00 511,611.21 6.844469 % 591.55
B-5 375,652.00 358,127.66 6.844469 % 414.09
B-6 429,317.20 335,254.40 6.844469 % 387.64
- -------------------------------------------------------------------------------
107,329,364.20 87,287,316.29 1,107,813.54
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 61,006.43 975,391.94 0.00 0.00 9,862,751.80
A-2 144,631.57 144,631.57 0.00 0.00 25,550,000.00
A-3 66,131.11 251,953.59 0.00 0.00 11,496,620.18
A-4 185,105.77 185,105.77 0.00 0.00 32,700,000.00
A-5 3,667.30 3,667.30 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B-1 14,485.10 17,443.82 0.00 0.00 2,555,918.99
B-2 8,688.29 10,462.95 0.00 0.00 1,533,060.82
B-3 7,240.23 8,719.12 0.00 0.00 1,277,550.97
B-4 2,896.09 3,487.64 0.00 0.00 511,019.66
B-5 2,027.26 2,441.35 0.00 0.00 357,713.57
B-6 1,897.80 2,285.44 0.00 0.00 334,866.76
- -------------------------------------------------------------------------------
497,776.95 1,605,590.49 0.00 0.00 86,179,502.75
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 397.650997 33.738673 2.250994 35.989667 0.000000 363.912324
A-2 1000.000000 0.000000 5.660727 5.660727 0.000000 1000.000000
A-3 778.829511 12.388165 4.408741 16.796906 0.000000 766.441345
A-4 1000.000000 0.000000 5.660727 5.660727 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 953.349479 1.102317 5.396648 6.498965 0.000000 952.247162
B-2 953.349491 1.102314 5.396655 6.498969 0.000000 952.247177
B-3 953.349473 1.102319 5.396644 6.498963 0.000000 952.247154
B-4 953.349527 1.102310 5.396649 6.498959 0.000000 952.247217
B-5 953.349536 1.102323 5.396644 6.498967 0.000000 952.247213
B-6 780.901394 0.902922 4.420461 5.323383 0.000000 779.998472
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:32:49 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 17,724.52
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,128.76
SUBSERVICER ADVANCES THIS MONTH 1,931.56
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 287,037.79
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 86,179,502.75
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 1,006,887.08
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 92.46427020 % 7.53572980 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 92.37622570 % 7.62377430 %
BANKRUPTCY AMOUNT AVAILABLE 100,755.00
FRAUD AMOUNT AVAILABLE 923,009.00
SPECIAL HAZARD AMOUNT AVAILABLE 536,647.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.26542457
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 303.29
POOL TRADING FACTOR: 80.29443144
................................................................................
Run: 09/30/97 14:32:50 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-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 2,801,810.41 7.084773 % 94,430.17
A-2 760944XF0 25,100,000.00 2,890,681.82 7.084773 % 912,557.28
A-3 760944XG8 29,000,000.00 3,339,831.57 5.994773 % 1,054,349.05
A-4 760944ZC5 0.00 0.00 1.090000 % 0.00
A-5 760944XH6 52,129,000.00 52,129,000.00 7.084773 % 0.00
A-6 760944XJ2 35,266,000.00 35,266,000.00 7.084773 % 0.00
A-7 760944XK9 41,282,000.00 41,282,000.00 7.084773 % 0.00
R-I 760944XL7 100.00 0.00 7.084773 % 0.00
R-II 760944XQ6 210,347.00 0.00 7.084773 % 0.00
M-1 760944XM5 5,029,000.00 4,818,038.54 7.084773 % 5,454.08
M-2 760944XN3 3,520,000.00 3,372,339.58 7.084773 % 3,817.53
M-3 760944XP8 2,012,000.00 1,927,598.63 7.084773 % 2,182.07
B-1 760944B80 1,207,000.00 1,156,367.57 7.084773 % 1,309.02
B-2 760944B98 402,000.00 385,136.49 7.084773 % 435.98
B-3 905,558.27 407,731.77 7.084773 % 461.57
- -------------------------------------------------------------------------------
201,163,005.27 149,776,536.38 2,074,996.75
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 16,467.76 110,897.93 0.00 0.00 2,707,380.24
A-2 16,990.11 929,547.39 0.00 0.00 1,978,124.54
A-3 16,609.91 1,070,958.96 0.00 0.00 2,285,482.52
A-4 3,020.10 3,020.10 0.00 0.00 0.00
A-5 306,390.55 306,390.55 0.00 0.00 52,129,000.00
A-6 207,277.51 207,277.51 0.00 0.00 35,266,000.00
A-7 242,636.82 242,636.82 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 28,318.24 33,772.32 0.00 0.00 4,812,584.46
M-2 19,821.08 23,638.61 0.00 0.00 3,368,522.05
M-3 11,329.55 13,511.62 0.00 0.00 1,925,416.56
B-1 6,796.60 8,105.62 0.00 0.00 1,155,058.55
B-2 2,263.66 2,699.64 0.00 0.00 384,700.51
B-3 2,396.45 2,858.02 0.00 0.00 407,270.20
- -------------------------------------------------------------------------------
880,318.34 2,955,315.09 0.00 0.00 147,701,539.63
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 549.374590 18.515720 3.228973 21.744693 0.000000 530.858871
A-2 115.166606 36.356864 0.676897 37.033761 0.000000 78.809743
A-3 115.166606 36.356864 0.572756 36.929620 0.000000 78.809742
A-5 1000.000000 0.000000 5.877545 5.877545 0.000000 1000.000000
A-6 1000.000000 0.000000 5.877545 5.877545 0.000000 1000.000000
A-7 1000.000000 0.000000 5.877545 5.877545 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-1 958.051012 1.084526 5.630988 6.715514 0.000000 956.966486
M-2 958.051017 1.084526 5.630989 6.715515 0.000000 956.966492
M-3 958.051009 1.084528 5.630989 6.715517 0.000000 956.966481
B-1 958.051011 1.084524 5.630986 6.715510 0.000000 956.966487
B-2 958.050970 1.084527 5.630995 6.715522 0.000000 956.966443
B-3 450.254593 0.509697 2.646390 3.156087 0.000000 449.744885
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:32:50 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S35 (POOL # 4130)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4130
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 31,073.81
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,900.29
SUBSERVICER ADVANCES THIS MONTH 17,700.75
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,683,989.74
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 414,582.22
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 440,884.31
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 147,701,539.63
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 1,905,447.68
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.94318890 % 6.75538200 % 1.30142940 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.83925070 % 6.84253062 % 1.31821870 %
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 7.46009467
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 302.63
POOL TRADING FACTOR: 73.42380843
................................................................................
Run: 09/30/97 14:32:51 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-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 14,268,874.58 5.065000 % 771,074.77
A-4 760944YL6 53,021,000.00 31,918,893.18 6.250000 % 447,256.33
A-5 760944YM4 24,343,000.00 15,397,668.20 6.025000 % 590,033.06
A-6 760944YN2 0.00 0.00 2.475000 % 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 29,396,147.44 7.000000 % 76,518.54
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 0.209158 % 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 6,847,827.22 6.500000 % 36,790.47
B 777,263.95 428,606.09 6.500000 % 2,302.70
- -------------------------------------------------------------------------------
259,085,063.95 165,911,548.15 1,923,975.87
===============================================================================
_______________________________________________________________________________
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 60,039.60 831,114.37 0.00 0.00 13,497,799.81
A-4 165,728.23 612,984.56 0.00 0.00 31,471,636.85
A-5 77,069.17 667,102.23 0.00 0.00 14,807,635.14
A-6 31,659.12 31,659.12 0.00 0.00 0.00
A-7 23,223.49 23,223.49 0.00 0.00 4,877,000.00
A-8 39,828.84 39,828.84 0.00 0.00 7,400,000.00
A-9 139,939.16 139,939.16 0.00 0.00 26,000,000.00
A-10 58,487.45 58,487.45 0.00 0.00 11,167,000.00
A-11 170,945.27 247,463.81 0.00 0.00 29,319,628.90
A-12 63,650.76 63,650.76 0.00 0.00 11,995,104.41
A-13 26,033.45 26,033.45 0.00 0.00 6,214,427.03
A-14 28,828.29 28,828.29 0.00 0.00 0.00
R-I 1.87 1.87 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 36,977.27 73,767.74 0.00 0.00 6,811,036.75
B 2,314.40 4,617.10 0.00 0.00 426,303.39
- -------------------------------------------------------------------------------
924,726.37 2,848,702.24 0.00 0.00 163,987,572.28
===============================================================================
Run: 09/30/97 14:32:51
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-3 824.218726 44.539901 3.468092 48.007993 0.000000 779.678825
A-4 602.004737 8.435456 3.125709 11.561165 0.000000 593.569281
A-5 632.529606 24.238305 3.165968 27.404273 0.000000 608.291301
A-7 1000.000000 0.000000 4.761839 4.761839 0.000000 1000.000000
A-8 1000.000000 0.000000 5.382276 5.382276 0.000000 1000.000000
A-9 1000.000000 0.000000 5.382275 5.382275 0.000000 1000.000000
A-10 1000.000000 0.000000 5.237526 5.237526 0.000000 1000.000000
A-11 734.811835 1.912724 4.273098 6.185822 0.000000 732.899110
A-12 735.887308 0.000000 3.904909 3.904909 0.000000 735.887308
A-13 735.887309 0.000000 3.082776 3.082776 0.000000 735.887309
R-I 0.000000 0.000000 18.690000 18.690000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 825.875250 4.437077 4.459606 8.896683 0.000000 821.438172
B 551.429267 2.962584 2.977637 5.940221 0.000000 548.466695
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:32:52 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S36 (POOL # 4131)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4131
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 40,302.21
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 18,113.46
SUBSERVICER ADVANCES THIS MONTH 19,344.17
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,422,769.78
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 430,475.17
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 163,987,572.28
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 720
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,032,603.52
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.61426950 % 4.12739600 % 0.25833410 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.58665330 % 4.15338593 % 0.25996080 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2092 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,853,424.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,911,712.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.12672122
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 126.70
POOL TRADING FACTOR: 63.29487689
................................................................................
Run: 09/30/97 14:32:53 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 1,601,807.43 7.000000 % 1,601,807.43
A-2 760944ZE1 29,037,000.00 29,037,000.00 6.200000 % 469,016.72
A-3 760944ZF8 36,634,000.00 36,634,000.00 6.400000 % 0.00
A-4 760944ZG6 18,679,000.00 18,679,000.00 6.650000 % 0.00
A-5 760944ZH4 43,144,000.00 43,144,000.00 6.950000 % 0.00
A-6 760944ZJ0 21,561,940.00 21,561,940.00 6.275000 % 150,085.35
A-7 760944ZK7 0.00 0.00 3.225000 % 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 0.125325 % 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 6,382,604.69 7.000000 % 7,144.07
M-2 760944ZS0 4,012,200.00 3,829,448.30 7.000000 % 4,286.31
M-3 760944ZT8 2,674,800.00 2,552,965.53 7.000000 % 2,857.54
B-1 1,604,900.00 1,531,798.39 7.000000 % 1,714.55
B-2 534,900.00 510,535.85 7.000000 % 571.44
B-3 1,203,791.32 608,212.37 7.000000 % 680.78
- -------------------------------------------------------------------------------
267,484,931.32 213,840,312.56 2,238,164.19
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 9,308.75 1,611,116.18 0.00 0.00 0.00
A-2 149,460.43 618,477.15 0.00 0.00 28,567,983.28
A-3 194,646.73 194,646.73 0.00 0.00 36,634,000.00
A-4 103,123.60 103,123.60 0.00 0.00 18,679,000.00
A-5 248,936.18 248,936.18 0.00 0.00 43,144,000.00
A-6 112,327.06 262,412.41 0.00 0.00 21,411,854.65
A-7 57,729.84 57,729.84 0.00 0.00 0.00
A-8 98,793.82 98,793.82 0.00 0.00 17,000,000.00
A-9 122,039.42 122,039.42 0.00 0.00 21,000,000.00
A-10 56,759.96 56,759.96 0.00 0.00 9,767,000.00
A-11 22,248.92 22,248.92 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 37,091.87 44,235.94 0.00 0.00 6,375,460.62
M-2 22,254.46 26,540.77 0.00 0.00 3,825,161.99
M-3 14,836.31 17,693.85 0.00 0.00 2,550,107.99
B-1 8,901.89 10,616.44 0.00 0.00 1,530,083.84
B-2 2,966.93 3,538.37 0.00 0.00 509,964.41
B-3 3,534.56 4,215.34 0.00 0.00 607,531.59
- -------------------------------------------------------------------------------
1,264,960.73 3,503,124.92 0.00 0.00 211,602,148.37
===============================================================================
Run: 09/30/97 14:32:53
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 29.693894 29.693894 0.172563 29.866457 0.000000 0.000000
A-2 1000.000000 16.152382 5.147241 21.299623 0.000000 983.847618
A-3 1000.000000 0.000000 5.313281 5.313281 0.000000 1000.000000
A-4 1000.000000 0.000000 5.520831 5.520831 0.000000 1000.000000
A-5 1000.000000 0.000000 5.769891 5.769891 0.000000 1000.000000
A-6 1000.000000 6.960661 5.209506 12.170167 0.000000 993.039339
A-8 1000.000000 0.000000 5.811401 5.811401 0.000000 1000.000000
A-9 1000.000000 0.000000 5.811401 5.811401 0.000000 1000.000000
A-10 1000.000000 0.000000 5.811402 5.811402 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-1 954.450994 1.068320 5.546697 6.615017 0.000000 953.382674
M-2 954.450999 1.068319 5.546698 6.615017 0.000000 953.382680
M-3 954.450998 1.068319 5.546699 6.615018 0.000000 953.382679
B-1 954.450988 1.068322 5.546694 6.615016 0.000000 953.382666
B-2 954.451019 1.068312 5.546700 6.615012 0.000000 953.382707
B-3 505.247346 0.565522 2.936198 3.501720 0.000000 504.681816
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:32:53 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S37 (POOL # 4132)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4132
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 51,047.75
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 22,425.93
SUBSERVICER ADVANCES THIS MONTH 34,857.40
MASTER SERVICER ADVANCES THIS MONTH 3,954.21
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,628,578.34
(B) TWO MONTHLY PAYMENTS: 5 1,168,109.72
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,198,763.30
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 211,602,148.37
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 752
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 562,615.39
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,998,812.09
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.79108560 % 5.96941600 % 1.23949810 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.72298960 % 6.02580394 % 1.25120650 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1251 %
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 7.53859227
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.83
POOL TRADING FACTOR: 79.10806314
................................................................................
Run: 09/30/97 14:32:55 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 56,677,331.26 6.125000 % 347,716.18
A-2 760944ZB7 0.00 0.00 2.875000 % 0.00
A-3 760944ZD3 59,980,000.00 29,780,472.16 5.500000 % 463,621.57
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 5.780000 % 0.00
A-10 760944ZW1 11,262,000.00 11,262,000.00 11.269783 % 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 4,209,465.53 0.000000 % 11,508.15
A-16 760944A40 0.00 0.00 0.076973 % 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 6,880,604.14 7.000000 % 8,032.14
M-2 760944B49 4,801,400.00 4,586,751.01 7.000000 % 5,354.39
M-3 760944B56 3,200,900.00 3,057,802.16 7.000000 % 3,569.55
B-1 1,920,600.00 1,834,738.59 7.000000 % 2,141.80
B-2 640,200.00 611,579.54 7.000000 % 713.93
B-3 1,440,484.07 1,095,812.95 7.000000 % 1,279.21
- -------------------------------------------------------------------------------
320,088,061.92 247,037,579.35 843,936.92
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 288,766.39 636,482.57 0.00 0.00 56,329,615.08
A-2 135,543.41 135,543.41 0.00 0.00 0.00
A-3 136,246.52 599,868.09 0.00 0.00 29,316,850.59
A-4 200,049.88 200,049.88 0.00 0.00 34,356,514.27
A-5 63,101.29 63,101.29 0.00 0.00 10,837,000.00
A-6 14,818.93 14,818.93 0.00 0.00 2,545,000.00
A-7 37,149.24 37,149.24 0.00 0.00 6,380,000.00
A-8 40,215.00 40,215.00 0.00 0.00 6,906,514.27
A-9 189,504.94 189,504.94 0.00 0.00 39,415,000.00
A-10 105,575.29 105,575.29 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 97,758.38 97,758.38 0.00 0.00 16,789,000.00
A-15 0.00 11,508.15 0.00 0.00 4,197,957.38
A-16 15,817.32 15,817.32 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 40,064.14 48,096.28 0.00 0.00 6,872,572.00
M-2 26,707.57 32,061.96 0.00 0.00 4,581,396.62
M-3 17,804.86 21,374.41 0.00 0.00 3,054,232.61
B-1 10,683.25 12,825.05 0.00 0.00 1,832,596.79
B-2 3,561.09 4,275.02 0.00 0.00 610,865.61
B-3 6,380.66 7,659.87 0.00 0.00 1,094,533.74
- -------------------------------------------------------------------------------
1,429,748.16 2,273,685.08 0.00 0.00 246,193,642.43
===============================================================================
Run: 09/30/97 14:32:55
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-1 704.468780 4.321925 3.589211 7.911136 0.000000 700.146855
A-3 496.506705 7.729603 2.271533 10.001136 0.000000 488.777102
A-4 803.491996 0.000000 4.678544 4.678544 0.000000 803.491996
A-5 1000.000000 0.000000 5.822764 5.822764 0.000000 1000.000000
A-6 1000.000000 0.000000 5.822762 5.822762 0.000000 1000.000000
A-7 1000.000000 0.000000 5.822765 5.822765 0.000000 1000.000000
A-8 451.140785 0.000000 2.626886 2.626886 0.000000 451.140785
A-9 1000.000000 0.000000 4.807940 4.807940 0.000000 1000.000000
A-10 1000.000000 0.000000 9.374471 9.374471 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 5.822764 5.822764 0.000000 1000.000000
A-15 838.927021 2.293521 0.000000 2.293521 0.000000 836.633500
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-1 955.294496 1.115172 5.562455 6.677627 0.000000 954.179324
M-2 955.294500 1.115173 5.562455 6.677628 0.000000 954.179327
M-3 955.294498 1.115171 5.562454 6.677625 0.000000 954.179328
B-1 955.294486 1.115172 5.562454 6.677626 0.000000 954.179314
B-2 955.294502 1.115167 5.562465 6.677632 0.000000 954.179335
B-3 760.725490 0.888042 4.429525 5.317567 0.000000 759.837448
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:32:56 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S39 (POOL # 4133)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4133
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 66,523.38
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 25,953.47
SUBSERVICER ADVANCES THIS MONTH 24,087.16
MASTER SERVICER ADVANCES THIS MONTH 6,116.28
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 1,966,119.69
(B) TWO MONTHLY PAYMENTS: 3 761,621.87
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 768,720.39
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 246,193,642.43
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 889
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 896,522.95
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 555,525.38
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.55963900 % 5.98166200 % 1.45869890 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.54276070 % 5.89300401 % 1.46200790 %
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 7.40896056
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 1.13
POOL TRADING FACTOR: 76.91434693
................................................................................
Run: 09/30/97 14:32:57 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-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 22,414,090.96 6.000000 % 2,614,177.22
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 5.903000 % 0.00
A-9 760944YF9 3,770,880.00 3,530,467.90 5.254084 % 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 6.003000 % 0.00
A-12 760944XX1 987,000.00 987,000.00 5.994857 % 0.00
A-13 760944XY9 0.00 0.00 0.378512 % 0.00
R 760944YK8 109,869.00 0.00 6.000000 % 0.00
M-1 760944YH5 2,008,172.00 1,654,866.51 6.000000 % 8,733.88
M-2 760944YJ1 3,132,748.00 2,581,591.43 6.000000 % 13,624.85
B 481,961.44 397,168.08 6.000000 % 2,096.14
- -------------------------------------------------------------------------------
160,653,750.44 111,849,432.74 2,638,632.09
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 111,202.92 2,725,380.14 0.00 0.00 19,799,913.74
A-3 175,381.79 175,381.79 0.00 0.00 35,350,000.00
A-4 17,870.59 17,870.59 0.00 0.00 3,602,000.00
A-5 50,233.11 50,233.11 0.00 0.00 10,125,000.00
A-6 71,795.08 71,795.08 0.00 0.00 14,471,035.75
A-7 24,286.54 24,286.54 0.00 0.00 4,895,202.95
A-8 42,170.99 42,170.99 0.00 0.00 8,639,669.72
A-9 15,338.15 15,338.15 0.00 0.00 3,530,467.90
A-10 10,358.79 10,358.79 0.00 0.00 1,509,339.44
A-11 8,398.71 8,398.71 0.00 0.00 1,692,000.00
A-12 4,892.60 4,892.60 0.00 0.00 987,000.00
A-13 35,007.20 35,007.20 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 8,210.28 16,944.16 0.00 0.00 1,646,132.63
M-2 12,808.04 26,432.89 0.00 0.00 2,567,966.58
B 1,970.47 4,066.61 0.00 0.00 395,071.94
- -------------------------------------------------------------------------------
589,925.26 3,228,557.35 0.00 0.00 109,210,800.65
===============================================================================
Run: 09/30/97 14:32:57
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-2 958.481546 111.788635 4.755310 116.543945 0.000000 846.692912
A-3 1000.000000 0.000000 4.961295 4.961295 0.000000 1000.000000
A-4 1000.000000 0.000000 4.961297 4.961297 0.000000 1000.000000
A-5 1000.000000 0.000000 4.961295 4.961295 0.000000 1000.000000
A-6 578.841430 0.000000 2.871803 2.871803 0.000000 578.841430
A-7 916.361466 0.000000 4.546338 4.546338 0.000000 916.361466
A-8 936.245093 0.000000 4.569895 4.569895 0.000000 936.245093
A-9 936.245094 0.000000 4.067525 4.067525 0.000000 936.245094
A-10 936.245093 0.000000 6.425570 6.425570 0.000000 936.245093
A-11 1000.000000 0.000000 4.963777 4.963777 0.000000 1000.000000
A-12 1000.000000 0.000000 4.957042 4.957042 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 824.066121 4.349169 4.088435 8.437604 0.000000 819.716952
M-2 824.066101 4.349169 4.088436 8.437605 0.000000 819.716932
B 824.066091 4.349165 4.088439 8.437604 0.000000 819.716926
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:32:58 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S42 (POOL # 4134)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4134
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 22,130.62
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,031.07
SUBSERVICER ADVANCES THIS MONTH 8,349.04
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 771,465.16
(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 109,210,800.65
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 439
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,048,324.81
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.85726460 % 0.35509200 % 3.78764370 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.77956470 % 0.36175171 % 3.85868360 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3785 %
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 6.74285431
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 128.55
POOL TRADING FACTOR: 67.97899231
................................................................................
Run: 09/30/97 14:32:59 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 70,931,043.47 6.025000 % 2,154,325.60
A-2 760944C30 0.00 0.00 1.475000 % 0.00
A-3 760944C48 30,006,995.00 6,510,196.91 4.750000 % 807,877.23
A-4 760944C55 0.00 0.00 1.475000 % 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 43,147,504.52 6.750000 % 0.00
A-11 760944D47 4,850,379.00 3,977,233.69 0.000000 % 32,872.38
A-12 760944D54 0.00 0.00 0.132953 % 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 10,338,266.87 6.750000 % 12,345.91
M-2 760944E20 6,487,300.00 6,202,768.91 6.750000 % 7,407.32
M-3 760944E38 4,325,000.00 4,135,306.77 6.750000 % 4,938.36
B-1 2,811,100.00 2,687,805.96 6.750000 % 3,209.76
B-2 865,000.00 827,061.36 6.750000 % 987.67
B-3 1,730,037.55 1,174,121.67 6.750000 % 1,402.12
- -------------------------------------------------------------------------------
432,489,516.55 342,299,441.45 3,025,366.35
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 354,996.92 2,509,322.52 0.00 0.00 68,776,717.87
A-2 21,270.77 21,270.77 0.00 0.00 0.00
A-3 25,687.33 833,564.56 0.00 0.00 5,702,319.68
A-4 65,637.27 65,637.27 0.00 0.00 0.00
A-5 308,566.97 308,566.97 0.00 0.00 59,913,758.57
A-6 33,884.45 33,884.45 0.00 0.00 6,579,267.84
A-7 131,852.09 131,852.09 0.00 0.00 24,049,823.12
A-8 316,128.69 316,128.69 0.00 0.00 56,380,504.44
A-9 254,811.44 254,811.44 0.00 0.00 45,444,777.35
A-10 0.00 0.00 241,930.50 0.00 43,389,435.02
A-11 0.00 32,872.38 0.00 0.00 3,944,361.31
A-12 37,803.88 37,803.88 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 57,967.25 70,313.16 0.00 0.00 10,325,920.96
M-2 34,779.28 42,186.60 0.00 0.00 6,195,361.59
M-3 23,186.90 28,125.26 0.00 0.00 4,130,368.41
B-1 15,070.68 18,280.44 0.00 0.00 2,684,596.20
B-2 4,637.38 5,625.05 0.00 0.00 826,073.69
B-3 6,583.36 7,985.48 0.00 0.00 1,172,719.55
- -------------------------------------------------------------------------------
1,692,864.66 4,718,231.01 241,930.50 0.00 339,516,005.60
===============================================================================
Run: 09/30/97 14:32:59
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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-1 523.329340 15.894617 2.619168 18.513785 0.000000 507.434723
A-3 216.955977 26.922963 0.856045 27.779008 0.000000 190.033013
A-5 963.750404 0.000000 4.963493 4.963493 0.000000 963.750404
A-6 966.588862 0.000000 4.978112 4.978112 0.000000 966.588862
A-7 973.681464 0.000000 5.338166 5.338166 0.000000 973.681465
A-8 990.697237 0.000000 5.554896 5.554896 0.000000 990.697237
A-9 984.076044 0.000000 5.517770 5.517770 0.000000 984.076044
A-10 1126.596113 0.000000 0.000000 0.000000 6.316888 1132.913001
A-11 819.984106 6.777281 0.000000 6.777281 0.000000 813.206826
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 956.140289 1.141818 5.361133 6.502951 0.000000 954.998470
M-2 956.140291 1.141819 5.361133 6.502952 0.000000 954.998472
M-3 956.140294 1.141817 5.361133 6.502950 0.000000 954.998476
B-1 956.140287 1.141816 5.361133 6.502949 0.000000 954.998470
B-2 956.140301 1.141815 5.361133 6.502948 0.000000 954.998486
B-3 678.668316 0.810462 3.805328 4.615790 0.000000 677.857859
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:33:00 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S40 (POOL # 4135)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4135
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 100,151.32
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 36,157.77
SUBSERVICER ADVANCES THIS MONTH 35,956.21
MASTER SERVICER ADVANCES THIS MONTH 4,592.53
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 16 3,697,678.03
(B) TWO MONTHLY PAYMENTS: 1 451,891.40
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,207,296.65
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 339,516,005.60
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,271
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 666,955.15
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,374,455.12
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.50261110 % 6.11143500 % 1.38595370 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.45018440 % 6.08267375 % 1.39564520 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1334 %
BANKRUPTCY AMOUNT AVAILABLE 105,546.00
FRAUD AMOUNT AVAILABLE 3,651,929.00
SPECIAL HAZARD AMOUNT AVAILABLE 4,425,710.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.28256546
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.61
POOL TRADING FACTOR: 78.50271339
................................................................................
Run: 09/30/97 14:33:01 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-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 5,129,535.29 6.500000 % 2,252,910.99
A-2 760944E95 16,042,000.00 16,042,000.00 10.000000 % 0.00
A-3 760944F29 34,794,000.00 34,794,000.00 5.950000 % 0.00
A-4 760944F37 36,624,000.00 36,624,000.00 5.950000 % 0.00
A-5 760944F45 30,674,000.00 30,674,000.00 5.950000 % 0.00
A-6 760944F52 12,692,000.00 12,692,000.00 6.500000 % 0.00
A-7 760944F60 32,418,000.00 32,418,000.00 6.500000 % 0.00
A-8 760944F78 2,916,000.00 2,916,000.00 6.500000 % 0.00
A-9 760944F86 3,638,000.00 3,638,000.00 6.500000 % 0.00
A-10 760944F94 26,700,000.00 25,540,578.65 6.500000 % 29,450.39
A-11 760944G28 0.00 0.00 0.335934 % 0.00
R 760944G36 5,463,000.00 35,688.80 6.500000 % 0.00
M-1 760944G44 6,675,300.00 6,385,431.62 6.500000 % 7,362.93
M-2 760944G51 4,005,100.00 3,831,182.44 6.500000 % 4,417.67
M-3 760944G69 2,670,100.00 2,554,153.50 6.500000 % 2,945.15
B-1 1,735,600.00 1,660,233.27 6.500000 % 1,914.39
B-2 534,100.00 510,907.24 6.500000 % 589.12
B-3 1,068,099.02 773,160.23 6.500000 % 891.51
- -------------------------------------------------------------------------------
267,002,299.02 216,218,871.04 2,300,482.15
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 27,673.83 2,280,584.82 0.00 0.00 2,876,624.30
A-2 133,148.56 133,148.56 0.00 0.00 16,042,000.00
A-3 171,830.12 171,830.12 0.00 0.00 34,794,000.00
A-4 180,867.57 180,867.57 0.00 0.00 36,624,000.00
A-5 151,483.51 151,483.51 0.00 0.00 30,674,000.00
A-6 68,473.32 68,473.32 0.00 0.00 12,692,000.00
A-7 174,895.06 174,895.06 0.00 0.00 32,418,000.00
A-8 15,731.82 15,731.82 0.00 0.00 2,916,000.00
A-9 19,627.00 19,627.00 0.00 0.00 3,638,000.00
A-10 137,791.38 167,241.77 0.00 0.00 25,511,128.26
A-11 60,287.29 60,287.29 0.00 0.00 0.00
R 3.00 3.00 192.54 0.00 35,881.34
M-1 34,449.39 41,812.32 0.00 0.00 6,378,068.69
M-2 20,669.23 25,086.90 0.00 0.00 3,826,764.77
M-3 13,779.66 16,724.81 0.00 0.00 2,551,208.35
B-1 8,956.96 10,871.35 0.00 0.00 1,658,318.88
B-2 2,756.34 3,345.46 0.00 0.00 510,318.12
B-3 4,171.20 5,062.71 0.00 0.00 772,268.72
- -------------------------------------------------------------------------------
1,226,595.24 3,527,077.39 192.54 0.00 213,918,581.43
===============================================================================
Run: 09/30/97 14:33:01
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-1 106.085151 46.592993 0.572329 47.165322 0.000000 59.492158
A-2 1000.000000 0.000000 8.299998 8.299998 0.000000 1000.000000
A-3 1000.000000 0.000000 4.938499 4.938499 0.000000 1000.000000
A-4 1000.000000 0.000000 4.938499 4.938499 0.000000 1000.000000
A-5 1000.000000 0.000000 4.938499 4.938499 0.000000 1000.000000
A-6 1000.000000 0.000000 5.394998 5.394998 0.000000 1000.000000
A-7 1000.000000 0.000000 5.394998 5.394998 0.000000 1000.000000
A-8 1000.000000 0.000000 5.395000 5.395000 0.000000 1000.000000
A-9 1000.000000 0.000000 5.394997 5.394997 0.000000 1000.000000
A-10 956.575979 1.103011 5.160726 6.263737 0.000000 955.472969
R 6.532821 0.000000 0.000549 0.000549 0.035244 6.568065
M-1 956.575977 1.103011 5.160725 6.263736 0.000000 955.472966
M-2 956.575976 1.103011 5.160728 6.263739 0.000000 955.472965
M-3 956.575971 1.103011 5.160728 6.263739 0.000000 955.472960
B-1 956.575979 1.103013 5.160728 6.263741 0.000000 955.472966
B-2 956.575997 1.103014 5.160719 6.263733 0.000000 955.472983
B-3 723.865686 0.834679 3.905256 4.739935 0.000000 723.031016
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:33:02 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S43 (POOL # 4136)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4136
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 56,122.43
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 22,769.86
SUBSERVICER ADVANCES THIS MONTH 17,964.98
MASTER SERVICER ADVANCES THIS MONTH 1,858.87
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,464,341.32
(B) TWO MONTHLY PAYMENTS: 4 864,816.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 317,638.89
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 213,918,581.43
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 791
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 272,768.41
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,050,971.45
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.73187020 % 5.90640700 % 1.36172240 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.66218600 % 5.96303590 % 1.37477810 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3367 %
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 7.27490937
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.40
POOL TRADING FACTOR: 80.11862902
................................................................................
Run: 09/30/97 14:33:03 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S44 (POOL # 4137)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4137
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944G77 10,000,000.00 8,015,423.76 6.500000 % 74,352.70
A-2 760944G85 50,000,000.00 32,720,472.49 6.375000 % 647,382.29
A-3 760944G93 16,984,000.00 13,504,905.26 6.175000 % 130,345.25
A-4 760944H27 0.00 0.00 2.825000 % 0.00
A-5 760944H35 85,916,000.00 69,570,677.71 6.100000 % 612,382.03
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 6.003000 % 0.00
A-10 760944H84 5,731,923.00 5,041,226.65 7.422985 % 0.00
A-11 760944H92 5,000,000.00 4,397,500.33 6.203000 % 0.00
A-12 760944J25 1,923,077.00 1,691,346.35 7.272200 % 0.00
A-13 760944J33 0.00 0.00 0.313938 % 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 5,747,475.79 6.500000 % 6,831.72
M-2 760944J74 3,601,003.00 3,447,052.28 6.500000 % 4,097.33
M-3 760944J82 2,400,669.00 2,298,035.15 6.500000 % 2,731.55
B-1 760944J90 1,560,435.00 1,493,722.98 6.500000 % 1,775.51
B-2 760944K23 480,134.00 459,607.22 6.500000 % 546.31
B-3 760944K31 960,268.90 731,234.57 6.500000 % 869.18
- -------------------------------------------------------------------------------
240,066,876.90 197,340,958.73 1,481,313.87
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 43,250.07 117,602.77 0.00 0.00 7,941,071.06
A-2 173,159.64 820,541.93 0.00 0.00 32,073,090.20
A-3 69,226.99 199,572.24 0.00 0.00 13,374,560.01
A-4 31,670.65 31,670.65 0.00 0.00 0.00
A-5 352,292.18 964,674.21 0.00 0.00 68,958,295.68
A-6 78,121.82 78,121.82 0.00 0.00 14,762,000.00
A-7 99,488.78 99,488.78 0.00 0.00 18,438,000.00
A-8 30,540.54 30,540.54 0.00 0.00 5,660,000.00
A-9 46,654.86 46,654.86 0.00 0.00 9,362,278.19
A-10 31,064.31 31,064.31 0.00 0.00 5,041,226.65
A-11 22,644.07 22,644.07 0.00 0.00 4,397,500.33
A-12 10,210.46 10,210.46 0.00 0.00 1,691,346.35
A-13 51,428.99 51,428.99 0.00 0.00 0.00
R-I 1.16 1.16 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 31,012.55 37,844.27 0.00 0.00 5,740,644.07
M-2 18,599.79 22,697.12 0.00 0.00 3,442,954.95
M-3 12,399.86 15,131.41 0.00 0.00 2,295,303.60
B-1 8,059.91 9,835.42 0.00 0.00 1,491,947.47
B-2 2,479.97 3,026.28 0.00 0.00 459,060.91
B-3 3,945.63 4,814.81 0.00 0.00 730,365.39
- -------------------------------------------------------------------------------
1,116,252.23 2,597,566.10 0.00 0.00 195,859,644.86
===============================================================================
Run: 09/30/97 14:33:03
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-1 801.542376 7.435270 4.325007 11.760277 0.000000 794.107106
A-2 654.409450 12.947646 3.463193 16.410839 0.000000 641.461804
A-3 795.154573 7.674591 4.076012 11.750603 0.000000 787.479982
A-5 809.752290 7.127683 4.100426 11.228109 0.000000 802.624606
A-6 1000.000000 0.000000 5.292089 5.292089 0.000000 1000.000000
A-7 1000.000000 0.000000 5.395855 5.395855 0.000000 1000.000000
A-8 1000.000000 0.000000 5.395855 5.395855 0.000000 1000.000000
A-9 879.500065 0.000000 4.382796 4.382796 0.000000 879.500065
A-10 879.500065 0.000000 5.419527 5.419527 0.000000 879.500065
A-11 879.500066 0.000000 4.528814 4.528814 0.000000 879.500066
A-12 879.500067 0.000000 5.309439 5.309439 0.000000 879.500067
R-I 0.000000 0.000000 11.640000 11.640000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 957.247823 1.137830 5.165171 6.303001 0.000000 956.109993
M-2 957.247822 1.137830 5.165169 6.302999 0.000000 956.109992
M-3 957.247813 1.137829 5.165169 6.302998 0.000000 956.109984
B-1 957.247806 1.137830 5.165169 6.302999 0.000000 956.109976
B-2 957.247810 1.137828 5.165162 6.302990 0.000000 956.109982
B-3 761.489381 0.905132 4.108880 5.014012 0.000000 760.584238
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:33:04 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S44 (POOL # 4137)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4137
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 50,528.09
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 20,908.71
SUBSERVICER ADVANCES THIS MONTH 25,330.57
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 3,489,534.20
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 251,185.31
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 195,859,644.86
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 736
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,246,745.28
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.81592220 % 5.82370900 % 1.36036880 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.77019190 % 5.86077986 % 1.36902820 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3138 %
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 7.24707525
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 301.73
POOL TRADING FACTOR: 81.58545127
................................................................................
Run: 09/30/97 14:33:05 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 39,826,204.52 8.132507 % 869,713.79
M-1 760944E61 2,987,500.00 2,797,693.08 8.132507 % 13,677.01
M-2 760944E79 1,991,700.00 1,865,159.96 8.132507 % 9,118.16
R 760944E53 100.00 0.00 8.132507 % 0.00
B-1 863,100.00 808,264.07 8.132507 % 3,951.34
B-2 332,000.00 240,623.57 8.132507 % 1,176.33
B-3 796,572.42 0.00 8.132507 % 0.00
- -------------------------------------------------------------------------------
132,777,672.42 45,537,945.20 897,636.63
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 268,673.33 1,138,387.12 0.00 0.00 38,956,490.73
M-1 18,873.64 32,550.65 0.00 0.00 2,784,016.07
M-2 12,582.63 21,700.79 0.00 0.00 1,856,041.80
R 0.00 0.00 0.00 0.00 0.00
B-1 5,452.67 9,404.01 0.00 0.00 804,312.73
B-2 1,623.29 2,799.62 0.00 0.00 226,600.86
B-3 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
307,205.56 1,204,842.19 0.00 0.00 44,627,462.19
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 316.566642 6.913096 2.135604 9.048700 0.000000 309.653546
M-1 936.466303 4.578079 6.317536 10.895615 0.000000 931.888224
M-2 936.466315 4.578079 6.317533 10.895612 0.000000 931.888236
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 936.466307 4.578079 6.317541 10.895620 0.000000 931.888229
B-2 724.769789 3.543163 4.889398 8.432561 0.000000 682.532711
B-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:33:05 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S46 (POOL # 4138)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4138
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 12,112.67
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,751.56
SUBSERVICER ADVANCES THIS MONTH 29,885.18
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,466,590.25
(B) TWO MONTHLY PAYMENTS: 2 679,372.11
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,762,201.04
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 44,627,462.19
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 162
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 585,442.66
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.45718400 % 10.23948900 % 2.30332670 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.29264180 % 10.39731511 % 2.31004310 %
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 8.44266648
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 312.21
POOL TRADING FACTOR: 33.61066765
................................................................................
Run: 09/30/97 14:33:07 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 16,997,249.66 6.500000 % 323,587.68
A-2 760944M39 10,308,226.00 3,842,252.82 5.200000 % 192,275.32
A-3 760944M47 53,602,774.00 19,979,714.21 6.750000 % 999,831.64
A-4 760944M54 19,600,000.00 13,452,818.40 6.500000 % 182,795.58
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 18,096,359.91 6.500000 % 744,052.44
A-8 760944M96 122,726,000.00 91,801,532.31 6.500000 % 1,097,534.97
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 66,173,390.28 6.500000 % 0.00
A-16 760944N95 1,000,000.00 1,267,648.73 6.500000 % 0.00
A-17 760944P28 2,791,590.78 2,324,692.87 0.000000 % 5,928.49
A-18 760944P36 0.00 0.00 0.373442 % 0.00
R 760944P44 100.00 0.00 6.500000 % 0.00
M-1 760944P51 13,235,200.00 12,660,764.39 6.500000 % 14,864.00
M-2 760944P69 5,294,000.00 5,064,229.26 6.500000 % 5,945.51
M-3 760944P77 5,294,000.00 5,064,229.26 6.500000 % 5,945.51
B-1 2,382,300.00 2,278,903.14 6.500000 % 2,675.48
B-2 794,100.00 759,634.36 6.500000 % 891.83
B-3 2,117,643.10 1,165,759.74 6.500000 % 1,368.62
- -------------------------------------------------------------------------------
529,391,833.88 423,977,079.34 3,577,697.07
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 91,590.87 415,178.55 0.00 0.00 16,673,661.98
A-2 16,563.40 208,838.72 0.00 0.00 3,649,977.50
A-3 111,802.93 1,111,634.57 0.00 0.00 18,979,882.57
A-4 72,491.45 255,287.03 0.00 0.00 13,270,022.82
A-5 67,890.59 67,890.59 0.00 0.00 12,599,000.00
A-6 239,877.57 239,877.57 0.00 0.00 44,516,000.00
A-7 97,513.50 841,565.94 0.00 0.00 17,352,307.47
A-8 494,678.96 1,592,213.93 0.00 0.00 90,703,997.34
A-9 101,745.66 101,745.66 0.00 0.00 19,481,177.00
A-10 72,494.15 72,494.15 0.00 0.00 10,930,823.00
A-11 124,351.61 124,351.61 0.00 0.00 25,000,000.00
A-12 91,659.57 91,659.57 0.00 0.00 17,010,000.00
A-13 70,067.58 70,067.58 0.00 0.00 13,003,000.00
A-14 110,508.25 110,508.25 0.00 0.00 20,507,900.00
A-15 0.00 0.00 356,579.94 0.00 66,529,970.22
A-16 0.00 0.00 6,830.81 0.00 1,274,479.54
A-17 0.00 5,928.49 0.00 0.00 2,318,764.38
A-18 131,257.85 131,257.85 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 68,223.41 83,087.41 0.00 0.00 12,645,900.39
M-2 27,288.95 33,234.46 0.00 0.00 5,058,283.75
M-3 27,288.95 33,234.46 0.00 0.00 5,058,283.75
B-1 12,280.03 14,955.51 0.00 0.00 2,276,227.66
B-2 4,093.35 4,985.18 0.00 0.00 758,742.53
B-3 6,281.79 7,650.41 0.00 0.00 1,164,391.12
- -------------------------------------------------------------------------------
2,039,950.42 5,617,647.49 363,410.75 0.00 420,762,793.02
===============================================================================
Run: 09/30/97 14:33:07
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-1 566.574989 10.786256 3.053029 13.839285 0.000000 555.788733
A-2 372.736572 18.652610 1.606814 20.259424 0.000000 354.083962
A-3 372.736572 18.652610 2.085768 20.738378 0.000000 354.083962
A-4 686.368286 9.326305 3.698543 13.024848 0.000000 677.041981
A-5 1000.000000 0.000000 5.388570 5.388570 0.000000 1000.000000
A-6 1000.000000 0.000000 5.388570 5.388570 0.000000 1000.000000
A-7 463.284604 19.048474 2.496441 21.544915 0.000000 444.236130
A-8 748.020243 8.942970 4.030759 12.973729 0.000000 739.077273
A-9 1000.000000 0.000000 5.222768 5.222768 0.000000 1000.000000
A-10 1000.000000 0.000000 6.632085 6.632085 0.000000 1000.000000
A-11 1000.000000 0.000000 4.974064 4.974064 0.000000 1000.000000
A-12 1000.000000 0.000000 5.388570 5.388570 0.000000 1000.000000
A-13 1000.000000 0.000000 5.388570 5.388570 0.000000 1000.000000
A-14 1000.000000 0.000000 5.388570 5.388570 0.000000 1000.000000
A-15 1138.231940 0.000000 0.000000 0.000000 6.133442 1144.365382
A-16 1267.648730 0.000000 0.000000 0.000000 6.830810 1274.479540
A-17 832.748441 2.123696 0.000000 2.123696 0.000000 830.624745
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 956.597890 1.123066 5.154694 6.277760 0.000000 955.474824
M-2 956.597896 1.123066 5.154694 6.277760 0.000000 955.474830
M-3 956.597896 1.123066 5.154694 6.277760 0.000000 955.474830
B-1 956.597884 1.123066 5.154695 6.277761 0.000000 955.474819
B-2 956.597859 1.123070 5.154703 6.277773 0.000000 955.474789
B-3 550.498684 0.646299 2.966402 3.612701 0.000000 549.852390
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:33:09 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 97,494.61
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 45,196.48
SUBSERVICER ADVANCES THIS MONTH 52,351.46
MASTER SERVICER ADVANCES THIS MONTH 4,945.26
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 16 4,782,335.22
(B) TWO MONTHLY PAYMENTS: 8 2,158,855.69
(C) THREE OR MORE MONTHLY PAYMENTS: 2 293,582.79
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 500,722.38
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 420,762,793.02
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,518
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 715,414.30
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,716,296.49
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.59815790 % 5.40474200 % 0.99710030 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.55664620 % 5.40981006 % 1.00356580 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3732 %
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 7.24008242
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.53
POOL TRADING FACTOR: 79.48040867
................................................................................
Run: 09/30/97 14:33:10 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 6,611,519.71 6.500000 % 89,347.93
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 67,083,243.20 5.650000 % 906,561.50
A-9 760944S58 43,941,000.00 28,509,989.09 6.225000 % 385,283.38
A-10 760944S66 0.00 0.00 2.275000 % 0.00
A-11 760944S74 16,684,850.00 16,614,005.06 6.153000 % 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 6.238091 % 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 44,578,390.48 6.500000 % 821,842.67
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 31,976,868.53 6.500000 % 329,152.10
A-24 760944U48 0.00 0.00 0.232700 % 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 15,456,788.90 6.500000 % 18,275.50
M-2 760944U89 5,867,800.00 5,620,598.30 6.500000 % 6,645.57
M-3 760944U97 5,867,800.00 5,620,598.30 6.500000 % 6,645.57
B-1 2,640,500.00 2,529,259.66 6.500000 % 2,990.50
B-2 880,200.00 843,118.47 6.500000 % 996.87
B-3 2,347,160.34 2,090,765.34 6.500000 % 2,472.04
- -------------------------------------------------------------------------------
586,778,060.34 481,974,315.41 2,570,213.63
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 35,725.64 125,073.57 0.00 0.00 6,522,171.78
A-2 28,044.40 28,044.40 0.00 0.00 5,190,000.00
A-3 16,205.23 16,205.23 0.00 0.00 2,999,000.00
A-4 172,709.28 172,709.28 0.00 0.00 31,962,221.74
A-5 267,016.14 267,016.14 0.00 0.00 49,415,000.00
A-6 12,773.98 12,773.98 0.00 0.00 2,364,000.00
A-7 63,448.04 63,448.04 0.00 0.00 11,741,930.42
A-8 315,085.10 1,221,646.60 0.00 0.00 66,176,681.70
A-9 147,537.28 532,820.66 0.00 0.00 28,124,705.71
A-10 53,919.25 53,919.25 0.00 0.00 0.00
A-11 84,981.93 84,981.93 0.00 0.00 16,614,005.06
A-12 23,479.49 23,479.49 0.00 0.00 3,227,863.84
A-13 29,653.21 29,653.21 0.00 0.00 5,718,138.88
A-14 55,873.24 55,873.24 0.00 0.00 10,050,199.79
A-15 8,354.88 8,354.88 0.00 0.00 1,116,688.87
A-16 10,965.78 10,965.78 0.00 0.00 2,748,772.60
A-17 240,881.31 1,062,723.98 0.00 0.00 43,756,547.81
A-18 251,589.02 251,589.02 0.00 0.00 46,560,000.00
A-19 194,765.35 194,765.35 0.00 0.00 36,044,000.00
A-20 21,641.20 21,641.20 0.00 0.00 4,005,000.00
A-21 13,579.10 13,579.10 0.00 0.00 2,513,000.00
A-22 209,567.57 209,567.57 0.00 0.00 38,783,354.23
A-23 172,788.43 501,940.53 0.00 0.00 31,647,716.43
A-24 93,236.28 93,236.28 0.00 0.00 0.00
R-I 0.64 0.64 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 83,521.44 101,796.94 0.00 0.00 15,438,513.40
M-2 30,371.15 37,016.72 0.00 0.00 5,613,952.73
M-3 30,371.15 37,016.72 0.00 0.00 5,613,952.73
B-1 13,666.97 16,657.47 0.00 0.00 2,526,269.16
B-2 4,555.83 5,552.70 0.00 0.00 842,121.60
B-3 11,297.55 13,769.59 0.00 0.00 2,088,293.30
- -------------------------------------------------------------------------------
2,697,605.86 5,267,819.49 0.00 0.00 479,404,101.78
===============================================================================
Run: 09/30/97 14:33:10
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-1 648.824309 8.768197 3.505951 12.274148 0.000000 640.056112
A-2 1000.000000 0.000000 5.403545 5.403545 0.000000 1000.000000
A-3 1000.000000 0.000000 5.403545 5.403545 0.000000 1000.000000
A-4 976.571901 0.000000 5.276949 5.276949 0.000000 976.571901
A-5 1000.000000 0.000000 5.403544 5.403544 0.000000 1000.000000
A-6 1000.000000 0.000000 5.403545 5.403545 0.000000 1000.000000
A-7 995.753937 0.000000 5.380600 5.380600 0.000000 995.753937
A-8 648.824311 8.768198 3.047480 11.815678 0.000000 640.056114
A-9 648.824312 8.768198 3.357622 12.125820 0.000000 640.056114
A-11 995.753936 0.000000 5.093359 5.093359 0.000000 995.753936
A-12 995.753936 0.000000 7.243117 7.243117 0.000000 995.753936
A-13 995.753935 0.000000 5.163796 5.163796 0.000000 995.753935
A-14 995.753936 0.000000 5.535810 5.535810 0.000000 995.753936
A-15 995.753937 0.000000 7.450065 7.450065 0.000000 995.753937
A-16 995.753937 0.000000 3.972398 3.972398 0.000000 995.753937
A-17 571.378645 10.533879 3.087470 13.621349 0.000000 560.844766
A-18 1000.000000 0.000000 5.403544 5.403544 0.000000 1000.000000
A-19 1000.000000 0.000000 5.403544 5.403544 0.000000 1000.000000
A-20 1000.000000 0.000000 5.403546 5.403546 0.000000 1000.000000
A-21 1000.000000 0.000000 5.403542 5.403542 0.000000 1000.000000
A-22 997.770883 0.000000 5.391499 5.391499 0.000000 997.770883
A-23 704.802039 7.254840 3.808429 11.063269 0.000000 697.547199
R-I 0.000000 0.000000 1.280000 1.280000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 957.871479 1.132550 5.175901 6.308451 0.000000 956.738929
M-2 957.871485 1.132549 5.175901 6.308450 0.000000 956.738936
M-3 957.871485 1.132549 5.175901 6.308450 0.000000 956.738936
B-1 957.871486 1.132551 5.175902 6.308453 0.000000 956.738936
B-2 957.871472 1.132549 5.175903 6.308452 0.000000 956.738923
B-3 890.763747 1.053205 4.813280 5.866485 0.000000 889.710543
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:33:11 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 111,319.32
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 50,871.78
SUBSERVICER ADVANCES THIS MONTH 51,397.10
MASTER SERVICER ADVANCES THIS MONTH 3,361.32
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 18 5,315,432.58
(B) TWO MONTHLY PAYMENTS: 3 556,703.27
(C) THREE OR MORE MONTHLY PAYMENTS: 2 388,363.57
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,345,142.90
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 479,404,101.78
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,722
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 496,744.64
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,000,346.17
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.32721100 % 5.53929600 % 1.13349270 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.29936840 % 5.56240941 % 1.13822220 %
CLASS A-24 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2326 %
BANKRUPTCY AMOUNT AVAILABLE 104,596.00
FRAUD AMOUNT AVAILABLE 5,084,081.00
SPECIAL HAZARD AMOUNT AVAILABLE 5,084,081.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.13548096
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.32
POOL TRADING FACTOR: 81.70109522
................................................................................
Run: 09/30/97 14:33:12 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 1,751,316.40 6.500000 % 237,615.48
A-2 760944K56 85,878,000.00 38,787,043.76 6.500000 % 1,363,300.63
A-3 760944K64 12,960,000.00 12,960,000.00 6.500000 % 0.00
A-4 760944K72 2,760,000.00 2,760,000.00 6.500000 % 0.00
A-5 760944K80 26,460,000.00 23,694,561.29 6.100000 % 506,491.42
A-6 760944K98 10,584,000.00 9,477,824.51 7.500000 % 202,596.57
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 6.325000 % 0.00
A-10 760944L55 7,049,337.00 6,418,799.63 6.878973 % 0.00
A-11 760944L63 0.00 0.00 0.154131 % 0.00
R 760944L71 100.00 0.00 6.500000 % 0.00
M-1 760944L89 3,099,138.00 2,583,446.00 6.500000 % 13,482.89
M-2 760944L97 3,305,815.00 2,755,732.25 6.500000 % 14,382.05
B 826,454.53 560,827.40 6.500000 % 2,926.93
- -------------------------------------------------------------------------------
206,613,407.53 142,864,526.49 2,340,795.97
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 9,436.00 247,051.48 0.00 0.00 1,513,700.92
A-2 208,982.52 1,572,283.15 0.00 0.00 37,423,743.13
A-3 69,827.79 69,827.79 0.00 0.00 12,960,000.00
A-4 14,870.73 14,870.73 0.00 0.00 2,760,000.00
A-5 119,808.72 626,300.14 0.00 0.00 23,188,069.87
A-6 58,922.32 261,518.89 0.00 0.00 9,275,227.94
A-7 28,426.80 28,426.80 0.00 0.00 5,276,000.00
A-8 118,166.16 118,166.16 0.00 0.00 21,931,576.52
A-9 72,914.91 72,914.91 0.00 0.00 13,907,398.73
A-10 36,600.52 36,600.52 0.00 0.00 6,418,799.63
A-11 18,252.59 18,252.59 0.00 0.00 0.00
R 1.03 1.03 0.00 0.00 0.00
M-1 13,919.47 27,402.36 0.00 0.00 2,569,963.11
M-2 14,847.73 29,229.78 0.00 0.00 2,741,350.20
B 3,021.72 5,948.65 0.00 0.00 557,900.47
- -------------------------------------------------------------------------------
787,999.01 3,128,794.98 0.00 0.00 140,523,730.52
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 175.852636 23.859371 0.947485 24.806856 0.000000 151.993264
A-2 451.652854 15.874853 2.433481 18.308334 0.000000 435.778001
A-3 1000.000000 0.000000 5.387947 5.387947 0.000000 1000.000000
A-4 1000.000000 0.000000 5.387946 5.387946 0.000000 1000.000000
A-5 895.486065 19.141777 4.527918 23.669695 0.000000 876.344288
A-6 895.486065 19.141777 5.567113 24.708890 0.000000 876.344288
A-7 1000.000000 0.000000 5.387945 5.387945 0.000000 1000.000000
A-8 946.060587 0.000000 5.097324 5.097324 0.000000 946.060587
A-9 910.553663 0.000000 4.773929 4.773929 0.000000 910.553663
A-10 910.553663 0.000000 5.192051 5.192051 0.000000 910.553663
R 0.000000 0.000000 10.310000 10.310000 0.000000 0.000000
M-1 833.601472 4.350529 4.491401 8.841930 0.000000 829.250943
M-2 833.601472 4.350531 4.491398 8.841929 0.000000 829.250941
B 678.594381 3.541550 3.656233 7.197783 0.000000 675.052831
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:33:13 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S48 (POOL # 4141)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4141
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 32,243.85
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,216.69
SUBSERVICER ADVANCES THIS MONTH 17,459.47
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,671,374.30
(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 140,523,730.52
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 569
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,595,192.19
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.87020950 % 3.73723200 % 0.39255890 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.82332910 % 3.77965579 % 0.39701510 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1544 %
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 7.05183191
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 129.16
POOL TRADING FACTOR: 68.01288077
................................................................................
Run: 09/30/97 14:33:14 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 2,442,777.12 6.000000 % 750,090.11
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 32,158,183.52 6.000000 % 444,756.51
A-5 760944Q43 10,500,000.00 1,567,614.37 6.000000 % 254,214.13
A-6 760944Q50 25,817,000.00 15,800,089.40 6.000000 % 495,457.74
A-7 760944Q68 11,470,000.00 11,470,000.00 6.000000 % 0.00
A-8 760944Q76 13,328,000.00 16,590,349.17 6.000000 % 0.00
A-9 760944Q84 0.00 0.00 0.238197 % 0.00
R 760944Q92 100.00 0.00 6.000000 % 0.00
M-1 760944R26 1,938,400.00 1,609,294.68 6.000000 % 8,650.40
M-2 760944R34 775,500.00 643,834.07 6.000000 % 3,460.78
M-3 760944R42 387,600.00 321,792.54 6.000000 % 1,729.72
B-1 542,700.00 450,559.33 6.000000 % 2,421.88
B-2 310,100.00 257,450.62 6.000000 % 1,383.87
B-3 310,260.75 257,584.02 6.000000 % 1,384.58
- -------------------------------------------------------------------------------
155,046,660.75 108,026,528.84 1,963,549.72
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 12,138.87 762,228.98 0.00 0.00 1,692,687.01
A-2 113,334.60 113,334.60 0.00 0.00 22,807,000.00
A-3 8,199.33 8,199.33 0.00 0.00 1,650,000.00
A-4 159,803.35 604,559.86 0.00 0.00 31,713,427.01
A-5 7,789.93 262,004.06 0.00 0.00 1,313,400.24
A-6 78,515.23 573,972.97 0.00 0.00 15,304,631.66
A-7 56,997.76 56,997.76 0.00 0.00 11,470,000.00
A-8 0.00 0.00 82,442.26 0.00 16,672,791.43
A-9 21,311.28 21,311.28 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 7,997.05 16,647.45 0.00 0.00 1,600,644.28
M-2 3,199.40 6,660.18 0.00 0.00 640,373.29
M-3 1,599.08 3,328.80 0.00 0.00 320,062.82
B-1 2,238.96 4,660.84 0.00 0.00 448,137.45
B-2 1,279.34 2,663.21 0.00 0.00 256,066.75
B-3 1,280.01 2,664.59 0.00 0.00 256,199.44
- -------------------------------------------------------------------------------
475,684.19 2,439,233.91 82,442.26 0.00 106,145,421.38
===============================================================================
Run: 09/30/97 14:33:14
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 87.958272 27.008862 0.437090 27.445952 0.000000 60.949410
A-2 1000.000000 0.000000 4.969290 4.969290 0.000000 1000.000000
A-3 1000.000000 0.000000 4.969291 4.969291 0.000000 1000.000000
A-4 858.971727 11.879815 4.268480 16.148295 0.000000 847.091912
A-5 149.296607 24.210870 0.741898 24.952768 0.000000 125.085737
A-6 612.003308 19.191143 3.041222 22.232365 0.000000 592.812165
A-7 1000.000000 0.000000 4.969290 4.969290 0.000000 1000.000000
A-8 1244.774097 0.000000 0.000000 0.000000 6.185644 1250.959741
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 830.218056 4.462650 4.125593 8.588243 0.000000 825.755407
M-2 830.218014 4.462643 4.125596 8.588239 0.000000 825.755371
M-3 830.218111 4.462642 4.125593 8.588235 0.000000 825.755470
B-1 830.218039 4.462650 4.125594 8.588244 0.000000 825.755390
B-2 830.218059 4.462657 4.125572 8.588229 0.000000 825.755402
B-3 830.217873 4.462633 4.125594 8.588227 0.000000 825.755240
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:33:15 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 24,005.94
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,632.47
SUBSERVICER ADVANCES THIS MONTH 20,965.29
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,750,790.84
(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 106,145,421.38
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 479
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,300,435.44
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.72255020 % 2.38360100 % 0.89384890 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.68239670 % 2.41280345 % 0.90479990 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2382 %
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 6.63158439
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 129.28
POOL TRADING FACTOR: 68.46030793
................................................................................
Run: 09/30/97 14:33:16 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-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 35,591,066.64 5.750000 % 1,207,120.60
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 6.825000 % 0.00
A-14 760944Z43 22,295,600.00 21,279,253.46 6.565910 % 0.00
A-15 760944Z50 15,911,200.00 15,185,886.80 6.925000 % 0.00
A-16 760944Z68 5,303,800.00 5,062,025.89 6.225007 % 0.00
A-17 760944Z76 29,322,000.00 18,756,251.84 6.125000 % 536,498.05
A-18 760944Z84 0.00 0.00 2.875000 % 0.00
A-19 760944Z92 49,683,000.00 47,577,953.91 6.750000 % 55,249.07
A-20 7609442A5 5,593,279.30 4,501,508.87 0.000000 % 10,248.23
A-21 7609442B3 0.00 0.00 0.156676 % 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 14,038,383.64 6.750000 % 16,301.83
M-2 7609442F4 5,330,500.00 5,104,649.12 6.750000 % 5,927.68
M-3 7609442G2 5,330,500.00 5,104,649.12 6.750000 % 5,927.68
B-1 2,665,200.00 2,552,276.67 6.750000 % 2,963.79
B-2 799,500.00 765,625.57 6.750000 % 889.07
B-3 1,865,759.44 1,481,101.80 6.750000 % 1,719.90
- -------------------------------------------------------------------------------
533,047,438.74 438,663,042.48 1,842,845.90
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 170,352.02 1,377,472.62 0.00 0.00 34,383,946.04
A-4 63,419.20 63,419.20 0.00 0.00 11,287,000.00
A-5 86,810.74 86,810.74 0.00 0.00 20,857,631.08
A-6 30,383.76 30,383.76 0.00 0.00 0.00
A-7 204,881.35 204,881.35 0.00 0.00 37,443,000.00
A-8 115,179.42 115,179.42 0.00 0.00 20,499,000.00
A-9 13,316.51 13,316.51 0.00 0.00 2,370,000.00
A-10 269,809.03 269,809.03 0.00 0.00 48,019,128.22
A-11 116,494.22 116,494.22 0.00 0.00 20,733,000.00
A-12 270,954.04 270,954.04 0.00 0.00 48,222,911.15
A-13 296,733.96 296,733.96 0.00 0.00 52,230,738.70
A-14 116,302.68 116,302.68 0.00 0.00 21,279,253.46
A-15 87,538.35 87,538.35 0.00 0.00 15,185,886.80
A-16 26,230.26 26,230.26 0.00 0.00 5,062,025.89
A-17 95,629.22 632,127.27 0.00 0.00 18,219,753.79
A-18 44,887.18 44,887.18 0.00 0.00 0.00
A-19 267,330.16 322,579.23 0.00 0.00 47,522,704.84
A-20 0.00 10,248.23 0.00 0.00 4,491,260.64
A-21 57,210.13 57,210.13 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 78,878.62 95,180.45 0.00 0.00 14,022,081.81
M-2 28,681.91 34,609.59 0.00 0.00 5,098,721.44
M-3 28,681.91 34,609.59 0.00 0.00 5,098,721.44
B-1 14,340.69 17,304.48 0.00 0.00 2,549,312.88
B-2 4,301.88 5,190.95 0.00 0.00 764,736.50
B-3 8,322.04 10,041.94 0.00 0.00 1,479,381.90
- -------------------------------------------------------------------------------
2,496,669.28 4,339,515.18 0.00 0.00 436,820,196.58
===============================================================================
Run: 09/30/97 14:33:16
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-3 599.539563 20.334219 2.869618 23.203837 0.000000 579.205344
A-4 1000.000000 0.000000 5.618783 5.618783 0.000000 1000.000000
A-5 839.172443 0.000000 3.492687 3.492687 0.000000 839.172443
A-7 1000.000000 0.000000 5.471820 5.471820 0.000000 1000.000000
A-8 1000.000000 0.000000 5.618782 5.618782 0.000000 1000.000000
A-9 1000.000000 0.000000 5.618781 5.618781 0.000000 1000.000000
A-10 992.376792 0.000000 5.575949 5.575949 0.000000 992.376792
A-11 1000.000000 0.000000 5.618783 5.618783 0.000000 1000.000000
A-12 983.117799 0.000000 5.523925 5.523925 0.000000 983.117799
A-13 954.414928 0.000000 5.422235 5.422235 0.000000 954.414928
A-14 954.414928 0.000000 5.216396 5.216396 0.000000 954.414928
A-15 954.414928 0.000000 5.501681 5.501681 0.000000 954.414928
A-16 954.414927 0.000000 4.945560 4.945560 0.000000 954.414927
A-17 639.664820 18.296775 3.261347 21.558122 0.000000 621.368044
A-19 957.630455 1.112032 5.380717 6.492749 0.000000 956.518424
A-20 804.806738 1.832240 0.000000 1.832240 0.000000 802.974498
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 957.630454 1.112032 5.380717 6.492749 0.000000 956.518422
M-2 957.630451 1.112031 5.380717 6.492748 0.000000 956.518420
M-3 957.630451 1.112031 5.380717 6.492748 0.000000 956.518420
B-1 957.630448 1.112033 5.380718 6.492751 0.000000 956.518415
B-2 957.630482 1.112033 5.380713 6.492746 0.000000 956.518449
B-3 793.833207 0.921823 4.460377 5.382200 0.000000 792.911384
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:33:18 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 96,274.70
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 46,398.57
SUBSERVICER ADVANCES THIS MONTH 31,376.40
MASTER SERVICER ADVANCES THIS MONTH 4,041.30
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 2,876,983.08
(B) TWO MONTHLY PAYMENTS: 3 728,127.64
(C) THREE OR MORE MONTHLY PAYMENTS: 2 471,709.19
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 552,513.43
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 436,820,196.58
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,553
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 535,460.63
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,333,088.07
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.30970530 % 5.58494500 % 1.10534990 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.28914780 % 5.54450661 % 1.10874630 %
CLASS A-21 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1570 %
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 7.22607938
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.38
POOL TRADING FACTOR: 81.94771513
................................................................................
Run: 09/30/97 14:33:19 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 15,650,131.69 10.500000 % 185,494.52
A-2 760944V96 67,648,000.00 23,511,895.41 6.625000 % 1,731,282.19
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 0.126023 % 0.00
R 760944X37 267,710.00 20,802.33 7.000000 % 204.14
M-1 760944X45 7,801,800.00 7,496,222.10 7.000000 % 8,434.98
M-2 760944X52 2,600,600.00 2,498,740.70 7.000000 % 2,811.66
M-3 760944X60 2,600,600.00 2,498,740.70 7.000000 % 2,811.66
B-1 1,300,350.00 1,249,418.39 7.000000 % 1,405.88
B-2 390,100.00 374,820.71 7.000000 % 421.76
B-3 910,233.77 796,377.97 7.000000 % 896.11
- -------------------------------------------------------------------------------
260,061,393.77 210,260,150.00 1,933,762.90
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 136,654.96 322,149.48 0.00 0.00 15,464,637.17
A-2 129,536.35 1,860,818.54 0.00 0.00 21,780,613.22
A-3 112,303.53 112,303.53 0.00 0.00 20,384,000.00
A-4 290,168.87 290,168.87 0.00 0.00 52,668,000.00
A-5 272,737.14 272,737.14 0.00 0.00 49,504,000.00
A-6 58,672.37 58,672.37 0.00 0.00 10,079,000.00
A-7 112,251.14 112,251.14 0.00 0.00 19,283,000.00
A-8 6,112.31 6,112.31 0.00 0.00 1,050,000.00
A-9 18,598.89 18,598.89 0.00 0.00 3,195,000.00
A-10 22,035.52 22,035.52 0.00 0.00 0.00
R 121.10 325.24 0.00 0.00 20,598.19
M-1 43,637.37 52,072.35 0.00 0.00 7,487,787.12
M-2 14,545.79 17,357.45 0.00 0.00 2,495,929.04
M-3 14,545.79 17,357.45 0.00 0.00 2,495,929.04
B-1 7,273.17 8,679.05 0.00 0.00 1,248,012.51
B-2 2,181.92 2,603.68 0.00 0.00 374,398.95
B-3 4,635.91 5,532.02 0.00 0.00 795,481.86
- -------------------------------------------------------------------------------
1,246,012.13 3,179,775.03 0.00 0.00 208,326,387.10
===============================================================================
Run: 09/30/97 14:33:19
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-1 767.953859 9.102239 6.705675 15.807914 0.000000 758.851620
A-2 347.562314 25.592511 1.914859 27.507370 0.000000 321.969803
A-3 1000.000000 0.000000 5.509396 5.509396 0.000000 1000.000000
A-4 1000.000000 0.000000 5.509396 5.509396 0.000000 1000.000000
A-5 1000.000000 0.000000 5.509396 5.509396 0.000000 1000.000000
A-6 1000.000000 0.000000 5.821249 5.821249 0.000000 1000.000000
A-7 1000.000000 0.000000 5.821249 5.821249 0.000000 1000.000000
A-8 1000.000000 0.000000 5.821248 5.821248 0.000000 1000.000000
A-9 1000.000000 0.000000 5.821249 5.821249 0.000000 1000.000000
R 77.704718 0.762542 0.452355 1.214897 0.000000 76.942176
M-1 960.832385 1.081158 5.593244 6.674402 0.000000 959.751227
M-2 960.832385 1.081158 5.593244 6.674402 0.000000 959.751227
M-3 960.832385 1.081158 5.593244 6.674402 0.000000 959.751227
B-1 960.832384 1.081155 5.593240 6.674395 0.000000 959.751229
B-2 960.832376 1.081159 5.593233 6.674392 0.000000 959.751218
B-3 874.915869 0.984472 5.093109 6.077581 0.000000 873.931386
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:33:20 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S2 (POOL # 4144)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4144
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 43,091.64
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 22,278.88
SUBSERVICER ADVANCES THIS MONTH 37,213.85
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 14 3,868,204.04
(B) TWO MONTHLY PAYMENTS: 3 763,900.58
(C) THREE OR MORE MONTHLY PAYMENTS: 1 231,705.91
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 527,812.42
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 208,326,387.10
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 807
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,697,171.81
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.90672980 % 5.94202200 % 1.15124860 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.84894310 % 5.99042943 % 1.16062750 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1237 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,187,032.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,187,032.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.49499453
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 305.15
POOL TRADING FACTOR: 80.10661793
................................................................................
Run: 09/30/97 14:33:20 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 205,549,492.00 135,093,324.24 6.736041 % 3,259,576.92
A-2 7609442W7 76,450,085.00 96,696,719.51 6.736041 % 0.00
A-3 7609442R8 0.00 0.00 0.186000 % 0.00
R 7609442S6 100.00 0.00 6.736041 % 0.00
M-1 7609442T4 8,228,000.00 7,909,583.12 6.736041 % 8,887.30
M-2 7609442U1 2,992,100.00 2,876,308.21 6.736041 % 3,231.86
M-3 7609442V9 1,496,000.00 1,438,106.03 6.736041 % 1,615.87
B-1 2,244,050.00 2,157,207.13 6.736041 % 2,423.86
B-2 1,047,225.00 1,006,698.26 6.736041 % 1,131.14
B-3 1,196,851.02 1,150,533.84 6.736041 % 1,292.76
- -------------------------------------------------------------------------------
299,203,903.02 248,328,480.34 3,278,159.71
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 758,044.41 4,017,621.33 0.00 0.00 131,833,747.32
A-2 0.00 0.00 541,633.16 0.00 97,238,352.67
A-3 38,408.58 38,408.58 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 44,304.43 53,191.73 0.00 0.00 7,900,695.82
M-2 16,111.24 19,343.10 0.00 0.00 2,873,076.35
M-3 8,055.35 9,671.22 0.00 0.00 1,436,490.16
B-1 12,083.30 14,507.16 0.00 0.00 2,154,783.27
B-2 5,638.88 6,770.02 0.00 0.00 1,005,567.12
B-3 6,444.56 7,737.32 0.00 0.00 1,149,241.08
- -------------------------------------------------------------------------------
889,090.75 4,167,250.46 541,633.16 0.00 245,591,953.79
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 657.230154 15.857869 3.687892 19.545761 0.000000 641.372285
A-2 1264.834689 0.000000 0.000000 0.000000 7.084795 1271.919484
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 961.300817 1.080129 5.384593 6.464722 0.000000 960.220688
M-2 961.300829 1.080131 5.384593 6.464724 0.000000 960.220698
M-3 961.300822 1.080127 5.384592 6.464719 0.000000 960.220695
B-1 961.300831 1.080127 5.384595 6.464722 0.000000 960.220704
B-2 961.300828 1.080131 5.384593 6.464724 0.000000 960.220698
B-3 961.300797 1.080118 5.384597 6.464715 0.000000 960.220663
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:33:21 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S3 (POOL # 4145)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4145
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 54,232.88
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 25,021.05
SUBSERVICER ADVANCES THIS MONTH 28,944.26
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,175,279.34
(B) TWO MONTHLY PAYMENTS: 4 1,468,966.20
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 532,253.18
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 245,591,953.79
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 919
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,457,501.62
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.34009670 % 4.92251100 % 1.73739200 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.27345480 % 4.97176807 % 1.75477710 %
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 7.30966278
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 307.47
POOL TRADING FACTOR: 82.08180151
................................................................................
Run: 09/30/97 18:40:32 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 23,940,683.12 6.225000 % 472,306.14
A-2 7609442N7 0.00 0.00 3.775000 % 0.00
R 7609442P2 100.00 0.00 10.000000 % 0.00
- -------------------------------------------------------------------------------
36,569,304.65 23,940,683.12 472,306.14
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 123,093.57 595,399.71 0.00 0.00 23,468,376.98
A-2 74,647.11 74,647.11 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
197,740.68 670,046.82 0.00 0.00 23,468,376.98
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 654.667865 12.915406 3.366044 16.281450 0.000000 641.752458
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 25-September-97
DISTRIBUTION DATE 30-September-97
Run: 09/30/97 18:40:33 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 23,468,376.98
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 569,731.36
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 405,441.05
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: 64.17507033
................................................................................
Run: 09/30/97 14:33:22 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 74,734,794.07 6.500000 % 1,265,844.25
A-2 7609443C0 22,306,000.00 8,072,555.29 6.500000 % 623,475.53
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 24,483,729.65 6.500000 % 27,542.19
A-9 7609443K2 0.00 0.00 0.534369 % 0.00
R 7609443L0 100.00 0.00 6.500000 % 0.00
M-1 7609443M8 6,635,000.00 6,370,570.47 6.500000 % 7,166.37
M-2 7609443N6 3,317,000.00 3,184,805.17 6.500000 % 3,582.64
M-3 7609443P1 1,990,200.00 1,910,883.10 6.500000 % 2,149.59
B-1 1,326,800.00 1,273,922.06 6.500000 % 1,433.06
B-2 398,000.00 382,138.23 6.500000 % 429.87
B-3 928,851.36 684,603.10 6.500000 % 770.12
- -------------------------------------------------------------------------------
265,366,951.36 220,430,001.14 1,932,393.62
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 403,445.56 1,669,289.81 0.00 0.00 73,468,949.82
A-2 43,578.58 667,054.11 0.00 0.00 7,449,079.76
A-3 172,968.96 172,968.96 0.00 0.00 32,041,000.00
A-4 242,839.97 242,839.97 0.00 0.00 44,984,000.00
A-5 56,682.81 56,682.81 0.00 0.00 10,500,000.00
A-6 58,124.18 58,124.18 0.00 0.00 10,767,000.00
A-7 5,614.29 5,614.29 0.00 0.00 1,040,000.00
A-8 132,172.06 159,714.25 0.00 0.00 24,456,187.46
A-9 97,827.40 97,827.40 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 34,390.66 41,557.03 0.00 0.00 6,363,404.10
M-2 17,192.74 20,775.38 0.00 0.00 3,181,222.53
M-3 10,315.64 12,465.23 0.00 0.00 1,908,733.51
B-1 6,877.09 8,310.15 0.00 0.00 1,272,489.00
B-2 2,062.93 2,492.80 0.00 0.00 381,708.36
B-3 3,695.73 4,465.85 0.00 0.00 683,832.98
- -------------------------------------------------------------------------------
1,287,788.60 3,220,182.22 0.00 0.00 218,497,607.52
===============================================================================
Run: 09/30/97 14:33:22
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-1 721.148612 12.214683 3.893022 16.107705 0.000000 708.933929
A-2 361.900623 27.951023 1.953671 29.904694 0.000000 333.949599
A-3 1000.000000 0.000000 5.398363 5.398363 0.000000 1000.000000
A-4 1000.000000 0.000000 5.398363 5.398363 0.000000 1000.000000
A-5 1000.000000 0.000000 5.398363 5.398363 0.000000 1000.000000
A-6 1000.000000 0.000000 5.398364 5.398364 0.000000 1000.000000
A-7 1000.000000 0.000000 5.398356 5.398356 0.000000 1000.000000
A-8 960.146261 1.080086 5.183218 6.263304 0.000000 959.066175
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 960.146265 1.080086 5.183219 6.263305 0.000000 959.066179
M-2 960.146268 1.080084 5.183220 6.263304 0.000000 959.066183
M-3 960.146267 1.080087 5.183218 6.263305 0.000000 959.066179
B-1 960.146262 1.080087 5.183215 6.263302 0.000000 959.066174
B-2 960.146307 1.080075 5.183241 6.263316 0.000000 959.066231
B-3 737.042685 0.829099 3.978828 4.807927 0.000000 736.213575
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:33:22 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 50,791.49
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 24,842.09
SUBSERVICER ADVANCES THIS MONTH 27,974.47
MASTER SERVICER ADVANCES THIS MONTH 1,872.06
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 3,219,203.55
(B) TWO MONTHLY PAYMENTS: 2 611,611.24
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 227,296.60
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 218,497,607.52
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 789
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 258,677.90
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,684,427.97
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.73636890 % 5.20176900 % 1.06186240 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.68808170 % 5.24186982 % 1.07004850 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5350 %
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 7.43789825
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.37
POOL TRADING FACTOR: 82.33791224
................................................................................
Run: 09/30/97 14:33:23 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 47,066,297.61 7.977132 % 420,018.84
M-1 7609442K3 3,625,500.00 2,668,555.70 7.977132 % 23,814.15
M-2 7609442L1 2,416,900.00 1,778,963.52 7.977132 % 15,875.44
R 7609442J6 100.00 0.00 7.977132 % 0.00
B-1 886,200.00 652,289.05 7.977132 % 5,821.02
B-2 322,280.00 237,214.77 7.977132 % 2,116.90
B-3 805,639.55 276,273.66 7.977132 % 2,465.45
- -------------------------------------------------------------------------------
161,126,619.55 52,679,594.31 470,111.80
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 311,634.87 731,653.71 0.00 0.00 46,646,278.77
M-1 17,669.02 41,483.17 0.00 0.00 2,644,741.55
M-2 11,778.85 27,654.29 0.00 0.00 1,763,088.08
R 0.00 0.00 0.00 0.00 0.00
B-1 4,318.93 10,139.95 0.00 0.00 646,468.03
B-2 1,570.64 3,687.54 0.00 0.00 235,097.87
B-3 1,829.27 4,294.72 0.00 0.00 273,808.21
- -------------------------------------------------------------------------------
348,801.58 818,913.38 0.00 0.00 52,209,482.51
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 307.482182 2.743966 2.035898 4.779864 0.000000 304.738216
M-1 736.051772 6.568515 4.873540 11.442055 0.000000 729.483258
M-2 736.051769 6.568513 4.873536 11.442049 0.000000 729.483255
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 736.051738 6.568517 4.873539 11.442056 0.000000 729.483221
B-2 736.051787 6.568512 4.873526 11.442038 0.000000 729.483275
B-3 342.924649 3.060252 2.270569 5.330821 0.000000 339.864410
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:33:24 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S6 (POOL # 4147)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4147
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 14,058.39
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,559.24
SUBSERVICER ADVANCES THIS MONTH 20,198.20
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,277,454.55
(B) TWO MONTHLY PAYMENTS: 3 768,840.19
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 617,235.38
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 52,209,482.51
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 186
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 423,590.18
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 % 8.44258441 % 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 8.41880224
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 315.37
POOL TRADING FACTOR: 32.40276663
................................................................................
Run: 09/30/97 18:40:33 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 43,578,119.87 6.470000 % 162,907.10
A-2 7609443R7 61,308,403.22 61,308,403.22 6.470000 % 0.00
A-3 7609443S5 5,000,000.00 6,230,416.66 6.470000 % 0.00
S-1 7609443T3 0.00 0.00 0.500000 % 0.00
S-2 7609443U0 0.00 0.00 0.250000 % 0.00
R 7609443V8 100.00 0.00 6.470000 % 0.00
- -------------------------------------------------------------------------------
115,808,503.22 111,116,939.75 162,907.10
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 234,170.07 397,077.17 0.00 0.00 43,415,212.77
A-2 329,444.97 329,444.97 0.00 0.00 61,308,403.22
A-3 0.00 0.00 33,479.58 0.00 6,263,896.24
S-1 14,557.25 14,557.25 0.00 0.00 0.00
S-2 5,061.42 5,061.42 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
583,233.71 746,140.81 33,479.58 0.00 110,987,512.23
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 880.366058 3.291053 4.730708 8.021761 0.000000 877.075005
A-2 1000.000000 0.000000 5.373570 5.373570 0.000000 1000.000000
A-3 1246.083332 0.000000 0.000000 0.000000 6.695916 1252.779248
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 25-September-97
DISTRIBUTION DATE 30-September-97
Run: 09/30/97 18:40:34 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 2,777.92
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 110,987,512.23
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 4,146,481.47
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: 95.83710103
................................................................................
Run: 09/30/97 14:33:24 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 37,455,537.31 5.500000 % 2,369,492.42
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 24,324,214.90 6.125000 % 947,796.97
A-9 7609445W4 0.00 0.00 2.875000 % 0.00
A-10 7609445X2 43,420,000.00 34,248,358.24 6.500000 % 249,667.09
A-11 7609445Y0 66,266,000.00 66,266,000.00 6.500000 % 0.00
A-12 7609445Z7 32,444,000.00 40,471,753.77 6.500000 % 0.00
A-13 7609446A1 4,623,000.00 5,766,888.11 6.500000 % 0.00
A-14 7609446B9 478,414.72 376,055.94 0.000000 % 574.26
A-15 7609446C7 0.00 0.00 0.498337 % 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 11,255,391.15 6.500000 % 12,594.50
M-2 7609446G8 4,252,700.00 4,092,668.26 6.500000 % 4,579.59
M-3 7609446H6 4,252,700.00 4,092,668.26 6.500000 % 4,579.59
B-1 2,126,300.00 2,046,286.00 6.500000 % 2,289.74
B-2 638,000.00 613,991.67 6.500000 % 687.04
B-3 1,488,500.71 1,214,694.25 6.500000 % 1,359.21
- -------------------------------------------------------------------------------
425,269,315.43 355,450,145.20 3,593,620.41
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 171,128.21 2,540,620.63 0.00 0.00 35,086,044.89
A-3 207,666.06 207,666.06 0.00 0.00 41,665,000.00
A-4 52,385.86 52,385.86 0.00 0.00 10,090,000.00
A-5 39,654.17 39,654.17 0.00 0.00 7,344,000.00
A-6 243,371.21 243,371.21 0.00 0.00 45,072,637.34
A-7 102,882.71 102,882.71 0.00 0.00 19,054,000.00
A-8 123,762.14 1,071,559.11 0.00 0.00 23,376,417.93
A-9 58,092.43 58,092.43 0.00 0.00 0.00
A-10 184,925.16 434,592.25 0.00 0.00 33,998,691.15
A-11 357,805.48 357,805.48 0.00 0.00 66,266,000.00
A-12 0.00 0.00 218,528.59 0.00 40,690,282.36
A-13 0.00 0.00 31,138.50 0.00 5,798,026.61
A-14 0.00 574.26 0.00 0.00 375,481.68
A-15 147,144.73 147,144.73 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 60,773.86 73,368.36 0.00 0.00 11,242,796.65
M-2 22,098.50 26,678.09 0.00 0.00 4,088,088.67
M-3 22,098.50 26,678.09 0.00 0.00 4,088,088.67
B-1 11,048.99 13,338.73 0.00 0.00 2,043,996.26
B-2 3,315.27 4,002.31 0.00 0.00 613,304.63
B-3 6,558.78 7,917.99 0.00 0.00 929,861.34
- -------------------------------------------------------------------------------
1,814,712.06 5,408,332.47 249,667.09 0.00 351,822,718.18
===============================================================================
Run: 09/30/97 14:33:24
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-2 651.230763 41.197817 2.975367 44.173184 0.000000 610.032946
A-3 1000.000000 0.000000 4.984185 4.984185 0.000000 1000.000000
A-4 1000.000000 0.000000 5.191859 5.191859 0.000000 1000.000000
A-5 1000.000000 0.000000 5.399533 5.399533 0.000000 1000.000000
A-6 991.980926 0.000000 5.356234 5.356234 0.000000 991.980926
A-7 1000.000000 0.000000 5.399533 5.399533 0.000000 1000.000000
A-8 484.700600 18.886437 2.466167 21.352604 0.000000 465.814163
A-10 788.769190 5.750048 4.258986 10.009034 0.000000 783.019142
A-11 1000.000000 0.000000 5.399533 5.399533 0.000000 1000.000000
A-12 1247.434156 0.000000 0.000000 0.000000 6.735563 1254.169719
A-13 1247.434157 0.000000 0.000000 0.000000 6.735561 1254.169719
A-14 786.045923 1.200339 0.000000 1.200339 0.000000 784.845583
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-1 962.369386 1.076867 5.196346 6.273213 0.000000 961.292519
M-2 962.369379 1.076866 5.196346 6.273212 0.000000 961.292513
M-3 962.369379 1.076866 5.196346 6.273212 0.000000 961.292513
B-1 962.369374 1.076866 5.196346 6.273212 0.000000 961.292508
B-2 962.369389 1.076865 5.196348 6.273213 0.000000 961.292524
B-3 816.052180 0.913140 4.406300 5.319440 0.000000 624.696605
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:33:25 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S7 (POOL # 4148)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4148
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 69,831.22
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 37,763.87
SUBSERVICER ADVANCES THIS MONTH 50,899.91
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,225,312.52
(B) TWO MONTHLY PAYMENTS: 4 1,865,168.99
(C) THREE OR MORE MONTHLY PAYMENTS: 2 867,809.09
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 2,394,621.74
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 351,822,718.18
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,259
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,413,600.97
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.43356770 % 5.47511900 % 1.09131360 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.45388620 % 5.51953384 % 1.02068300 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4962 %
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 7.35163094
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 308.27
POOL TRADING FACTOR: 82.72939180
................................................................................
Run: 09/30/97 14:33:26 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-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 11,605,594.73 6.000000 % 454,846.80
A-2 7609445A2 54,914,000.00 28,251,266.88 6.000000 % 342,705.56
A-3 7609445B0 15,096,000.00 8,356,423.19 6.000000 % 167,215.50
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 5.970000 % 0.00
A-8 7609445G9 3,452,000.00 3,156,682.26 6.051422 % 0.00
A-9 7609445H7 0.00 0.00 0.324207 % 0.00
R 7609445J3 100.00 0.00 6.000000 % 0.00
M-1 7609445K0 775,800.00 653,992.68 6.000000 % 3,360.19
M-2 7609445L8 2,868,200.00 2,417,867.74 6.000000 % 12,422.91
B 620,201.82 522,824.79 6.000000 % 2,686.25
- -------------------------------------------------------------------------------
155,035,301.82 113,153,547.33 983,237.21
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 57,855.53 512,702.33 0.00 0.00 11,150,747.93
A-2 140,836.55 483,542.11 0.00 0.00 27,908,561.32
A-3 41,657.95 208,873.45 0.00 0.00 8,189,207.69
A-4 31,022.53 31,022.53 0.00 0.00 6,223,000.00
A-5 46,119.66 46,119.66 0.00 0.00 9,251,423.55
A-6 185,964.07 185,964.07 0.00 0.00 37,303,669.38
A-7 26,838.74 26,838.74 0.00 0.00 5,410,802.13
A-8 15,871.37 15,871.37 0.00 0.00 3,156,682.26
A-9 30,480.11 30,480.11 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 3,260.24 6,620.43 0.00 0.00 650,632.49
M-2 12,053.41 24,476.32 0.00 0.00 2,405,444.83
B 2,606.37 5,292.62 0.00 0.00 520,138.54
- -------------------------------------------------------------------------------
594,566.53 1,577,803.74 0.00 0.00 112,170,310.12
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 679.166358 26.617907 3.385740 30.003647 0.000000 652.548451
A-2 514.463832 6.240768 2.564675 8.805443 0.000000 508.223064
A-3 553.552146 11.076808 2.759536 13.836344 0.000000 542.475337
A-4 1000.000000 0.000000 4.985141 4.985141 0.000000 1000.000000
A-5 972.298849 0.000000 4.847048 4.847048 0.000000 972.298849
A-6 967.268303 0.000000 4.821969 4.821969 0.000000 967.268303
A-7 914.450250 0.000000 4.535870 4.535870 0.000000 914.450250
A-8 914.450249 0.000000 4.597732 4.597732 0.000000 914.450249
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 842.991338 4.331258 4.202423 8.533681 0.000000 838.660080
M-2 842.991333 4.331257 4.202430 8.533687 0.000000 838.660076
B 842.991383 4.331251 4.202422 8.533673 0.000000 838.660132
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:33:27 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S8 (POOL # 4149)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4149
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 23,681.53
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,121.86
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 112,170,310.12
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 478
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 401,858.64
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.82317940 % 2.71477200 % 0.46204900 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.81179820 % 2.72449752 % 0.46370430 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3247 %
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 6.70161429
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 132.22
POOL TRADING FACTOR: 72.35146370
................................................................................
Run: 09/30/97 14:33:28 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 7,841,694.59 6.500000 % 746,494.65
A-2 7609443X4 70,702,000.00 31,276,249.91 6.500000 % 2,464,235.03
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 28,370,612.92 6.500000 % 31,687.15
A-9 7609444E5 0.00 0.00 0.443199 % 0.00
R 7609444F2 100.00 0.00 6.500000 % 0.00
M-1 7609444G0 8,605,600.00 8,276,140.56 6.500000 % 9,243.62
M-2 7609444H8 3,129,000.00 3,009,208.41 6.500000 % 3,360.99
M-3 7609444J4 3,129,000.00 3,009,208.41 6.500000 % 3,360.99
B-1 1,251,600.00 1,203,683.37 6.500000 % 1,344.39
B-2 625,800.00 601,841.68 6.500000 % 672.20
B-3 1,251,647.88 1,121,515.72 6.500000 % 1,252.62
- -------------------------------------------------------------------------------
312,906,747.88 259,637,155.57 3,261,651.64
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 42,202.77 788,697.42 0.00 0.00 7,095,199.94
A-2 168,323.85 2,632,558.88 0.00 0.00 28,812,014.88
A-3 60,346.60 60,346.60 0.00 0.00 11,213,000.00
A-4 439,987.17 439,987.17 0.00 0.00 81,754,000.00
A-5 341,004.31 341,004.31 0.00 0.00 63,362,000.00
A-6 94,709.67 94,709.67 0.00 0.00 17,598,000.00
A-7 5,381.85 5,381.85 0.00 0.00 1,000,000.00
A-8 152,686.17 184,373.32 0.00 0.00 28,338,925.77
A-9 95,275.99 95,275.99 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 44,540.88 53,784.50 0.00 0.00 8,266,896.94
M-2 16,195.09 19,556.08 0.00 0.00 3,005,847.42
M-3 16,195.09 19,556.08 0.00 0.00 3,005,847.42
B-1 6,478.03 7,822.42 0.00 0.00 1,202,338.98
B-2 3,239.02 3,911.22 0.00 0.00 601,169.48
B-3 6,035.82 7,288.44 0.00 0.00 1,120,263.10
- -------------------------------------------------------------------------------
1,492,602.31 4,754,253.95 0.00 0.00 256,375,503.93
===============================================================================
Run: 09/30/97 14:33:28
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-1 396.345443 37.730334 2.133069 39.863403 0.000000 358.615109
A-2 442.367258 34.853824 2.380751 37.234575 0.000000 407.513435
A-3 1000.000000 0.000000 5.381843 5.381843 0.000000 1000.000000
A-4 1000.000000 0.000000 5.381843 5.381843 0.000000 1000.000000
A-5 1000.000000 0.000000 5.381843 5.381843 0.000000 1000.000000
A-6 1000.000000 0.000000 5.381843 5.381843 0.000000 1000.000000
A-7 1000.000000 0.000000 5.381850 5.381850 0.000000 1000.000000
A-8 961.715692 1.074141 5.175802 6.249943 0.000000 960.641552
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 961.715692 1.074140 5.175802 6.249942 0.000000 960.641552
M-2 961.715695 1.074142 5.175804 6.249946 0.000000 960.641553
M-3 961.715695 1.074142 5.175804 6.249946 0.000000 960.641553
B-1 961.715700 1.074137 5.175799 6.249936 0.000000 960.641563
B-2 961.715692 1.074145 5.175807 6.249952 0.000000 960.641547
B-3 896.031334 1.000777 4.822299 5.823076 0.000000 895.030558
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:33:28 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S9 (POOL # 4150)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4150
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 53,905.69
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 27,812.02
SUBSERVICER ADVANCES THIS MONTH 44,373.21
MASTER SERVICER ADVANCES THIS MONTH 2,298.81
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 14 3,893,644.58
(B) TWO MONTHLY PAYMENTS: 3 744,565.57
(C) THREE OR MORE MONTHLY PAYMENTS: 3 822,524.51
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,083,183.20
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 256,375,503.93
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 912
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 333,680.16
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,971,662.82
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.36705180 % 5.50559000 % 1.12735820 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.29016890 % 5.56940564 % 1.14042550 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4426 %
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 7.31901170
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.41
POOL TRADING FACTOR: 81.93351715
................................................................................
Run: 09/30/97 14:33:29 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 18,502,004.33 6.000000 % 1,451,542.07
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 6.103000 % 0.00
A-8 7609444S4 5,178,948.00 4,846,170.25 7.359699 % 0.00
A-9 7609444T2 16,947,000.00 16,947,000.00 6.500000 % 0.00
A-10 7609444U9 0.00 0.00 0.195446 % 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 785,000.00 664,272.68 6.500000 % 3,383.74
M-2 7609444Y1 2,903,500.00 2,456,962.74 6.500000 % 12,515.53
B 627,984.63 531,405.11 6.500000 % 2,706.93
- -------------------------------------------------------------------------------
156,939,684.63 112,769,955.36 1,470,148.27
===============================================================================
_______________________________________________________________________________
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 92,193.65 1,543,735.72 0.00 0.00 17,050,462.26
A-3 151,124.69 151,124.69 0.00 0.00 28,657,000.00
A-4 25,533.21 25,533.21 0.00 0.00 4,730,000.00
A-5 11,252.68 11,252.68 0.00 0.00 0.00
A-6 134,603.25 134,603.25 0.00 0.00 24,935,106.59
A-7 53,218.79 53,218.79 0.00 0.00 10,500,033.66
A-8 29,620.31 29,620.31 0.00 0.00 4,846,170.25
A-9 91,482.32 91,482.32 0.00 0.00 16,947,000.00
A-10 18,304.19 18,304.19 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 3,585.83 6,969.57 0.00 0.00 660,888.94
M-2 13,263.04 25,778.57 0.00 0.00 2,444,447.21
B 2,868.62 5,575.55 0.00 0.00 528,698.18
- -------------------------------------------------------------------------------
627,052.46 2,097,200.73 0.00 0.00 111,299,807.09
===============================================================================
_______________________________________________________________________________
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-2 632.093346 49.589767 3.149658 52.739425 0.000000 582.503579
A-3 1000.000000 0.000000 5.273570 5.273570 0.000000 1000.000000
A-4 1000.000000 0.000000 5.398142 5.398142 0.000000 1000.000000
A-6 974.560564 0.000000 5.260816 5.260816 0.000000 974.560564
A-7 935.744141 0.000000 4.742763 4.742763 0.000000 935.744141
A-8 935.744141 0.000000 5.719368 5.719368 0.000000 935.744142
A-9 1000.000000 0.000000 5.398142 5.398142 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-1 846.207236 4.310497 4.567936 8.878433 0.000000 841.896739
M-2 846.207246 4.310498 4.567949 8.878447 0.000000 841.896749
B 846.207191 4.310504 4.567946 8.878450 0.000000 841.896688
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:33:30 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S10 (POOL # 4151)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4151
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 25,248.88
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,969.56
SUBSERVICER ADVANCES THIS MONTH 12,756.28
MASTER SERVICER ADVANCES THIS MONTH 2,498.41
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 978,813.55
(B) TWO MONTHLY PAYMENTS: 1 257,110.73
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 111,299,807.09
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 503
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 236,113.17
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 895,708.94
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.76098080 % 2.76779000 % 0.47122930 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.73491410 % 2.79006427 % 0.47502160 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1969 %
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 7.09213466
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.28
POOL TRADING FACTOR: 70.91884207
................................................................................
Run: 09/30/97 14:33:31 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 167,000,000.00 113,532,363.59 6.991846 % 1,690,791.21
A-2 760947LS8 99,787,000.00 67,838,646.46 6.991846 % 1,010,293.30
A-3 7609446Y9 100,000,000.00 126,118,682.59 6.991846 % 0.00
A-4 7609446Z6 0.00 0.00 0.133000 % 0.00
R 7609447A0 100.00 0.00 6.991846 % 0.00
M-1 7609447B8 10,702,300.00 10,305,312.94 6.991846 % 11,414.19
M-2 7609447C6 3,891,700.00 3,747,342.73 6.991846 % 4,150.57
M-3 7609447D4 3,891,700.00 3,747,342.73 6.991846 % 4,150.57
B-1 1,751,300.00 1,686,337.92 6.991846 % 1,867.79
B-2 778,400.00 749,526.32 6.991846 % 830.18
B-3 1,362,164.15 1,308,607.21 6.991846 % 1,449.40
- -------------------------------------------------------------------------------
389,164,664.15 329,034,162.49 2,724,947.21
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 659,912.11 2,350,703.32 0.00 0.00 111,841,572.38
A-2 394,315.27 1,404,608.57 0.00 0.00 66,828,353.16
A-3 0.00 0.00 733,070.67 0.00 126,851,753.26
A-4 36,380.37 36,380.37 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 59,900.11 71,314.30 0.00 0.00 10,293,898.75
M-2 21,781.61 25,932.18 0.00 0.00 3,743,192.16
M-3 21,781.61 25,932.18 0.00 0.00 3,743,192.16
B-1 9,801.91 11,669.70 0.00 0.00 1,684,470.13
B-2 4,356.65 5,186.83 0.00 0.00 748,696.14
B-3 7,606.34 9,055.74 0.00 0.00 1,307,157.81
- -------------------------------------------------------------------------------
1,215,835.98 3,940,783.19 733,070.67 0.00 327,042,285.95
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 679.834513 10.124498 3.951570 14.076068 0.000000 669.710014
A-2 679.834512 10.124498 3.951570 14.076068 0.000000 669.710014
A-3 1261.186826 0.000000 0.000000 0.000000 7.330707 1268.517533
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 962.906379 1.066517 5.596938 6.663455 0.000000 961.839862
M-2 962.906373 1.066518 5.596940 6.663458 0.000000 961.839854
M-3 962.906373 1.066518 5.596940 6.663458 0.000000 961.839854
B-1 962.906367 1.066516 5.596934 6.663450 0.000000 961.839850
B-2 962.906372 1.066521 5.596930 6.663451 0.000000 961.839851
B-3 960.682463 1.064057 5.584011 6.648068 0.000000 959.618420
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:33:31 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S11 (POOL # 4152)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4152
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 62,424.41
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 22,734.56
SUBSERVICER ADVANCES THIS MONTH 43,691.24
MASTER SERVICER ADVANCES THIS MONTH 2,237.88
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 22 5,142,052.78
(B) TWO MONTHLY PAYMENTS: 1 154,082.80
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 989,813.69
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 327,042,285.95
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,295
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 290,302.78
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,627,437.55
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.45220880 % 5.40977200 % 1.13801910 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.41962550 % 5.43669239 % 1.14368210 %
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 7.43355215
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.26
POOL TRADING FACTOR: 84.03699413
................................................................................
Run: 09/30/97 14:33:32 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 11,982,619.07 6.500000 % 886,829.65
A-2 760947AB7 16,923,000.00 16,923,000.00 6.500000 % 0.00
A-3 760947AC5 28,000,000.00 13,511,277.28 6.500000 % 407,887.80
A-4 760947AD3 73,800,000.00 68,790,432.59 6.500000 % 179,424.20
A-5 760947AE1 13,209,000.00 16,387,160.10 6.500000 % 0.00
A-6 760947AF8 1,749,506.64 1,243,262.63 0.000000 % 6,556.03
A-7 760947AG6 0.00 0.00 0.045000 % 0.00
A-8 760947AH4 0.00 0.00 0.215147 % 0.00
R 760947AJ0 100.00 0.00 6.500000 % 0.00
M-1 760947AK7 909,200.00 773,558.30 6.500000 % 3,891.85
M-2 760947AL5 2,907,400.00 2,473,650.84 6.500000 % 12,445.17
B 726,864.56 618,425.08 6.500000 % 3,111.35
- -------------------------------------------------------------------------------
181,709,071.20 132,703,385.89 1,500,146.05
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 64,666.56 951,496.21 0.00 0.00 11,095,789.42
A-2 91,328.30 91,328.30 0.00 0.00 16,923,000.00
A-3 72,916.27 480,804.07 0.00 0.00 13,103,389.48
A-4 371,241.12 550,665.32 0.00 0.00 68,611,008.39
A-5 0.00 0.00 88,436.53 0.00 16,475,596.63
A-6 0.00 6,556.03 0.00 0.00 1,236,706.60
A-7 4,958.03 4,958.03 0.00 0.00 0.00
A-8 23,704.56 23,704.56 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 4,174.66 8,066.51 0.00 0.00 769,666.45
M-2 13,349.54 25,794.71 0.00 0.00 2,461,205.67
B 3,337.47 6,448.82 0.00 0.00 615,313.73
- -------------------------------------------------------------------------------
649,676.51 2,149,822.56 88,436.53 0.00 131,291,676.37
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 275.563864 20.394390 1.487135 21.881525 0.000000 255.169474
A-2 1000.000000 0.000000 5.396697 5.396697 0.000000 1000.000000
A-3 482.545617 14.567421 2.604153 17.171574 0.000000 467.978196
A-4 932.119683 2.431222 5.030367 7.461589 0.000000 929.688461
A-5 1240.605655 0.000000 0.000000 0.000000 6.695172 1247.300828
A-6 710.636131 3.747359 0.000000 3.747359 0.000000 706.888772
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 850.812033 4.280521 4.591575 8.872096 0.000000 846.531511
M-2 850.812011 4.280515 4.591573 8.872088 0.000000 846.531496
B 850.811986 4.280522 4.591571 8.872093 0.000000 846.531478
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:33:33 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 24,926.80
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,314.13
SUBSERVICER ADVANCES THIS MONTH 10,562.17
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 801,213.11
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 224,200.40
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 131,291,676.37
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 582
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 743,907.06
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.05946250 % 2.47011000 % 0.47042790 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.04264600 % 2.46083545 % 0.47311820 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2151 %
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 7.00508296
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 132.60
POOL TRADING FACTOR: 72.25378211
................................................................................
Run: 09/30/97 14:33:33 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 205,217,561.00 114,168,225.14 7.000000 % 3,211,362.97
A-2 760947AS0 49,338,300.00 49,338,300.00 7.000000 % 0.00
A-3 760947AT8 12,500,000.00 8,029,010.03 7.000000 % 157,694.41
A-4 760947BA8 100,000,000.00 125,455,507.65 7.000000 % 0.00
A-5 760947AU5 2,381,928.79 2,103,059.71 0.000000 % 27,619.37
A-6 760947AV3 0.00 0.00 0.352977 % 0.00
R 760947AW1 100.00 0.00 7.000000 % 0.00
M-1 760947AX9 11,822,000.00 11,396,005.34 7.000000 % 19,433.44
M-2 760947AY7 3,940,650.00 3,798,652.36 7.000000 % 6,477.79
M-3 760947AZ4 3,940,700.00 3,798,700.57 7.000000 % 6,477.87
B-1 2,364,500.00 2,279,297.45 7.000000 % 3,886.85
B-2 788,200.00 759,797.95 7.000000 % 1,295.67
B-3 1,773,245.53 1,502,926.91 7.000000 % 2,562.92
- -------------------------------------------------------------------------------
394,067,185.32 322,629,483.11 3,436,811.29
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 665,136.23 3,876,499.20 0.00 0.00 110,956,862.17
A-2 287,441.54 287,441.54 0.00 0.00 49,338,300.00
A-3 46,776.46 204,470.87 0.00 0.00 7,871,315.62
A-4 0.00 0.00 730,895.16 0.00 126,186,402.81
A-5 0.00 27,619.37 0.00 0.00 2,075,440.34
A-6 94,780.17 94,780.17 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 66,392.35 85,825.79 0.00 0.00 11,376,571.90
M-2 22,130.69 28,608.48 0.00 0.00 3,792,174.57
M-3 22,130.97 28,608.84 0.00 0.00 3,792,222.70
B-1 13,279.03 17,165.88 0.00 0.00 2,275,410.60
B-2 4,426.53 5,722.20 0.00 0.00 758,502.28
B-3 8,755.95 11,318.87 0.00 0.00 1,500,363.99
- -------------------------------------------------------------------------------
1,231,249.92 4,668,061.21 730,895.16 0.00 319,923,566.98
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 556.327756 15.648578 3.241127 18.889705 0.000000 540.679178
A-2 1000.000000 0.000000 5.825931 5.825931 0.000000 1000.000000
A-3 642.320802 12.615553 3.742117 16.357670 0.000000 629.705250
A-4 1254.555077 0.000000 0.000000 0.000000 7.308952 1261.864028
A-5 882.922999 11.595380 0.000000 11.595380 0.000000 871.327619
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 963.965940 1.643837 5.616000 7.259837 0.000000 962.322103
M-2 963.965935 1.643838 5.616000 7.259838 0.000000 962.322097
M-3 963.965938 1.643837 5.616000 7.259837 0.000000 962.322100
B-1 963.965934 1.643836 5.615999 7.259835 0.000000 962.322098
B-2 963.965935 1.643834 5.615998 7.259832 0.000000 962.322101
B-3 847.557140 1.445305 4.937810 6.383115 0.000000 846.111813
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:33:34 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 55,294.79
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,663.45
SUBSERVICER ADVANCES THIS MONTH 63,082.53
MASTER SERVICER ADVANCES THIS MONTH 2,882.39
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 23 6,176,422.51
(B) TWO MONTHLY PAYMENTS: 3 499,882.62
(C) THREE OR MORE MONTHLY PAYMENTS: 1 70,516.73
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,950,567.70
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 319,923,566.98
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,218
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 401,221.71
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,154,571.91
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.65727290 % 5.92567600 % 1.41705080 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.60802750 % 5.92671848 % 1.42655450 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3530 %
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 7.59470737
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.39
POOL TRADING FACTOR: 81.18503111
................................................................................
Run: 09/30/97 14:33:35 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 150,068,000.00 109,179,300.32 6.500000 % 1,039,103.74
A-2 760947BC4 1,321,915.43 1,006,798.60 0.000000 % 5,699.28
A-3 760947BD2 0.00 0.00 0.307100 % 0.00
R 760947BE0 100.00 0.00 6.500000 % 0.00
M-1 760947BF7 1,168,000.00 995,909.85 6.500000 % 5,060.30
M-2 760947BG5 2,491,000.00 2,123,982.35 6.500000 % 10,792.14
B 622,704.85 530,957.10 6.500000 % 2,697.85
- -------------------------------------------------------------------------------
155,671,720.28 113,836,948.22 1,063,353.31
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 590,904.76 1,630,008.50 0.00 0.00 108,140,196.58
A-2 0.00 5,699.28 0.00 0.00 1,001,099.32
A-3 29,108.97 29,108.97 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 5,390.10 10,450.40 0.00 0.00 990,849.55
M-2 11,495.50 22,287.64 0.00 0.00 2,113,190.21
B 2,873.67 5,571.52 0.00 0.00 528,259.25
- -------------------------------------------------------------------------------
639,773.00 1,703,126.31 0.00 0.00 112,773,594.91
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 727.532188 6.924219 3.937580 10.861799 0.000000 720.607968
A-2 761.621037 4.311380 0.000000 4.311380 0.000000 757.309656
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 852.662543 4.332449 4.614812 8.947261 0.000000 848.330094
M-2 852.662525 4.332453 4.614813 8.947266 0.000000 848.330072
B 852.662541 4.332454 4.614819 8.947273 0.000000 848.330072
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:33:35 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S14 (POOL # 4155)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4155
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 21,915.92
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,394.68
SUBSERVICER ADVANCES THIS MONTH 11,615.70
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 873,685.79
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 294,457.33
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 112,773,594.91
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 507
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 484,889.18
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.76429630 % 2.76512300 % 0.47058090 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.75027480 % 2.75245261 % 0.47262010 %
CLASS A-3 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3047 %
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 7.04366433
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 132.56
POOL TRADING FACTOR: 72.44321236
................................................................................
Run: 09/30/97 14:33:36 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 8,931,138.00 7.750000 % 596,521.43
A-2 760947BS9 40,324,000.00 25,865,638.78 7.750000 % 1,620,855.63
A-3 760947BT7 6,500,000.00 6,500,000.00 7.750000 % 0.00
A-4 760947BU4 5,000,000.00 2,221,576.32 7.750000 % 311,475.39
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 27,279,514.41 7.750000 % 0.00
A-8 760947BY6 15,537,000.00 5,441,811.09 7.750000 % 363,465.10
A-9 760947BZ3 2,074,847.12 1,829,629.32 0.000000 % 15,404.12
A-10 760947CE9 0.00 0.00 0.319239 % 0.00
R 760947CA7 355,000.00 35,068.29 7.750000 % 905.40
M-1 760947CB5 4,463,000.00 4,320,139.38 7.750000 % 4,258.35
M-2 760947CC3 2,028,600.00 1,963,664.53 7.750000 % 1,935.58
M-3 760947CD1 1,623,000.00 1,571,047.76 7.750000 % 1,548.58
B-1 974,000.00 942,822.27 7.750000 % 929.34
B-2 324,600.00 314,209.55 7.750000 % 309.72
B-3 730,456.22 626,433.75 7.750000 % 617.45
- -------------------------------------------------------------------------------
162,292,503.34 116,824,731.76 2,918,226.09
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 57,514.37 654,035.80 0.00 0.00 8,334,616.57
A-2 166,568.46 1,787,424.09 0.00 0.00 24,244,783.15
A-3 41,858.43 41,858.43 0.00 0.00 6,500,000.00
A-4 14,306.41 325,781.80 0.00 0.00 1,910,100.93
A-5 98,985.52 98,985.52 0.00 0.00 15,371,000.00
A-6 87,651.79 87,651.79 0.00 0.00 13,611,038.31
A-7 0.00 0.00 175,673.47 0.00 27,455,187.88
A-8 35,043.95 398,509.05 0.00 0.00 5,078,345.99
A-9 0.00 15,404.12 0.00 0.00 1,814,225.20
A-10 30,989.79 30,989.79 0.00 0.00 0.00
R 225.83 1,131.23 0.00 0.00 34,162.89
M-1 27,820.65 32,079.00 0.00 0.00 4,315,881.03
M-2 12,645.52 14,581.10 0.00 0.00 1,961,728.95
M-3 10,117.17 11,665.75 0.00 0.00 1,569,499.18
B-1 6,071.55 7,000.89 0.00 0.00 941,892.93
B-2 2,023.43 2,333.15 0.00 0.00 313,899.83
B-3 4,034.08 4,651.53 0.00 0.00 625,816.30
- -------------------------------------------------------------------------------
595,856.95 3,514,083.04 175,673.47 0.00 114,082,179.14
===============================================================================
Run: 09/30/97 14:33:36
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-1 343.505308 22.943132 2.212091 25.155223 0.000000 320.562176
A-2 641.445263 40.195805 4.130752 44.326557 0.000000 601.249458
A-3 1000.000000 0.000000 6.439758 6.439758 0.000000 1000.000000
A-4 444.315264 62.295078 2.861282 65.156360 0.000000 382.020186
A-5 1000.000000 0.000000 6.439758 6.439758 0.000000 1000.000000
A-6 698.467610 0.000000 4.497962 4.497962 0.000000 698.467610
A-7 1268.814624 0.000000 0.000000 0.000000 8.170859 1276.985483
A-8 350.248509 23.393519 2.255516 25.649035 0.000000 326.854991
A-9 881.814039 7.424219 0.000000 7.424219 0.000000 874.389820
R 98.783915 2.550423 0.636141 3.186564 0.000000 96.233493
M-1 967.990002 0.954145 6.233621 7.187766 0.000000 967.035857
M-2 967.990008 0.954146 6.233619 7.187765 0.000000 967.035862
M-3 967.989994 0.954147 6.233623 7.187770 0.000000 967.035847
B-1 967.990010 0.954148 6.233624 7.187772 0.000000 967.035862
B-2 967.989988 0.954159 6.233611 7.187770 0.000000 967.035829
B-3 857.592465 0.845321 5.522686 6.368007 0.000000 856.747171
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:33:37 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S15 (POOL # 4156)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4156
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 22,343.75
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,240.84
SUBSERVICER ADVANCES THIS MONTH 21,550.29
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,964,291.56
(B) TWO MONTHLY PAYMENTS: 2 551,976.23
(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 114,082,179.14
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 446
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,627,293.38
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.53153740 % 6.83059700 % 1.63786590 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.33437650 % 6.87847061 % 1.67599840 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3229 %
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 8.25078112
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 307.87
POOL TRADING FACTOR: 70.29417674
................................................................................
Run: 09/30/97 14:35:51 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 19,277,032.71 6.500000 % 355,196.14
A-II 760947BJ9 22,971,650.00 16,737,755.65 7.000000 % 132,540.55
A-II 760947BK6 31,478,830.00 19,978,418.62 7.500000 % 113,192.49
IO 760947BL4 0.00 0.00 0.328094 % 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 1,040,530.00 903,176.52 7.038198 % 4,310.84
M-2 760947BQ3 1,539,985.00 1,336,701.79 7.038198 % 6,380.04
B 332,976.87 289,022.81 7.038199 % 1,379.50
- -------------------------------------------------------------------------------
83,242,471.87 58,522,108.10 612,999.56
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-I 104,343.65 459,539.79 0.00 0.00 18,921,836.57
A-II 97,568.08 230,108.63 0.00 0.00 16,605,215.10
A-III 124,777.09 237,969.58 0.00 0.00 19,865,226.13
IO 15,989.37 15,989.37 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 5,293.55 9,604.39 0.00 0.00 898,865.68
M-2 7,834.45 14,214.49 0.00 0.00 1,330,321.75
B 1,693.97 3,073.47 0.00 0.00 287,643.31
- -------------------------------------------------------------------------------
357,500.16 970,499.72 0.00 0.00 57,909,108.54
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-I 744.911092 13.725637 4.032091 17.757728 0.000000 731.185455
A-II 728.626618 5.769744 4.247326 10.017070 0.000000 722.856874
A-II 634.662045 3.595829 3.963841 7.559670 0.000000 631.066216
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-1 867.996617 4.142924 5.087359 9.230283 0.000000 863.853693
M-2 867.996630 4.142924 5.087353 9.230277 0.000000 863.853705
B 867.996657 4.142924 5.087340 9.230264 0.000000 863.853733
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:35:51 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S16 (POOL # 4157)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4157
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 10,570.86
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,703.41
SUBSERVICER ADVANCES THIS MONTH 6,699.32
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 633,854.99
(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 57,909,108.53
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 298
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 333,221.94
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.67872520 % 3.82740500 % 0.49386940 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.65382580 % 3.84945907 % 0.49671510 %
CLASS IO - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3286 %
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 7.62002600
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.00
POOL TRADING FACTOR: 69.56678151
Run: 09/30/97 14:35:51 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S16 (POOL # 4157)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4157
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,265.50
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,204.34
SUBSERVICER ADVANCES THIS MONTH 3,099.71
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 301,850.71
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 19,724,625.67
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 259,090.34
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.98278370 % 3.55810000 % 0.45911550 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 3.60483733 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.04797396
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 132.61
POOL TRADING FACTOR: 73.55242079
Run: 09/30/97 14:35:52 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S16 (POOL # 4158)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4158
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 2,964.66
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 962.20
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 17,323,914.18
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 83
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 54,230.64
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.86435100 % 3.66298800 % 0.47266150 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 3.67445442 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.44941672
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 136.19
POOL TRADING FACTOR: 72.77481126
Run: 09/30/97 14:35:52 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S16 (POOL # 4159)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4159
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,340.70
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,185.70
SUBSERVICER ADVANCES THIS MONTH 3,599.61
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 332,004.28
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 20,860,568.68
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 19,900.96
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.23314100 % 4.22206700 % 0.54479210 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 4.22609452 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.30261112
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 135.36
POOL TRADING FACTOR: 63.94916144
................................................................................
Run: 09/30/97 14:33:38 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 7,784,849.49 8.000000 % 631,441.74
A-3 760947CH2 5,000,000.00 5,000,000.00 8.000000 % 0.00
A-4 760947CJ8 1,000,000.00 1,000,000.00 7.750000 % 0.00
A-5 760947CK5 1,000,000.00 1,000,000.00 8.250000 % 0.00
A-6 760947CL3 19,000,000.00 19,000,000.00 8.000000 % 0.00
A-7 760947CM1 49,847,000.00 22,183,302.62 8.000000 % 1,594,502.34
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 2,230,345.24 0.000000 % 10,050.12
A-12 760947CW9 0.00 0.00 0.331014 % 0.00
R 760947CS8 100.00 0.00 8.000000 % 0.00
M-1 760947CT6 5,660,500.00 5,507,613.54 8.000000 % 5,133.89
M-2 760947CU3 2,572,900.00 2,503,407.61 8.000000 % 2,333.54
M-3 760947CV1 2,058,400.00 2,002,803.96 8.000000 % 1,866.90
B-1 1,029,200.00 1,001,401.94 8.000000 % 933.45
B-2 617,500.00 600,821.72 8.000000 % 560.05
B-3 926,311.44 767,614.05 8.000000 % 715.52
- -------------------------------------------------------------------------------
205,832,763.60 136,985,160.17 2,247,537.55
===============================================================================
_______________________________________________________________________________
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 51,880.68 683,322.42 0.00 0.00 7,153,407.75
A-3 33,333.33 33,333.33 0.00 0.00 5,000,000.00
A-4 6,458.33 6,458.33 0.00 0.00 1,000,000.00
A-5 6,872.57 6,872.57 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-7 147,836.47 1,742,338.81 0.00 0.00 20,588,800.28
A-8 13,995.06 13,995.06 0.00 0.00 2,100,000.00
A-9 90,408.07 90,408.07 0.00 0.00 13,566,000.00
A-10 338,127.25 338,127.25 0.00 0.00 50,737,000.00
A-11 0.00 10,050.12 0.00 0.00 2,220,295.12
A-12 37,773.38 37,773.38 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 36,704.46 41,838.35 0.00 0.00 5,502,479.65
M-2 16,683.49 19,017.03 0.00 0.00 2,501,074.07
M-3 13,347.32 15,214.22 0.00 0.00 2,000,937.06
B-1 6,673.65 7,607.10 0.00 0.00 1,000,468.49
B-2 4,004.07 4,564.12 0.00 0.00 600,261.67
B-3 5,115.62 5,831.14 0.00 0.00 766,898.53
- -------------------------------------------------------------------------------
935,880.42 3,183,417.97 0.00 0.00 134,737,622.62
===============================================================================
Run: 09/30/97 14:33:38
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-2 269.801396 21.884028 1.798041 23.682069 0.000000 247.917369
A-3 1000.000000 0.000000 6.666666 6.666666 0.000000 1000.000000
A-4 1000.000000 0.000000 6.458330 6.458330 0.000000 1000.000000
A-5 1000.000000 0.000000 6.872570 6.872570 0.000000 1000.000000
A-6 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000
A-7 445.027838 31.987930 2.965805 34.953735 0.000000 413.039908
A-8 1000.000000 0.000000 6.664314 6.664314 0.000000 1000.000000
A-9 1000.000000 0.000000 6.664313 6.664313 0.000000 1000.000000
A-10 1000.000000 0.000000 6.664313 6.664313 0.000000 1000.000000
A-11 802.902787 3.617946 0.000000 3.617946 0.000000 799.284840
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 972.990644 0.906968 6.484314 7.391282 0.000000 972.083676
M-2 972.990637 0.906969 6.484313 7.391282 0.000000 972.083668
M-3 972.990653 0.906967 6.484318 7.391285 0.000000 972.083686
B-1 972.990614 0.906967 6.484308 7.391275 0.000000 972.083648
B-2 972.990640 0.906964 6.484324 7.391288 0.000000 972.083676
B-3 828.678150 0.772451 5.522570 6.295021 0.000000 827.905710
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:33:39 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S17 (POOL # 4160)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4160
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 25,445.41
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 431.01
SUBSERVICER ADVANCES THIS MONTH 46,930.10
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 13 2,857,534.79
(B) TWO MONTHLY PAYMENTS: 2 305,330.59
(C) THREE OR MORE MONTHLY PAYMENTS: 2 819,045.86
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 2,128,221.32
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 134,737,622.62
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 565
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,119,369.90
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.81022610 % 7.43114500 % 1.75862930 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.66377230 % 7.42516499 % 1.78665590 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3293 %
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 8.47102298
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 308.49
POOL TRADING FACTOR: 65.45975493
................................................................................
Run: 09/30/97 14:33:40 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 5,891,358.56 8.000000 % 1,420,392.51
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 1,238,840.44 0.000000 % 15,853.34
A-8 760947DD0 0.00 0.00 0.365505 % 0.00
R 760947DE8 160,000.00 15,984.13 8.000000 % 283.22
M-1 760947DF5 4,067,400.00 3,961,923.52 8.000000 % 3,819.44
M-2 760947DG3 1,355,800.00 1,320,641.15 8.000000 % 1,273.15
M-3 760947DH1 1,694,700.00 1,650,752.76 8.000000 % 1,591.39
B-1 611,000.00 595,155.46 8.000000 % 573.75
B-2 474,500.00 462,195.19 8.000000 % 445.57
B-3 610,170.76 523,539.84 8.000000 % 504.71
- -------------------------------------------------------------------------------
135,580,848.50 89,931,391.05 1,444,737.08
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 39,234.11 1,459,626.62 0.00 0.00 4,470,966.05
A-4 324,795.50 324,795.50 0.00 0.00 48,771,000.00
A-5 103,223.84 103,223.84 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 15,853.34 0.00 0.00 1,222,987.10
A-8 27,362.96 27,362.96 0.00 0.00 0.00
R 106.45 389.67 0.00 0.00 15,700.91
M-1 26,384.83 30,204.27 0.00 0.00 3,958,104.08
M-2 8,794.94 10,068.09 0.00 0.00 1,319,368.00
M-3 10,993.36 12,584.75 0.00 0.00 1,649,161.37
B-1 3,963.50 4,537.25 0.00 0.00 594,581.71
B-2 3,078.04 3,523.61 0.00 0.00 461,749.62
B-3 3,486.57 3,991.28 0.00 0.00 503,780.98
- -------------------------------------------------------------------------------
618,090.77 2,062,827.85 0.00 0.00 88,467,399.82
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 688.645068 166.030685 4.586103 170.616788 0.000000 522.614383
A-4 1000.000000 0.000000 6.659603 6.659603 0.000000 1000.000000
A-5 1000.000000 0.000000 6.659603 6.659603 0.000000 1000.000000
A-6 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000
A-7 908.055892 11.620317 0.000000 11.620317 0.000000 896.435575
R 99.900813 1.770125 0.665313 2.435438 0.000000 98.130688
M-1 974.067837 0.939037 6.486903 7.425940 0.000000 973.128800
M-2 974.067820 0.939040 6.486901 7.425941 0.000000 973.128780
M-3 974.067835 0.939039 6.486906 7.425945 0.000000 973.128796
B-1 974.067856 0.939034 6.486907 7.425941 0.000000 973.128822
B-2 974.067840 0.939031 6.486913 7.425944 0.000000 973.128809
B-3 858.021843 0.827162 5.714089 6.541251 0.000000 825.639334
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:33:40 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S18 (POOL # 4161)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4161
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 17,349.81
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 19,614.88
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 1,765,030.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 730,463.39
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 88,467,399.82
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 359
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,313,850.43
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.40031220 % 7.81724900 % 1.78243890 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.27244780 % 7.82958860 % 1.78820890 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3666 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,033,867.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,662,750.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.55111721
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 309.19
POOL TRADING FACTOR: 65.25066099
................................................................................
Run: 09/30/97 14:33:41 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 36,506,809.87 8.104189 % 1,584,317.03
R 760947DP3 100.00 0.00 8.104189 % 0.00
M-1 760947DL2 12,120,000.00 5,872,946.92 8.104189 % 254,873.26
M-2 760947DM0 3,327,400.00 3,209,824.35 8.104189 % 2,528.08
M-3 760947DN8 2,139,000.00 2,063,417.18 8.104189 % 1,625.16
B-1 951,000.00 917,395.86 8.104189 % 722.55
B-2 142,700.00 137,657.63 8.104189 % 108.42
B-3 95,100.00 91,739.58 8.104189 % 72.25
B-4 950,747.29 416,364.38 8.104189 % 327.93
- -------------------------------------------------------------------------------
95,065,047.29 49,216,155.77 1,844,574.68
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 245,069.94 1,829,386.97 0.00 0.00 34,922,492.84
R 0.00 0.00 0.00 0.00 0.00
M-1 39,425.04 294,298.30 0.00 0.00 5,618,073.66
M-2 21,547.53 24,075.61 0.00 0.00 3,207,296.27
M-3 13,851.70 15,476.86 0.00 0.00 2,061,792.02
B-1 6,158.47 6,881.02 0.00 0.00 916,673.31
B-2 924.10 1,032.52 0.00 0.00 137,549.21
B-3 615.84 688.09 0.00 0.00 91,667.33
B-4 2,795.05 3,122.98 0.00 0.00 392,910.17
- -------------------------------------------------------------------------------
330,387.67 2,174,962.35 0.00 0.00 47,348,454.81
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 484.567221 21.029175 3.252896 24.282071 0.000000 463.538046
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 484.566578 21.029147 3.252891 24.282038 0.000000 463.537431
M-2 964.664408 0.759776 6.475786 7.235562 0.000000 963.904631
M-3 964.664413 0.759776 6.475783 7.235559 0.000000 963.904638
B-1 964.664416 0.759779 6.475783 7.235562 0.000000 963.904637
B-2 964.664541 0.759776 6.475823 7.235599 0.000000 963.904765
B-3 964.664353 0.759727 6.475710 7.235437 0.000000 963.904627
B-4 437.933807 0.344918 2.939845 3.284763 0.000000 413.264570
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:33:41 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 14,697.51
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 30,950.95
MASTER SERVICER ADVANCES THIS MONTH 4,935.82
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,702,343.92
(B) TWO MONTHLY PAYMENTS: 5 1,121,891.94
(C) THREE OR MORE MONTHLY PAYMENTS: 2 385,497.44
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 949,215.73
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 47,348,454.81
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 301
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 5
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 675,775.17
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,738,360.18
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 74.17647580 % 22.64741800 % 3.17610640 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 73.75635170 % 22.99370063 % 3.24994770 %
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 8.61367453
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 321.96
POOL TRADING FACTOR: 49.80637591
................................................................................
Run: 09/30/97 14:33:42 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 38,176,254.70 8.223610 % 1,977,039.79
M-1 760947DR9 2,949,000.00 2,633,150.12 8.223610 % 64,049.05
M-2 760947DS7 1,876,700.00 1,675,697.83 8.223610 % 40,759.87
R 760947DT5 100.00 0.00 8.223610 % 0.00
B-1 1,072,500.00 957,630.93 8.223610 % 23,293.53
B-2 375,400.00 335,193.13 8.223610 % 8,153.28
B-3 965,295.81 778,443.88 8.223610 % 18,934.96
- -------------------------------------------------------------------------------
107,242,895.81 44,556,370.59 2,132,230.48
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 258,577.15 2,235,616.94 0.00 0.00 36,199,214.91
M-1 17,834.97 81,884.02 0.00 0.00 2,569,101.07
M-2 11,349.91 52,109.78 0.00 0.00 1,634,937.96
R 0.00 0.00 0.00 0.00 0.00
B-1 6,486.27 29,779.80 0.00 0.00 934,337.40
B-2 2,270.34 10,423.62 0.00 0.00 327,039.85
B-3 5,272.59 24,207.55 0.00 0.00 759,508.92
- -------------------------------------------------------------------------------
301,791.23 2,434,021.71 0.00 0.00 42,424,140.11
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 381.747659 19.769627 2.585671 22.355298 0.000000 361.978032
M-1 892.895938 21.718905 6.047803 27.766708 0.000000 871.177033
M-2 892.895950 21.718906 6.047802 27.766708 0.000000 871.177045
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 892.895972 21.718909 6.047804 27.766713 0.000000 871.177063
B-2 892.895924 21.718913 6.047789 27.766702 0.000000 871.177011
B-3 806.430394 19.615707 5.462149 25.077856 0.000000 786.814686
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:33:43 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S20 (POOL # 4163)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4163
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 10,152.53
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 16,333.99
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,163,697.46
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 333,658.79
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 595,911.50
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 42,424,140.11
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 189
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,096,872.13
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 85.68079980 % 9.67055400 % 4.64864600 %
PREPAYMENT PERCENT 92.84039990 % 0.00000000 % 7.15960010 %
NEXT DISTRIBUTION 85.32692660 % 9.90954447 % 4.76352890 %
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 8.57314816
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 317.86
POOL TRADING FACTOR: 39.55892816
................................................................................
Run: 09/30/97 14:33:43 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 19,395,955.25 7.850000 % 2,287,272.64
A-2 760947EC1 6,468,543.00 3,232,659.28 9.250000 % 381,212.11
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 15,705,455.09 0.000000 % 33,104.24
A-8 760947EH0 0.00 0.00 0.456966 % 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 3,033,771.32 8.500000 % 2,115.59
M-2 760947EN7 1,860,998.00 1,820,262.98 8.500000 % 1,269.36
M-3 760947EP2 1,550,831.00 1,516,885.20 8.500000 % 1,057.80
B-1 760947EQ0 558,299.00 546,078.50 8.500000 % 380.81
B-2 760947ER8 248,133.00 242,701.67 8.500000 % 169.25
B-3 124,066.00 121,350.34 8.500000 % 84.62
B-4 620,337.16 582,450.73 8.500000 % 406.17
- -------------------------------------------------------------------------------
124,066,559.16 54,929,570.36 2,707,072.59
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 126,466.86 2,413,739.50 0.00 0.00 17,108,682.61
A-2 24,836.92 406,049.03 0.00 0.00 2,851,447.17
A-3 59,836.14 59,836.14 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-7 120,524.59 153,628.83 0.00 0.00 15,672,350.85
A-8 15,636.79 15,636.79 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 21,418.92 23,534.51 0.00 0.00 3,031,655.73
M-2 12,851.36 14,120.72 0.00 0.00 1,818,993.62
M-3 10,709.46 11,767.26 0.00 0.00 1,515,827.40
B-1 3,855.41 4,236.22 0.00 0.00 545,697.69
B-2 1,713.52 1,882.77 0.00 0.00 242,532.42
B-3 856.75 941.37 0.00 0.00 121,265.72
B-4 4,112.20 4,518.37 0.00 0.00 582,044.56
- -------------------------------------------------------------------------------
402,818.92 3,109,891.51 0.00 0.00 52,222,497.77
===============================================================================
Run: 09/30/97 14:33:43
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-1 499.750762 58.933228 3.258510 62.191738 0.000000 440.817534
A-2 499.750760 58.933227 3.839647 62.772874 0.000000 440.817533
A-3 1000.000000 0.000000 6.852513 6.852513 0.000000 1000.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-7 343.317625 0.723651 2.634640 3.358291 0.000000 342.593974
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-1 978.111200 0.682082 6.905624 7.587706 0.000000 977.429118
M-2 978.111196 0.682086 6.905628 7.587714 0.000000 977.429111
M-3 978.111219 0.682086 6.905627 7.587713 0.000000 977.429133
B-1 978.111191 0.682090 6.905637 7.587727 0.000000 977.429102
B-2 978.111215 0.682094 6.905651 7.587745 0.000000 977.429121
B-3 978.111167 0.682056 6.905599 7.587655 0.000000 977.429110
B-4 938.926067 0.654725 6.628976 7.283701 0.000000 938.271310
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:33:44 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S1 (POOL # 4164)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4164
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,107.62
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 20,317.07
MASTER SERVICER ADVANCES THIS MONTH 1,660.44
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,443,178.70
(B) TWO MONTHLY PAYMENTS: 2 136,438.72
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 933,983.46
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 52,222,497.77
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 207
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 240,669.93
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,668,556.08
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 85.46544680 % 11.77573100 % 2.75882230 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 84.72039610 % 12.19106137 % 2.90024140 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4549 %
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 9.13682170
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 1.46
POOL TRADING FACTOR: 42.09232377
................................................................................
Run: 09/30/97 14:33:45 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-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 301,391,044.00 107,863,542.68 8.322746 % 3,222,451.21
R 760947EA5 100.00 0.00 8.322746 % 0.00
B-1 4,660,688.00 4,479,493.11 8.322746 % 3,353.07
B-2 2,330,345.00 2,239,747.53 8.322746 % 1,676.54
B-3 2,330,343.10 1,701,332.84 8.322746 % 1,273.51
- -------------------------------------------------------------------------------
310,712,520.10 116,284,116.16 3,228,754.33
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 746,503.26 3,968,954.47 0.00 0.00 104,641,091.47
R 0.00 0.00 0.00 0.00 0.00
B-1 31,001.73 34,354.80 0.00 0.00 4,476,140.04
B-2 15,500.87 17,177.41 0.00 0.00 2,238,070.99
B-3 11,774.60 13,048.11 0.00 0.00 1,700,059.33
- -------------------------------------------------------------------------------
804,780.46 4,033,534.79 0.00 0.00 113,055,361.83
===============================================================================
Run: 09/30/97 14:33:45
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 357.885693 10.691928 2.476859 13.168787 0.000000 347.193766
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 961.122716 0.719437 6.651750 7.371187 0.000000 960.403280
B-2 961.122722 0.719439 6.651749 7.371188 0.000000 960.403284
B-3 730.078262 0.546490 5.052732 5.599222 0.000000 729.531772
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:33:45 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S2 (POOL # 4165)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4165
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 28,078.01
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 79,352.74
MASTER SERVICER ADVANCES THIS MONTH 7,215.94
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 18 4,191,348.71
(B) TWO MONTHLY PAYMENTS: 6 1,361,807.83
(C) THREE OR MORE MONTHLY PAYMENTS: 3 479,063.40
FORECLOSURES
NUMBER OF LOANS 15
AGGREGATE PRINCIPAL BALANCE 4,256,950.92
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 113,055,361.83
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 500
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 948,442.72
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,141,711.29
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 92.75862110 % 7.24137890 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 92.55738940 % 7.44261060 %
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 8.82991584
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 2.77
POOL TRADING FACTOR: 36.38584045
................................................................................
Run: 09/30/97 14:33:47 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-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 5,713,982.92 7.650000 % 5,473,201.77
A-2 760947FF3 40,142,000.00 40,142,000.00 7.950000 % 0.00
A-3 760947FG1 9,521,000.00 9,521,000.00 8.100000 % 0.00
A-4 760947FH9 3,868,000.00 0.00 8.500000 % 0.00
A-5 760947FJ5 6,539,387.00 0.00 8.500000 % 0.00
A-6 760947FK2 16,968,000.00 0.00 8.500000 % 0.00
A-7 760947FR7 64,384,584.53 16,669,776.01 0.000000 % 568.94
A-8 760947FL0 0.00 0.00 8.500000 % 0.00
A-9 760947FM8 0.00 0.00 0.458808 % 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 4,642,382.73 8.500000 % 3,398.64
M-2 760947FT3 2,834,750.00 2,785,430.40 8.500000 % 2,039.19
M-3 760947FU0 2,362,291.00 2,321,191.32 8.500000 % 1,699.32
B-1 760947FV8 944,916.00 928,476.16 8.500000 % 679.73
B-2 760947FW6 566,950.00 557,086.08 8.500000 % 407.84
B-3 377,967.00 371,391.03 8.500000 % 271.89
B-4 944,921.62 928,481.62 8.500000 % 679.73
- -------------------------------------------------------------------------------
188,983,349.15 84,581,198.27 5,482,947.05
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 35,832.58 5,509,034.35 0.00 0.00 240,781.15
A-2 261,603.72 261,603.72 0.00 0.00 40,142,000.00
A-3 63,218.67 63,218.67 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-7 122,994.34 123,563.28 0.00 0.00 16,669,207.07
A-8 19,177.24 19,177.24 0.00 0.00 0.00
A-9 27,357.81 27,357.81 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 32,347.27 35,745.91 0.00 0.00 4,638,984.09
M-2 19,408.37 21,447.56 0.00 0.00 2,783,391.21
M-3 16,173.63 17,872.95 0.00 0.00 2,319,492.00
B-1 6,469.46 7,149.19 0.00 0.00 927,796.43
B-2 3,881.68 4,289.52 0.00 0.00 556,678.24
B-3 2,587.79 2,859.68 0.00 0.00 371,119.14
B-4 6,469.48 7,149.21 0.00 0.00 927,801.89
- -------------------------------------------------------------------------------
617,522.04 6,100,469.09 0.00 0.00 79,098,251.22
===============================================================================
Run: 09/30/97 14:33:47
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-1 164.176984 157.258741 1.029559 158.288300 0.000000 6.918243
A-2 1000.000000 0.000000 6.516958 6.516958 0.000000 1000.000000
A-3 1000.000000 0.000000 6.639919 6.639919 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-7 258.909429 0.008837 1.910307 1.919144 0.000000 258.900592
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 982.601790 0.719353 6.846589 7.565942 0.000000 981.882437
M-2 982.601781 0.719354 6.846590 7.565944 0.000000 981.882427
M-3 982.601771 0.719353 6.846587 7.565940 0.000000 981.882418
B-1 982.601797 0.719355 6.846598 7.565953 0.000000 981.882443
B-2 982.601781 0.719358 6.846600 7.565958 0.000000 981.882424
B-3 982.601735 0.719349 6.846603 7.565952 0.000000 981.882387
B-4 982.601732 0.719351 6.846578 7.565929 0.000000 981.882381
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:33:48 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 17,172.84
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 24,117.10
MASTER SERVICER ADVANCES THIS MONTH 4,698.48
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 747,804.11
(B) TWO MONTHLY PAYMENTS: 2 353,534.93
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 1,816,700.32
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 79,098,251.22
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 317
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 557,704.30
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 5,420,877.99
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 85.08859680 % 11.59775300 % 3.31364980 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 84.05989540 % 12.31616015 % 3.54225040 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4372 %
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 9.18150391
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 2.31
POOL TRADING FACTOR: 41.85461395
................................................................................
Run: 09/30/97 14:33:49 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 7,716,916.90 8.000000 % 1,811,235.18
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 1,051,485.04 832,908.64 0.000000 % 4,698.45
A-6 760947EZ0 0.00 0.00 0.368000 % 0.00
R 760947FA4 100.00 0.00 8.000000 % 0.00
M-1 760947FB2 1,575,400.00 1,426,424.95 8.000000 % 5,867.85
M-2 760947FC0 525,100.00 475,444.80 8.000000 % 1,955.82
M-3 760947FD8 525,100.00 475,444.80 8.000000 % 1,955.82
B-1 630,100.00 570,515.67 8.000000 % 2,346.92
B-2 315,000.00 285,212.56 8.000000 % 1,173.27
B-3 367,575.59 197,237.92 8.000000 % 811.37
- -------------------------------------------------------------------------------
105,020,175.63 57,650,421.24 1,830,044.68
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 51,370.38 1,862,605.56 0.00 0.00 5,905,681.72
A-2 121,487.58 121,487.58 0.00 0.00 18,250,000.00
A-3 44,095.00 44,095.00 0.00 0.00 6,624,000.00
A-4 138,438.02 138,438.02 0.00 0.00 20,796,315.00
A-5 0.00 4,698.45 0.00 0.00 828,210.19
A-6 17,653.46 17,653.46 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 9,495.50 15,363.35 0.00 0.00 1,420,557.10
M-2 3,164.96 5,120.78 0.00 0.00 473,488.98
M-3 3,164.96 5,120.78 0.00 0.00 473,488.98
B-1 3,797.84 6,144.76 0.00 0.00 568,168.75
B-2 1,898.62 3,071.89 0.00 0.00 284,039.29
B-3 1,312.98 2,124.35 0.00 0.00 196,426.55
- -------------------------------------------------------------------------------
395,879.30 2,225,923.98 0.00 0.00 55,820,376.56
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 141.959472 33.319264 0.945003 34.264267 0.000000 108.640208
A-2 1000.000000 0.000000 6.656854 6.656854 0.000000 1000.000000
A-3 1000.000000 0.000000 6.656854 6.656854 0.000000 1000.000000
A-4 1000.000000 0.000000 6.656853 6.656853 0.000000 1000.000000
A-5 792.126001 4.468395 0.000000 4.468395 0.000000 787.657607
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 905.436683 3.724673 6.027358 9.752031 0.000000 901.712010
M-2 905.436679 3.724662 6.027347 9.752009 0.000000 901.712017
M-3 905.436679 3.724662 6.027347 9.752009 0.000000 901.712017
B-1 905.436708 3.724679 6.027361 9.752040 0.000000 901.712030
B-2 905.436698 3.724667 6.027365 9.752032 0.000000 901.712032
B-3 536.591453 2.207355 3.572000 5.779355 0.000000 534.384098
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:33:50 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S4 (POOL # 4168)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4168
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 12,410.49
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,084.52
SUBSERVICER ADVANCES THIS MONTH 10,316.65
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 813,857.65
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 160,995.11
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 55,820,376.56
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 289
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,592,167.80
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.96263490 % 1.85324200 % 4.18412290 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.78789770 % 1.87858745 % 4.30522240 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3669 %
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 8.57538236
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 140.04
POOL TRADING FACTOR: 53.15205028
................................................................................
Run: 09/30/97 14:33:50 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 42,288,534.65 8.109501 % 1,647,109.29
R 760947GA3 100.00 0.00 8.109501 % 0.00
M-1 760947GB1 16,170,335.00 7,136,190.62 8.109501 % 277,949.71
M-2 760947GC9 3,892,859.00 3,725,773.90 8.109501 % 4,332.47
M-3 760947GD7 1,796,704.00 1,719,587.80 8.109501 % 1,999.60
B-1 1,078,022.00 1,031,752.31 8.109501 % 1,199.76
B-2 299,451.00 286,598.29 8.109501 % 333.27
B-3 718,681.74 408,946.11 8.109501 % 475.54
- -------------------------------------------------------------------------------
119,780,254.74 56,597,383.68 1,933,399.64
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 284,483.93 1,931,593.22 0.00 0.00 40,641,425.36
R 0.00 0.00 0.00 0.00 0.00
M-1 48,006.66 325,956.37 0.00 0.00 6,858,240.91
M-2 25,064.07 29,396.54 0.00 0.00 3,721,441.43
M-3 11,568.03 13,567.63 0.00 0.00 1,717,588.20
B-1 6,940.82 8,140.58 0.00 0.00 1,030,552.55
B-2 1,928.01 2,261.28 0.00 0.00 286,265.02
B-3 2,751.06 3,226.60 0.00 0.00 408,470.56
- -------------------------------------------------------------------------------
380,742.58 2,314,142.22 0.00 0.00 54,663,984.03
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 441.314176 17.188883 2.968814 20.157697 0.000000 424.125293
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 441.313716 17.188865 2.968810 20.157675 0.000000 424.124850
M-2 957.079077 1.112928 6.438474 7.551402 0.000000 955.966150
M-3 957.079074 1.112927 6.438473 7.551400 0.000000 955.966147
B-1 957.079086 1.112927 6.438477 7.551404 0.000000 955.966158
B-2 957.079088 1.112937 6.438482 7.551419 0.000000 955.966151
B-3 569.022541 0.661684 3.827925 4.489609 0.000000 568.360844
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:33:51 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S6 (POOL # 4169)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4169
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 17,187.06
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 9,713.63
MASTER SERVICER ADVANCES THIS MONTH 3,501.17
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 623,944.38
(B) TWO MONTHLY PAYMENTS: 3 341,473.37
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 299,369.50
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 54,663,984.03
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 569
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 463,722.69
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,867,586.01
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 74.71817940 % 22.22991900 % 3.05190210 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 74.34771920 % 22.49611103 % 3.15616980 %
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 8.53901312
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 2.69
POOL TRADING FACTOR: 45.63689078
................................................................................
Run: 09/30/97 14:35:53 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 43,429,670.00 8.080266 % 1,435,259.54
II A 760947GF2 199,529,000.00 78,199,222.81 7.818831 % 3,680,642.08
III 760947GG0 151,831,000.00 79,187,073.08 7.401926 % 4,128,583.33
R 760947GL9 1,000.00 461.69 8.080266 % 15.26
I M 760947GH8 10,069,000.00 9,579,062.68 8.080266 % 18,533.29
II M 760947GJ4 21,982,000.00 20,869,796.85 7.818831 % 39,599.30
III 760947GK1 12,966,000.00 12,085,551.73 7.401926 % 34,018.88
I B 1,855,785.84 1,765,487.03 8.080266 % 3,415.81
II B 3,946,359.39 3,746,689.07 7.818831 % 7,109.14
III 2,509,923.08 2,339,488.30 7.401926 % 6,585.28
- -------------------------------------------------------------------------------
498,755,068.31 251,202,503.24 9,353,761.91
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
I A 291,990.84 1,727,250.38 0.00 0.00 41,994,410.46
II A 508,662.41 4,189,304.49 0.00 0.00 74,518,580.73
III A 487,481.91 4,616,065.24 0.00 0.00 75,058,489.75
R 3.11 18.37 0.00 0.00 446.43
I M 64,402.94 82,936.23 0.00 0.00 9,560,529.39
II M 135,751.74 175,351.04 0.00 0.00 20,830,197.55
III M 74,399.62 108,418.50 0.00 0.00 12,051,532.85
I B 11,869.90 15,285.71 0.00 0.00 1,762,071.22
II B 24,371.08 31,480.22 0.00 0.00 3,739,579.93
III B 14,402.08 20,987.36 0.00 0.00 2,332,903.02
- -------------------------------------------------------------------------------
1,613,335.63 10,967,097.54 0.00 0.00 241,848,741.33
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
I A 461.698506 15.258168 3.104139 18.362307 0.000000 446.440339
II A 391.919083 18.446652 2.549316 20.995968 0.000000 373.472431
III 521.547464 27.191966 3.210688 30.402654 0.000000 494.355499
R 461.690000 15.260000 3.110000 18.370000 0.000000 446.430000
I M 951.342008 1.840629 6.396160 8.236789 0.000000 949.501379
II M 949.403915 1.801442 6.175586 7.977028 0.000000 947.602472
III 932.095614 2.623699 5.738055 8.361754 0.000000 929.471915
I B 951.342009 1.840629 6.396158 8.236787 0.000000 949.501381
II B 949.403919 1.801442 6.175586 7.977028 0.000000 947.602477
III 932.095616 2.623699 5.738056 8.361755 0.000000 929.471918
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:35:54 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 51,395.79
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 59,217.01
MASTER SERVICER ADVANCES THIS MONTH 1,110.67
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 75 5,354,601.53
(B) TWO MONTHLY PAYMENTS: 8 771,450.71
(C) THREE OR MORE MONTHLY PAYMENTS: 3 272,742.30
FORECLOSURES
NUMBER OF LOANS 8
AGGREGATE PRINCIPAL BALANCE 799,134.65
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 241,848,741.33
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 2,952
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 106,846.86
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 8,789,195.28
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 79.94204870 % 16.93232000 % 3.12563140 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 79.21146350 % 17.54909269 % 3.23944380 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.10476100
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 257.18
POOL TRADING FACTOR: 48.49048294
Run: 09/30/97 14:35:54 rept2.frg
Page: 2 of 2
THE FIFTH THIRD BANK (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1995-R5 (POOL #10023)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 10023
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,257.55
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 15,527.10
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 25 1,511,936.75
(B) TWO MONTHLY PAYMENTS: 2 147,523.37
(C) THREE OR MORE MONTHLY PAYMENTS: 1 46,011.29
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 182,339.83
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 53,317,457.50
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 788
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,351,247.44
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 79.28869800 % 17.48812100 % 3.22318080 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 17.93133026 % 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 8.46735690
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 260.52
POOL TRADING FACTOR: 50.30386092
Run: 09/30/97 14:35:55 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 GroupII)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 10023
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 21,042.95
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 25,445.23
MASTER SERVICER ADVANCES THIS MONTH 1,110.67
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 23 2,090,132.04
(B) TWO MONTHLY PAYMENTS: 4 503,451.10
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 616,794.82
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 99,088,358.21
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,098
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 106,846.86
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,532,263.32
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 76.05766060 % 20.29825700 % 3.64408230 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 21.02184144 % 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 8.20809567
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 268.84
POOL TRADING FACTOR: 43.94993292
Run: 09/30/97 14:35:55 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 GroupII)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 10023
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 19,095.29
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 18,244.68
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 27 1,752,532.74
(B) TWO MONTHLY PAYMENTS: 2 120,476.24
(C) THREE OR MORE MONTHLY PAYMENTS: 2 226,731.01
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 89,442,925.62
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,066
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,905,684.52
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 84.59062660 % 12.91024300 % 2.49912990 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 13.47399223 % 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 7.77413598
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 242.27
POOL TRADING FACTOR: 53.46038524
................................................................................
Run: 09/30/97 14:33:52 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 14,246,253.86 8.000000 % 966,757.84
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 569,607.66 478,047.36 0.000000 % 2,577.17
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 1,441,566.59 8.000000 % 5,748.66
M-2 760947HQ7 1,049,900.00 961,074.89 8.000000 % 3,832.56
M-3 760947HR5 892,400.00 816,899.92 8.000000 % 3,257.62
B-1 209,800.00 192,050.21 8.000000 % 765.86
B-2 367,400.00 336,316.71 8.000000 % 1,341.16
B-3 367,731.33 336,620.04 8.000000 % 1,342.38
SPRE 0.00 0.00 0.397259 % 0.00
- -------------------------------------------------------------------------------
104,981,638.99 49,088,829.58 985,623.25
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 94,894.28 1,061,652.12 0.00 0.00 13,279,496.02
A-6 105,227.13 105,227.13 0.00 0.00 17,800,000.00
A-7 34,071.01 34,071.01 0.00 0.00 5,280,000.00
A-8 46,460.47 46,460.47 0.00 0.00 7,200,000.00
A-9 15,936.44 15,936.44 0.00 0.00 0.00
A-10 0.00 2,577.17 0.00 0.00 475,470.19
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 9,602.27 15,350.93 0.00 0.00 1,435,817.93
M-2 6,401.72 10,234.28 0.00 0.00 957,242.33
M-3 5,441.37 8,698.99 0.00 0.00 813,642.30
B-1 1,279.24 2,045.10 0.00 0.00 191,284.35
B-2 2,240.20 3,581.36 0.00 0.00 334,975.55
B-3 2,242.22 3,584.60 0.00 0.00 335,277.66
SPRED 15,999.43 15,999.43 0.00 0.00 0.00
- -------------------------------------------------------------------------------
339,795.78 1,325,419.03 0.00 0.00 48,103,206.33
===============================================================================
Run: 09/30/97 14:33:52
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-5 638.845465 43.352370 4.255349 47.607719 0.000000 595.493095
A-6 1000.000000 0.000000 5.911637 5.911637 0.000000 1000.000000
A-7 1000.000000 0.000000 6.452843 6.452843 0.000000 1000.000000
A-8 1000.000000 0.000000 6.452843 6.452843 0.000000 1000.000000
A-10 839.257253 4.524465 0.000000 4.524465 0.000000 834.732788
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-1 915.396615 3.650406 6.097454 9.747860 0.000000 911.746209
M-2 915.396600 3.650405 6.097457 9.747862 0.000000 911.746195
M-3 915.396593 3.650403 6.097456 9.747859 0.000000 911.746190
B-1 915.396616 3.650429 6.097426 9.747855 0.000000 911.746187
B-2 915.396598 3.650408 6.097441 9.747849 0.000000 911.746189
B-3 915.396684 3.650410 6.097441 9.747851 0.000000 911.746247
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:33:53 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S7 (POOL # 4170)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4170
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 10,132.19
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SPREAD 15,999.43
SUBSERVICER ADVANCES THIS MONTH 8,180.77
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 256,278.64
(B) TWO MONTHLY PAYMENTS: 1 213,646.60
(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 48,103,206.33
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 789,497.75
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.59748480 % 6.62310100 % 1.77941380 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.45825430 % 6.66629692 % 1.80889880 %
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 8.62299691
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 144.70
POOL TRADING FACTOR: 45.82058996
................................................................................
Run: 09/30/97 14:33:54 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 15,726,296.78 8.000000 % 1,507,597.46
A-3 760947GQ8 10,027,461.00 3,925,446.34 8.000000 % 192,585.12
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 0.833301 % 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 2,738,617.78 8.000000 % 2,187.44
M-2 760947GY1 1,277,000.00 1,244,826.26 8.000000 % 994.29
M-3 760947GZ8 1,277,000.00 1,244,826.26 8.000000 % 994.29
B-1 613,000.00 597,555.59 8.000000 % 477.29
B-2 408,600.00 398,305.41 8.000000 % 318.14
B-3 510,571.55 459,812.17 8.000000 % 367.27
- -------------------------------------------------------------------------------
102,156,471.55 48,074,954.59 1,705,521.30
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 103,830.41 1,611,427.87 0.00 0.00 14,218,699.32
A-3 25,917.14 218,502.26 0.00 0.00 3,732,861.22
A-4 143,530.11 143,530.11 0.00 0.00 21,739,268.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 33,061.99 33,061.99 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 18,081.29 20,268.73 0.00 0.00 2,736,430.34
M-2 8,218.77 9,213.06 0.00 0.00 1,243,831.97
M-3 8,218.77 9,213.06 0.00 0.00 1,243,831.97
B-1 3,945.26 4,422.55 0.00 0.00 597,078.30
B-2 2,629.75 2,947.89 0.00 0.00 397,987.27
B-3 3,035.83 3,403.10 0.00 0.00 459,444.90
- -------------------------------------------------------------------------------
350,469.32 2,055,990.62 0.00 0.00 46,369,433.29
===============================================================================
_______________________________________________________________________________
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-2 761.698938 73.020076 5.028998 78.049074 0.000000 688.678862
A-3 391.469619 19.205771 2.584616 21.790387 0.000000 372.263848
A-4 1000.000000 0.000000 6.602343 6.602343 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-1 974.805218 0.778615 6.435997 7.214612 0.000000 974.026604
M-2 974.805215 0.778614 6.435998 7.214612 0.000000 974.026601
M-3 974.805215 0.778614 6.435998 7.214612 0.000000 974.026601
B-1 974.805204 0.778613 6.435987 7.214600 0.000000 974.026591
B-2 974.805213 0.778610 6.436001 7.214611 0.000000 974.026603
B-3 900.583219 0.719331 5.945944 6.665275 0.000000 899.863888
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:33:56 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 10,560.33
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 15,462.43
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 797,609.88
(B) TWO MONTHLY PAYMENTS: 3 767,600.35
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 347,769.68
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 46,369,433.29
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 195
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,667,122.04
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 86.09682830 % 10.87524800 % 3.02792420 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 85.59696710 % 11.26624569 % 3.13678720 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.8330 %
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 9.15704627
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 317.84
POOL TRADING FACTOR: 45.39059796
................................................................................
Run: 09/30/97 14:33:58 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 14,005,151.89 6.600000 % 603,280.61
A-2 760947HT1 23,921,333.00 17,799,434.26 7.000000 % 402,187.07
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 4,368,209.33 8.000000 % 331,363.70
A-9 760947JF9 63,512,857.35 22,179,634.21 0.000000 % 1,397,799.29
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 0.478506 % 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 5,396,008.77 8.000000 % 4,201.54
M-2 760947JH5 2,499,831.00 2,452,731.35 8.000000 % 1,909.79
M-3 760947JJ1 2,499,831.00 2,452,731.35 8.000000 % 1,909.79
B-1 760947JK8 799,945.00 784,873.13 8.000000 % 611.13
B-2 760947JL6 699,952.00 686,764.11 8.000000 % 534.74
B-3 999,934.64 671,312.41 8.000000 % 522.73
- -------------------------------------------------------------------------------
199,986,492.99 112,306,850.81 2,744,320.39
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 77,016.86 680,297.47 0.00 0.00 13,401,871.28
A-2 103,814.55 506,001.62 0.00 0.00 17,397,247.19
A-3 70,864.26 70,864.26 0.00 0.00 12,694,000.00
A-4 73,462.13 73,462.13 0.00 0.00 12,686,000.00
A-5 56,016.57 56,016.57 0.00 0.00 9,469,000.00
A-6 40,237.54 40,237.54 0.00 0.00 6,661,000.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 29,117.06 360,480.76 0.00 0.00 4,036,845.63
A-9 158,451.14 1,556,250.43 0.00 0.00 20,781,834.92
A-10 0.00 0.00 0.00 0.00 0.00
A-11 55,404.37 55,404.37 0.00 0.00 0.00
A-12 44,776.26 44,776.26 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 35,968.03 40,169.57 0.00 0.00 5,391,807.23
M-2 16,349.10 18,258.89 0.00 0.00 2,450,821.56
M-3 16,349.10 18,258.89 0.00 0.00 2,450,821.56
B-1 5,231.71 5,842.84 0.00 0.00 784,262.00
B-2 4,577.75 5,112.49 0.00 0.00 686,229.37
B-3 4,474.75 4,997.48 0.00 0.00 670,789.68
- -------------------------------------------------------------------------------
792,111.18 3,536,431.57 0.00 0.00 109,562,530.42
===============================================================================
Run: 09/30/97 14:33:58
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-1 603.982745 26.016932 3.321410 29.338342 0.000000 577.965813
A-2 744.082040 16.812904 4.339831 21.152735 0.000000 727.269136
A-3 1000.000000 0.000000 5.582500 5.582500 0.000000 1000.000000
A-4 1000.000000 0.000000 5.790803 5.790803 0.000000 1000.000000
A-5 1000.000000 0.000000 5.915785 5.915785 0.000000 1000.000000
A-6 1000.000000 0.000000 6.040766 6.040766 0.000000 1000.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 233.719065 17.729465 1.557895 19.287360 0.000000 215.989600
A-9 349.214870 22.008131 2.494788 24.502919 0.000000 327.206739
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-1 981.158866 0.763968 6.540084 7.304052 0.000000 980.394898
M-2 981.158866 0.763968 6.540082 7.304050 0.000000 980.394899
M-3 981.158866 0.763968 6.540082 7.304050 0.000000 980.394899
B-1 981.158867 0.763965 6.540087 7.304052 0.000000 980.394902
B-2 981.158865 0.763967 6.540091 7.304058 0.000000 980.394899
B-3 671.356290 0.522734 4.475042 4.997776 0.000000 670.833526
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:33:58 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 22,081.38
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 29,048.07
MASTER SERVICER ADVANCES THIS MONTH 2,357.31
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,670,423.03
(B) TWO MONTHLY PAYMENTS: 1 465,872.35
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,493,111.05
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 109,562,530.42
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 381
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 310,325.94
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,656,859.17
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.90049980 % 9.18814800 % 1.91135210 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.63087810 % 9.39504620 % 1.95778140 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4732 %
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 8.76117054
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.94
POOL TRADING FACTOR: 54.78496512
................................................................................
Run: 09/30/97 14:34:01 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-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 34,608,342.45 6.600000 % 1,404,545.32
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 28,103,904.28 7.200000 % 689,476.77
A-5 760947JR3 6,989,000.00 0.00 7.500000 % 0.00
A-6 760947KB6 72,376,561.40 60,497,508.26 7.500000 % 682,234.13
A-7 760947JS1 5,000,000.00 4,179,357.74 7.500000 % 47,130.88
A-8 760947JT9 8,040,000.00 0.00 7.500000 % 0.00
A-9 760947JU6 142,330.60 128,573.35 0.000000 % 191.32
A-10 760947JV4 0.00 0.00 0.594587 % 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 5,665,042.58 7.500000 % 4,662.43
M-2 760947JZ5 2,883,900.00 2,832,521.27 7.500000 % 2,331.22
M-3 760947KA8 2,883,900.00 2,832,521.27 7.500000 % 2,331.22
B-1 922,800.00 906,359.67 7.500000 % 745.95
B-2 807,500.00 793,113.84 7.500000 % 652.75
B-3 1,153,493.52 1,023,129.36 7.500000 % 842.04
- -------------------------------------------------------------------------------
230,710,285.52 163,026,374.07 2,835,144.03
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 190,313.68 1,594,859.00 0.00 0.00 33,203,797.13
A-2 42,438.82 42,438.82 0.00 0.00 8,936,000.00
A-3 78,236.76 78,236.76 0.00 0.00 12,520,000.00
A-4 168,594.90 858,071.67 0.00 0.00 27,414,427.51
A-5 0.00 0.00 0.00 0.00 0.00
A-6 421,426.90 1,103,661.03 0.00 0.00 59,815,274.13
A-7 29,113.52 76,244.40 0.00 0.00 4,132,226.86
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 191.32 0.00 0.00 128,382.03
A-10 80,764.16 80,764.16 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 35,400.53 40,062.96 0.00 0.00 5,660,380.15
M-2 17,700.26 20,031.48 0.00 0.00 2,830,190.05
M-3 17,700.26 20,031.48 0.00 0.00 2,830,190.05
B-1 5,663.79 6,409.74 0.00 0.00 905,613.72
B-2 4,956.12 5,608.87 0.00 0.00 792,461.09
B-3 6,393.48 7,235.52 0.00 0.00 1,022,287.32
- -------------------------------------------------------------------------------
1,098,703.18 3,933,847.21 0.00 0.00 160,191,230.04
===============================================================================
Run: 09/30/97 14:34:01
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-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-1 622.432052 25.260789 3.422797 28.683586 0.000000 597.171263
A-2 1000.000000 0.000000 4.749197 4.749197 0.000000 1000.000000
A-3 597.043395 0.000000 3.730890 3.730890 0.000000 597.043395
A-4 735.030843 18.032608 4.409439 22.442047 0.000000 716.998235
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 835.871546 9.426175 5.822699 15.248874 0.000000 826.445371
A-7 835.871548 9.426176 5.822704 15.248880 0.000000 826.445372
A-8 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-9 903.342992 1.344194 0.000000 1.344194 0.000000 901.998797
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 982.184296 0.808355 6.137614 6.945969 0.000000 981.375941
M-2 982.184289 0.808357 6.137612 6.945969 0.000000 981.375932
M-3 982.184289 0.808357 6.137612 6.945969 0.000000 981.375932
B-1 982.184298 0.808355 6.137614 6.945969 0.000000 981.375943
B-2 982.184322 0.808359 6.137610 6.945969 0.000000 981.375963
B-3 886.983188 0.730000 5.542710 6.272710 0.000000 886.253197
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:34:02 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S10 (POOL # 4174)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4174
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 32,667.16
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 47,635.56
MASTER SERVICER ADVANCES THIS MONTH 1,686.56
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 3,461,902.46
(B) TWO MONTHLY PAYMENTS: 1 309,470.25
(C) THREE OR MORE MONTHLY PAYMENTS: 2 479,819.09
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,956,282.86
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 160,191,230.04
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 554
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 224,761.03
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,700,942.12
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.37331020 % 6.95533300 % 1.67135640 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.22774430 % 7.06702873 % 1.69955870 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5930 %
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 8.38938443
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 324.59
POOL TRADING FACTOR: 69.43393515
................................................................................
Run: 09/30/97 14:34:03 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 58,084,013.79 7.500000 % 2,916,192.93
A-3 760947KR1 47,939,000.00 26,518,947.99 7.250000 % 1,331,422.60
A-4 760947KS9 27,875,000.00 15,419,922.69 7.650000 % 774,179.79
A-5 760947KT7 30,655,000.00 25,353,443.16 7.650000 % 1,031,915.70
A-6 760947KU4 20,568,000.00 13,924,696.38 7.650000 % 412,932.92
A-7 760947KV2 5,000,000.00 5,000,000.00 7.500000 % 0.00
A-8 760947KW0 2,100,000.00 2,100,000.00 7.650000 % 0.00
A-9 760947KX8 12,900,000.00 12,900,000.00 7.400000 % 0.00
A-10 760947KY6 6,000,000.00 6,000,000.00 7.750000 % 0.00
A-11 760947KZ3 2,581,000.00 2,581,000.00 6.000000 % 0.00
A-12 760947LA7 2,456,000.00 2,456,000.00 7.400000 % 0.00
A-13 760947LB5 3,544,000.00 3,544,000.00 7.400000 % 0.00
A-14 760947LC3 4,741,000.00 4,741,000.00 8.000000 % 0.00
A-15 760947LD1 100,000,000.00 100,000,000.00 7.500000 % 0.00
A-16 760947LE9 32,887,000.00 32,244,564.05 7.500000 % 26,273.61
A-17 760947LF6 1,348,796.17 1,141,717.54 0.000000 % 7,033.45
A-18 760947LG4 0.00 0.00 0.465192 % 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 11,118,771.23 7.500000 % 9,059.83
M-2 760947LL3 5,670,200.00 5,559,434.66 7.500000 % 4,529.95
M-3 760947LM1 4,536,100.00 4,447,488.89 7.500000 % 3,623.92
B-1 2,041,300.00 2,001,423.92 7.500000 % 1,630.81
B-2 1,587,600.00 1,556,586.81 7.500000 % 1,268.34
B-3 2,041,838.57 1,790,604.10 7.500000 % 1,459.02
- -------------------------------------------------------------------------------
453,612,334.74 347,983,615.21 6,521,522.87
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 362,942.60 3,279,135.53 0.00 0.00 55,167,820.86
A-3 160,182.23 1,491,604.83 0.00 0.00 25,187,525.39
A-4 98,279.67 872,459.46 0.00 0.00 14,645,742.90
A-5 161,591.47 1,193,507.17 0.00 0.00 24,321,527.46
A-6 88,749.77 501,682.69 0.00 0.00 13,511,763.46
A-7 31,250.00 31,250.00 0.00 0.00 5,000,000.00
A-8 13,384.46 13,384.46 0.00 0.00 2,100,000.00
A-9 79,531.92 79,531.92 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-15 624,857.98 624,857.98 0.00 0.00 100,000,000.00
A-16 201,482.74 227,756.35 0.00 0.00 32,218,290.44
A-17 0.00 7,033.45 0.00 0.00 1,134,684.09
A-18 134,868.77 134,868.77 0.00 0.00 0.00
A-19 59,361.51 59,361.51 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 69,476.53 78,536.36 0.00 0.00 11,109,711.40
M-2 34,738.57 39,268.52 0.00 0.00 5,554,904.71
M-3 27,790.49 31,414.41 0.00 0.00 4,443,864.97
B-1 12,506.06 14,136.87 0.00 0.00 1,999,793.11
B-2 9,726.46 10,994.80 0.00 0.00 1,555,318.47
B-3 11,188.74 12,647.76 0.00 0.00 1,789,145.08
- -------------------------------------------------------------------------------
2,302,171.64 8,823,694.51 0.00 0.00 341,462,092.34
===============================================================================
Run: 09/30/97 14:34:03
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-2 553.181084 27.773266 3.456596 31.229862 0.000000 525.407818
A-3 553.181084 27.773266 3.341376 31.114642 0.000000 525.407818
A-4 553.181083 27.773266 3.525728 31.298994 0.000000 525.407817
A-5 827.057353 33.662231 5.271292 38.933523 0.000000 793.395122
A-6 677.007798 20.076474 4.314944 24.391418 0.000000 656.931323
A-7 1000.000000 0.000000 6.250000 6.250000 0.000000 1000.000000
A-8 1000.000000 0.000000 6.373552 6.373552 0.000000 1000.000000
A-9 1000.000000 0.000000 6.165265 6.165265 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 6.248580 6.248580 0.000000 1000.000000
A-16 980.465353 0.798906 6.126516 6.925422 0.000000 979.666447
A-17 846.471517 5.214613 0.000000 5.214613 0.000000 841.256904
A-19 1000.000000 0.000000 6.248580 6.248580 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-1 980.465352 0.798906 6.126516 6.925422 0.000000 979.666446
M-2 980.465356 0.798905 6.126516 6.925421 0.000000 979.666451
M-3 980.465353 0.798907 6.126516 6.925423 0.000000 979.666447
B-1 980.465351 0.798908 6.126517 6.925425 0.000000 979.666443
B-2 980.465363 0.798904 6.126518 6.925422 0.000000 979.666459
B-3 876.956742 0.714567 5.479738 6.194305 0.000000 876.242180
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:34:04 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 72,264.19
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,533.83
SUBSERVICER ADVANCES THIS MONTH 73,526.25
MASTER SERVICER ADVANCES THIS MONTH 4,804.01
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 24 6,446,318.77
(B) TWO MONTHLY PAYMENTS: 3 620,412.38
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 9
AGGREGATE PRINCIPAL BALANCE 2,539,859.24
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 341,462,092.34
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,228
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 615,688.22
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 6,237,748.65
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.36703820 % 6.09087200 % 1.54209020 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.22726790 % 6.18179340 % 1.57032800 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4636 %
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 8.24852982
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.60
POOL TRADING FACTOR: 75.27619207
................................................................................
Run: 09/30/97 14:34:06 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 14,975,644.91 7.250000 % 447,156.90
A-2 760947KH3 23,594,900.00 23,594,900.00 7.250000 % 0.00
A-3 760947KJ9 56,568,460.00 37,206,146.47 7.250000 % 431,339.13
A-4 760947KE0 434,639.46 342,405.46 0.000000 % 1,984.80
A-5 760947KF7 0.00 0.00 0.513854 % 0.00
R 760947KK6 100.00 0.00 7.250000 % 0.00
M-1 760947KL4 1,803,000.00 1,656,194.88 7.250000 % 6,595.75
M-2 760947KM2 901,000.00 827,638.18 7.250000 % 3,296.05
M-3 760947KN0 721,000.00 662,294.23 7.250000 % 2,637.57
B-1 360,000.00 330,687.85 7.250000 % 1,316.96
B-2 361,000.00 331,606.40 7.250000 % 1,320.61
B-3 360,674.91 331,307.76 7.250000 % 1,319.42
- -------------------------------------------------------------------------------
120,152,774.37 80,258,826.14 896,967.19
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 90,317.22 537,474.12 0.00 0.00 14,528,488.01
A-2 142,299.44 142,299.44 0.00 0.00 23,594,900.00
A-3 224,388.06 655,727.19 0.00 0.00 36,774,807.34
A-4 0.00 1,984.80 0.00 0.00 340,420.66
A-5 34,306.73 34,306.73 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 9,988.42 16,584.17 0.00 0.00 1,649,599.13
M-2 4,991.43 8,287.48 0.00 0.00 824,342.13
M-3 3,994.26 6,631.83 0.00 0.00 659,656.66
B-1 1,994.36 3,311.32 0.00 0.00 329,370.89
B-2 1,999.90 3,320.51 0.00 0.00 330,285.79
B-3 1,998.10 3,317.52 0.00 0.00 329,988.34
- -------------------------------------------------------------------------------
516,277.92 1,413,245.11 0.00 0.00 79,361,858.95
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 427.289572 12.758414 2.576958 15.335372 0.000000 414.531158
A-2 1000.000000 0.000000 6.030941 6.030941 0.000000 1000.000000
A-3 657.718921 7.625082 3.966664 11.591746 0.000000 650.093839
A-4 787.791932 4.566543 0.000000 4.566543 0.000000 783.225389
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 918.577304 3.658209 5.539889 9.198098 0.000000 914.919096
M-2 918.577336 3.658213 5.539878 9.198091 0.000000 914.919123
M-3 918.577295 3.658211 5.539889 9.198100 0.000000 914.919085
B-1 918.577361 3.658222 5.539889 9.198111 0.000000 914.919139
B-2 918.577285 3.658199 5.539889 9.198088 0.000000 914.919086
B-3 918.577231 3.658170 5.539892 9.198062 0.000000 914.919033
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:34:07 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S12 (POOL # 4176)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4176
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 16,264.80
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,715.71
SUBSERVICER ADVANCES THIS MONTH 11,486.26
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,076,630.04
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 79,361,858.95
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 330
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 577,221.63
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.81992650 % 3.93677200 % 1.24330140 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.78212110 % 3.94849360 % 0.00000000 %
CLASS A-5 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5133 %
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 8.03677333
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 148.51
POOL TRADING FACTOR: 66.05079189
................................................................................
Run: 09/30/97 14:34:08 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-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 47,602,722.81 6.145000 % 1,627,279.45
R 0.00 0.00 0.000000 % 0.00
B-1 1,156,700.00 1,081,075.70 7.125000 % 964.82
B-2 1,257,300.00 1,175,098.53 7.125000 % 1,048.74
B-3 604,098.39 508,721.26 7.125000 % 454.02
- -------------------------------------------------------------------------------
100,579,098.39 50,367,618.30 1,629,747.03
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 251,819.15 1,879,098.60 0.00 0.00 45,975,443.36
R 79,350.06 79,350.06 0.00 0.00 0.00
B-1 6,630.95 7,595.77 0.00 0.00 1,080,110.88
B-2 7,207.66 8,256.40 0.00 0.00 1,174,049.79
B-3 3,120.33 3,574.35 0.00 0.00 340,792.50
- -------------------------------------------------------------------------------
348,128.15 1,977,875.18 0.00 0.00 48,570,396.53
===============================================================================
Run: 09/30/97 14:34:08
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-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 487.927787 16.679610 2.581146 19.260756 0.000000 471.248177
B-1 934.620645 0.834114 5.732645 6.566759 0.000000 933.786531
B-2 934.620639 0.834121 5.732649 6.566770 0.000000 933.786519
B-3 842.116563 0.751566 5.165268 5.916834 0.000000 564.134097
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:34:08 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 13,823.75
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 35,981.67
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 2,540,485.02
(B) TWO MONTHLY PAYMENTS: 3 633,696.11
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,506,313.88
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 48,570,396.53
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 286
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,262,349.98
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 94.51056930 % 5.48943070 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 94.65733580 % 5.34266420 %
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 8.84041594
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 306.95
POOL TRADING FACTOR: 48.29074560
................................................................................
Run: 09/30/97 14:34:09 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 13,043,857.88 7.500000 % 5,509,104.61
A-2 760947LW9 56,875,000.00 56,875,000.00 7.500000 % 0.00
A-3 760947LX7 23,500,000.00 23,500,000.00 7.500000 % 0.00
A-4 760947LY5 19,651,199.00 0.00 7.500000 % 0.00
A-5 760947LZ2 75,000,000.00 58,229,594.63 7.500000 % 3,634,435.44
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 1,118,760.17 0.000000 % 1,144.76
R 760947MG3 100.00 0.00 7.500000 % 0.00
M-1 760947MH1 10,777,500.00 10,573,642.10 7.500000 % 8,805.38
M-2 760947MJ7 5,987,500.00 5,874,245.60 7.500000 % 4,891.88
M-3 760947MK4 4,790,000.00 4,699,396.48 7.500000 % 3,913.50
B-1 2,395,000.00 2,349,698.24 7.500000 % 1,956.75
B-2 1,437,000.00 1,409,818.94 7.500000 % 1,174.05
B-3 2,155,426.27 2,035,786.47 7.500000 % 1,695.33
SPRE 0.00 0.00 0.420928 % 0.00
- -------------------------------------------------------------------------------
478,999,910.73 386,713,501.51 9,167,121.70
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 81,446.48 5,590,551.09 0.00 0.00 7,534,753.27
A-2 355,130.28 355,130.28 0.00 0.00 56,875,000.00
A-3 146,735.15 146,735.15 0.00 0.00 23,500,000.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 363,588.44 3,998,023.88 0.00 0.00 54,595,159.19
A-6 606,996.48 606,996.48 0.00 0.00 97,212,000.00
A-7 77,594.80 77,594.80 0.00 0.00 12,427,000.00
A-8 332,075.38 332,075.38 0.00 0.00 53,182,701.00
A-9 256,508.19 256,508.19 0.00 0.00 41,080,426.00
A-10 19,366.38 19,366.38 0.00 0.00 3,101,574.00
A-11 0.00 1,144.76 0.00 0.00 1,117,615.41
R 0.00 0.00 0.00 0.00 0.00
M-1 66,022.34 74,827.72 0.00 0.00 10,564,836.72
M-2 36,679.08 41,570.96 0.00 0.00 5,869,353.72
M-3 29,343.26 33,256.76 0.00 0.00 4,695,482.98
B-1 14,671.63 16,628.38 0.00 0.00 2,347,741.49
B-2 8,802.98 9,977.03 0.00 0.00 1,408,644.89
B-3 12,711.55 14,406.88 0.00 0.00 2,034,091.13
SPRED 134,146.36 134,146.36 0.00 0.00 0.00
- -------------------------------------------------------------------------------
2,541,818.78 11,708,940.48 0.00 0.00 377,546,379.80
===============================================================================
Run: 09/30/97 14:34:09
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-1 191.113196 80.717116 1.193320 81.910436 0.000000 110.396080
A-2 1000.000000 0.000000 6.244049 6.244049 0.000000 1000.000000
A-3 1000.000000 0.000000 6.244049 6.244049 0.000000 1000.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 776.394595 48.459139 4.847846 53.306985 0.000000 727.935456
A-6 1000.000000 0.000000 6.244049 6.244049 0.000000 1000.000000
A-7 1000.000000 0.000000 6.244049 6.244049 0.000000 1000.000000
A-8 1000.000000 0.000000 6.244049 6.244049 0.000000 1000.000000
A-9 1000.000000 0.000000 6.244049 6.244049 0.000000 1000.000000
A-10 1000.000000 0.000000 6.244049 6.244049 0.000000 1000.000000
A-11 951.743905 0.973862 0.000000 0.973862 0.000000 950.770043
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 981.084862 0.817015 6.125942 6.942957 0.000000 980.267847
M-2 981.084860 0.817015 6.125942 6.942957 0.000000 980.267845
M-3 981.084860 0.817015 6.125942 6.942957 0.000000 980.267846
B-1 981.084860 0.817015 6.125942 6.942957 0.000000 980.267846
B-2 981.084857 0.817015 6.125943 6.942958 0.000000 980.267843
B-3 944.493671 0.786540 5.897465 6.684005 0.000000 943.707126
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:34:10 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 78,448.82
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SPREAD 0.00
SUBSERVICER ADVANCES THIS MONTH 72,702.92
MASTER SERVICER ADVANCES THIS MONTH 1,106.44
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 25 6,166,902.83
(B) TWO MONTHLY PAYMENTS: 5 1,407,989.36
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 1,950,839.05
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 377,546,379.80
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,332
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 141,004.44
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 8,844,995.41
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.01271910 % 1.50295200 % 5.48432900 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.84854040 % 1.53371289 % 5.61319310 %
BANKRUPTCY AMOUNT AVAILABLE 150,433.00
FRAUD AMOUNT AVAILABLE 4,248,782.00
SPECIAL HAZARD AMOUNT AVAILABLE 4,248,782.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.19384252
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 327.67
POOL TRADING FACTOR: 78.81971820
................................................................................
Run: 09/30/97 14:34:13 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 58,281,214.61 7.000000 % 1,709,100.53
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 1,048,199.44 0.000000 % 49,797.16
A-6 7609473R0 0.00 0.00 0.499081 % 0.00
R 760947MU2 100.00 0.00 7.000000 % 0.00
M-1 760947MR9 2,277,000.00 2,106,727.59 7.000000 % 8,448.12
M-2 760947MS7 911,000.00 842,876.08 7.000000 % 3,379.99
M-3 760947MT5 1,367,000.00 1,264,776.74 7.000000 % 5,071.84
B-1 455,000.00 420,975.41 7.000000 % 1,688.14
B-2 455,000.00 420,975.41 7.000000 % 1,688.14
B-3 455,670.95 421,596.28 7.000000 % 1,690.64
- -------------------------------------------------------------------------------
182,156,882.70 138,322,341.56 1,780,864.56
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 339,736.23 2,048,836.76 0.00 0.00 56,572,114.08
A-2 198,194.76 198,194.76 0.00 0.00 34,000,000.00
A-3 81,609.61 81,609.61 0.00 0.00 14,000,000.00
A-4 148,733.51 148,733.51 0.00 0.00 25,515,000.00
A-5 0.00 49,797.16 0.00 0.00 998,402.28
A-6 57,488.19 57,488.19 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 12,280.65 20,728.77 0.00 0.00 2,098,279.47
M-2 4,913.34 8,293.33 0.00 0.00 839,496.09
M-3 7,372.71 12,444.55 0.00 0.00 1,259,704.90
B-1 2,453.97 4,142.11 0.00 0.00 419,287.27
B-2 2,453.97 4,142.11 0.00 0.00 419,287.27
B-3 2,457.59 4,148.23 0.00 0.00 419,905.64
- -------------------------------------------------------------------------------
857,694.53 2,638,559.09 0.00 0.00 136,541,477.00
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 574.199159 16.838429 3.347155 20.185584 0.000000 557.360730
A-2 1000.000000 0.000000 5.829258 5.829258 0.000000 1000.000000
A-3 1000.000000 0.000000 5.829258 5.829258 0.000000 1000.000000
A-4 1000.000000 0.000000 5.829258 5.829258 0.000000 1000.000000
A-5 858.397636 40.780182 0.000000 40.780182 0.000000 817.617454
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 925.220725 3.710198 5.393347 9.103545 0.000000 921.510527
M-2 925.220724 3.710198 5.393348 9.103546 0.000000 921.510527
M-3 925.220732 3.710198 5.393350 9.103548 0.000000 921.510534
B-1 925.220681 3.710198 5.393341 9.103539 0.000000 921.510484
B-2 925.220681 3.710198 5.393341 9.103539 0.000000 921.510484
B-3 925.220886 3.710133 5.393344 9.103477 0.000000 921.510665
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:34:13 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 27,764.60
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,857.66
SUBSERVICER ADVANCES THIS MONTH 29,574.20
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,087,838.43
(B) TWO MONTHLY PAYMENTS: 2 586,537.61
(C) THREE OR MORE MONTHLY PAYMENTS: 1 547,564.75
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 703,665.49
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 136,541,477.00
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 543
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,225,840.48
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.00949790 % 3.07004700 % 0.92045530 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.97474040 % 3.07414315 % 0.92847250 %
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 7.74158003
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 149.93
POOL TRADING FACTOR: 74.95817615
................................................................................
Run: 09/30/97 14:34:15 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 8,526,986.85 7.500000 % 664,700.44
A-2 760947MW8 152,100,000.00 91,966,383.30 7.500000 % 6,035,144.50
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 41,638,482.20 7.500000 % 33,088.37
A-8 760947NC1 22,189,665.00 15,183,808.48 8.500000 % 703,123.46
A-9 760947ND9 24,993,667.00 17,138,483.13 7.000000 % 788,363.85
A-10 760947NE7 9,694,332.00 6,616,067.82 7.250000 % 308,941.49
A-11 760947NF4 19,384,664.00 13,228,135.23 7.125000 % 617,883.02
A-12 760947NG2 917,418.09 828,979.45 0.000000 % 2,216.04
A-13 7609473Q2 0.00 0.00 0.514591 % 0.00
R 760947NH0 100.00 0.00 7.500000 % 0.00
M-1 760947NK3 10,149,774.00 9,961,717.52 7.500000 % 7,916.16
M-2 760947NL1 5,638,762.00 5,534,286.22 7.500000 % 4,397.87
M-3 760947NM9 4,511,009.00 4,427,428.38 7.500000 % 3,518.29
B-1 760947NN7 2,255,508.00 2,213,717.62 7.500000 % 1,759.15
B-2 760947NP2 1,353,299.00 1,328,224.86 7.500000 % 1,055.48
B-3 760947NQ0 2,029,958.72 1,989,384.03 7.500000 % 1,580.89
- -------------------------------------------------------------------------------
451,101,028.81 358,890,427.09 9,173,689.01
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 53,276.11 717,976.55 0.00 0.00 7,862,286.41
A-2 574,600.51 6,609,745.01 0.00 0.00 85,931,238.80
A-3 59,869.28 59,869.28 0.00 0.00 9,582,241.00
A-4 215,230.03 215,230.03 0.00 0.00 34,448,155.00
A-5 311,914.35 311,914.35 0.00 0.00 49,922,745.00
A-6 277,128.67 277,128.67 0.00 0.00 44,355,201.00
A-7 260,154.76 293,243.13 0.00 0.00 41,605,393.83
A-8 107,516.54 810,640.00 0.00 0.00 14,480,685.02
A-9 99,941.54 888,305.39 0.00 0.00 16,350,119.28
A-10 39,958.91 348,900.40 0.00 0.00 6,307,126.33
A-11 78,516.17 696,399.19 0.00 0.00 12,610,252.21
A-12 0.00 2,216.04 0.00 0.00 826,763.41
A-13 153,850.73 153,850.73 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 62,240.22 70,156.38 0.00 0.00 9,953,801.36
M-2 34,577.89 38,975.76 0.00 0.00 5,529,888.35
M-3 27,662.31 31,180.60 0.00 0.00 4,423,910.09
B-1 13,831.18 15,590.33 0.00 0.00 2,211,958.47
B-2 8,298.67 9,354.15 0.00 0.00 1,327,169.38
B-3 12,429.55 14,010.44 0.00 0.00 1,987,803.14
- -------------------------------------------------------------------------------
2,390,997.42 11,564,686.43 0.00 0.00 349,716,738.08
===============================================================================
Run: 09/30/97 14:34:15
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-1 562.837416 43.874616 3.516575 47.391191 0.000000 518.962799
A-2 604.644203 39.678794 3.777781 43.456575 0.000000 564.965410
A-3 1000.000000 0.000000 6.247941 6.247941 0.000000 1000.000000
A-4 1000.000000 0.000000 6.247941 6.247941 0.000000 1000.000000
A-5 1000.000000 0.000000 6.247941 6.247941 0.000000 1000.000000
A-6 1000.000000 0.000000 6.247941 6.247941 0.000000 1000.000000
A-7 981.471856 0.779935 6.132178 6.912113 0.000000 980.691921
A-8 684.273894 31.686979 4.845343 36.532322 0.000000 652.586915
A-9 685.713030 31.542545 3.998675 35.541220 0.000000 654.170486
A-10 682.467634 31.868260 4.121884 35.990144 0.000000 650.599374
A-11 682.402090 31.874838 4.050427 35.925265 0.000000 650.527252
A-12 903.600506 2.415518 0.000000 2.415518 0.000000 901.184988
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 981.471855 0.779935 6.132178 6.912113 0.000000 980.691921
M-2 981.471859 0.779935 6.132178 6.912113 0.000000 980.691923
M-3 981.471857 0.779934 6.132178 6.912112 0.000000 980.691923
B-1 981.471855 0.779935 6.132180 6.912115 0.000000 980.691920
B-2 981.471840 0.779931 6.132178 6.912109 0.000000 980.691909
B-3 980.012062 0.778774 6.123056 6.901830 0.000000 979.233282
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:34:16 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 70,959.57
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 79,987.10
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 22 6,026,325.53
(B) TWO MONTHLY PAYMENTS: 4 1,501,947.59
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 2,899,784.07
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 349,716,738.08
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,288
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 8,888,367.86
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.89095240 % 5.56424900 % 1.54479810 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.70987060 % 5.69249270 % 1.58414730 %
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 8.28221745
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 328.42
POOL TRADING FACTOR: 77.52514753
................................................................................
Run: 09/30/97 14:34:17 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 161,500,000.00 104,944,306.02 7.500000 % 4,308,667.50
A-2 760947PD7 7,348,151.00 7,348,151.00 7.500000 % 0.00
A-3 760947PE5 24,828,814.00 17,885,419.25 8.500000 % 528,979.08
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 17,885,419.25 7.000000 % 528,979.08
A-8 760947PK1 42,208,985.00 41,480,531.50 7.500000 % 34,103.72
A-9 760947PL9 49,657,668.00 35,770,857.51 7.250000 % 1,057,959.77
A-10 760947PM7 479,655.47 411,179.33 0.000000 % 10,878.78
A-11 7609473S8 0.00 0.00 0.462306 % 0.00
R 760947PN5 100.00 0.00 7.500000 % 0.00
M-1 760947PP0 10,087,900.00 9,913,800.44 7.500000 % 8,150.75
M-2 760947PQ8 5,604,400.00 5,507,677.83 7.500000 % 4,528.20
M-3 760947PR6 4,483,500.00 4,406,122.60 7.500000 % 3,622.55
B-1 2,241,700.00 2,203,012.19 7.500000 % 1,811.23
B-2 1,345,000.00 1,321,787.64 7.500000 % 1,086.72
B-3 2,017,603.30 1,982,783.01 7.500000 % 1,630.17
- -------------------------------------------------------------------------------
448,349,608.77 362,778,365.57 6,490,397.55
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 655,294.13 4,963,961.63 0.00 0.00 100,635,638.52
A-2 45,883.38 45,883.38 0.00 0.00 7,348,151.00
A-3 126,571.00 655,550.08 0.00 0.00 17,356,440.17
A-4 99,391.06 99,391.06 0.00 0.00 15,917,318.00
A-5 273,496.33 273,496.33 0.00 0.00 43,800,000.00
A-6 324,698.84 324,698.84 0.00 0.00 52,000,000.00
A-7 104,234.93 633,214.01 0.00 0.00 17,356,440.17
A-8 259,013.09 293,116.81 0.00 0.00 41,446,427.78
A-9 215,915.34 1,273,875.11 0.00 0.00 34,712,897.74
A-10 0.00 10,878.78 0.00 0.00 400,300.55
A-11 139,632.60 139,632.60 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 61,903.83 70,054.58 0.00 0.00 9,905,649.69
M-2 34,391.09 38,919.29 0.00 0.00 5,503,149.63
M-3 27,512.75 31,135.30 0.00 0.00 4,402,500.05
B-1 13,756.07 15,567.30 0.00 0.00 2,201,200.96
B-2 8,253.51 9,340.23 0.00 0.00 1,320,700.92
B-3 12,380.91 14,011.08 0.00 0.00 1,914,782.91
- -------------------------------------------------------------------------------
2,402,328.86 8,892,726.41 0.00 0.00 356,221,598.09
===============================================================================
Run: 09/30/97 14:34:17
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-1 649.809944 26.679056 4.057549 30.736605 0.000000 623.130889
A-2 1000.000000 0.000000 6.244208 6.244208 0.000000 1000.000000
A-3 720.349319 21.305048 5.097747 26.402795 0.000000 699.044271
A-4 1000.000000 0.000000 6.244209 6.244209 0.000000 1000.000000
A-5 1000.000000 0.000000 6.244208 6.244208 0.000000 1000.000000
A-6 1000.000000 0.000000 6.244208 6.244208 0.000000 1000.000000
A-7 720.349319 21.305048 4.198144 25.503192 0.000000 699.044271
A-8 982.741743 0.807973 6.136444 6.944417 0.000000 981.933770
A-9 720.349121 21.305063 4.348077 25.653140 0.000000 699.044058
A-10 857.238905 22.680404 0.000000 22.680404 0.000000 834.558501
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 982.741744 0.807973 6.136444 6.944417 0.000000 981.933771
M-2 982.741744 0.807972 6.136445 6.944417 0.000000 981.933772
M-3 982.741742 0.807974 6.136445 6.944419 0.000000 981.933768
B-1 982.741754 0.807972 6.136446 6.944418 0.000000 981.933782
B-2 982.741740 0.807970 6.136439 6.944409 0.000000 981.933770
B-3 982.741756 0.807974 6.136444 6.944418 0.000000 949.038352
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:34:18 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 73,999.49
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 36,486.18
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 2,697,149.87
(B) TWO MONTHLY PAYMENTS: 4 1,163,850.50
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,020,607.26
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 356,221,598.09
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,337
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 6,019,205.32
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.00842220 % 5.47168800 % 1.51989010 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.90430780 % 5.56150988 % 1.52792560 %
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 8.25036036
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 329.74
POOL TRADING FACTOR: 79.45174728
................................................................................
Run: 09/30/97 14:34:19 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-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 26,815,000.00 148,844.21 7.000000 % 148,844.21
A-2 760947NS6 45,874,000.00 45,874,000.00 7.000000 % 2,044,804.11
A-3 760947NT4 14,000,000.00 10,226,065.23 7.000000 % 315,033.11
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 416,148.36 367,425.74 0.000000 % 1,546.41
A-8 7609473T6 0.00 0.00 0.504120 % 0.00
R 760947NX5 100.00 0.00 7.000000 % 0.00
M-1 760947NY3 2,110,000.00 1,960,762.13 7.000000 % 7,761.65
M-2 760947NZ0 1,054,500.00 979,916.43 7.000000 % 3,878.98
M-3 760947PA3 773,500.00 718,791.23 7.000000 % 2,845.32
B-1 351,000.00 326,174.17 7.000000 % 1,291.16
B-2 281,200.00 261,311.04 7.000000 % 1,034.40
B-3 350,917.39 326,097.45 7.000000 % 1,290.86
- -------------------------------------------------------------------------------
140,600,865.75 109,763,887.63 2,528,330.21
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 867.20 149,711.41 0.00 0.00 0.00
A-2 267,272.60 2,312,076.71 0.00 0.00 43,829,195.89
A-3 59,579.44 374,612.55 0.00 0.00 9,911,032.12
A-4 62,969.93 62,969.93 0.00 0.00 10,808,000.00
A-5 138,673.08 138,673.08 0.00 0.00 23,801,500.00
A-6 81,363.34 81,363.34 0.00 0.00 13,965,000.00
A-7 0.00 1,546.41 0.00 0.00 365,879.33
A-8 46,055.65 46,055.65 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 11,423.86 19,185.51 0.00 0.00 1,953,000.48
M-2 5,709.22 9,588.20 0.00 0.00 976,037.45
M-3 4,187.85 7,033.17 0.00 0.00 715,945.91
B-1 1,900.36 3,191.52 0.00 0.00 324,883.01
B-2 1,522.45 2,556.85 0.00 0.00 260,276.64
B-3 1,899.92 3,190.78 0.00 0.00 324,806.59
- -------------------------------------------------------------------------------
683,424.90 3,211,755.11 0.00 0.00 107,235,557.42
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 5.550782 5.550782 0.032340 5.583122 0.000000 0.000000
A-2 1000.000000 44.574358 5.826233 50.400591 0.000000 955.425642
A-3 730.433231 22.502365 4.255674 26.758039 0.000000 707.930866
A-4 1000.000000 0.000000 5.826233 5.826233 0.000000 1000.000000
A-5 1000.000000 0.000000 5.826233 5.826233 0.000000 1000.000000
A-6 1000.000000 0.000000 5.826233 5.826233 0.000000 1000.000000
A-7 882.920072 3.716006 0.000000 3.716006 0.000000 879.204066
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 929.271152 3.678507 5.414152 9.092659 0.000000 925.592645
M-2 929.271152 3.678502 5.414149 9.092651 0.000000 925.592651
M-3 929.271144 3.678500 5.414156 9.092656 0.000000 925.592644
B-1 929.271140 3.678519 5.414131 9.092650 0.000000 925.592621
B-2 929.271124 3.678521 5.414118 9.092639 0.000000 925.592603
B-3 929.271274 3.678416 5.414152 9.092568 0.000000 925.592744
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:34:19 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1995-S18 (POOL # 4186)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4186
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 22,234.92
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,649.57
SUBSERVICER ADVANCES THIS MONTH 7,877.51
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 586,163.98
(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 107,235,557.42
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 428
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,093,771.89
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.81974370 % 3.34514500 % 0.83511170 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.73784620 % 3.39904406 % 0.85147280 %
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 7.77797379
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 150.25
POOL TRADING FACTOR: 76.26948586
................................................................................
Run: 09/30/97 14:34:22 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 89,903,455.81 7.000000 % 964,059.15
A-2 7609473U3 0.00 0.00 0.542632 % 0.00
R 760947QL8 100.00 0.00 7.000000 % 0.00
M-1 760947QM6 1,786,900.00 1,669,771.21 7.000000 % 6,486.46
M-2 760947QN4 893,400.00 834,838.90 7.000000 % 3,243.05
M-3 760947QP9 595,600.00 556,559.25 7.000000 % 2,162.03
B-1 297,800.00 278,279.64 7.000000 % 1,081.02
B-2 238,200.00 222,586.31 7.000000 % 864.67
B-3 357,408.38 180,211.53 7.000000 % 700.06
- -------------------------------------------------------------------------------
119,123,708.38 93,645,702.65 978,596.44
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 523,625.27 1,487,684.42 0.00 0.00 88,939,396.66
A-2 42,280.41 42,280.41 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 9,725.26 16,211.72 0.00 0.00 1,663,284.75
M-2 4,862.35 8,105.40 0.00 0.00 831,595.85
M-3 3,241.58 5,403.61 0.00 0.00 554,397.22
B-1 1,620.79 2,701.81 0.00 0.00 277,198.62
B-2 1,296.41 2,161.08 0.00 0.00 221,721.64
B-3 1,049.60 1,749.66 0.00 0.00 179,511.47
- -------------------------------------------------------------------------------
587,701.67 1,566,298.11 0.00 0.00 92,667,106.21
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 782.079973 8.386456 4.555073 12.941529 0.000000 773.693517
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 934.451402 3.630007 5.442532 9.072539 0.000000 930.821395
M-2 934.451422 3.630009 5.442523 9.072532 0.000000 930.821413
M-3 934.451394 3.630003 5.442545 9.072548 0.000000 930.821390
B-1 934.451444 3.630020 5.442545 9.072565 0.000000 930.821424
B-2 934.451343 3.630017 5.442527 9.072544 0.000000 930.821327
B-3 504.217417 1.958712 2.936697 4.895409 0.000000 502.258705
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:34:22 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 19,350.74
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,550.80
SUBSERVICER ADVANCES THIS MONTH 8,013.89
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 547,313.70
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 424,415.11
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 92,667,106.21
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 614,816.32
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.00382430 % 3.26888400 % 0.72729180 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.97731090 % 3.29057197 % 0.73211710 %
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 7.85405384
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 152.89
POOL TRADING FACTOR: 77.79064929
................................................................................
Run: 09/30/97 14:34:23 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 22,813,914.34 6.200000 % 1,235,280.78
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 38,852,016.07 7.050000 % 3,214,836.80
A-5 760947QU8 104,043,000.00 95,490,680.62 0.000000 % 1,919,927.07
A-6 760947QV6 26,848,000.00 26,467,805.41 7.500000 % 45,408.98
A-7 760947QW4 366,090.95 350,449.13 0.000000 % 361.37
A-8 7609473V1 0.00 0.00 0.426908 % 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 6,616,754.19 7.500000 % 11,351.91
M-2 760947RA1 4,474,600.00 4,411,235.19 7.500000 % 7,568.05
M-3 760947RB9 2,983,000.00 2,940,757.72 7.500000 % 5,045.25
B-1 1,789,800.00 1,764,454.62 7.500000 % 3,027.15
B-2 745,700.00 735,140.14 7.500000 % 1,261.23
B-3 1,193,929.65 1,177,022.41 7.500000 % 2,019.34
- -------------------------------------------------------------------------------
298,304,120.60 245,918,229.84 6,446,087.93
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 117,842.49 1,353,123.27 0.00 0.00 21,578,633.56
A-2 194,128.24 194,128.24 0.00 0.00 35,848,000.00
A-3 43,647.44 43,647.44 0.00 0.00 8,450,000.00
A-4 228,198.66 3,443,035.46 0.00 0.00 35,637,179.27
A-5 223,273.53 2,143,200.60 451,686.91 0.00 94,022,440.46
A-6 165,382.52 210,791.50 0.00 0.00 26,422,396.43
A-7 0.00 361.37 0.00 0.00 350,087.76
A-8 87,465.16 87,465.16 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 41,344.39 52,696.30 0.00 0.00 6,605,402.28
M-2 27,563.34 35,131.39 0.00 0.00 4,403,667.14
M-3 18,375.16 23,420.41 0.00 0.00 2,935,712.47
B-1 11,025.09 14,052.24 0.00 0.00 1,761,427.47
B-2 4,593.48 5,854.71 0.00 0.00 733,878.91
B-3 7,354.56 9,373.90 0.00 0.00 1,175,003.07
- -------------------------------------------------------------------------------
1,170,194.06 7,616,281.99 451,686.91 0.00 239,923,828.82
===============================================================================
Run: 09/30/97 14:34:23
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-1 608.371049 32.940821 3.142466 36.083287 0.000000 575.430228
A-2 1000.000000 0.000000 5.415316 5.415316 0.000000 1000.000000
A-3 1000.000000 0.000000 5.165378 5.165378 0.000000 1000.000000
A-4 576.867351 47.733286 3.388250 51.121536 0.000000 529.134065
A-5 917.800146 18.453208 2.145974 20.599182 4.341348 903.688287
A-6 985.838998 1.691336 6.159957 7.851293 0.000000 984.147662
A-7 957.273404 0.987104 0.000000 0.987104 0.000000 956.286300
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-1 985.838998 1.691336 6.159956 7.851292 0.000000 984.147662
M-2 985.839000 1.691336 6.159956 7.851292 0.000000 984.147665
M-3 985.838994 1.691334 6.159960 7.851294 0.000000 984.147660
B-1 985.838988 1.691334 6.159956 7.851290 0.000000 984.147653
B-2 985.838997 1.691337 6.159957 7.851294 0.000000 984.147660
B-3 985.838998 1.691339 6.159961 7.851300 0.000000 984.147659
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:34:23 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 50,445.30
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 34,929.58
MASTER SERVICER ADVANCES THIS MONTH 5,031.80
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 3,211,129.92
(B) TWO MONTHLY PAYMENTS: 3 738,830.78
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 750,227.45
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 239,923,828.82
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 919
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 666,233.38
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 5,572,790.44
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 227,366.58
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.81446280 % 5.68834700 % 1.49719040 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.64731970 % 5.81217045 % 1.53201660 %
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 8.21043377
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.94
POOL TRADING FACTOR: 80.42927075
................................................................................
Run: 09/26/97 15:05:06 REPT1B.FRG
Page: 1 of 3
NORWEST MORTGAGE, INC. (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-R20 (POOL #10044)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 10044
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947PS4 17,500,000.00 12,384,135.00 7.500000 % 488,278.09
A-2 760947PT2 73,285,445.00 57,528,518.53 7.500000 % 1,503,902.46
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 29,665,536.40 7.500000 % 26,793.47
A-6 760947PX3 19,608,650.00 14,747,467.94 7.500000 % 463,970.16
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 89,485,553.16 7.500000 % 2,343,829.31
A-11 760947QC8 3,268,319.71 2,925,476.71 0.000000 % 14,979.01
R 760947QD6 100.00 0.00 7.500000 % 0.00
M-1 760947QE4 7,342,463.00 7,216,060.85 7.500000 % 6,517.44
M-2 760947QF1 5,710,804.00 5,612,491.24 7.500000 % 5,069.12
M-3 760947QG9 3,263,317.00 3,207,138.28 7.500000 % 2,896.64
B-1 760947QH7 1,794,824.00 1,763,925.70 7.500000 % 1,593.15
B-2 760947QJ3 1,142,161.00 1,122,498.45 7.500000 % 1,013.82
B-3 1,957,990.76 1,916,830.34 7.500000 % 1,731.29
- -------------------------------------------------------------------------------
326,331,688.47 274,805,370.60 4,860,573.96
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 77,285.15 565,563.24 0.00 0.00 11,895,856.91
A-2 359,015.82 1,862,918.28 0.00 0.00 56,024,616.07
A-3 48,463.31 48,463.31 0.00 0.00 7,765,738.00
A-4 210,141.68 210,141.68 0.00 0.00 33,673,000.00
A-5 185,132.47 211,925.94 0.00 0.00 29,638,742.93
A-6 92,033.90 556,004.06 0.00 0.00 14,283,497.78
A-7 17,317.83 17,317.83 0.00 0.00 2,775,000.00
A-8 6,427.88 6,427.88 0.00 0.00 1,030,000.00
A-9 12,393.95 12,393.95 0.00 0.00 1,986,000.00
A-10 558,448.75 2,902,278.06 0.00 0.00 87,141,723.85
A-11 0.00 14,979.01 0.00 0.00 2,910,497.70
R 0.00 0.00 0.00 0.00 0.00
M-1 45,032.97 51,550.41 0.00 0.00 7,209,543.41
M-2 35,025.64 40,094.76 0.00 0.00 5,607,422.12
M-3 20,014.65 22,911.29 0.00 0.00 3,204,241.64
B-1 11,008.06 12,601.21 0.00 0.00 1,762,332.55
B-2 7,005.13 8,018.95 0.00 0.00 1,121,484.63
B-3 11,962.28 13,693.57 0.00 0.00 1,915,099.05
- -------------------------------------------------------------------------------
1,696,709.47 6,557,283.43 0.00 0.00 269,944,796.64
===============================================================================
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-1 707.664857 27.901605 4.416294 32.317899 0.000000 679.763252
A-2 784.992416 20.521162 4.898869 25.420031 0.000000 764.471254
A-3 1000.000000 0.000000 6.240657 6.240657 0.000000 1000.000000
A-4 1000.000000 0.000000 6.240658 6.240658 0.000000 1000.000000
A-5 982.784778 0.887637 6.133224 7.020861 0.000000 981.897141
A-6 752.089916 23.661504 4.693536 28.355040 0.000000 728.428412
A-7 1000.000000 0.000000 6.240659 6.240659 0.000000 1000.000000
A-8 1000.000000 0.000000 6.240660 6.240660 0.000000 1000.000000
A-9 1000.000000 0.000000 6.240660 6.240660 0.000000 1000.000000
A-10 784.667121 20.552209 4.896839 25.449048 0.000000 764.114912
A-11 895.101144 4.583092 0.000000 4.583092 0.000000 890.518052
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 982.784775 0.887637 6.133224 7.020861 0.000000 981.897139
M-2 982.784778 0.887637 6.133224 7.020861 0.000000 981.897141
M-3 982.784780 0.887637 6.133223 7.020860 0.000000 981.897143
B-1 982.784774 0.887636 6.133225 7.020861 0.000000 981.897139
B-2 982.784783 0.887633 6.133225 7.020858 0.000000 981.897149
B-3 978.978236 0.884197 6.109467 6.993664 0.000000 978.094018
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/26/97 15:05:07 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 45,559.45
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SPREAD 81,185.10
SUBSERVICER ADVANCES THIS MONTH 28,978.06
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 244,504.75
(B) TWO MONTHLY PAYMENTS: 4 1,348,577.80
(C) THREE OR MORE MONTHLY PAYMENTS: 6 1,937,801.82
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 246,653.35
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 269,944,796.64
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 956
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,611,776.01
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.33523870 % 5.89807900 % 1.76668250 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.20320260 % 5.93499388 % 1.79711600 %
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 8.04591317
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 321.09
POOL TRADING FACTOR: 82.72098793
................................................................................
Run: 09/30/97 14:34:27 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-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 173,876,000.00 129,254,764.60 6.850000 % 5,347,255.99
A-2 760947RD5 25,000,000.00 20,215,831.42 7.250000 % 573,318.37
A-3 760947RE3 22,600,422.00 22,600,422.00 7.000000 % 0.00
A-4 760947RF0 15,842,000.00 13,872,716.49 6.750000 % 110,025.83
A-5 760947RG8 11,649,000.00 10,879,275.15 6.900000 % 43,005.29
A-6 760947RU7 73,856,000.00 75,825,283.51 0.000000 % 0.00
A-7 760947RH6 93,000,000.00 78,992,268.22 7.250000 % 1,678,638.59
A-8 760947RJ2 6,350,000.00 7,119,724.85 7.250000 % 0.00
A-9 760947RK9 20,348,738.00 15,126,707.20 7.250000 % 625,790.28
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 178,301.34 167,647.13 0.000000 % 199.95
A-14 7609473W9 0.00 0.00 0.628264 % 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 11,771,184.99 7.250000 % 9,253.74
M-2 760947RS2 6,634,109.00 6,539,547.33 7.250000 % 5,140.97
M-3 760947RT0 5,307,287.00 5,231,637.67 7.250000 % 4,112.78
B-1 760947RV5 3,184,372.00 3,138,982.40 7.250000 % 2,467.66
B-2 760947RW3 1,326,822.00 1,307,909.66 7.250000 % 1,028.19
B-3 760947RX1 2,122,914.66 2,086,905.87 7.250000 % 1,640.60
- -------------------------------------------------------------------------------
530,728,720.00 461,641,966.49 8,401,878.24
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 737,662.71 6,084,918.70 0.00 0.00 123,907,508.61
A-2 122,109.74 695,428.11 0.00 0.00 19,642,513.05
A-3 131,806.04 131,806.04 0.00 0.00 22,600,422.00
A-4 78,016.41 188,042.24 0.00 0.00 13,762,690.66
A-5 62,541.71 105,547.00 0.00 0.00 10,836,269.86
A-6 405,007.30 405,007.30 110,025.83 0.00 75,935,309.34
A-7 477,137.21 2,155,775.80 0.00 0.00 77,313,629.63
A-8 0.00 0.00 43,005.29 0.00 7,162,730.14
A-9 91,369.89 717,160.17 0.00 0.00 14,500,916.92
A-10 19,875.51 19,875.51 0.00 0.00 2,511,158.00
A-11 236,613.24 236,613.24 0.00 0.00 40,000,000.00
A-12 90,604.54 90,604.54 0.00 0.00 15,000,000.00
A-13 0.00 199.95 0.00 0.00 167,447.18
A-14 241,639.73 241,639.73 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 71,101.52 80,355.26 0.00 0.00 11,761,931.25
M-2 39,500.85 44,641.82 0.00 0.00 6,534,406.36
M-3 31,600.67 35,713.45 0.00 0.00 5,227,524.89
B-1 18,960.41 21,428.07 0.00 0.00 3,136,514.74
B-2 7,900.17 8,928.36 0.00 0.00 1,306,881.47
B-3 12,605.54 14,246.14 0.00 0.00 2,085,265.27
- -------------------------------------------------------------------------------
2,876,053.19 11,277,931.43 153,031.12 0.00 453,393,119.37
===============================================================================
Run: 09/30/97 14:34:27
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-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-1 743.373235 30.753272 4.242464 34.995736 0.000000 712.619963
A-2 808.633257 22.932735 4.884390 27.817125 0.000000 785.700522
A-3 1000.000000 0.000000 5.832017 5.832017 0.000000 1000.000000
A-4 875.692242 6.945198 4.924657 11.869855 0.000000 868.747043
A-5 933.923526 3.691758 5.368848 9.060606 0.000000 930.231768
A-6 1026.663826 0.000000 5.483743 5.483743 1.489734 1028.153560
A-7 849.379228 18.049877 5.130508 23.180385 0.000000 831.329351
A-8 1121.216512 0.000000 0.000000 0.000000 6.772487 1127.988998
A-9 743.373235 30.753272 4.490199 35.243471 0.000000 712.619963
A-10 1000.000000 0.000000 7.914878 7.914878 0.000000 1000.000000
A-11 1000.000000 0.000000 5.915331 5.915331 0.000000 1000.000000
A-12 1000.000000 0.000000 6.040303 6.040303 0.000000 1000.000000
A-13 940.246046 1.121416 0.000000 1.121416 0.000000 939.124630
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-1 985.746138 0.774929 5.954205 6.729134 0.000000 984.971209
M-2 985.746139 0.774930 5.954206 6.729136 0.000000 984.971209
M-3 985.746139 0.774931 5.954204 6.729135 0.000000 984.971209
B-1 985.746138 0.774928 5.954207 6.729135 0.000000 984.971209
B-2 985.746136 0.774927 5.954205 6.729132 0.000000 984.971209
B-3 983.038042 0.772801 5.937846 6.710647 0.000000 982.265236
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:34:28 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1996-S1 (POOL # 4192)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4192
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 94,066.71
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 60,552.91
MASTER SERVICER ADVANCES THIS MONTH 4,079.76
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 17 4,844,786.27
(B) TWO MONTHLY PAYMENTS: 2 356,555.69
(C) THREE OR MORE MONTHLY PAYMENTS: 3 744,849.10
FORECLOSURES
NUMBER OF LOANS 9
AGGREGATE PRINCIPAL BALANCE 2,252,566.49
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 453,393,119.37
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,672
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 562,460.18
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 7,885,910.21
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.48259120 % 5.10155600 % 1.41585300 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.36919200 % 5.18840306 % 1.44048800 %
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 8.16695600
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 332.80
POOL TRADING FACTOR: 85.42841235
................................................................................
Run: 09/30/97 14:34:29 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 43,055,855.57 6.750000 % 715,309.98
A-2 760947SA0 20,391,493.00 20,391,493.00 6.750000 % 0.00
A-3 760947SB8 29,250,000.00 24,499,635.19 6.750000 % 276,210.65
A-4 760947SC6 313,006.32 274,061.81 0.000000 % 2,345.13
A-5 7609473X7 0.00 0.00 0.564426 % 0.00
R 760947SD4 100.00 0.00 6.750000 % 0.00
M-1 760947SE2 1,364,000.00 1,274,960.35 6.750000 % 5,113.65
M-2 760947SF9 818,000.00 764,602.32 6.750000 % 3,066.69
M-3 760947SG7 546,000.00 510,358.05 6.750000 % 2,046.96
B-1 491,000.00 458,948.32 6.750000 % 1,840.76
B-2 273,000.00 255,179.01 6.750000 % 1,023.48
B-3 327,627.84 306,240.98 6.750000 % 1,228.28
- -------------------------------------------------------------------------------
109,132,227.16 91,791,334.60 1,008,185.58
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 241,939.31 957,249.29 0.00 0.00 42,340,545.59
A-2 114,583.81 114,583.81 0.00 0.00 20,391,493.00
A-3 137,668.27 413,878.92 0.00 0.00 24,223,424.54
A-4 0.00 2,345.13 0.00 0.00 271,716.68
A-5 43,130.00 43,130.00 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 7,164.25 12,277.90 0.00 0.00 1,269,846.70
M-2 4,296.45 7,363.14 0.00 0.00 761,535.63
M-3 2,867.80 4,914.76 0.00 0.00 508,311.09
B-1 2,578.92 4,419.68 0.00 0.00 457,107.56
B-2 1,433.90 2,457.38 0.00 0.00 254,155.53
B-3 1,720.83 2,949.11 0.00 0.00 305,012.70
- -------------------------------------------------------------------------------
557,383.54 1,565,569.12 0.00 0.00 90,783,149.02
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 777.771154 12.921529 4.370449 17.291978 0.000000 764.849626
A-2 1000.000000 0.000000 5.619197 5.619197 0.000000 1000.000000
A-3 837.594365 9.443099 4.706608 14.149707 0.000000 828.151266
A-4 875.579158 7.492277 0.000000 7.492277 0.000000 868.086881
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 934.721664 3.749010 5.252383 9.001393 0.000000 930.972654
M-2 934.721663 3.749010 5.252384 9.001394 0.000000 930.972653
M-3 934.721703 3.749011 5.252381 9.001392 0.000000 930.972692
B-1 934.721629 3.749002 5.252383 9.001385 0.000000 930.972627
B-2 934.721648 3.749011 5.252381 9.001392 0.000000 930.972637
B-3 934.722092 3.749010 5.252392 9.001402 0.000000 930.973091
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:34:29 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 18,875.52
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,729.21
SUBSERVICER ADVANCES THIS MONTH 5,835.61
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 516,954.35
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 69,494.87
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 90,783,149.02
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 639,845.07
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.09878120 % 2.78627300 % 1.11494620 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.07124860 % 2.79753836 % 1.12281480 %
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 7.59482551
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 152.40
POOL TRADING FACTOR: 83.18637985
................................................................................
Run: 09/30/97 14:34:25 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 20,613,773.87 7.000000 % 431,499.50
A-2 760947SJ1 50,172,797.00 41,489,663.68 7.400000 % 719,165.82
A-3 760947SK8 24,945,526.00 24,945,526.00 7.250000 % 0.00
A-4 760947SL6 33,000,000.00 33,000,000.00 7.250000 % 0.00
A-5 760947SM4 33,510,029.00 33,006,143.52 7.250000 % 26,446.36
A-6 760947SN2 45,513,473.00 36,327,588.91 7.250000 % 760,805.30
A-7 760947SP7 8,560,000.00 8,560,000.00 7.125000 % 0.00
A-8 760947SQ5 77,000,000.00 63,988,585.68 7.250000 % 1,077,648.37
A-9 760947SR3 36,574,716.00 26,115,621.84 7.250000 % 866,256.77
A-10 7609473Y5 0.00 0.00 0.619144 % 0.00
R 760947SS1 100.00 0.00 7.250000 % 0.00
M-1 760947ST9 8,000,000.00 7,879,705.16 7.250000 % 6,313.66
M-2 760947SU6 5,333,000.00 5,252,808.45 7.250000 % 4,208.84
M-3 760947SV4 3,555,400.00 3,501,937.95 7.250000 % 2,805.95
B-1 1,244,400.00 1,225,688.14 7.250000 % 982.09
B-2 888,900.00 875,533.73 7.250000 % 701.53
B-3 1,422,085.30 1,400,208.13 7.250000 % 1,121.90
- -------------------------------------------------------------------------------
355,544,080.30 308,182,785.06 3,897,956.09
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 120,205.60 551,705.10 0.00 0.00 20,182,274.37
A-2 255,764.83 974,930.65 0.00 0.00 40,770,497.86
A-3 150,660.65 150,660.65 0.00 0.00 24,945,526.00
A-4 199,306.34 199,306.34 0.00 0.00 33,000,000.00
A-5 199,343.45 225,789.81 0.00 0.00 32,979,697.16
A-6 219,403.60 980,208.90 0.00 0.00 35,566,783.61
A-7 50,807.50 50,807.50 0.00 0.00 8,560,000.00
A-8 386,464.58 1,464,112.95 0.00 0.00 62,910,937.31
A-9 157,727.55 1,023,984.32 0.00 0.00 25,249,365.07
A-10 158,953.09 158,953.09 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 47,590.16 53,903.82 0.00 0.00 7,873,391.50
M-2 31,724.79 35,933.63 0.00 0.00 5,248,599.61
M-3 21,150.25 23,956.20 0.00 0.00 3,499,132.00
B-1 7,402.65 8,384.74 0.00 0.00 1,224,706.05
B-2 5,287.86 5,989.39 0.00 0.00 874,832.20
B-3 8,456.68 9,578.58 0.00 0.00 1,399,086.23
- -------------------------------------------------------------------------------
2,020,249.58 5,918,205.67 0.00 0.00 304,284,828.97
===============================================================================
Run: 09/30/97 14:34:25
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-1 798.251629 16.709467 4.654864 21.364331 0.000000 781.542162
A-2 826.935434 14.333780 5.097679 19.431459 0.000000 812.601655
A-3 1000.000000 0.000000 6.039586 6.039586 0.000000 1000.000000
A-4 1000.000000 0.000000 6.039586 6.039586 0.000000 1000.000000
A-5 984.963144 0.789207 5.948770 6.737977 0.000000 984.173937
A-6 798.172201 16.716046 4.820630 21.536676 0.000000 781.456155
A-7 1000.000000 0.000000 5.935456 5.935456 0.000000 1000.000000
A-8 831.020593 13.995433 5.019021 19.014454 0.000000 817.025160
A-9 714.034850 23.684580 4.312475 27.997055 0.000000 690.350270
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 984.963145 0.789208 5.948770 6.737978 0.000000 984.173938
M-2 984.963145 0.789207 5.948770 6.737977 0.000000 984.173938
M-3 984.963141 0.789208 5.948768 6.737976 0.000000 984.173933
B-1 984.963147 0.789208 5.948770 6.737978 0.000000 984.173939
B-2 984.963134 0.789211 5.948768 6.737979 0.000000 984.173923
B-3 984.616134 0.788926 5.946676 6.735602 0.000000 983.827222
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:34:26 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 63,678.49
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 43,922.54
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 18 5,059,271.99
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 799,064.60
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 304,284,828.97
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,068
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,651,022.88
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.46625360 % 5.39759300 % 1.13615370 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.38785710 % 5.46235682 % 1.14978600 %
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 8.16122503
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 332.80
POOL TRADING FACTOR: 85.58287026
................................................................................
Run: 09/30/97 14:34:30 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 41,077,443.93 7.125000 % 1,644,833.25
A-2 760947TF8 59,147,000.00 46,039,709.99 7.250000 % 1,843,533.55
A-3 760947TG6 50,000,000.00 41,631,219.06 7.250000 % 1,177,064.70
A-4 760947TH4 2,000,000.00 1,671,943.67 6.812500 % 46,140.95
A-5 760947TJ0 18,900,000.00 15,799,868.72 7.000000 % 436,031.85
A-6 760947TK7 25,500,000.00 21,317,283.30 7.250000 % 588,296.93
A-7 760947TL5 30,750,000.00 25,706,135.67 7.500000 % 709,416.90
A-8 760947TM3 87,500,000.00 76,306,124.60 7.350000 % 1,574,412.77
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 60,419,684.15 7.250000 % 48,683.29
A-14 760947TT8 709,256.16 646,906.95 0.000000 % 746.41
A-15 7609473Z2 0.00 0.00 0.503764 % 0.00
R 760947TU5 100.00 0.00 7.250000 % 0.00
M-1 760947TV3 12,822,700.00 12,646,189.12 7.250000 % 10,189.69
M-2 760947TW1 7,123,700.00 7,025,638.71 7.250000 % 5,660.92
M-3 760947TX9 6,268,900.00 6,182,605.44 7.250000 % 4,981.65
B-1 2,849,500.00 2,810,275.21 7.250000 % 2,264.39
B-2 1,424,700.00 1,405,088.29 7.250000 % 1,132.15
B-3 2,280,382.97 2,017,556.64 7.250000 % 1,625.66
- -------------------------------------------------------------------------------
569,896,239.13 511,288,673.45 8,095,015.06
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 243,739.18 1,888,572.43 0.00 0.00 39,432,610.68
A-2 277,976.22 2,121,509.77 0.00 0.00 44,196,176.44
A-3 251,358.86 1,428,423.56 0.00 0.00 40,454,154.36
A-4 9,485.61 55,626.56 0.00 0.00 1,625,802.72
A-5 92,106.14 528,137.99 0.00 0.00 15,363,836.87
A-6 128,708.41 717,005.34 0.00 0.00 20,728,986.37
A-7 160,559.18 869,976.08 0.00 0.00 24,996,718.77
A-8 467,071.97 2,041,484.74 0.00 0.00 74,731,711.83
A-9 122,524.67 122,524.67 0.00 0.00 21,400,000.00
A-10 185,919.89 185,919.89 0.00 0.00 30,271,000.00
A-11 326,581.86 326,581.86 0.00 0.00 54,090,000.00
A-12 258,560.57 258,560.57 0.00 0.00 42,824,000.00
A-13 364,798.90 413,482.19 0.00 0.00 60,371,000.86
A-14 0.00 746.41 0.00 0.00 646,160.54
A-15 214,501.36 214,501.36 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 76,354.52 86,544.21 0.00 0.00 12,635,999.43
M-2 42,419.05 48,079.97 0.00 0.00 7,019,977.79
M-3 37,329.02 42,310.67 0.00 0.00 6,177,623.79
B-1 16,967.74 19,232.13 0.00 0.00 2,808,010.82
B-2 8,483.58 9,615.73 0.00 0.00 1,403,956.14
B-3 12,181.50 13,807.16 0.00 0.00 2,015,930.98
- -------------------------------------------------------------------------------
3,297,628.23 11,392,643.29 0.00 0.00 503,193,658.39
===============================================================================
Run: 09/30/97 14:34:30
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-1 778.394678 31.168674 4.618722 35.787396 0.000000 747.226004
A-2 778.394677 31.168674 4.699752 35.868426 0.000000 747.226004
A-3 832.624381 23.541294 5.027177 28.568471 0.000000 809.083087
A-4 835.971835 23.070475 4.742805 27.813280 0.000000 812.901360
A-5 835.971890 23.070468 4.873341 27.943809 0.000000 812.901422
A-6 835.971894 23.070468 5.047389 28.117857 0.000000 812.901426
A-7 835.971892 23.070468 5.221437 28.291905 0.000000 812.901423
A-8 872.069995 17.993289 5.337965 23.331254 0.000000 854.076707
A-9 1000.000000 0.000000 5.725452 5.725452 0.000000 1000.000000
A-10 1000.000000 0.000000 6.141848 6.141848 0.000000 1000.000000
A-11 1000.000000 0.000000 6.037749 6.037749 0.000000 1000.000000
A-12 1000.000000 0.000000 6.037749 6.037749 0.000000 1000.000000
A-13 986.234500 0.794661 5.954637 6.749298 0.000000 985.439839
A-14 912.092114 1.052384 0.000000 1.052384 0.000000 911.039729
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 986.234500 0.794660 5.954637 6.749297 0.000000 985.439840
M-2 986.234500 0.794660 5.954637 6.749297 0.000000 985.439840
M-3 986.234497 0.794661 5.954636 6.749297 0.000000 985.439836
B-1 986.234501 0.794662 5.954638 6.749300 0.000000 985.439839
B-2 986.234498 0.794659 5.954643 6.749302 0.000000 985.439840
B-3 884.744653 0.712885 5.341866 6.054751 0.000000 884.031764
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:34:31 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 107,315.94
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 79,241.98
MASTER SERVICER ADVANCES THIS MONTH 10,726.51
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 20 5,880,770.99
(B) TWO MONTHLY PAYMENTS: 9 2,150,838.39
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 8
AGGREGATE PRINCIPAL BALANCE 3,001,791.52
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 503,193,658.39
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,740
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 1,449,280.04
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 7,682,932.67
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.71626930 % 5.06312500 % 1.22060520 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.62020520 % 5.13392818 % 1.23926550 %
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 8.04039396
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 333.94
POOL TRADING FACTOR: 88.29566223
................................................................................
Run: 09/30/97 14:34:32 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 41,627,747.29 6.750000 % 1,209,319.08
A-2 760947SX0 21,274,070.00 21,274,070.00 6.750000 % 0.00
A-3 760947SY8 38,926,942.00 32,024,927.13 6.750000 % 615,695.33
A-4 760947SZ5 177,268.15 158,973.44 0.000000 % 1,622.32
A-5 7609474J7 0.00 0.00 0.514730 % 0.00
R 760947TA9 100.00 0.00 6.750000 % 0.00
M-1 760947TB7 1,493,000.00 1,402,738.49 6.750000 % 5,425.20
M-2 760947TC5 597,000.00 560,907.47 6.750000 % 2,169.35
M-3 760947TD3 597,000.00 560,907.47 6.750000 % 2,169.35
B-1 597,000.00 560,907.47 6.750000 % 2,169.35
B-2 299,000.00 280,923.53 6.750000 % 1,086.49
B-3 298,952.57 280,878.98 6.750000 % 1,086.34
- -------------------------------------------------------------------------------
119,444,684.72 98,732,981.27 1,840,742.81
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 233,983.53 1,443,302.61 0.00 0.00 40,418,428.21
A-2 119,578.46 119,578.46 0.00 0.00 21,274,070.00
A-3 180,007.48 795,702.81 0.00 0.00 31,409,231.80
A-4 0.00 1,622.32 0.00 0.00 157,351.12
A-5 42,319.47 42,319.47 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 7,884.59 13,309.79 0.00 0.00 1,397,313.29
M-2 3,152.78 5,322.13 0.00 0.00 558,738.12
M-3 3,152.78 5,322.13 0.00 0.00 558,738.12
B-1 3,152.78 5,322.13 0.00 0.00 558,738.12
B-2 1,579.03 2,665.52 0.00 0.00 279,837.04
B-3 1,578.78 2,665.12 0.00 0.00 279,792.64
- -------------------------------------------------------------------------------
596,389.68 2,437,132.49 0.00 0.00 96,892,238.46
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 754.339696 21.914167 4.240034 26.154201 0.000000 732.425529
A-2 1000.000000 0.000000 5.620855 5.620855 0.000000 1000.000000
A-3 822.693114 15.816689 4.624239 20.440928 0.000000 806.876425
A-4 896.796407 9.151785 0.000000 9.151785 0.000000 887.644622
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 939.543530 3.633758 5.281038 8.914796 0.000000 935.909772
M-2 939.543501 3.633752 5.281039 8.914791 0.000000 935.909749
M-3 939.543501 3.633752 5.281039 8.914791 0.000000 935.909749
B-1 939.543501 3.633752 5.281039 8.914791 0.000000 935.909749
B-2 939.543579 3.633746 5.281037 8.914783 0.000000 935.909833
B-3 939.543621 3.633754 5.281038 8.914792 0.000000 935.909800
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:34:33 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1996-S5 (POOL # 4197)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4197
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 21,641.25
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,059.88
SUBSERVICER ADVANCES THIS MONTH 5,756.16
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 591,843.17
(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 96,892,238.46
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 345
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,458,839.61
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.29997450 % 2.56107400 % 1.13895130 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.24421200 % 2.59544992 % 1.15611630 %
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 7.57535771
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 154.11
POOL TRADING FACTOR: 81.11892018
................................................................................
Run: 09/30/97 14:34:34 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S6 (POOL # 4198)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4198
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947UK5 68,000,000.00 58,034,630.31 6.625000 % 1,048,579.77
A-2 760947UL3 50,000,000.00 40,913,927.63 6.625000 % 956,058.03
A-3 760947UM1 12,000,000.00 12,000,000.00 6.625000 % 0.00
A-4 760947UN9 10,424,000.00 8,865,552.21 6.000000 % 96,564.10
A-5 760947UP4 40,000,000.00 35,122,005.51 6.625000 % 616,628.83
A-6 760947UQ2 9,032,000.00 9,032,000.00 7.000000 % 0.00
A-7 760947UR0 9,317,000.00 6,262,468.42 8.000000 % 0.00
A-8 760947US8 1,331,000.00 894,638.35 0.000000 % 0.00
A-9 760947UT6 67,509,000.00 65,802,763.41 0.000000 % 374,935.07
A-10 760947UU3 27,446,000.00 27,047,704.49 7.000000 % 22,369.86
A-11 760947UV1 15,000,000.00 14,782,320.45 7.000000 % 12,225.75
A-12 760947UW9 72,100,000.00 61,124,512.35 6.625000 % 1,387,414.87
A-13 760947UX7 17,900,000.00 17,900,000.00 6.625000 % 0.00
A-14 7609474A6 0.00 0.00 0.638502 % 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 9,411,410.69 7.000000 % 10,470.48
M-2 760947VB4 5,306,000.00 5,228,999.49 7.000000 % 5,817.42
M-3 760947VC2 4,669,000.00 4,601,243.61 7.000000 % 5,119.03
B-1 2,335,000.00 2,301,114.55 7.000000 % 2,560.06
B-2 849,000.00 836,679.34 7.000000 % 930.83
B-3 1,698,373.98 1,673,727.22 7.000000 % 1,862.07
- -------------------------------------------------------------------------------
424,466,573.98 381,835,698.03 4,541,536.17
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 320,310.46 1,368,890.23 0.00 0.00 56,986,050.54
A-2 225,816.19 1,181,874.22 0.00 0.00 39,957,869.60
A-3 66,231.58 66,231.58 0.00 0.00 12,000,000.00
A-4 44,315.44 140,879.54 0.00 0.00 8,768,988.11
A-5 193,848.84 810,477.67 0.00 0.00 34,505,376.68
A-6 52,672.02 52,672.02 0.00 0.00 9,032,000.00
A-7 41,738.18 41,738.18 0.00 0.00 6,262,468.42
A-8 0.00 0.00 0.00 0.00 894,638.35
A-9 364,887.21 739,822.28 96,564.10 0.00 65,524,392.44
A-10 157,734.42 180,104.28 0.00 0.00 27,025,334.63
A-11 86,206.23 98,431.98 0.00 0.00 14,770,094.70
A-12 337,364.45 1,724,779.32 0.00 0.00 59,737,097.48
A-13 98,795.45 98,795.45 0.00 0.00 17,900,000.00
A-14 203,112.70 203,112.70 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 54,884.64 65,355.12 0.00 0.00 9,400,940.21
M-2 30,494.02 36,311.44 0.00 0.00 5,223,182.07
M-3 26,833.13 31,952.16 0.00 0.00 4,596,124.58
B-1 13,419.44 15,979.50 0.00 0.00 2,298,554.49
B-2 4,879.27 5,810.10 0.00 0.00 835,748.51
B-3 9,760.70 11,622.77 0.00 0.00 1,672,408.30
- -------------------------------------------------------------------------------
2,333,304.37 6,874,840.54 96,564.10 0.00 377,391,269.11
===============================================================================
Run: 09/30/97 14:34:34
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S6 (POOL # 4198)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4198
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 853.450446 15.420291 4.710448 20.130739 0.000000 838.030155
A-2 818.278553 19.121161 4.516324 23.637485 0.000000 799.157392
A-3 1000.000000 0.000000 5.519298 5.519298 0.000000 1000.000000
A-4 850.494264 9.263632 4.251289 13.514921 0.000000 841.230632
A-5 878.050138 15.415721 4.846221 20.261942 0.000000 862.634417
A-6 1000.000000 0.000000 5.831712 5.831712 0.000000 1000.000000
A-7 672.155031 0.000000 4.479787 4.479787 0.000000 672.155031
A-8 672.155034 0.000000 0.000000 0.000000 0.000000 672.155034
A-9 974.725791 5.553853 5.405016 10.958869 1.430389 970.602326
A-10 985.488031 0.815050 5.747082 6.562132 0.000000 984.672981
A-11 985.488030 0.815050 5.747082 6.562132 0.000000 984.672980
A-12 847.774096 19.242925 4.679119 23.922044 0.000000 828.531172
A-13 1000.000000 0.000000 5.519299 5.519299 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-1 985.488030 1.096385 5.747083 6.843468 0.000000 984.391645
M-2 985.488031 1.096385 5.747083 6.843468 0.000000 984.391645
M-3 985.488030 1.096387 5.747083 6.843470 0.000000 984.391643
B-1 985.488030 1.096385 5.747084 6.843469 0.000000 984.391645
B-2 985.488033 1.096384 5.747079 6.843463 0.000000 984.391649
B-3 985.488025 1.096384 5.747085 6.843469 0.000000 984.711447
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:34:34 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1996-S6 (POOL # 4198)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4198
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 84,530.61
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,026.78
SUBSERVICER ADVANCES THIS MONTH 75,274.10
MASTER SERVICER ADVANCES THIS MONTH 4,081.49
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 17 5,380,832.72
(B) TWO MONTHLY PAYMENTS: 6 1,878,154.27
(C) THREE OR MORE MONTHLY PAYMENTS: 2 988,408.98
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 2,197,058.83
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 377,391,269.11
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,312
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 487,543.84
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,028,247.51
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.70064790 % 5.03925000 % 1.26010250 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.63340910 % 5.09292303 % 1.27366790 %
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 7.95813730
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 333.30
POOL TRADING FACTOR: 88.90953782
................................................................................
Run: 09/30/97 14:34:36 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 10,831,669.42 5.000000 % 1,763,396.16
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 136,575,000.00 116,062,321.24 6.375000 % 2,615,279.57
A-6 760947VW8 123,614,000.00 128,102,411.43 0.000000 % 394,738.23
A-7 760947VJ7 66,675,000.00 58,639,015.87 7.000000 % 993,115.43
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 19,731,012.50 7.000000 % 16,430.15
A-12 760947VP3 38,585,000.00 38,066,055.87 7.000000 % 31,697.86
A-13 760947VQ1 698,595.74 666,529.10 0.000000 % 4,034.57
A-14 7609474B4 0.00 0.00 0.594139 % 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 12,385,156.54 7.000000 % 10,313.20
M-2 760947VU2 6,974,500.00 6,880,697.33 7.000000 % 5,729.60
M-3 760947VV0 6,137,500.00 6,054,954.45 7.000000 % 5,042.00
B-1 760947VX6 3,069,000.00 3,027,723.88 7.000000 % 2,521.21
B-2 760947VY4 1,116,000.00 1,100,990.50 7.000000 % 916.80
B-3 2,231,665.53 2,201,651.06 7.000000 % 1,833.34
- -------------------------------------------------------------------------------
557,958,461.27 513,848,189.19 5,845,048.12
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 45,116.36 1,808,512.52 0.00 0.00 9,068,273.26
A-2 122,957.48 122,957.48 0.00 0.00 28,800,000.00
A-3 126,120.96 126,120.96 0.00 0.00 26,330,000.00
A-4 167,169.17 167,169.17 0.00 0.00 34,157,000.00
A-5 616,367.92 3,231,647.49 0.00 0.00 113,447,041.67
A-6 459,979.91 854,718.14 469,913.74 0.00 128,177,586.94
A-7 341,942.68 1,335,058.11 0.00 0.00 57,645,900.44
A-8 60,855.62 60,855.62 0.00 0.00 10,436,000.00
A-9 38,195.12 38,195.12 0.00 0.00 6,550,000.00
A-10 22,304.79 22,304.79 0.00 0.00 3,825,000.00
A-11 115,057.78 131,487.93 0.00 0.00 19,714,582.35
A-12 221,975.22 253,673.08 0.00 0.00 38,034,358.01
A-13 0.00 4,034.57 0.00 0.00 662,494.53
A-14 254,326.27 254,326.27 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 72,221.77 82,534.97 0.00 0.00 12,374,843.34
M-2 40,123.52 45,853.12 0.00 0.00 6,874,967.73
M-3 35,308.36 40,350.36 0.00 0.00 6,049,912.45
B-1 17,655.61 20,176.82 0.00 0.00 3,025,202.67
B-2 6,420.22 7,337.02 0.00 0.00 1,100,073.70
B-3 12,838.52 14,671.86 0.00 0.00 2,199,817.72
- -------------------------------------------------------------------------------
2,776,937.28 8,621,985.40 469,913.74 0.00 508,473,054.81
===============================================================================
Run: 09/30/97 14:34:36
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-1 365.564273 59.513876 1.522658 61.036534 0.000000 306.050397
A-2 1000.000000 0.000000 4.269357 4.269357 0.000000 1000.000000
A-3 1000.000000 0.000000 4.790010 4.790010 0.000000 1000.000000
A-4 1000.000000 0.000000 4.894141 4.894141 0.000000 1000.000000
A-5 849.806489 19.149036 4.513036 23.662072 0.000000 830.657453
A-6 1036.309896 3.193313 3.721099 6.914412 3.801461 1036.918043
A-7 879.475304 14.894870 5.128499 20.023369 0.000000 864.580434
A-8 1000.000000 0.000000 5.831317 5.831317 0.000000 1000.000000
A-9 1000.000000 0.000000 5.831316 5.831316 0.000000 1000.000000
A-10 1000.000000 0.000000 5.831318 5.831318 0.000000 1000.000000
A-11 986.550625 0.821508 5.752889 6.574397 0.000000 985.729118
A-12 986.550625 0.821507 5.752889 6.574396 0.000000 985.729118
A-13 954.098432 5.775257 0.000000 5.775257 0.000000 948.323175
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-1 986.550625 0.821507 5.752889 6.574396 0.000000 985.729117
M-2 986.550624 0.821507 5.752888 6.574395 0.000000 985.729118
M-3 986.550623 0.821507 5.752890 6.574397 0.000000 985.729116
B-1 986.550629 0.821509 5.752887 6.574396 0.000000 985.729120
B-2 986.550627 0.821505 5.752885 6.574390 0.000000 985.729122
B-3 986.550641 0.821508 5.752887 6.574395 0.000000 985.729129
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:34:36 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1996-S7 (POOL # 4199)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4199
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 106,430.13
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,730.98
SUBSERVICER ADVANCES THIS MONTH 55,820.61
MASTER SERVICER ADVANCES THIS MONTH 3,263.70
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 21 5,388,461.65
(B) TWO MONTHLY PAYMENTS: 3 722,366.76
(C) THREE OR MORE MONTHLY PAYMENTS: 1 421,856.31
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,247,933.59
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 508,473,054.81
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,736
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 434,294.47
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,947,150.24
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.83236460 % 4.93408300 % 1.23355250 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.77231980 % 4.97562718 % 1.24556170 %
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 7.89237607
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.29
POOL TRADING FACTOR: 91.13098736
................................................................................
Run: 09/30/97 14:34:37 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S8 (POOL # 4200)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4200
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947UA7 60,000,000.00 52,115,317.22 6.750000 % 406,298.03
A-2 760947UB5 39,034,000.00 32,733,556.65 6.750000 % 321,327.47
A-3 760947UC3 6,047,000.00 6,047,000.00 6.750000 % 0.00
A-4 760947UD1 5,000,000.00 4,719,230.01 6.750000 % 17,802.72
A-5 760947UE9 229,143.79 214,142.30 0.000000 % 991.84
A-6 7609474C2 0.00 0.00 0.508583 % 0.00
R 760947UF6 100.00 0.00 6.750000 % 0.00
M-1 760947UG4 1,425,200.00 1,345,169.12 6.750000 % 5,074.49
M-2 760947UH2 570,100.00 538,086.54 6.750000 % 2,029.87
M-3 760947UJ8 570,100.00 538,086.54 6.750000 % 2,029.87
B-1 570,100.00 538,086.54 6.750000 % 2,029.87
B-2 285,000.00 268,996.06 6.750000 % 1,014.75
B-3 285,969.55 269,911.10 6.750000 % 1,018.19
- -------------------------------------------------------------------------------
114,016,713.34 99,327,582.08 759,617.10
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 292,796.70 699,094.73 0.00 0.00 51,709,019.19
A-2 183,905.20 505,232.67 0.00 0.00 32,412,229.18
A-3 33,973.54 33,973.54 0.00 0.00 6,047,000.00
A-4 26,513.80 44,316.52 0.00 0.00 4,701,427.29
A-5 0.00 991.84 0.00 0.00 213,150.46
A-6 42,046.37 42,046.37 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 7,557.50 12,631.99 0.00 0.00 1,340,094.63
M-2 3,023.11 5,052.98 0.00 0.00 536,056.67
M-3 3,023.11 5,052.98 0.00 0.00 536,056.67
B-1 3,023.11 5,052.98 0.00 0.00 536,056.67
B-2 1,511.28 2,526.03 0.00 0.00 267,981.31
B-3 1,516.43 2,534.62 0.00 0.00 268,892.91
- -------------------------------------------------------------------------------
598,890.15 1,358,507.25 0.00 0.00 98,567,964.98
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 868.588620 6.771634 4.879945 11.651579 0.000000 861.816987
A-2 838.590886 8.231989 4.711411 12.943400 0.000000 830.358897
A-3 1000.000000 0.000000 5.618247 5.618247 0.000000 1000.000000
A-4 943.846002 3.560544 5.302760 8.863304 0.000000 940.285458
A-5 934.532417 4.328461 0.000000 4.328461 0.000000 930.203956
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 943.845860 3.560546 5.302765 8.863311 0.000000 940.285314
M-2 943.845887 3.560551 5.302771 8.863322 0.000000 940.285336
M-3 943.845887 3.560551 5.302771 8.863322 0.000000 940.285336
B-1 943.845887 3.560551 5.302771 8.863322 0.000000 940.285336
B-2 943.845825 3.560526 5.302737 8.863263 0.000000 940.285298
B-3 943.845595 3.560414 5.302767 8.863181 0.000000 940.285111
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:34:38 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1996-S8 (POOL # 4200)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4200
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 21,173.35
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,095.39
SUBSERVICER ADVANCES THIS MONTH 21,633.92
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,889,596.81
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 248,713.29
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 98,567,964.98
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 363
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 384,892.25
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.47037180 % 2.44300100 % 1.08662730 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.45656510 % 2.44725350 % 1.09087790 %
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 7.56138485
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 156.52
POOL TRADING FACTOR: 86.45045283
................................................................................
Run: 09/30/97 14:34:42 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-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 126,846,538.00 129,250,823.42 0.000000 % 165,801.06
A-2 760947WF4 20,813,863.00 18,593,679.08 7.250000 % 211,031.52
A-3 760947WG2 6,939,616.00 6,275,468.16 7.250000 % 71,547.19
A-4 760947WH0 3,076,344.00 2,550,832.95 6.100000 % 52,999.38
A-5 760947WJ6 74,488,122.00 74,488,122.00 6.300000 % 0.00
A-6 760947WK3 22,340,000.00 10,697,335.18 7.250000 % 5,151,006.57
A-7 760947WL1 30,014,887.00 29,646,256.79 7.250000 % 24,523.19
A-8 760947WM9 49,964,458.00 43,569,737.96 7.250000 % 688,889.18
A-9 760947WN7 16,853,351.00 16,853,351.00 7.250000 % 0.00
A-10 760947WP2 18,008,933.00 17,701,741.13 7.250000 % 20,436.00
A-11 760947WQ0 7,003,473.00 7,003,473.00 7.250000 % 0.00
A-12 760947WR8 95,117,613.00 85,086,314.85 7.250000 % 879,459.04
A-13 760947WS6 11,709,319.00 12,893,393.93 7.250000 % 0.00
A-14 760947WT4 67,096,213.00 55,634,620.65 6.730000 % 1,155,936.22
A-15 760947WU1 1,955,837.23 1,873,001.41 0.000000 % 14,861.37
A-16 7609474D0 0.00 0.00 0.361234 % 0.00
R-I 760947WV9 100.00 0.00 7.250000 % 0.00
R-II 760947WW7 100.00 0.00 7.250000 % 0.00
M-1 760947WX5 13,183,200.00 13,021,289.47 7.250000 % 10,771.13
M-2 760947WY3 7,909,900.00 7,812,753.93 7.250000 % 6,462.66
M-3 760947WZ0 5,859,200.00 5,787,239.76 7.250000 % 4,787.17
B-1 3,222,600.00 3,183,021.36 7.250000 % 2,632.97
B-2 1,171,800.00 1,157,408.44 7.250000 % 957.40
B-3 2,343,649.31 2,314,865.66 7.250000 % 1,914.87
- -------------------------------------------------------------------------------
585,919,116.54 545,394,730.13 8,464,016.92
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 547,864.87 713,665.93 318,322.73 0.00 129,403,345.09
A-2 112,307.59 323,339.11 0.00 0.00 18,382,647.56
A-3 37,904.42 109,451.61 0.00 0.00 6,203,920.97
A-4 12,963.36 65,962.74 0.00 0.00 2,497,833.57
A-5 390,960.90 390,960.90 0.00 0.00 74,488,122.00
A-6 64,612.92 5,215,619.49 0.00 0.00 5,546,328.61
A-7 179,066.20 203,589.39 0.00 0.00 29,621,733.60
A-8 263,165.35 952,054.53 0.00 0.00 42,880,848.78
A-9 101,795.84 101,795.84 0.00 0.00 16,853,351.00
A-10 106,920.20 127,356.20 0.00 0.00 17,681,305.13
A-11 42,301.64 42,301.64 0.00 0.00 7,003,473.00
A-12 513,929.42 1,393,388.46 0.00 0.00 84,206,855.81
A-13 0.00 0.00 77,877.32 0.00 12,971,271.25
A-14 311,936.32 1,467,872.54 0.00 0.00 54,478,684.43
A-15 0.00 14,861.37 0.00 0.00 1,858,140.04
A-16 164,136.32 164,136.32 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 78,649.82 89,420.95 0.00 0.00 13,010,518.34
M-2 47,189.77 53,652.43 0.00 0.00 7,806,291.27
M-3 34,955.47 39,742.64 0.00 0.00 5,782,452.59
B-1 19,225.75 21,858.72 0.00 0.00 3,180,388.39
B-2 6,990.86 7,948.26 0.00 0.00 1,156,451.04
B-3 13,982.01 15,896.88 0.00 0.00 2,312,950.79
- -------------------------------------------------------------------------------
3,050,859.03 11,514,875.95 396,200.05 0.00 537,326,913.26
===============================================================================
Run: 09/30/97 14:34:42
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 1018.954285 1.307100 4.319116 5.626216 2.509511 1020.156696
A-2 893.331482 10.138989 5.395807 15.534796 0.000000 883.192493
A-3 904.296169 10.309964 5.462034 15.771998 0.000000 893.986205
A-4 829.176760 17.228041 4.213885 21.441926 0.000000 811.948719
A-5 1000.000000 0.000000 5.248634 5.248634 0.000000 1000.000000
A-6 478.842219 230.573257 2.892252 233.465509 0.000000 248.268962
A-7 987.718421 0.817034 5.965913 6.782947 0.000000 986.901387
A-8 872.014622 13.787584 5.267051 19.054635 0.000000 858.227038
A-9 1000.000000 0.000000 6.040095 6.040095 0.000000 1000.000000
A-10 982.942250 1.134770 5.937065 7.071835 0.000000 981.807480
A-11 1000.000000 0.000000 6.040095 6.040095 0.000000 1000.000000
A-12 894.537953 9.246017 5.403094 14.649111 0.000000 885.291937
A-13 1101.122442 0.000000 0.000000 0.000000 6.650884 1107.773326
A-14 829.176762 17.228040 4.649090 21.877130 0.000000 811.948723
A-15 957.646874 7.598470 0.000000 7.598470 0.000000 950.048405
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 987.718420 0.817035 5.965913 6.782948 0.000000 986.901385
M-2 987.718420 0.817034 5.965912 6.782946 0.000000 986.901386
M-3 987.718419 0.817035 5.965912 6.782947 0.000000 986.901384
B-1 987.718414 0.817033 5.965913 6.782946 0.000000 986.901381
B-2 987.718416 0.817034 5.965916 6.782950 0.000000 986.901383
B-3 987.718448 0.817034 5.965914 6.782948 0.000000 986.901402
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:34:43 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 112,830.85
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 63,330.31
MASTER SERVICER ADVANCES THIS MONTH 4,318.04
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 22 5,675,519.57
(B) TWO MONTHLY PAYMENTS: 4 849,024.33
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 9
AGGREGATE PRINCIPAL BALANCE 2,348,467.56
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 537,326,913.26
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,882
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 599,127.70
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 7,616,464.13
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.87759920 % 4.89792400 % 1.22447640 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.79066450 % 4.95029405 % 1.24186330 %
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 7.87919646
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.38
POOL TRADING FACTOR: 91.70667044
................................................................................
Run: 09/30/97 14:34:44 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-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 96,264,785.29 7.000000 % 746,040.34
A-2 760947WA5 1,458,253.68 1,299,496.46 0.000000 % 7,311.85
A-3 7609474F5 0.00 0.00 0.238109 % 0.00
R 760947WB3 100.00 0.00 7.000000 % 0.00
M-1 760947WC1 1,442,000.00 1,365,126.07 7.000000 % 5,189.94
M-2 760947WD9 865,000.00 818,886.31 7.000000 % 3,113.24
M-3 760947WE7 288,000.00 272,646.52 7.000000 % 1,036.55
B-1 576,700.00 545,955.76 7.000000 % 2,075.62
B-2 288,500.00 273,119.88 7.000000 % 1,038.35
B-3 288,451.95 273,074.55 7.000000 % 1,038.17
- -------------------------------------------------------------------------------
115,330,005.63 101,113,090.84 766,844.06
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 560,676.67 1,306,717.01 0.00 0.00 95,518,744.95
A-2 0.00 7,311.85 0.00 0.00 1,292,184.61
A-3 20,032.29 20,032.29 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 7,950.93 13,140.87 0.00 0.00 1,359,936.13
M-2 4,769.46 7,882.70 0.00 0.00 815,773.07
M-3 1,587.98 2,624.53 0.00 0.00 271,609.97
B-1 3,179.82 5,255.44 0.00 0.00 543,880.14
B-2 1,590.74 2,629.09 0.00 0.00 272,081.53
B-3 1,590.47 2,628.64 0.00 0.00 272,036.38
- -------------------------------------------------------------------------------
601,378.36 1,368,222.42 0.00 0.00 100,346,246.78
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 874.156945 6.774610 5.091368 11.865978 0.000000 867.382336
A-2 891.131960 5.014114 0.000000 5.014114 0.000000 886.117846
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 946.689369 3.599126 5.513821 9.112947 0.000000 943.090243
M-2 946.689376 3.599121 5.513827 9.112948 0.000000 943.090254
M-3 946.689306 3.599132 5.513819 9.112951 0.000000 943.090174
B-1 946.689371 3.599133 5.513820 9.112953 0.000000 943.090238
B-2 946.689359 3.599133 5.513830 9.112963 0.000000 943.090225
B-3 946.689908 3.599040 5.513813 9.112853 0.000000 943.090799
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:34:44 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S11 (POOL # 4204)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4204
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 20,963.44
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,054.44
SUBSERVICER ADVANCES THIS MONTH 13,398.37
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,352,367.41
(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 100,346,246.78
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 386
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 382,232.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.44456340 % 2.46124700 % 1.09418980 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.43092150 % 2.43887465 % 1.09838810 %
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 7.44891780
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 157.06
POOL TRADING FACTOR: 87.00792672
................................................................................
Run: 09/30/97 14:34:45 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 49,762,553.97 6.025000 % 1,602,897.20
R 0.00 911,833.71 0.000000 % 0.00
- -------------------------------------------------------------------------------
91,183,371.00 50,674,387.68 1,602,897.20
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 256,356.20 1,859,253.40 0.00 0.00 48,159,656.77
R 80,408.39 80,408.39 0.00 0.00 911,833.71
- -------------------------------------------------------------------------------
336,764.59 1,939,661.79 0.00 0.00 49,071,490.48
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 545.741547 17.578832 2.811436 20.390268 0.000000 528.162715
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:34:45 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 11,319.30
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 22,814.68
MASTER SERVICER ADVANCES THIS MONTH 1,743.52
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,649,021.96
(B) TWO MONTHLY PAYMENTS: 2 605,941.24
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 771,737.52
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 49,071,490.48
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 192
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 233,548.65
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,564,322.29
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 98.20060240 % 1.79939760 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 98.14182590 % 1.85817410 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.51327073
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 1.59
POOL TRADING FACTOR: 53.81627148
................................................................................
Run: 09/30/97 14:34:46 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-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 186,575,068.00 163,931,476.94 7.500000 % 5,129,041.60
A-2 760947XD8 75,497,074.00 62,285,455.19 7.500000 % 2,992,588.16
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 6,063,616.67 0.000000 % 37,104.98
A-9 7609474E8 0.00 0.00 0.211097 % 0.00
R 760947XL0 100.00 0.00 7.500000 % 0.00
M-1 760947XM8 9,380,900.00 9,268,429.62 7.500000 % 18,341.62
M-2 760947XN6 6,700,600.00 6,620,264.50 7.500000 % 13,101.07
M-3 760947XP1 5,896,500.00 5,825,805.14 7.500000 % 11,528.89
B-1 2,948,300.00 2,912,951.96 7.500000 % 5,764.54
B-2 1,072,100.00 1,059,246.26 7.500000 % 2,096.18
B-3 2,144,237.43 2,118,529.56 7.500000 % 4,192.45
- -------------------------------------------------------------------------------
536,050,225.54 499,588,701.84 8,213,759.49
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 1,024,034.63 6,153,076.23 0.00 0.00 158,802,435.34
A-2 389,080.02 3,381,668.18 0.00 0.00 59,292,867.03
A-3 208,402.73 208,402.73 0.00 0.00 33,361,926.00
A-4 433,122.83 433,122.83 0.00 0.00 69,336,000.00
A-5 526,630.03 526,630.03 0.00 0.00 84,305,000.00
A-6 236,776.47 236,776.47 0.00 0.00 37,904,105.00
A-7 91,176.52 91,176.52 0.00 0.00 14,595,895.00
A-8 0.00 37,104.98 0.00 0.00 6,026,511.69
A-9 87,838.66 87,838.66 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 57,897.32 76,238.94 0.00 0.00 9,250,088.00
M-2 41,354.96 54,456.03 0.00 0.00 6,607,163.43
M-3 36,392.19 47,921.08 0.00 0.00 5,814,276.25
B-1 18,196.41 23,960.95 0.00 0.00 2,907,187.42
B-2 6,616.82 8,713.00 0.00 0.00 1,057,150.08
B-3 13,233.87 17,426.32 0.00 0.00 2,114,337.11
- -------------------------------------------------------------------------------
3,170,753.46 11,384,512.95 0.00 0.00 491,374,942.35
===============================================================================
Run: 09/30/97 14:34:46
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-1 878.635493 27.490498 5.488593 32.979091 0.000000 851.144995
A-2 825.004889 39.638465 5.153577 44.792042 0.000000 785.366424
A-3 1000.000000 0.000000 6.246724 6.246724 0.000000 1000.000000
A-4 1000.000000 0.000000 6.246724 6.246724 0.000000 1000.000000
A-5 1000.000000 0.000000 6.246724 6.246724 0.000000 1000.000000
A-6 1000.000000 0.000000 6.246724 6.246724 0.000000 1000.000000
A-7 1000.000000 0.000000 6.246723 6.246723 0.000000 1000.000000
A-8 957.551231 5.859526 0.000000 5.859526 0.000000 951.691705
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 988.010705 1.955209 6.171830 8.127039 0.000000 986.055496
M-2 988.010701 1.955208 6.171829 8.127037 0.000000 986.055492
M-3 988.010708 1.955209 6.171829 8.127038 0.000000 986.055499
B-1 988.010704 1.955208 6.171831 8.127039 0.000000 986.055496
B-2 988.010689 1.955209 6.171831 8.127040 0.000000 986.055480
B-3 988.010717 1.955208 6.171831 8.127039 0.000000 986.055499
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:34:47 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 103,645.70
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 60,242.62
MASTER SERVICER ADVANCES THIS MONTH 2,126.25
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 21 6,162,735.62
(B) TWO MONTHLY PAYMENTS: 4 1,207,489.28
(C) THREE OR MORE MONTHLY PAYMENTS: 1 115,310.69
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 890,565.52
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 491,374,942.35
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,736
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 288,862.14
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 7,231,801.68
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 581,885.26
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.36599520 % 4.39987800 % 1.23412730 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.28241640 % 4.41038519 % 1.25243520 %
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 7.90920132
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.20
POOL TRADING FACTOR: 91.66584005
................................................................................
Run: 09/30/97 14:34:48 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 63,911,846.79 7.000000 % 3,062,542.08
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 18,933,834.31 7.000000 % 74,166.53
A-6 760947XV8 2,531,159.46 2,318,012.14 0.000000 % 68,259.47
A-7 7609474G3 0.00 0.00 0.352666 % 0.00
R 760947XW6 100.00 0.00 7.000000 % 0.00
M-1 760947XX4 2,368,100.00 2,241,859.28 7.000000 % 8,781.68
M-2 760947XY2 789,000.00 746,939.31 7.000000 % 2,925.87
M-3 760947XZ9 394,500.00 373,469.64 7.000000 % 1,462.93
B-1 789,000.00 746,939.31 7.000000 % 2,925.87
B-2 394,500.00 373,469.64 7.000000 % 1,462.93
B-3 394,216.33 373,201.14 7.000000 % 1,461.89
- -------------------------------------------------------------------------------
157,805,575.79 140,414,571.56 3,223,989.25
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 372,455.49 3,434,997.57 0.00 0.00 60,849,304.71
A-2 80,421.49 80,421.49 0.00 0.00 13,800,000.00
A-3 106,937.27 106,937.27 0.00 0.00 18,350,000.00
A-4 106,325.37 106,325.37 0.00 0.00 18,245,000.00
A-5 110,339.65 184,506.18 0.00 0.00 18,859,667.78
A-6 0.00 68,259.47 0.00 0.00 2,249,752.67
A-7 41,225.92 41,225.92 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 13,064.76 21,846.44 0.00 0.00 2,233,077.60
M-2 4,352.90 7,278.77 0.00 0.00 744,013.44
M-3 2,176.45 3,639.38 0.00 0.00 372,006.71
B-1 4,352.90 7,278.77 0.00 0.00 744,013.44
B-2 2,176.45 3,639.38 0.00 0.00 372,006.71
B-3 2,174.89 3,636.78 0.00 0.00 371,739.25
- -------------------------------------------------------------------------------
846,003.54 4,069,992.79 0.00 0.00 137,190,582.31
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 801.402468 38.401782 4.670288 43.072070 0.000000 763.000686
A-2 1000.000000 0.000000 5.827644 5.827644 0.000000 1000.000000
A-3 1000.000000 0.000000 5.827644 5.827644 0.000000 1000.000000
A-4 1000.000000 0.000000 5.827644 5.827644 0.000000 1000.000000
A-5 946.691716 3.708327 5.516983 9.225310 0.000000 942.983389
A-6 915.790639 26.967669 0.000000 26.967669 0.000000 888.822971
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 946.691136 3.708323 5.516980 9.225303 0.000000 942.982813
M-2 946.691141 3.708327 5.516984 9.225311 0.000000 942.982814
M-3 946.691103 3.708314 5.516984 9.225298 0.000000 942.982788
B-1 946.691141 3.708327 5.516984 9.225311 0.000000 942.982814
B-2 946.691103 3.708314 5.516984 9.225298 0.000000 942.982788
B-3 946.691224 3.708319 5.516996 9.225315 0.000000 942.982882
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:34:49 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 28,991.22
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 15,046.69
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,402,506.92
(B) TWO MONTHLY PAYMENTS: 1 113,168.36
(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 137,190,582.31
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 594
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,672,612.18
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.48370800 % 2.43472300 % 1.08156940 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.41557180 % 2.44120091 % 1.10252720 %
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 7.55296082
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 152.47
POOL TRADING FACTOR: 86.93646066
................................................................................
Run: 09/30/97 14:34:50 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S14 (POOL # 4208)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4208
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947YA3 31,680,861.00 28,101,391.40 7.500000 % 332,968.49
A-2 760947YB1 105,040,087.00 95,177,325.78 7.500000 % 917,451.21
A-3 760947YC9 2,560,000.00 2,560,000.00 7.500000 % 0.00
A-4 760947YD7 33,579,740.00 33,148,153.82 7.500000 % 31,416.37
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 9,512,770.11 8.000000 % 91,697.29
A-12 760947YM7 59,143,468.00 53,590,179.54 7.000000 % 516,576.55
A-13 760947YN5 16,215,000.00 14,692,489.15 6.225000 % 141,626.61
A-14 760947YP0 0.00 0.00 2.775000 % 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 9,285,316.84 0.000000 % 43,474.36
A-19 760947H53 0.00 0.00 0.201281 % 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 10,883,201.62 7.500000 % 10,314.62
M-2 760947YX3 3,675,000.00 3,627,766.78 7.500000 % 3,438.24
M-3 760947YY1 1,837,500.00 1,813,883.41 7.500000 % 1,719.12
B-1 2,756,200.00 2,720,775.72 7.500000 % 2,578.63
B-2 1,286,200.00 1,269,668.99 7.500000 % 1,203.34
B-3 1,470,031.75 1,451,137.96 7.500000 % 1,375.33
- -------------------------------------------------------------------------------
367,497,079.85 344,913,573.12 2,095,840.16
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 175,498.58 508,467.07 0.00 0.00 27,768,422.91
A-2 594,400.64 1,511,851.85 0.00 0.00 94,259,874.57
A-3 16,000.00 16,000.00 0.00 0.00 2,560,000.00
A-4 207,016.57 238,432.94 0.00 0.00 33,116,737.45
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-7 169,762.65 169,762.65 0.00 0.00 27,457,512.00
A-8 81,199.98 81,199.98 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 63,369.68 155,066.97 0.00 0.00 9,421,072.82
A-12 312,368.88 828,945.43 0.00 0.00 53,073,602.99
A-13 76,158.65 217,785.26 0.00 0.00 14,550,862.54
A-14 33,950.24 33,950.24 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 15,175.82 15,175.82 0.00 0.00 2,430,000.00
A-18 0.00 43,474.36 0.00 0.00 9,241,842.48
A-19 57,809.31 57,809.31 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 67,967.68 78,282.30 0.00 0.00 10,872,887.00
M-2 22,656.10 26,094.34 0.00 0.00 3,624,328.54
M-3 11,328.05 13,047.17 0.00 0.00 1,812,164.29
B-1 16,991.77 19,570.40 0.00 0.00 2,718,197.09
B-2 7,929.32 9,132.66 0.00 0.00 1,268,465.65
B-3 9,062.63 10,437.96 0.00 0.00 1,449,762.63
- -------------------------------------------------------------------------------
2,151,844.05 4,247,684.21 0.00 0.00 342,817,732.96
===============================================================================
Run: 09/30/97 14:34:50
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-1 887.014763 10.510083 5.539577 16.049660 0.000000 876.504679
A-2 906.104788 8.734296 5.658798 14.393094 0.000000 897.370492
A-3 1000.000000 0.000000 6.250000 6.250000 0.000000 1000.000000
A-4 987.147423 0.935575 6.164925 7.100500 0.000000 986.211848
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 6.182740 6.182740 0.000000 1000.000000
A-8 1000.000000 0.000000 6.245192 6.245192 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-11 906.104788 8.734296 6.036052 14.770348 0.000000 897.370491
A-12 906.104788 8.734296 5.281545 14.015841 0.000000 897.370492
A-13 906.104789 8.734296 4.696802 13.431098 0.000000 897.370493
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 6.245193 6.245193 0.000000 1000.000000
A-18 962.224145 4.505186 0.000000 4.505186 0.000000 957.718959
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 987.147423 0.935575 6.164925 7.100500 0.000000 986.211848
M-2 987.147423 0.935576 6.164925 7.100501 0.000000 986.211848
M-3 987.147434 0.935576 6.164925 7.100501 0.000000 986.211859
B-1 987.147420 0.935574 6.164926 7.100500 0.000000 986.211846
B-2 987.147403 0.935578 6.164920 7.100498 0.000000 986.211826
B-3 987.147359 0.935572 6.164921 7.100493 0.000000 986.211781
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:34:51 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S14 (POOL # 4208)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4208
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 71,555.09
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 17,727.27
SUBSERVICER ADVANCES THIS MONTH 13,281.82
MASTER SERVICER ADVANCES THIS MONTH 1,760.06
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,357,628.22
(B) TWO MONTHLY PAYMENTS: 1 376,992.32
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 137,168.45
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 342,817,732.96
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,356
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 214,561.27
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,768,033.23
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.51471930 % 4.86396800 % 1.62131240 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.48100210 % 4.75744930 % 1.62974170 %
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 7.82724940
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.18
POOL TRADING FACTOR: 93.28447810
................................................................................
Run: 09/30/97 14:34:54 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-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 10,410,363.12 7.750000 % 4,301,058.87
A-2 760947ZU8 108,005,000.00 87,159,161.06 7.500000 % 3,306,305.08
A-3 760947ZV6 22,739,000.00 18,569,832.21 6.225000 % 661,261.02
A-4 760947ZW4 0.00 0.00 2.775000 % 0.00
A-5 760947ZX2 25,743,000.00 25,743,000.00 8.500000 % 0.00
A-6 760947ZY0 77,229,000.00 77,229,000.00 7.500000 % 0.00
A-7 760947ZZ7 2,005,000.00 1,687,501.67 7.750000 % 50,357.59
A-8 760947A27 4,558,000.00 3,930,916.70 7.750000 % 99,460.07
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 9,525,056.23 7.750000 % 58,136.74
A-18 760947B42 12,069,000.00 12,069,000.00 7.750000 % 0.00
A-19 760947B59 8,230,000.00 9,005,943.77 7.750000 % 0.00
A-20 760947B67 41,182,000.00 40,767,831.21 7.750000 % 30,325.98
A-21 760947B75 10,625,000.00 10,518,144.01 7.750000 % 7,824.14
A-22 760947B83 5,391,778.36 5,120,782.03 0.000000 % 24,009.17
A-23 7609474H1 0.00 0.00 0.326207 % 0.00
R-I 760947B91 100.00 0.00 7.750000 % 0.00
R-II 760947C25 100.00 0.00 7.750000 % 0.00
M-1 760947C33 10,108,600.00 10,006,937.48 7.750000 % 7,443.86
M-2 760947C41 6,317,900.00 6,254,360.67 7.750000 % 4,652.43
M-3 760947C58 5,559,700.00 5,503,785.90 7.750000 % 4,094.10
B-1 2,527,200.00 2,501,783.84 7.750000 % 1,861.00
B-2 1,263,600.00 1,250,891.94 7.750000 % 930.50
B-3 2,022,128.94 2,001,792.35 7.750000 % 1,489.08
- -------------------------------------------------------------------------------
505,431,107.30 451,282,084.19 8,559,209.63
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 67,202.79 4,368,261.66 0.00 0.00 6,109,304.25
A-2 544,495.13 3,850,800.21 0.00 0.00 83,852,855.98
A-3 96,286.86 757,547.88 0.00 0.00 17,908,571.19
A-4 42,923.06 42,923.06 0.00 0.00 0.00
A-5 182,262.69 182,262.69 0.00 0.00 25,743,000.00
A-6 482,460.06 482,460.06 0.00 0.00 77,229,000.00
A-7 10,893.46 61,251.05 0.00 0.00 1,637,144.08
A-8 25,375.54 124,835.61 0.00 0.00 3,831,456.63
A-9 34,650.78 34,650.78 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 33,042.35 33,042.35 0.00 0.00 5,667,000.00
A-13 96,074.70 96,074.70 0.00 0.00 15,379,000.00
A-14 64,083.95 64,083.95 0.00 0.00 9,617,000.00
A-15 95,789.41 95,789.41 0.00 0.00 14,375,000.00
A-16 293,396.74 293,396.74 0.00 0.00 45,450,000.00
A-17 61,487.80 119,624.54 0.00 0.00 9,466,919.49
A-18 77,909.91 77,909.91 0.00 0.00 12,069,000.00
A-19 0.00 0.00 58,136.74 0.00 9,064,080.51
A-20 263,171.59 293,497.57 0.00 0.00 40,737,505.23
A-21 67,898.55 75,722.69 0.00 0.00 10,510,319.87
A-22 0.00 24,009.17 0.00 0.00 5,096,772.86
A-23 122,620.04 122,620.04 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 64,598.52 72,042.38 0.00 0.00 9,999,493.62
M-2 40,374.24 45,026.67 0.00 0.00 6,249,708.24
M-3 35,528.99 39,623.09 0.00 0.00 5,499,691.80
B-1 16,149.95 18,010.95 0.00 0.00 2,499,922.84
B-2 8,074.98 9,005.48 0.00 0.00 1,249,961.44
B-3 12,922.32 14,411.40 0.00 0.00 2,000,303.27
- -------------------------------------------------------------------------------
2,944,669.41 11,503,879.04 58,136.74 0.00 442,781,011.30
===============================================================================
Run: 09/30/97 14:34:54
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-1 277.402556 114.609328 1.790737 116.400065 0.000000 162.793228
A-2 806.991908 30.612519 5.041388 35.653907 0.000000 776.379390
A-3 816.651225 29.080479 4.234437 33.314916 0.000000 787.570746
A-5 1000.000000 0.000000 7.080087 7.080087 0.000000 1000.000000
A-6 1000.000000 0.000000 6.247136 6.247136 0.000000 1000.000000
A-7 841.646718 25.116005 5.433147 30.549152 0.000000 816.530713
A-8 862.421391 21.820989 5.567253 27.388242 0.000000 840.600402
A-9 1000.000000 0.000000 6.663612 6.663612 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 5.830660 5.830660 0.000000 1000.000000
A-13 1000.000000 0.000000 6.247136 6.247136 0.000000 1000.000000
A-14 1000.000000 0.000000 6.663611 6.663611 0.000000 1000.000000
A-15 1000.000000 0.000000 6.663611 6.663611 0.000000 1000.000000
A-16 1000.000000 0.000000 6.455374 6.455374 0.000000 1000.000000
A-17 924.672967 5.643796 5.969110 11.612906 0.000000 919.029171
A-18 1000.000000 0.000000 6.455374 6.455374 0.000000 1000.000000
A-19 1094.282354 0.000000 0.000000 0.000000 7.064002 1101.346356
A-20 989.942966 0.736389 6.390452 7.126841 0.000000 989.206576
A-21 989.942966 0.736390 6.390452 7.126842 0.000000 989.206576
A-22 949.738971 4.452922 0.000000 4.452922 0.000000 945.286048
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 989.942967 0.736389 6.390452 7.126841 0.000000 989.206579
M-2 989.942967 0.736389 6.390453 7.126842 0.000000 989.206578
M-3 989.942965 0.736389 6.390451 7.126840 0.000000 989.206576
B-1 989.942957 0.736388 6.390452 7.126840 0.000000 989.206569
B-2 989.942972 0.736388 6.390456 7.126844 0.000000 989.206584
B-3 989.942981 0.736387 6.390453 7.126840 0.000000 989.206588
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:34:55 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 92,988.80
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 82,989.05
MASTER SERVICER ADVANCES THIS MONTH 2,210.96
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 27 8,069,615.85
(B) TWO MONTHLY PAYMENTS: 4 684,051.04
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 9
AGGREGATE PRINCIPAL BALANCE 2,372,856.81
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 442,781,011.30
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,652
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 296,646.69
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 8,164,640.16
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.83192760 % 4.87829900 % 1.28977300 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.71714150 % 4.91188491 % 1.31377530 %
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 8.27129198
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.23
POOL TRADING FACTOR: 87.60462206
................................................................................
Run: 09/30/97 14:34:56 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-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 15,569,209.26 7.750000 % 914,595.31
A-2 760947E23 57,937,351.00 40,956,693.21 7.750000 % 3,851,144.84
A-3 760947E31 32,313,578.00 32,313,578.00 7.750000 % 0.00
A-4 760947E49 49,946,015.00 40,157,426.88 7.750000 % 2,220,012.39
A-5 760947E56 17,641,789.00 17,467,676.07 7.750000 % 11,899.58
A-6 760947E64 16,661,690.00 16,497,250.01 7.750000 % 11,238.50
A-7 760947E72 20,493,335.00 15,886,880.15 8.000000 % 1,044,725.42
A-8 760947E80 19,268,210.00 15,886,880.15 7.500000 % 1,044,725.42
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 3,520,984.45 7.750000 % 90,631.43
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 1,726,732.43 7.750000 % 257,744.68
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 18,570,819.44 7.750000 % 1,489,122.09
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 1,047,528.63 0.000000 % 12,666.87
A-25 7609475H0 0.00 0.00 0.550548 % 0.00
R 760947F97 100.00 0.00 7.750000 % 0.00
M-1 760947G21 7,283,700.00 7,211,814.66 7.750000 % 4,912.94
M-2 760947G39 4,552,300.00 4,507,371.79 7.750000 % 3,070.58
M-3 760947G47 4,006,000.00 3,966,463.41 7.750000 % 2,702.09
B-1 1,820,900.00 1,802,928.90 7.750000 % 1,228.22
B-2 910,500.00 901,513.97 7.750000 % 614.14
B-3 1,456,687.10 1,442,311.05 7.750000 % 982.55
- -------------------------------------------------------------------------------
364,183,311.55 315,459,247.46 10,962,017.05
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 100,347.01 1,014,942.32 0.00 0.00 14,654,613.95
A-2 263,974.99 4,115,119.83 0.00 0.00 37,105,548.37
A-3 208,268.19 208,268.19 0.00 0.00 32,313,578.00
A-4 258,823.54 2,478,835.93 0.00 0.00 37,937,414.49
A-5 112,583.05 124,482.63 0.00 0.00 17,455,776.49
A-6 106,328.44 117,566.94 0.00 0.00 16,486,011.51
A-7 105,697.51 1,150,422.93 0.00 0.00 14,842,154.73
A-8 99,091.42 1,143,816.84 0.00 0.00 14,842,154.73
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 22,693.53 113,324.96 0.00 0.00 3,430,353.02
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 11,129.17 268,873.85 0.00 0.00 1,468,987.75
A-15 8,395.83 8,395.83 0.00 0.00 1,300,000.00
A-16 121,727.19 121,727.19 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-21 119,693.05 1,608,815.14 0.00 0.00 17,081,697.35
A-22 94,857.17 94,857.17 0.00 0.00 14,717,439.00
A-23 53,918.52 53,918.52 0.00 0.00 8,365,657.00
A-24 0.00 12,666.87 0.00 0.00 1,034,861.76
A-25 144,435.71 144,435.71 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 46,481.74 51,394.68 0.00 0.00 7,206,901.72
M-2 29,051.01 32,121.59 0.00 0.00 4,504,301.21
M-3 25,564.73 28,266.82 0.00 0.00 3,963,761.32
B-1 11,620.28 12,848.50 0.00 0.00 1,801,700.68
B-2 5,810.46 6,424.60 0.00 0.00 900,899.83
B-3 9,296.02 10,278.57 0.00 0.00 1,441,328.50
- -------------------------------------------------------------------------------
2,169,252.45 13,131,269.50 0.00 0.00 304,497,230.41
===============================================================================
Run: 09/30/97 14:34:56
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-1 794.270902 46.658531 5.119252 51.777783 0.000000 747.612370
A-2 706.913459 66.470848 4.556214 71.027062 0.000000 640.442611
A-3 1000.000000 0.000000 6.445222 6.445222 0.000000 1000.000000
A-4 804.016634 44.448238 5.182066 49.630304 0.000000 759.568396
A-5 990.130653 0.674511 6.381612 7.056123 0.000000 989.456143
A-6 990.130654 0.674511 6.381612 7.056123 0.000000 989.456142
A-7 775.221805 50.978790 5.157653 56.136443 0.000000 724.243015
A-8 824.512508 54.220160 5.142741 59.362901 0.000000 770.292348
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-11 718.495526 18.494339 4.630864 23.125203 0.000000 700.001187
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-14 916.866279 136.858147 5.909405 142.767552 0.000000 780.008132
A-15 1000.000000 0.000000 6.458331 6.458331 0.000000 1000.000000
A-16 1000.000000 0.000000 6.445222 6.445222 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-21 947.394695 75.967911 6.106169 82.074080 0.000000 871.426784
A-22 1000.000000 0.000000 6.445223 6.445223 0.000000 1000.000000
A-23 1000.000000 0.000000 6.445222 6.445222 0.000000 1000.000000
A-24 936.602614 11.325536 0.000000 11.325536 0.000000 925.277078
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 990.130656 0.674512 6.381611 7.056123 0.000000 989.456145
M-2 990.130657 0.674512 6.381611 7.056123 0.000000 989.456145
M-3 990.130657 0.674511 6.381610 7.056121 0.000000 989.456146
B-1 990.130650 0.674513 6.381613 7.056126 0.000000 989.456137
B-2 990.130664 0.674509 6.381614 7.056123 0.000000 989.456156
B-3 990.130997 0.674510 6.381618 7.056128 0.000000 989.456487
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:34:57 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 64,903.74
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 47,284.57
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 14 3,718,052.72
(B) TWO MONTHLY PAYMENTS: 1 301,975.32
(C) THREE OR MORE MONTHLY PAYMENTS: 1 259,197.87
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 1,821,458.49
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 304,497,230.42
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,163
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 10,746,913.49
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.69221860 % 4.98888800 % 1.31889290 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.46907710 % 5.14781833 % 1.36554960 %
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 8.55905807
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 340.44
POOL TRADING FACTOR: 83.61097853
................................................................................
Run: 09/30/97 14:34:59 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 20,925,787.46 7.250000 % 461,603.50
A-2 760947C74 26,006,000.00 14,950,881.27 7.250000 % 1,612,065.12
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 16,526,648.19 7.250000 % 58,810.27
A-7 760947D40 1,820,614.04 1,617,895.90 0.000000 % 38,652.88
A-8 7609474Y4 0.00 0.00 0.386561 % 0.00
R 760947D57 100.00 0.00 7.250000 % 0.00
M-1 760947D65 1,515,800.00 1,452,236.58 7.250000 % 5,167.80
M-2 760947D73 606,400.00 580,971.27 7.250000 % 2,067.39
M-3 760947D81 606,400.00 580,971.27 7.250000 % 2,067.39
B-1 606,400.00 580,971.27 7.250000 % 2,067.39
B-2 303,200.00 290,485.64 7.250000 % 1,033.70
B-3 303,243.02 290,526.84 7.250000 % 1,033.86
- -------------------------------------------------------------------------------
121,261,157.06 104,388,375.69 2,184,569.30
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 126,277.51 587,881.01 0.00 0.00 20,464,183.96
A-2 90,221.71 1,702,286.83 0.00 0.00 13,338,816.15
A-3 138,776.33 138,776.33 0.00 0.00 22,997,000.00
A-4 43,545.25 43,545.25 0.00 0.00 7,216,000.00
A-5 98,833.71 98,833.71 0.00 0.00 16,378,000.00
A-6 99,730.73 158,541.00 0.00 0.00 16,467,837.92
A-7 0.00 38,652.88 0.00 0.00 1,579,243.02
A-8 33,587.40 33,587.40 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 8,763.58 13,931.38 0.00 0.00 1,447,068.78
M-2 3,505.89 5,573.28 0.00 0.00 578,903.88
M-3 3,505.89 5,573.28 0.00 0.00 578,903.88
B-1 3,505.89 5,573.28 0.00 0.00 578,903.88
B-2 1,752.95 2,786.65 0.00 0.00 289,451.94
B-3 1,753.20 2,787.06 0.00 0.00 289,492.98
- -------------------------------------------------------------------------------
653,760.04 2,838,329.34 0.00 0.00 102,203,806.39
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 815.756567 17.994835 4.922716 22.917551 0.000000 797.761732
A-2 574.901225 61.988200 3.469265 65.457465 0.000000 512.913026
A-3 1000.000000 0.000000 6.034541 6.034541 0.000000 1000.000000
A-4 1000.000000 0.000000 6.034541 6.034541 0.000000 1000.000000
A-5 1000.000000 0.000000 6.034541 6.034541 0.000000 1000.000000
A-6 958.066562 3.409291 5.781492 9.190783 0.000000 954.657271
A-7 888.653973 21.230683 0.000000 21.230683 0.000000 867.423290
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 958.066091 3.409289 5.781488 9.190777 0.000000 954.656802
M-2 958.066078 3.409284 5.781481 9.190765 0.000000 954.656794
M-3 958.066078 3.409284 5.781481 9.190765 0.000000 954.656794
B-1 958.066078 3.409284 5.781481 9.190765 0.000000 954.656794
B-2 958.066095 3.409301 5.781497 9.190798 0.000000 954.656794
B-3 958.066042 3.409279 5.781502 9.190781 0.000000 954.656684
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:35:00 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 21,478.17
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 16,542.92
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 409,927.70
(B) TWO MONTHLY PAYMENTS: 1 879,480.24
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 614,188.38
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 102,203,806.39
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 398
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,812,398.11
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.32563470 % 2.54370600 % 1.13065910 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.26062940 % 2.54870795 % 1.15066220 %
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 7.81947240
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 159.51
POOL TRADING FACTOR: 84.28404352
................................................................................
Run: 09/30/97 14:35:01 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 53,159,577.90 6.225000 % 2,686,663.22
A-2 760947H79 0.00 0.00 2.775000 % 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 19,859,744.17 8.000000 % 13,549.08
A-6 760947J36 48,165,041.00 38,244,478.08 7.250000 % 3,582,217.67
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 2,179,356.65 0.000000 % 30,239.44
A-14 7609474Z1 0.00 0.00 0.290054 % 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 4,250,164.76 8.000000 % 2,899.62
M-2 760947K67 2,677,200.00 2,656,303.36 8.000000 % 1,812.23
M-3 760947K75 2,463,100.00 2,443,874.51 8.000000 % 1,667.30
B-1 1,070,900.00 1,062,541.19 8.000000 % 724.91
B-2 428,400.00 425,056.15 8.000000 % 289.99
B-3 856,615.33 849,929.14 8.000000 % 579.87
- -------------------------------------------------------------------------------
214,178,435.49 196,509,572.91 6,320,643.33
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 274,898.61 2,961,561.83 0.00 0.00 50,472,914.68
A-2 122,545.16 122,545.16 0.00 0.00 0.00
A-3 217,355.47 217,355.47 0.00 0.00 33,761,149.00
A-4 33,111.86 33,111.86 0.00 0.00 4,982,438.00
A-5 131,982.18 145,531.26 0.00 0.00 19,846,195.09
A-6 230,334.19 3,812,551.86 0.00 0.00 34,662,260.41
A-7 61,957.29 61,957.29 0.00 0.00 10,255,000.00
A-8 42,911.59 42,911.59 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 6,170.09 6,170.09 0.00 0.00 0.00
A-12 26,632.04 26,632.04 0.00 0.00 4,421,960.00
A-13 0.00 30,239.44 0.00 0.00 2,149,117.21
A-14 47,349.44 47,349.44 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 28,245.38 31,145.00 0.00 0.00 4,247,265.14
M-2 17,653.03 19,465.26 0.00 0.00 2,654,491.13
M-3 16,241.29 17,908.59 0.00 0.00 2,442,207.21
B-1 7,061.35 7,786.26 0.00 0.00 1,061,816.28
B-2 2,824.80 3,114.79 0.00 0.00 424,766.16
B-3 5,648.38 6,228.25 0.00 0.00 849,349.27
- -------------------------------------------------------------------------------
1,338,371.53 7,659,014.86 0.00 0.00 190,188,929.58
===============================================================================
Run: 09/30/97 14:35:01
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-1 877.220757 44.334377 4.536281 48.870658 0.000000 832.886381
A-3 1000.000000 0.000000 6.438035 6.438035 0.000000 1000.000000
A-4 1000.000000 0.000000 6.645714 6.645714 0.000000 1000.000000
A-5 992.194594 0.676913 6.593842 7.270755 0.000000 991.517681
A-6 794.029804 74.373811 4.782186 79.155997 0.000000 719.655993
A-7 1000.000000 0.000000 6.041667 6.041667 0.000000 1000.000000
A-8 1000.000000 0.000000 6.022679 6.022679 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 6.022678 6.022678 0.000000 1000.000000
A-13 973.424583 13.506653 0.000000 13.506653 0.000000 959.917930
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-1 992.194593 0.676912 6.593842 7.270754 0.000000 991.517681
M-2 992.194591 0.676912 6.593841 7.270753 0.000000 991.517679
M-3 992.194596 0.676911 6.593841 7.270752 0.000000 991.517685
B-1 992.194593 0.676917 6.593846 7.270763 0.000000 991.517677
B-2 992.194561 0.676914 6.593838 7.270752 0.000000 991.517647
B-3 992.194641 0.676908 6.593835 7.270743 0.000000 991.517710
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:35:03 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 40,419.40
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 22,432.90
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,841,273.67
(B) TWO MONTHLY PAYMENTS: 1 372,893.61
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 744,383.86
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 190,188,929.58
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 739
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 6,186,308.04
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.98556260 % 4.81157400 % 1.20286310 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.78860520 % 4.91299020 % 1.24225380 %
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 8.50539255
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 341.30
POOL TRADING FACTOR: 88.79928978
................................................................................
Run: 09/30/97 14:35:04 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 56,649,371.98 7.500000 % 819,211.53
A-2 760947K91 19,855,000.00 19,855,000.00 7.500000 % 0.00
A-3 760947L25 10,475,000.00 10,119,036.99 7.500000 % 34,438.80
A-4 760947L33 1,157,046.74 1,039,614.49 0.000000 % 4,175.51
A-5 7609475A5 0.00 0.00 0.336719 % 0.00
R 760947L41 100.00 0.00 7.500000 % 0.00
M-1 760947L58 1,310,400.00 1,265,868.69 7.500000 % 4,308.22
M-2 760947L66 786,200.00 759,482.58 7.500000 % 2,584.80
M-3 760947L74 524,200.00 506,386.12 7.500000 % 1,723.42
B-1 314,500.00 303,812.35 7.500000 % 1,033.99
B-2 209,800.00 202,670.37 7.500000 % 689.76
B-3 262,361.78 253,445.92 7.500000 % 862.56
- -------------------------------------------------------------------------------
104,820,608.52 90,954,689.49 869,028.59
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 353,900.24 1,173,111.77 0.00 0.00 55,830,160.45
A-2 124,038.26 124,038.26 0.00 0.00 19,855,000.00
A-3 63,215.70 97,654.50 0.00 0.00 10,084,598.19
A-4 0.00 4,175.51 0.00 0.00 1,035,438.98
A-5 25,510.37 25,510.37 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 7,908.14 12,216.36 0.00 0.00 1,261,560.47
M-2 4,744.65 7,329.45 0.00 0.00 756,897.78
M-3 3,163.49 4,886.91 0.00 0.00 504,662.70
B-1 1,897.98 2,931.97 0.00 0.00 302,778.36
B-2 1,266.12 1,955.88 0.00 0.00 201,980.61
B-3 1,583.33 2,445.89 0.00 0.00 252,583.36
- -------------------------------------------------------------------------------
587,228.28 1,456,256.87 0.00 0.00 90,085,660.90
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 810.133169 11.715407 5.061068 16.776475 0.000000 798.417762
A-2 1000.000000 0.000000 6.247205 6.247205 0.000000 1000.000000
A-3 966.017851 3.287714 6.034912 9.322626 0.000000 962.730137
A-4 898.506909 3.608765 0.000000 3.608765 0.000000 894.898144
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 966.017010 3.287714 6.034905 9.322619 0.000000 962.729296
M-2 966.017019 3.287713 6.034915 9.322628 0.000000 962.729306
M-3 966.017016 3.287715 6.034891 9.322606 0.000000 962.729302
B-1 966.017011 3.287727 6.034913 9.322640 0.000000 962.729285
B-2 966.017016 3.287703 6.034890 9.322593 0.000000 962.729314
B-3 966.016925 3.287636 6.034911 9.322547 0.000000 962.729262
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:35:04 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 18,890.25
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,210.03
SUBSERVICER ADVANCES THIS MONTH 6,687.28
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 697,131.89
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 90,085,660.90
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 360
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 559,110.17
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.33913890 % 2.81569800 % 0.84516270 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.31616500 % 2.80080195 % 0.85046650 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,048,206.00
SPECIAL HAZARD AMOUNT AVAILABLE 602,148.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.05966248
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 162.73
POOL TRADING FACTOR: 85.94269979
................................................................................
Run: 09/30/97 14:35:07 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 55,206,501.99 7.500000 % 3,690,583.65
A-4 105,985,000.00 104,075,471.01 0.000000 % 2,490,215.71
A-5 760947M32 26,381,000.00 2,715,829.54 7.025000 % 2,715,829.54
A-6 760947M40 4,255,000.00 438,037.03 12.245000 % 438,037.03
A-7 760947M57 20,022,000.00 20,022,000.00 7.750000 % 0.00
A-8 760947M65 12,014,000.00 12,014,000.00 7.750000 % 0.00
A-9 760947M73 20,835,000.00 11,630,126.84 7.750000 % 1,925,185.07
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 1,271,158.65 0.000000 % 4,040.08
A-14 7609475B3 0.00 0.00 0.546973 % 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 8,968,609.51 7.750000 % 6,201.94
M-2 760947N72 5,645,600.00 5,605,294.07 7.750000 % 3,876.15
M-3 760947N80 5,194,000.00 5,156,918.19 7.750000 % 3,566.09
B-1 2,258,300.00 2,242,177.20 7.750000 % 1,550.50
B-2 903,300.00 896,851.03 7.750000 % 620.19
B-3 1,807,395.50 1,794,491.88 7.750000 % 1,240.92
- -------------------------------------------------------------------------------
451,652,075.74 399,264,466.94 11,280,946.87
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 309,878.12 309,878.12 0.00 0.00 52,409,000.00
A-2 432,005.76 432,005.76 0.00 0.00 70,579,000.00
A-3 344,808.68 4,035,392.33 0.00 0.00 51,515,918.34
A-4 384,847.57 2,875,063.28 350,227.92 0.00 101,935,483.22
A-5 15,888.23 2,731,717.77 0.00 0.00 0.00
A-6 4,466.80 442,503.83 0.00 0.00 0.00
A-7 129,221.84 129,221.84 0.00 0.00 20,022,000.00
A-8 77,538.26 77,538.26 0.00 0.00 12,014,000.00
A-9 75,060.75 2,000,245.82 0.00 0.00 9,704,941.77
A-10 190,818.71 190,818.71 0.00 0.00 29,566,000.00
A-11 64,010.69 64,010.69 0.00 0.00 9,918,000.00
A-12 30,688.74 30,688.74 0.00 0.00 4,755,000.00
A-13 0.00 4,040.08 0.00 0.00 1,267,118.57
A-14 181,866.56 181,866.56 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 57,883.33 64,085.27 0.00 0.00 8,962,407.57
M-2 36,176.52 40,052.67 0.00 0.00 5,601,417.92
M-3 33,282.71 36,848.80 0.00 0.00 5,153,352.10
B-1 14,471.00 16,021.50 0.00 0.00 2,240,626.70
B-2 5,788.27 6,408.46 0.00 0.00 896,230.84
B-3 11,581.64 12,822.56 0.00 0.00 1,793,250.96
- -------------------------------------------------------------------------------
2,400,284.18 13,681,231.05 350,227.92 0.00 388,333,747.99
===============================================================================
Run: 09/30/97 14:35:07
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 5.912689 5.912689 0.000000 1000.000000
A-2 1000.000000 0.000000 6.120882 6.120882 0.000000 1000.000000
A-3 802.735114 53.663264 5.013722 58.676986 0.000000 749.071850
A-4 981.983026 23.495926 3.631151 27.127077 3.304505 961.791605
A-5 102.946421 102.946421 0.602260 103.548681 0.000000 0.000000
A-6 102.946423 102.946423 1.049777 103.996200 0.000000 0.000000
A-7 1000.000000 0.000000 6.453993 6.453993 0.000000 1000.000000
A-8 1000.000000 0.000000 6.453992 6.453992 0.000000 1000.000000
A-9 558.201432 92.401491 3.602628 96.004119 0.000000 465.799941
A-10 1000.000000 0.000000 6.453991 6.453991 0.000000 1000.000000
A-11 1000.000000 0.000000 6.453992 6.453992 0.000000 1000.000000
A-12 1000.000000 0.000000 6.453994 6.453994 0.000000 1000.000000
A-13 964.328406 3.064892 0.000000 3.064892 0.000000 961.263514
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-1 992.860647 0.686579 6.407914 7.094493 0.000000 992.174068
M-2 992.860647 0.686579 6.407914 7.094493 0.000000 992.174068
M-3 992.860645 0.686579 6.407915 7.094494 0.000000 992.174066
B-1 992.860647 0.686578 6.407917 7.094495 0.000000 992.174069
B-2 992.860655 0.686583 6.407915 7.094498 0.000000 992.174073
B-3 992.860655 0.686579 6.407917 7.094496 0.000000 992.174077
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:35:08 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 82,047.25
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 65,603.07
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 22 6,123,828.38
(B) TWO MONTHLY PAYMENTS: 4 1,471,203.59
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 926,431.64
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 388,333,747.99
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,434
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 10,654,366.68
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.80282500 % 4.95757600 % 1.23959880 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.63228850 % 5.07737937 % 1.27371060 %
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 8.56842490
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 340.68
POOL TRADING FACTOR: 85.98072916
................................................................................
Run: 09/30/97 14:35:09 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-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 51,928,875.10 7.500000 % 2,316,809.52
A-2 760947R29 5,000,000.00 3,840,875.02 7.500000 % 257,423.28
A-3 760947R37 5,848,000.00 5,848,000.00 7.500000 % 0.00
A-4 760947R45 7,000,000.00 7,000,000.00 7.500000 % 0.00
A-5 760947R52 5,000,000.00 5,000,000.00 7.500000 % 0.00
A-6 760947R60 4,417,000.00 4,417,000.00 7.500000 % 0.00
A-7 760947R78 10,450,000.00 10,129,132.14 7.500000 % 33,059.89
A-8 760947R86 929,248.96 879,088.93 0.000000 % 3,226.97
A-9 7609475C1 0.00 0.00 0.342405 % 0.00
R 760947R94 100.00 0.00 7.500000 % 0.00
M-1 760947S28 1,570,700.00 1,522,470.38 7.500000 % 4,969.10
M-2 760947S36 784,900.00 760,799.00 7.500000 % 2,483.13
M-3 760947S44 418,500.00 405,649.61 7.500000 % 1,323.98
B-1 313,800.00 304,164.52 7.500000 % 992.75
B-2 261,500.00 253,470.43 7.500000 % 827.29
B-3 314,089.78 304,445.34 7.500000 % 993.62
- -------------------------------------------------------------------------------
104,668,838.74 92,593,970.47 2,622,109.53
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 324,473.02 2,641,282.54 0.00 0.00 49,612,065.58
A-2 23,999.37 281,422.65 0.00 0.00 3,583,451.74
A-3 36,540.71 36,540.71 0.00 0.00 5,848,000.00
A-4 43,738.89 43,738.89 0.00 0.00 7,000,000.00
A-5 31,242.06 31,242.06 0.00 0.00 5,000,000.00
A-6 27,599.24 27,599.24 0.00 0.00 4,417,000.00
A-7 63,291.00 96,350.89 0.00 0.00 10,096,072.25
A-8 0.00 3,226.97 0.00 0.00 875,861.96
A-9 26,413.83 26,413.83 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 9,513.02 14,482.12 0.00 0.00 1,517,501.28
M-2 4,753.78 7,236.91 0.00 0.00 758,315.87
M-3 2,534.67 3,858.65 0.00 0.00 404,325.63
B-1 1,900.55 2,893.30 0.00 0.00 303,171.77
B-2 1,583.79 2,411.08 0.00 0.00 252,643.14
B-3 1,902.30 2,895.92 0.00 0.00 303,451.66
- -------------------------------------------------------------------------------
599,486.23 3,221,595.76 0.00 0.00 89,971,860.88
===============================================================================
Run: 09/30/97 14:35:09
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-1 832.713957 37.151577 5.203140 42.354717 0.000000 795.562380
A-2 768.175004 51.484656 4.799874 56.284530 0.000000 716.690348
A-3 1000.000000 0.000000 6.248411 6.248411 0.000000 1000.000000
A-4 1000.000000 0.000000 6.248413 6.248413 0.000000 1000.000000
A-5 1000.000000 0.000000 6.248412 6.248412 0.000000 1000.000000
A-6 1000.000000 0.000000 6.248413 6.248413 0.000000 1000.000000
A-7 969.294942 3.163626 6.056555 9.220181 0.000000 966.131316
A-8 946.020892 3.472665 0.000000 3.472665 0.000000 942.548227
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 969.294187 3.163621 6.056548 9.220169 0.000000 966.130566
M-2 969.294178 3.163626 6.056542 9.220168 0.000000 966.130552
M-3 969.294170 3.163632 6.056559 9.220191 0.000000 966.130538
B-1 969.294200 3.163639 6.056565 9.220204 0.000000 966.130561
B-2 969.294187 3.163633 6.056558 9.220191 0.000000 966.130555
B-3 969.294002 3.163490 6.056549 9.220039 0.000000 966.130322
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:35:09 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S21 (POOL # 4226)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4226
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 19,055.13
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 15,433.91
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 910,873.22
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 667,628.69
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 89,971,860.88
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 323
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,319,595.76
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.12821910 % 2.93182400 % 0.93995680 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.02742050 % 2.97886779 % 0.96442780 %
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 8.06939741
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 164.25
POOL TRADING FACTOR: 85.95859280
................................................................................
Run: 09/30/97 14:35:10 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 17,939,970.20 7.500000 % 372,345.97
A-2 760947P39 24,275,000.00 20,236,653.21 8.000000 % 420,013.87
A-3 760947P47 13,325,000.00 11,773,709.18 8.000000 % 161,344.16
A-4 760947P54 3,200,000.00 3,200,000.00 7.250000 % 0.00
A-5 760947P62 36,000,000.00 30,410,362.37 6.325000 % 581,358.02
A-6 760947P70 0.00 0.00 2.675000 % 0.00
A-7 760947P88 34,877,000.00 34,877,000.00 8.000000 % 0.00
A-8 760947P96 25,540,000.00 19,381,802.06 7.500000 % 640,491.93
A-9 760947Q20 20,140,000.00 18,698,952.50 7.500000 % 149,878.15
A-10 760947Q38 16,200,000.00 16,098,087.50 8.000000 % 10,762.91
A-11 760947S51 5,000,000.00 4,968,545.52 8.000000 % 3,321.88
A-12 760947S69 575,632.40 560,886.43 0.000000 % 3,666.87
A-13 7609475D9 0.00 0.00 0.339162 % 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 4,208,755.18 8.000000 % 2,813.90
M-2 760947Q79 2,117,700.00 2,104,377.58 8.000000 % 1,406.95
M-3 760947Q87 2,435,400.00 2,420,078.92 8.000000 % 1,618.02
B-1 1,058,900.00 1,052,238.49 8.000000 % 703.51
B-2 423,500.00 420,835.76 8.000000 % 281.36
B-3 847,661.00 842,328.41 8.000000 % 563.16
- -------------------------------------------------------------------------------
211,771,393.40 189,194,583.31 2,350,570.66
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 112,109.41 484,455.38 0.00 0.00 17,567,624.23
A-2 134,892.50 554,906.37 0.00 0.00 19,816,639.34
A-3 78,480.61 239,824.77 0.00 0.00 11,612,365.02
A-4 19,333.33 19,333.33 0.00 0.00 3,200,000.00
A-5 160,265.94 741,623.96 0.00 0.00 29,829,004.35
A-6 67,780.46 67,780.46 0.00 0.00 0.00
A-7 232,481.40 232,481.40 0.00 0.00 34,877,000.00
A-8 121,119.63 761,611.56 0.00 0.00 18,741,310.13
A-9 116,852.40 266,730.55 0.00 0.00 18,549,074.35
A-10 107,305.84 118,068.75 0.00 0.00 16,087,324.59
A-11 33,119.09 36,440.97 0.00 0.00 4,965,223.64
A-12 0.00 3,666.87 0.00 0.00 557,219.56
A-13 53,465.61 53,465.61 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 28,054.52 30,868.42 0.00 0.00 4,205,941.28
M-2 14,027.25 15,434.20 0.00 0.00 2,102,970.63
M-3 16,131.64 17,749.66 0.00 0.00 2,418,460.90
B-1 7,013.96 7,717.47 0.00 0.00 1,051,534.98
B-2 2,805.18 3,086.54 0.00 0.00 420,554.40
B-3 5,614.75 6,177.91 0.00 0.00 841,765.25
- -------------------------------------------------------------------------------
1,310,853.52 3,661,424.18 0.00 0.00 186,844,012.65
===============================================================================
Run: 09/30/97 14:35:10
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-1 833.641738 17.302322 5.209545 22.511867 0.000000 816.339416
A-2 833.641739 17.302322 5.556849 22.859171 0.000000 816.339417
A-3 883.580426 12.108379 5.889727 17.998106 0.000000 871.472047
A-4 1000.000000 0.000000 6.041666 6.041666 0.000000 1000.000000
A-5 844.732288 16.148834 4.451832 20.600666 0.000000 828.583454
A-7 1000.000000 0.000000 6.665751 6.665751 0.000000 1000.000000
A-8 758.880269 25.077993 4.742350 29.820343 0.000000 733.802276
A-9 928.448486 7.441815 5.802006 13.243821 0.000000 921.006671
A-10 993.709105 0.664377 6.623817 7.288194 0.000000 993.044728
A-11 993.709104 0.664377 6.623818 7.288195 0.000000 993.044727
A-12 974.383009 6.370159 0.000000 6.370159 0.000000 968.012850
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-1 993.709019 0.664376 6.623818 7.288194 0.000000 993.044643
M-2 993.709014 0.664376 6.623814 7.288190 0.000000 993.044638
M-3 993.709009 0.664375 6.623815 7.288190 0.000000 993.044633
B-1 993.709028 0.664378 6.623817 7.288195 0.000000 993.044650
B-2 993.708996 0.664368 6.623802 7.288170 0.000000 993.044628
B-3 993.709054 0.664381 6.623815 7.288196 0.000000 993.044689
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:35:11 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 39,407.96
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,732.21
SUBSERVICER ADVANCES THIS MONTH 21,457.92
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,254,271.19
(B) TWO MONTHLY PAYMENTS: 1 230,590.23
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,472,366.46
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 186,844,012.66
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 758
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,224,029.92
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.14282040 % 4.62972000 % 1.22745970 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.07299510 % 4.67094058 % 1.24209270 %
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 8.60527809
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 343.90
POOL TRADING FACTOR: 88.22910860
................................................................................
Run: 09/30/97 14:35:12 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 33,644,252.62 6.225000 % 973,045.94
A-2 760947S85 0.00 0.00 2.775000 % 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 2,431,358.40 7.750000 % 1,624.94
A-8 760947T68 7,100,000.00 5,958,379.24 7.400000 % 254,622.76
A-9 760947T76 8,846,378.00 8,846,378.00 7.400000 % 0.00
A-10 760947T84 108,794,552.00 96,306,296.56 7.150000 % 2,785,333.11
A-11 760947T92 16,999,148.00 15,047,858.16 6.175000 % 435,208.28
A-12 760947U25 0.00 0.00 2.825000 % 0.00
A-13 760947U33 0.00 0.00 7.250000 % 0.00
A-14 760947U41 930,190.16 921,534.57 0.000000 % 20,705.88
A-15 7609475E7 0.00 0.00 0.451602 % 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 5,165,362.90 7.750000 % 3,452.14
M-2 760947U82 3,247,100.00 3,228,326.95 7.750000 % 2,157.57
M-3 760947U90 2,987,300.00 2,970,028.98 7.750000 % 1,984.94
B-1 1,298,800.00 1,291,291.01 7.750000 % 863.00
B-2 519,500.00 516,496.51 7.750000 % 345.19
B-3 1,039,086.60 1,033,079.23 7.750000 % 690.41
- -------------------------------------------------------------------------------
259,767,021.76 239,717,534.13 4,480,034.16
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 174,501.89 1,147,547.83 0.00 0.00 32,671,206.68
A-2 77,790.00 77,790.00 0.00 0.00 0.00
A-3 80,039.39 80,039.39 0.00 0.00 13,250,000.00
A-4 44,555.44 44,555.44 0.00 0.00 6,900,000.00
A-5 142,121.95 142,121.95 0.00 0.00 22,009,468.00
A-6 130,421.01 130,421.01 0.00 0.00 20,197,423.00
A-7 15,700.03 17,324.97 0.00 0.00 2,429,733.46
A-8 36,737.52 291,360.28 0.00 0.00 5,703,756.48
A-9 54,544.01 54,544.01 0.00 0.00 8,846,378.00
A-10 573,734.06 3,359,067.17 0.00 0.00 93,520,963.45
A-11 77,421.49 512,629.77 0.00 0.00 14,612,649.88
A-12 35,419.55 35,419.55 0.00 0.00 0.00
A-13 7,269.93 7,269.93 0.00 0.00 0.00
A-14 0.00 20,705.88 0.00 0.00 900,828.69
A-15 90,199.76 90,199.76 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 33,354.35 36,806.49 0.00 0.00 5,161,910.76
M-2 20,846.30 23,003.87 0.00 0.00 3,226,169.38
M-3 19,178.40 21,163.34 0.00 0.00 2,968,044.04
B-1 8,338.27 9,201.27 0.00 0.00 1,290,428.01
B-2 3,335.18 3,680.37 0.00 0.00 516,151.32
B-3 6,670.91 7,361.32 0.00 0.00 1,032,388.82
- -------------------------------------------------------------------------------
1,632,179.44 6,112,213.60 0.00 0.00 235,237,499.97
===============================================================================
Run: 09/30/97 14:35:12
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-1 885.212493 25.601770 4.591312 30.193082 0.000000 859.610723
A-3 1000.000000 0.000000 6.040709 6.040709 0.000000 1000.000000
A-4 1000.000000 0.000000 6.457310 6.457310 0.000000 1000.000000
A-5 1000.000000 0.000000 6.457310 6.457310 0.000000 1000.000000
A-6 1000.000000 0.000000 6.457309 6.457309 0.000000 1000.000000
A-7 994.218517 0.664462 6.419975 7.084437 0.000000 993.554055
A-8 839.208344 35.862361 5.174299 41.036660 0.000000 803.345983
A-9 1000.000000 0.000000 6.165688 6.165688 0.000000 1000.000000
A-10 885.212493 25.601770 5.273555 30.875325 0.000000 859.610723
A-11 885.212492 25.601770 4.554434 30.156204 0.000000 859.610722
A-14 990.694817 22.259836 0.000000 22.259836 0.000000 968.434981
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-1 994.218520 0.664461 6.419977 7.084438 0.000000 993.554059
M-2 994.218518 0.664461 6.419975 7.084436 0.000000 993.554058
M-3 994.218518 0.664460 6.419978 7.084438 0.000000 993.554059
B-1 994.218517 0.664460 6.419980 7.084440 0.000000 993.554058
B-2 994.218499 0.664466 6.419981 7.084447 0.000000 993.554033
B-3 994.218605 0.664459 6.419975 7.084434 0.000000 993.554166
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:35:13 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 49,542.12
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 56,394.82
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 20 5,428,395.62
(B) TWO MONTHLY PAYMENTS: 5 1,060,610.40
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 910,082.58
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 235,237,499.97
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 880
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,319,702.35
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.05158140 % 4.75875600 % 1.18966260 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.94243660 % 4.82751440 % 1.21149120 %
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 8.46583217
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 345.59
POOL TRADING FACTOR: 90.55710705
................................................................................
Run: 09/30/97 14:35:16 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 30,971,004.86 7.250000 % 667,105.90
A-2 760947V32 30,033,957.00 27,661,560.14 7.250000 % 390,378.16
A-3 760947V40 25,641,602.00 25,641,602.00 7.250000 % 0.00
A-4 760947V57 13,627,408.00 13,292,449.84 7.250000 % 43,431.59
A-5 760947V65 8,189,491.00 6,178,657.68 7.250000 % 330,882.84
A-6 760947V73 17,267,161.00 17,267,161.00 7.250000 % 0.00
A-7 760947V81 348,675.05 336,996.55 0.000000 % 1,554.46
A-8 7609475F4 0.00 0.00 0.533213 % 0.00
R 760947V99 100.00 0.00 7.250000 % 0.00
M-1 760947W23 2,022,800.00 1,973,080.08 7.250000 % 6,446.82
M-2 760947W31 1,146,300.00 1,118,124.23 7.250000 % 3,653.35
M-3 760947W49 539,400.00 526,141.68 7.250000 % 1,719.11
B-1 337,100.00 328,814.17 7.250000 % 1,074.36
B-2 269,700.00 263,070.84 7.250000 % 859.55
B-3 404,569.62 394,625.44 7.250000 % 1,289.39
- -------------------------------------------------------------------------------
134,853,388.67 125,953,288.51 1,448,395.53
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 187,027.00 854,132.90 0.00 0.00 30,303,898.96
A-2 167,042.00 557,420.16 0.00 0.00 27,271,181.98
A-3 154,843.92 154,843.92 0.00 0.00 25,641,602.00
A-4 80,270.14 123,701.73 0.00 0.00 13,249,018.25
A-5 37,311.54 368,194.38 0.00 0.00 5,847,774.84
A-6 104,272.53 104,272.53 0.00 0.00 17,267,161.00
A-7 0.00 1,554.46 0.00 0.00 335,442.09
A-8 55,939.79 55,939.79 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 11,914.99 18,361.81 0.00 0.00 1,966,633.26
M-2 6,752.10 10,405.45 0.00 0.00 1,114,470.88
M-3 3,177.25 4,896.36 0.00 0.00 524,422.57
B-1 1,985.64 3,060.00 0.00 0.00 327,739.81
B-2 1,588.63 2,448.18 0.00 0.00 262,211.29
B-3 2,383.06 3,672.45 0.00 0.00 393,336.05
- -------------------------------------------------------------------------------
814,508.59 2,262,904.12 0.00 0.00 124,504,892.98
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 884.251087 19.046496 5.339795 24.386291 0.000000 865.204591
A-2 921.009514 12.997893 5.561771 18.559664 0.000000 908.011621
A-3 1000.000000 0.000000 6.038777 6.038777 0.000000 1000.000000
A-4 975.420259 3.187076 5.890345 9.077421 0.000000 972.233183
A-5 754.461746 40.403346 4.556027 44.959373 0.000000 714.058400
A-6 1000.000000 0.000000 6.038777 6.038777 0.000000 1000.000000
A-7 966.506063 4.458191 0.000000 4.458191 0.000000 962.047872
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 975.420249 3.187077 5.890345 9.077422 0.000000 972.233172
M-2 975.420248 3.187080 5.890343 9.077423 0.000000 972.233168
M-3 975.420245 3.187078 5.890341 9.077419 0.000000 972.233167
B-1 975.420261 3.187066 5.890359 9.077425 0.000000 972.233195
B-2 975.420245 3.187060 5.890360 9.077420 0.000000 972.233185
B-3 975.420349 3.187066 5.890358 9.077424 0.000000 972.233283
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:35:17 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S24 (POOL # 4233)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4233
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 26,306.81
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,200.03
SUBSERVICER ADVANCES THIS MONTH 12,443.05
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,296,389.38
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 124,504,892.98
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 477
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,036,490.03
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.33498460 % 2.87967900 % 0.78533640 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.30439390 % 2.89589158 % 0.79189140 %
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 8.06734038
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 166.21
POOL TRADING FACTOR: 92.32611372
................................................................................
Run: 09/30/97 14:35:18 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S25 (POOL # 4234)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4234
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947W56 25,623,000.00 24,118,871.91 7.250000 % 272,743.68
A-2 760947W64 38,194,000.00 33,127,105.18 6.225000 % 684,672.00
A-3 760947W72 0.00 0.00 2.775000 % 0.00
A-4 760947W80 41,309,000.00 31,429,345.39 6.750000 % 1,252,198.52
A-5 760947W98 25,013,000.00 21,694,723.83 7.250000 % 448,387.20
A-6 760947X22 7,805,000.00 7,805,000.00 6.750000 % 0.00
A-7 760947X30 39,464,000.00 41,498,821.83 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 763,154.95 696,861.61 0.000000 % 14,034.86
A-11 7609475G2 0.00 0.00 0.391992 % 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 4,229,203.57 7.750000 % 2,892.79
M-2 760947Y21 3,188,300.00 3,171,952.42 7.750000 % 2,169.62
M-3 760947Y39 2,125,500.00 2,114,601.79 7.750000 % 1,446.39
B-1 850,200.00 845,840.71 7.750000 % 578.56
B-2 425,000.00 422,820.87 7.750000 % 289.21
B-3 850,222.04 845,862.61 7.750000 % 578.58
- -------------------------------------------------------------------------------
212,551,576.99 194,691,011.72 2,679,991.41
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 145,673.17 418,416.85 0.00 0.00 23,846,128.23
A-2 171,793.77 856,465.77 0.00 0.00 32,442,433.18
A-3 76,582.77 76,582.77 0.00 0.00 0.00
A-4 176,735.45 1,428,933.97 0.00 0.00 30,177,146.87
A-5 131,031.80 579,419.00 0.00 0.00 21,246,336.63
A-6 43,889.57 43,889.57 0.00 0.00 7,805,000.00
A-7 24,443.13 24,443.13 261,649.40 0.00 41,760,471.23
A-8 77,476.06 77,476.06 0.00 0.00 12,000,000.00
A-9 68,127.70 68,127.70 0.00 0.00 10,690,000.00
A-10 0.00 14,034.86 0.00 0.00 682,826.75
A-11 63,578.07 63,578.07 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
M-1 27,305.17 30,197.96 0.00 0.00 4,226,310.78
M-2 20,479.20 22,648.82 0.00 0.00 3,169,782.80
M-3 13,652.58 15,098.97 0.00 0.00 2,113,155.40
B-1 5,461.03 6,039.59 0.00 0.00 845,262.15
B-2 2,729.88 3,019.09 0.00 0.00 422,531.66
B-3 5,461.17 6,039.75 0.00 0.00 845,284.03
- -------------------------------------------------------------------------------
1,054,420.52 3,734,411.93 261,649.40 0.00 192,272,669.71
===============================================================================
Run: 09/30/97 14:35:18
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-1 941.297737 10.644487 5.685250 16.329737 0.000000 930.653250
A-2 867.337937 17.926166 4.497926 22.424092 0.000000 849.411771
A-4 760.835300 30.312971 4.278376 34.591347 0.000000 730.522329
A-5 867.337937 17.926166 5.238548 23.164714 0.000000 849.411771
A-6 1000.000000 0.000000 5.623263 5.623263 0.000000 1000.000000
A-7 1051.561469 0.000000 0.619378 0.619378 6.630078 1058.191548
A-8 1000.000000 0.000000 6.456338 6.456338 0.000000 1000.000000
A-9 1000.000000 0.000000 6.373031 6.373031 0.000000 1000.000000
A-10 913.132530 18.390577 0.000000 18.390577 0.000000 894.741953
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-1 994.872635 0.680496 6.423235 7.103731 0.000000 994.192138
M-2 994.872634 0.680494 6.423235 7.103729 0.000000 994.192140
M-3 994.872637 0.680494 6.423232 7.103726 0.000000 994.192143
B-1 994.872630 0.680499 6.423230 7.103729 0.000000 994.192131
B-2 994.872635 0.680494 6.423247 7.103741 0.000000 994.192141
B-3 994.872598 0.680493 6.423228 7.103721 0.000000 994.192088
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:35:18 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 42,270.18
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 394.34
SUBSERVICER ADVANCES THIS MONTH 39,130.84
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 17 3,158,314.47
(B) TWO MONTHLY PAYMENTS: 3 944,334.01
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,028,326.09
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 192,272,669.70
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 786
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,285,089.41
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.00482850 % 4.90517800 % 1.08999380 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.93374580 % 4.94571017 % 1.10291750 %
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 8.42269147
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 346.01
POOL TRADING FACTOR: 90.45930048
................................................................................
Run: 09/30/97 14:35:19 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 89,873,608.49 7.000000 % 1,828,759.20
A-2 760947Y54 15,536,000.00 15,536,000.00 7.000000 % 0.00
A-3 760947Y62 13,007,000.00 12,727,481.59 7.000000 % 41,103.54
A-4 760947Y70 163,098.92 158,399.53 0.000000 % 577.20
A-5 760947Y88 0.00 0.00 0.582064 % 0.00
R 760947Y96 100.00 0.00 7.000000 % 0.00
M-1 760947Z20 2,280,000.00 2,231,002.80 7.000000 % 7,205.05
M-2 760947Z38 1,107,000.00 1,083,210.57 7.000000 % 3,498.24
M-3 760947Z46 521,000.00 509,803.72 7.000000 % 1,646.42
B-1 325,500.00 318,505.01 7.000000 % 1,028.62
B-2 260,400.00 254,804.03 7.000000 % 822.89
B-3 390,721.16 382,324.51 7.000000 % 1,234.71
- -------------------------------------------------------------------------------
130,238,820.08 123,075,140.25 1,885,875.87
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 523,920.56 2,352,679.76 0.00 0.00 88,044,849.29
A-2 90,567.52 90,567.52 0.00 0.00 15,536,000.00
A-3 74,195.19 115,298.73 0.00 0.00 12,686,378.05
A-4 0.00 577.20 0.00 0.00 157,822.33
A-5 59,659.05 59,659.05 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 13,005.69 20,210.74 0.00 0.00 2,223,797.75
M-2 6,314.61 9,812.85 0.00 0.00 1,079,712.33
M-3 2,971.92 4,618.34 0.00 0.00 508,157.30
B-1 1,856.74 2,885.36 0.00 0.00 317,476.39
B-2 1,485.39 2,308.28 0.00 0.00 253,981.14
B-3 2,228.77 3,463.48 0.00 0.00 381,089.80
- -------------------------------------------------------------------------------
776,205.44 2,662,081.31 0.00 0.00 121,189,264.38
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 929.906553 18.921852 5.420915 24.342767 0.000000 910.984700
A-2 1000.000000 0.000000 5.829526 5.829526 0.000000 1000.000000
A-3 978.510155 3.160109 5.704251 8.864360 0.000000 975.350046
A-4 971.186872 3.538957 0.000000 3.538957 0.000000 967.647916
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 978.510000 3.160110 5.704250 8.864360 0.000000 975.349890
M-2 978.510000 3.160108 5.704255 8.864363 0.000000 975.349892
M-3 978.510019 3.160115 5.704261 8.864376 0.000000 975.349904
B-1 978.510015 3.160123 5.704270 8.864393 0.000000 975.349893
B-2 978.510100 3.160100 5.704263 8.864363 0.000000 975.350000
B-3 978.509866 3.160105 5.704247 8.864352 0.000000 975.349787
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:35:20 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 26,916.84
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,047.26
SUBSERVICER ADVANCES THIS MONTH 6,831.16
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 711,724.80
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 121,189,264.38
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 460
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,488,364.37
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.11147300 % 3.11106300 % 0.77746410 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.06365530 % 3.14521868 % 0.78702470 %
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 7.89136092
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 168.01
POOL TRADING FACTOR: 93.05156812
................................................................................
Run: 09/30/97 14:35:21 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-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 40,900,645.93 7.500000 % 28,217.43
A-6 7609472A8 9,750,000.00 9,750,000.00 7.500000 % 0.00
A-7 7609472B6 25,963,473.00 24,194,387.75 6.225000 % 531,442.12
A-8 7609472C4 0.00 0.00 2.775000 % 0.00
A-9 7609472D2 156,744,610.00 143,223,636.53 7.350000 % 4,061,768.51
A-10 7609472E0 36,000,000.00 32,221,753.56 7.150000 % 1,100,176.67
A-11 7609472F7 6,260,870.00 5,603,783.61 6.175000 % 191,335.09
A-12 7609472G5 0.00 0.00 2.325000 % 0.00
A-13 7609472H3 6,079,451.00 6,344,891.18 7.350000 % 0.00
A-14 7609472J9 486,810.08 483,700.45 0.000000 % 467.99
A-15 7609472K6 0.00 0.00 0.457577 % 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 8,437,185.30 7.500000 % 5,820.83
M-2 7609472M2 5,297,900.00 5,273,203.48 7.500000 % 3,637.99
M-3 7609472N0 4,238,400.00 4,218,642.40 7.500000 % 2,910.45
B-1 7609472R1 1,695,400.00 1,687,496.79 7.500000 % 1,164.21
B-2 847,700.00 843,748.39 7.500000 % 582.10
B-3 1,695,338.32 1,687,435.37 7.500000 % 1,164.17
- -------------------------------------------------------------------------------
423,830,448.40 404,071,906.74 5,928,687.56
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 334,054.62 334,054.62 0.00 0.00 54,550,000.00
A-2 42,616.82 42,616.82 0.00 0.00 6,820,000.00
A-3 212,186.75 212,186.75 0.00 0.00 33,956,396.00
A-4 149,218.75 149,218.75 0.00 0.00 23,875,000.00
A-5 255,579.98 283,797.41 0.00 0.00 40,872,428.50
A-6 60,925.80 60,925.80 0.00 0.00 9,750,000.00
A-7 125,484.30 656,926.42 0.00 0.00 23,662,945.63
A-8 55,938.78 55,938.78 0.00 0.00 0.00
A-9 877,076.40 4,938,844.91 0.00 0.00 139,161,868.02
A-10 191,951.10 1,292,127.77 0.00 0.00 31,121,576.89
A-11 28,830.61 220,165.70 0.00 0.00 5,412,448.52
A-12 10,855.25 10,855.25 0.00 0.00 0.00
A-13 0.00 0.00 38,855.00 0.00 6,383,746.18
A-14 0.00 467.99 0.00 0.00 483,232.46
A-15 154,048.64 154,048.64 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 52,722.29 58,543.12 0.00 0.00 8,431,364.47
M-2 32,951.19 36,589.18 0.00 0.00 5,269,565.49
M-3 26,361.46 29,271.91 0.00 0.00 4,215,731.95
B-1 10,544.83 11,709.04 0.00 0.00 1,686,332.58
B-2 5,272.42 5,854.52 0.00 0.00 843,166.29
B-3 10,544.45 11,708.62 0.00 0.00 1,686,271.20
- -------------------------------------------------------------------------------
2,637,164.44 8,565,852.00 38,855.00 0.00 398,182,074.18
===============================================================================
Run: 09/30/97 14:35:21
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 6.123824 6.123824 0.000000 1000.000000
A-2 1000.000000 0.000000 6.248801 6.248801 0.000000 1000.000000
A-3 1000.000000 0.000000 6.248801 6.248801 0.000000 1000.000000
A-4 1000.000000 0.000000 6.250000 6.250000 0.000000 1000.000000
A-5 995.338432 0.686686 6.219671 6.906357 0.000000 994.651747
A-6 1000.000000 0.000000 6.248800 6.248800 0.000000 1000.000000
A-7 931.862534 20.468838 4.833109 25.301947 0.000000 911.393697
A-9 913.738830 25.913290 5.595576 31.508866 0.000000 887.825540
A-10 895.048710 30.560463 5.331975 35.892438 0.000000 864.488247
A-11 895.048709 30.560463 4.604889 35.165352 0.000000 864.488246
A-13 1043.661867 0.000000 0.000000 0.000000 6.391202 1050.053069
A-14 993.612232 0.961340 0.000000 0.961340 0.000000 992.650892
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 995.338434 0.686686 6.219672 6.906358 0.000000 994.651748
M-2 995.338432 0.686685 6.219670 6.906355 0.000000 994.651747
M-3 995.338430 0.686686 6.219673 6.906359 0.000000 994.651744
B-1 995.338439 0.686688 6.219671 6.906359 0.000000 994.651752
B-2 995.338433 0.686682 6.219677 6.906359 0.000000 994.651752
B-3 995.338423 0.686683 6.219673 6.906356 0.000000 994.651734
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:35:21 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 84,068.68
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 62,634.19
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 19 5,149,796.43
(B) TWO MONTHLY PAYMENTS: 8 2,604,006.10
(C) THREE OR MORE MONTHLY PAYMENTS: 1 299,078.34
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 400,143.65
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 398,182,074.19
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,562
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 5,611,011.56
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.51229960 % 4.44240700 % 1.04529330 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.43487640 % 4.49961539 % 1.06004080 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4550 %
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 8.23611095
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 347.92
POOL TRADING FACTOR: 93.94843520
................................................................................
Run: 09/30/97 14:35:24 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S3 (POOL # 4238)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4238
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609472S9 92,500,000.00 92,230,795.85 7.250000 % 1,684,584.84
A-2 7609472T7 11,073,000.00 10,387,696.67 7.000000 % 116,704.48
A-3 7609472U4 7,931,000.00 7,931,000.00 7.300000 % 0.00
A-4 7609472V2 3,750,000.00 3,892,803.25 7.500000 % 0.00
A-5 7609472W0 18,000,000.00 18,000,000.00 7.500000 % 0.00
A-6 7609472X8 19,875,000.00 19,001,714.95 6.750000 % 201,617.23
A-7 7609472Y6 16,143,000.00 16,143,000.00 7.000000 % 0.00
A-8 7609472Z3 5,573,000.00 5,573,000.00 7.300000 % 0.00
A-9 7609473A7 15,189,000.00 14,664,793.74 7.500000 % 112,956.16
A-10 45,347,855.00 38,003,444.39 0.000000 % 149,276.58
A-11 7609473C3 3,300,000.00 589,387.85 7.500000 % 542,350.12
A-12 7609473D1 6,000,000.00 6,000,000.00 7.500000 % 0.00
A-13 7609473E9 112,677.89 112,020.50 0.000000 % 110.28
A-14 7609473F6 0.00 0.00 0.445854 % 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 4,491,466.98 7.500000 % 3,101.46
M-2 7609473K5 3,221,000.00 3,208,190.70 7.500000 % 2,215.33
M-3 7609473L3 2,576,700.00 2,566,452.96 7.500000 % 1,772.20
B-1 1,159,500.00 1,154,888.89 7.500000 % 797.48
B-2 515,300.00 513,250.75 7.500000 % 354.41
B-3 902,034.34 898,447.12 7.500000 % 620.40
- -------------------------------------------------------------------------------
257,678,667.23 245,362,354.60 2,816,460.97
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 556,971.56 2,241,556.40 0.00 0.00 90,546,211.01
A-2 60,567.04 177,271.52 0.00 0.00 10,270,992.19
A-3 48,224.74 48,224.74 0.00 0.00 7,931,000.00
A-4 0.00 0.00 24,318.84 0.00 3,917,122.09
A-5 112,448.28 112,448.28 0.00 0.00 18,000,000.00
A-6 106,835.51 308,452.74 0.00 0.00 18,800,097.72
A-7 94,124.21 94,124.21 0.00 0.00 16,143,000.00
A-8 33,886.83 33,886.83 0.00 0.00 5,573,000.00
A-9 91,612.83 204,568.99 0.00 0.00 14,551,837.58
A-10 161,574.64 310,851.22 120,213.23 0.00 37,974,381.04
A-11 0.00 542,350.12 3,681.98 0.00 50,719.71
A-12 37,482.76 37,482.76 0.00 0.00 6,000,000.00
A-13 0.00 110.28 0.00 0.00 111,910.22
A-14 91,121.17 91,121.17 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 28,058.77 31,160.23 0.00 0.00 4,488,365.52
M-2 20,041.97 22,257.30 0.00 0.00 3,205,975.37
M-3 16,032.96 17,805.16 0.00 0.00 2,564,680.76
B-1 7,214.74 8,012.22 0.00 0.00 1,154,091.41
B-2 3,206.35 3,560.76 0.00 0.00 512,896.34
B-3 5,612.71 6,233.11 0.00 0.00 897,826.72
- -------------------------------------------------------------------------------
1,475,017.07 4,291,478.04 148,214.05 0.00 242,694,107.68
===============================================================================
Run: 09/30/97 14:35:24
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-1 997.089685 18.211728 6.021314 24.233042 0.000000 978.877957
A-2 938.110419 10.539554 5.469795 16.009349 0.000000 927.570865
A-3 1000.000000 0.000000 6.080537 6.080537 0.000000 1000.000000
A-4 1038.080867 0.000000 0.000000 0.000000 6.485024 1044.565891
A-5 1000.000000 0.000000 6.247127 6.247127 0.000000 1000.000000
A-6 956.061130 10.144263 5.375372 15.519635 0.000000 945.916866
A-7 1000.000000 0.000000 5.830652 5.830652 0.000000 1000.000000
A-8 1000.000000 0.000000 6.080537 6.080537 0.000000 1000.000000
A-9 965.487770 7.436708 6.031525 13.468233 0.000000 958.051062
A-10 838.042822 3.291811 3.563005 6.854816 2.650913 837.401924
A-11 178.602379 164.348521 0.000000 164.348521 1.115752 15.369609
A-12 1000.000000 0.000000 6.247127 6.247127 0.000000 1000.000000
A-13 994.165759 0.978719 0.000000 0.978719 0.000000 993.187040
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 996.023192 0.687777 6.222285 6.910062 0.000000 995.335415
M-2 996.023192 0.687777 6.222282 6.910059 0.000000 995.335415
M-3 996.023192 0.687779 6.222284 6.910063 0.000000 995.335414
B-1 996.023191 0.687779 6.222285 6.910064 0.000000 995.335412
B-2 996.023190 0.687774 6.222298 6.910072 0.000000 995.335416
B-3 996.023189 0.687768 6.222280 6.910048 0.000000 995.335412
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:35:25 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-S3 (POOL # 4238)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4238
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 50,927.69
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,535.20
SUBSERVICER ADVANCES THIS MONTH 69,375.25
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 26 8,329,287.44
(B) TWO MONTHLY PAYMENTS: 2 306,570.26
(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 242,694,107.68
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 969
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,498,809.44
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.76751070 % 4.18597200 % 1.04651710 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.71361200 % 4.22714080 % 1.05729710 %
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 8.21983607
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 348.93
POOL TRADING FACTOR: 94.18478848
................................................................................
Run: 09/30/97 14:35:26 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 68,581,366.08 6.750000 % 1,902,233.99
A-2 7609474L2 17,686,000.00 16,830,759.92 6.075000 % 317,027.05
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 44,294,412.29 7.000000 % 143,787.94
A-6 7609474Q1 0.00 0.00 2.425000 % 0.00
A-7 7609474R9 1,021,562.20 1,003,111.43 0.000000 % 16,057.96
A-8 7609474S7 0.00 0.00 0.370827 % 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 2,233,618.77 7.000000 % 7,250.74
M-2 7609474W8 907,500.00 893,270.33 7.000000 % 2,899.72
M-3 7609474X6 907,500.00 893,270.33 7.000000 % 2,899.72
B-1 BC0073306 544,500.00 535,962.19 7.000000 % 1,739.83
B-2 BC0073314 363,000.00 357,308.13 7.000000 % 1,159.89
B-3 BC0073322 453,585.73 446,473.52 7.000000 % 1,449.34
- -------------------------------------------------------------------------------
181,484,047.93 174,687,552.99 2,396,506.18
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 385,271.05 2,287,505.04 0.00 0.00 66,679,132.09
A-2 85,095.48 402,122.53 0.00 0.00 16,513,732.87
A-3 182,053.53 182,053.53 0.00 0.00 32,407,000.00
A-4 36,183.95 36,183.95 0.00 0.00 6,211,000.00
A-5 258,049.76 401,837.70 0.00 0.00 44,150,624.35
A-6 33,968.15 33,968.15 0.00 0.00 0.00
A-7 0.00 16,057.96 0.00 0.00 987,053.47
A-8 53,912.49 53,912.49 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 13,012.58 20,263.32 0.00 0.00 2,226,368.03
M-2 5,204.00 8,103.72 0.00 0.00 890,370.61
M-3 5,204.00 8,103.72 0.00 0.00 890,370.61
B-1 3,122.40 4,862.23 0.00 0.00 534,222.36
B-2 2,081.60 3,241.49 0.00 0.00 356,148.24
B-3 2,601.06 4,050.40 0.00 0.00 445,024.18
- -------------------------------------------------------------------------------
1,065,760.05 3,462,266.23 0.00 0.00 172,291,046.81
===============================================================================
Run: 09/30/97 14:35:26
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-1 930.383597 25.805950 5.226636 31.032586 0.000000 904.577647
A-2 951.643103 17.925311 4.811460 22.736771 0.000000 933.717792
A-3 1000.000000 0.000000 5.617722 5.617722 0.000000 1000.000000
A-4 1000.000000 0.000000 5.825785 5.825785 0.000000 1000.000000
A-5 984.320273 3.195288 5.734439 8.929727 0.000000 981.124986
A-7 981.938672 15.719023 0.000000 15.719023 0.000000 966.219649
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-1 984.319923 3.195285 5.734435 8.929720 0.000000 981.124639
M-2 984.319923 3.195284 5.734435 8.929719 0.000000 981.124639
M-3 984.319923 3.195284 5.734435 8.929719 0.000000 981.124639
B-1 984.319908 3.195280 5.734435 8.929715 0.000000 981.124628
B-2 984.319917 3.195289 5.734435 8.929724 0.000000 981.124628
B-3 984.320031 3.195295 5.734440 8.929735 0.000000 981.124737
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:35:27 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-S4 (POOL # 4239)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4239
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 36,177.26
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,695.54
SUBSERVICER ADVANCES THIS MONTH 14,294.01
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,504,697.26
(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 172,291,046.81
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 637
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,829,246.94
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.91399920 % 2.31463400 % 0.77136660 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.88127290 % 2.32577915 % 0.77954680 %
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 7.63950295
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 169.80
POOL TRADING FACTOR: 94.93454040
................................................................................
Run: 09/30/97 14:35:30 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-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 94,087,872.38 7.500000 % 3,368,748.16
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 125,000,000.00 124,663,596.18 7.500000 % 86,315.73
A-6 7609475P2 132,774,000.00 125,637,658.52 7.500000 % 3,271,209.65
A-7 7609475Q0 2,212,000.00 1,446,926.23 7.500000 % 350,700.24
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 1,258,311.12 0.000000 % 1,396.32
A-11 7609475U1 0.00 0.00 0.385735 % 0.00
R 7609475V9 100.00 0.00 7.500000 % 0.00
M-1 7609475X5 10,026,600.00 9,999,615.86 7.500000 % 6,923.63
M-2 7609475Y3 5,013,300.00 4,999,807.92 7.500000 % 3,461.81
M-3 7609475Z0 5,013,300.00 4,999,807.92 7.500000 % 3,461.81
B-1 2,256,000.00 2,249,928.53 7.500000 % 1,557.83
B-2 1,002,700.00 1,000,001.48 7.500000 % 692.39
B-3 1,755,253.88 1,750,530.05 7.500000 % 1,212.06
- -------------------------------------------------------------------------------
501,329,786.80 485,662,056.19 7,095,679.63
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 587,467.97 3,956,216.13 0.00 0.00 90,719,124.22
A-2 224,690.19 224,690.19 0.00 0.00 35,986,000.00
A-3 182,862.83 182,862.83 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-5 778,377.36 864,693.09 0.00 0.00 124,577,280.45
A-6 784,459.24 4,055,668.89 0.00 0.00 122,366,448.87
A-7 9,034.35 359,734.59 0.00 0.00 1,096,225.99
A-8 174,827.03 174,827.03 0.00 0.00 28,000,000.00
A-9 23,654.10 23,654.10 0.00 0.00 4,059,000.00
A-10 0.00 1,396.32 0.00 0.00 1,256,914.80
A-11 155,959.86 155,959.86 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 62,435.83 69,359.46 0.00 0.00 9,992,692.23
M-2 31,217.91 34,679.72 0.00 0.00 4,996,346.11
M-3 31,217.91 34,679.72 0.00 0.00 4,996,346.11
B-1 14,048.15 15,605.98 0.00 0.00 2,248,370.70
B-2 6,243.83 6,936.22 0.00 0.00 999,309.09
B-3 10,930.00 12,142.06 0.00 0.00 1,749,317.99
- -------------------------------------------------------------------------------
3,180,592.81 10,276,272.44 0.00 0.00 478,566,376.56
===============================================================================
Run: 09/30/97 14:35:30
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-1 927.549833 33.210250 5.791456 39.001706 0.000000 894.339582
A-2 1000.000000 0.000000 6.243822 6.243822 0.000000 1000.000000
A-3 1000.000000 0.000000 6.243823 6.243823 0.000000 1000.000000
A-4 1000.000000 0.000000 6.354167 6.354167 0.000000 1000.000000
A-5 997.308769 0.690526 6.227019 6.917545 0.000000 996.618244
A-6 946.251966 24.637426 5.908229 30.545655 0.000000 921.614540
A-7 654.125782 158.544412 4.084245 162.628657 0.000000 495.581370
A-8 1000.000000 0.000000 6.243823 6.243823 0.000000 1000.000000
A-9 1000.000000 0.000000 5.827568 5.827568 0.000000 1000.000000
A-10 989.601685 1.098139 0.000000 1.098139 0.000000 988.503546
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 997.308745 0.690526 6.227019 6.917545 0.000000 996.618219
M-2 997.308743 0.690525 6.227018 6.917543 0.000000 996.618218
M-3 997.308743 0.690525 6.227018 6.917543 0.000000 996.618218
B-1 997.308746 0.690527 6.227017 6.917544 0.000000 996.618218
B-2 997.308746 0.690526 6.227017 6.917543 0.000000 996.618221
B-3 997.308748 0.690521 6.227019 6.917540 0.000000 996.618218
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:35:30 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 100,363.27
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 74,892.18
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 34 8,592,497.66
(B) TWO MONTHLY PAYMENTS: 4 1,381,314.18
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 229,198.72
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 478,566,376.56
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,884
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 6,759,239.90
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.83907960 % 4.12862900 % 1.03229180 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.76599900 % 4.17609457 % 1.04690940 %
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 8.15783457
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 350.77
POOL TRADING FACTOR: 95.45939403
................................................................................
Run: 09/30/97 14:35:33 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 76,966,850.51 7.000000 % 1,127,015.38
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 40,377,442.41 7.000000 % 165,784.20
A-5 7609476E6 20,955,000.00 20,955,000.00 7.000000 % 0.00
A-6 7609476F3 36,169,000.00 34,617,763.68 7.000000 % 3,801,568.00
A-7 7609476G1 38,393,000.00 38,393,000.00 7.000000 % 0.00
A-8 7609476H9 64,000,000.00 63,402,750.19 7.000000 % 200,331.61
A-9 7609476J5 986,993.86 965,098.29 0.000000 % 3,863.87
A-10 7609476L0 0.00 0.00 0.371709 % 0.00
R 7609476M8 100.00 0.00 7.000000 % 0.00
M-1 7609476N6 3,297,200.00 3,266,429.94 7.000000 % 10,320.83
M-2 7609476P1 2,472,800.00 2,449,723.39 7.000000 % 7,740.31
M-3 7609476Q9 824,300.00 816,607.48 7.000000 % 2,580.21
B-1 1,154,000.00 1,143,230.68 7.000000 % 3,612.23
B-2 659,400.00 653,246.36 7.000000 % 2,064.04
B-3 659,493.00 653,338.49 7.000000 % 2,064.34
- -------------------------------------------------------------------------------
329,713,286.86 324,087,481.42 5,326,945.02
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 448,204.99 1,575,220.37 0.00 0.00 75,839,835.13
A-2 93,173.61 93,173.61 0.00 0.00 16,000,000.00
A-3 136,423.65 136,423.65 0.00 0.00 23,427,000.00
A-4 235,132.02 400,916.22 0.00 0.00 40,211,658.21
A-5 122,028.32 122,028.32 0.00 0.00 20,955,000.00
A-6 201,591.39 4,003,159.39 0.00 0.00 30,816,195.68
A-7 223,575.92 223,575.92 0.00 0.00 38,393,000.00
A-8 369,216.48 569,548.09 0.00 0.00 63,202,418.58
A-9 0.00 3,863.87 0.00 0.00 961,234.42
A-10 100,216.85 100,216.85 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 19,021.56 29,342.39 0.00 0.00 3,256,109.11
M-2 14,265.60 22,005.91 0.00 0.00 2,441,983.08
M-3 4,755.39 7,335.60 0.00 0.00 814,027.27
B-1 6,657.44 10,269.67 0.00 0.00 1,139,618.45
B-2 3,804.08 5,868.12 0.00 0.00 651,182.32
B-3 3,804.62 5,868.96 0.00 0.00 651,274.15
- -------------------------------------------------------------------------------
1,981,871.92 7,308,816.94 0.00 0.00 318,760,536.40
===============================================================================
Run: 09/30/97 14:35:33
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-1 962.085631 14.087692 5.602562 19.690254 0.000000 947.997939
A-2 1000.000000 0.000000 5.823351 5.823351 0.000000 1000.000000
A-3 1000.000000 0.000000 5.823351 5.823351 0.000000 1000.000000
A-4 991.709257 4.071821 5.775071 9.846892 0.000000 987.637436
A-5 1000.000000 0.000000 5.823351 5.823351 0.000000 1000.000000
A-6 957.111440 105.105698 5.573596 110.679294 0.000000 852.005742
A-7 1000.000000 0.000000 5.823351 5.823351 0.000000 1000.000000
A-8 990.667972 3.130181 5.769008 8.899189 0.000000 987.537790
A-9 977.815900 3.914789 0.000000 3.914789 0.000000 973.901111
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 990.667821 3.130180 5.769004 8.899184 0.000000 987.537641
M-2 990.667822 3.130180 5.769007 8.899187 0.000000 987.537642
M-3 990.667815 3.130183 5.769004 8.899187 0.000000 987.537632
B-1 990.667834 3.130182 5.769012 8.899194 0.000000 987.537652
B-2 990.667819 3.130179 5.769002 8.899181 0.000000 987.537640
B-3 990.667816 3.130177 5.769007 8.899184 0.000000 987.537628
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:35:34 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 67,510.85
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,169.14
SUBSERVICER ADVANCES THIS MONTH 20,771.38
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,088,931.47
(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 318,760,536.40
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,171
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,302,764.98
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.22006990 % 2.02176100 % 0.75816960 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.18243740 % 2.04295034 % 0.76843310 %
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 7.67111111
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 172.13
POOL TRADING FACTOR: 96.67809855
................................................................................
Run: 09/30/97 14:35:35 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 134,700,000.00 127,132,094.71 7.500000 % 4,163,964.22
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 19,192,928.60 7.500000 % 76,023.39
A-5 7609476V8 11,938,000.00 12,163,071.40 7.500000 % 0.00
A-6 7609476W6 549,825.51 548,424.92 0.000000 % 446.68
A-7 7609476X4 0.00 0.00 0.371730 % 0.00
R 7609476Y2 100.00 0.00 7.500000 % 0.00
M-1 7609476Z9 5,276,800.00 5,266,176.68 7.500000 % 3,559.18
M-2 7609477A3 2,374,500.00 2,369,719.62 7.500000 % 1,601.59
M-3 7609477B1 2,242,600.00 2,238,085.17 7.500000 % 1,512.63
B-1 1,187,300.00 1,184,909.70 7.500000 % 800.83
B-2 527,700.00 526,637.63 7.500000 % 355.93
B-3 923,562.67 921,703.36 7.500000 % 622.93
- -------------------------------------------------------------------------------
263,833,388.18 256,238,751.79 4,248,887.38
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 794,619.42 4,958,583.64 0.00 0.00 122,968,130.49
A-2 454,800.09 454,800.09 0.00 0.00 72,764,000.00
A-3 74,572.86 74,572.86 0.00 0.00 11,931,000.00
A-4 119,962.42 195,985.81 0.00 0.00 19,116,905.21
A-5 0.00 0.00 76,023.39 0.00 12,239,094.79
A-6 0.00 446.68 0.00 0.00 547,978.24
A-7 79,380.75 79,380.75 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 32,915.42 36,474.60 0.00 0.00 5,262,617.50
M-2 14,811.57 16,413.16 0.00 0.00 2,368,118.03
M-3 13,988.80 15,501.43 0.00 0.00 2,236,572.54
B-1 7,406.10 8,206.93 0.00 0.00 1,184,108.87
B-2 3,291.67 3,647.60 0.00 0.00 526,281.70
B-3 5,760.97 6,383.90 0.00 0.00 921,080.43
- -------------------------------------------------------------------------------
1,601,510.07 5,850,397.45 76,023.39 0.00 252,065,887.80
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 943.816590 30.912875 5.899179 36.812054 0.000000 912.903716
A-2 1000.000000 0.000000 6.250345 6.250345 0.000000 1000.000000
A-3 1000.000000 0.000000 6.250344 6.250344 0.000000 1000.000000
A-4 988.409136 3.915099 6.177898 10.092997 0.000000 984.494037
A-5 1018.853359 0.000000 0.000000 0.000000 6.368185 1025.221544
A-6 997.452665 0.812403 0.000000 0.812403 0.000000 996.640261
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 997.986787 0.674496 6.237762 6.912258 0.000000 997.312292
M-2 997.986785 0.674496 6.237764 6.912260 0.000000 997.312289
M-3 997.986788 0.674498 6.237760 6.912258 0.000000 997.312289
B-1 997.986777 0.674497 6.237766 6.912263 0.000000 997.312280
B-2 997.986792 0.674493 6.237768 6.912261 0.000000 997.312299
B-3 997.986807 0.674497 6.237768 6.912265 0.000000 997.312321
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:35:35 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 53,124.97
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,949.49
SUBSERVICER ADVANCES THIS MONTH 42,602.04
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 17 5,543,408.26
(B) TWO MONTHLY PAYMENTS: 1 299,653.52
(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 252,065,887.80
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,016
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,999,637.32
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.10844530 % 3.86169500 % 1.02985930 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.03066040 % 3.91457494 % 1.04623600 %
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 8.16107448
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 352.11
POOL TRADING FACTOR: 95.53979864
................................................................................
Run: 09/30/97 14:35:41 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 268,034,000.00 257,330,968.16 7.500000 % 10,235,644.08
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 19,773,217.94 7.500000 % 84,169.01
A-8 7609477K1 13,303,000.00 13,469,782.06 7.500000 % 0.00
A-9 7609477L9 120,899,000.00 120,899,000.00 7.500000 % 0.00
A-10 7609477M7 788,733.59 787,299.14 0.000000 % 731.79
A-11 7609477N5 0.00 0.00 0.487897 % 0.00
R 7609477P0 100.00 0.00 7.500000 % 0.00
M-1 7609477Q8 12,089,800.00 12,074,251.74 7.500000 % 7,847.49
M-2 7609477R6 5,440,400.00 5,433,403.30 7.500000 % 3,531.37
M-3 7609477S4 5,138,200.00 5,131,591.94 7.500000 % 3,335.21
B-1 2,720,200.00 2,716,701.64 7.500000 % 1,765.68
B-2 1,209,000.00 1,207,445.15 7.500000 % 784.76
B-3 2,116,219.73 2,113,498.14 7.500000 % 1,373.65
- -------------------------------------------------------------------------------
604,491,653.32 593,750,159.21 10,339,183.04
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 1,607,991.34 11,843,635.42 0.00 0.00 247,095,324.08
A-2 349,766.33 349,766.33 0.00 0.00 55,974,000.00
A-3 158,267.79 158,267.79 0.00 0.00 25,328,000.00
A-4 171,458.86 171,458.86 0.00 0.00 27,439,000.00
A-5 79,527.57 79,527.57 0.00 0.00 12,727,000.00
A-6 195,866.39 195,866.39 0.00 0.00 31,345,000.00
A-7 123,557.47 207,726.48 0.00 0.00 19,689,048.93
A-8 0.00 0.00 84,169.01 0.00 13,553,951.07
A-9 755,465.02 755,465.02 0.00 0.00 120,899,000.00
A-10 0.00 731.79 0.00 0.00 786,567.35
A-11 241,358.40 241,358.40 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 75,448.72 83,296.21 0.00 0.00 12,066,404.25
M-2 33,951.86 37,483.23 0.00 0.00 5,429,871.93
M-3 32,065.92 35,401.13 0.00 0.00 5,128,256.73
B-1 16,975.94 18,741.62 0.00 0.00 2,714,935.96
B-2 7,544.99 8,329.75 0.00 0.00 1,206,660.39
B-3 13,206.67 14,580.32 0.00 0.00 2,112,124.49
- -------------------------------------------------------------------------------
3,862,453.27 14,201,636.31 84,169.01 0.00 583,495,145.18
===============================================================================
Run: 09/30/97 14:35:41
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-1 960.068380 38.187857 5.999207 44.187064 0.000000 921.880523
A-2 1000.000000 0.000000 6.248729 6.248729 0.000000 1000.000000
A-3 1000.000000 0.000000 6.248728 6.248728 0.000000 1000.000000
A-4 1000.000000 0.000000 6.248728 6.248728 0.000000 1000.000000
A-5 1000.000000 0.000000 6.248729 6.248729 0.000000 1000.000000
A-6 1000.000000 0.000000 6.248728 6.248728 0.000000 1000.000000
A-7 991.635804 4.221114 6.196463 10.417577 0.000000 987.414691
A-8 1012.537177 0.000000 0.000000 0.000000 6.327070 1018.864246
A-9 1000.000000 0.000000 6.248728 6.248728 0.000000 1000.000000
A-10 998.181325 0.927804 0.000000 0.927804 0.000000 997.253521
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 998.713936 0.649100 6.240692 6.889792 0.000000 998.064836
M-2 998.713936 0.649101 6.240692 6.889793 0.000000 998.064835
M-3 998.713935 0.649101 6.240691 6.889792 0.000000 998.064834
B-1 998.713933 0.649099 6.240696 6.889795 0.000000 998.064834
B-2 998.713937 0.649098 6.240687 6.889785 0.000000 998.064839
B-3 998.713938 0.649101 6.240689 6.889790 0.000000 998.064832
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:35:42 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 121,070.97
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 162,630.08
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 89 21,665,214.06
(B) TWO MONTHLY PAYMENTS: 2 340,137.96
(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 583,495,145.18
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 2,357
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 9,869,022.93
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.16379630 % 3.81798700 % 1.01821640 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.08188920 % 3.87741579 % 1.03546110 %
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 8.26881117
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 354.31
POOL TRADING FACTOR: 96.52658428
................................................................................
Run: 09/30/97 18:40:35 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 24,521,228.99 7.351200 % 682,526.51
R 0.00 0.00 0.000000 % 0.00
- -------------------------------------------------------------------------------
24,934,336.17 24,521,228.99 682,526.51
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 147,094.33 829,620.84 0.00 0.00 23,838,702.48
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
147,094.33 829,620.84 0.00 0.00 23,838,702.48
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 983.432197 27.372957 5.899268 33.272225 0.000000 956.059240
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 18:40:35 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-QPCR1 (POOL # 3328)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 3328
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 7,461.78
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,499.25
SUBSERVICER ADVANCES THIS MONTH 6,702.60
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 830,080.25
(B) TWO MONTHLY PAYMENTS: 1 126,000.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 23,838,702.48
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 664,501.81
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 7.83564900
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.00
POOL TRADING FACTOR: 95.60592397
................................................................................
Run: 09/30/97 18:40:36 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 30,371,653.64 7.128859 % 288,270.81
R 0.00 0.00 0.000000 % 0.00
- -------------------------------------------------------------------------------
30,798,565.76 30,371,653.64 288,270.81
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 179,258.18 467,528.99 0.00 0.00 30,083,382.83
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
179,258.18 467,528.99 0.00 0.00 30,083,382.83
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 986.138571 9.359878 5.820342 15.180220 0.000000 976.778694
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 18:40:36 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 8,922.03
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,277.39
SUBSERVICER ADVANCES THIS MONTH 4,053.81
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 648,877.57
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 30,083,362.81
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 143
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 265,035.56
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 100.00006650 % 0.00000000 %
CLASS R - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 1.3351 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.54559100
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.00
POOL TRADING FACTOR: 97.67780436
................................................................................
Run: 09/30/97 14:35:43 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 47,328,731.02 7.150000 % 4,455,285.53
A-2 760972AP4 30,000,000.00 29,567,237.39 7.125000 % 1,323,986.86
A-3 760972AQ2 100,000,000.00 98,557,457.97 7.250000 % 4,413,289.53
A-4 760972AR0 45,330,000.00 45,330,000.00 7.150000 % 0.00
A-5 760972AS8 120,578,098.00 119,373,040.17 7.500000 % 3,686,734.25
A-6 760972AT6 25,500,000.00 25,245,152.93 9.500000 % 779,674.96
A-7 760972AU3 16,750,000.00 16,641,914.86 7.500000 % 330,673.93
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 18,110,803.53 7.500000 % 272,886.27
A-13 760972BA6 4,241,000.00 4,241,000.00 7.500000 % 0.01
A-14 760972BB4 52,672,000.00 52,672,000.00 7.500000 % 0.00
A-15 760972BC2 3,137,000.00 3,127,628.84 7.500000 % 9,424.49
A-16 760972BD0 1,500,000.00 1,509,371.16 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 1,857,497.98 0.000000 % 1,696.02
A-24 760972BM0 0.00 0.00 0.447628 % 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 15,764,661.76 7.500000 % 10,393.03
M-2 760972BR9 7,098,700.00 7,094,047.82 7.500000 % 4,676.83
M-3 760972BS7 6,704,300.00 6,699,906.30 7.500000 % 4,416.99
B-1 3,549,400.00 3,547,073.88 7.500000 % 2,338.45
B-2 1,577,500.00 1,576,466.18 7.500000 % 1,039.30
B-3 2,760,620.58 2,758,811.38 7.500000 % 1,818.79
- -------------------------------------------------------------------------------
788,748,636.40 783,733,384.17 15,298,335.24
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 281,728.87 4,737,014.40 0.00 0.00 42,873,445.49
A-2 175,386.46 1,499,373.32 0.00 0.00 28,243,250.53
A-3 594,878.05 5,008,167.58 0.00 0.00 94,144,168.44
A-4 269,831.23 269,831.23 0.00 0.00 45,330,000.00
A-5 745,363.23 4,432,097.48 0.00 0.00 115,686,305.92
A-6 199,665.05 979,340.01 0.00 0.00 24,465,477.97
A-7 103,911.83 434,585.76 0.00 0.00 16,311,240.93
A-8 119,051.94 119,051.94 0.00 0.00 20,000,000.00
A-9 95,241.55 95,241.55 0.00 0.00 16,000,000.00
A-10 92,856.27 92,856.27 0.00 0.00 15,599,287.00
A-11 359,921.91 359,921.91 0.00 0.00 57,643,000.00
A-12 113,083.55 385,969.82 0.00 0.00 17,837,917.26
A-13 26,480.73 26,480.74 0.00 0.00 4,240,999.99
A-14 328,883.07 328,883.07 0.00 0.00 52,672,000.00
A-15 19,528.86 28,953.35 0.00 0.00 3,118,204.35
A-16 0.00 0.00 9,424.49 0.00 1,518,795.65
A-17 99,830.64 99,830.64 0.00 0.00 15,988,294.00
A-18 156,099.57 156,099.57 0.00 0.00 25,000,000.00
A-19 205,228.90 205,228.90 0.00 0.00 34,720,000.00
A-20 610,536.65 610,536.65 0.00 0.00 97,780,000.00
A-21 11,562.19 11,562.19 0.00 0.00 0.00
A-22 29,743.91 29,743.91 0.00 0.00 0.00
A-23 0.00 1,696.02 0.00 0.00 1,855,801.96
A-24 292,069.52 292,069.52 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 98,434.28 108,827.31 0.00 0.00 15,754,268.73
M-2 44,295.11 48,971.94 0.00 0.00 7,089,370.99
M-3 41,834.10 46,251.09 0.00 0.00 6,695,489.31
B-1 22,147.87 24,486.32 0.00 0.00 3,544,735.43
B-2 9,843.42 10,882.72 0.00 0.00 1,575,426.88
B-3 17,225.97 19,044.76 0.00 0.00 2,756,992.59
- -------------------------------------------------------------------------------
5,164,664.73 20,462,999.97 9,424.49 0.00 768,444,473.42
===============================================================================
Run: 09/30/97 14:35:43
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-1 970.149247 91.324906 5.774908 97.099814 0.000000 878.824341
A-2 985.574580 44.132895 5.846215 49.979110 0.000000 941.441684
A-3 985.574580 44.132895 5.948781 50.081676 0.000000 941.441684
A-4 1000.000000 0.000000 5.952597 5.952597 0.000000 1000.000000
A-5 990.005997 30.575489 6.181581 36.757070 0.000000 959.430509
A-6 990.005997 30.575489 7.830002 38.405491 0.000000 959.430509
A-7 993.547156 19.741727 6.203691 25.945418 0.000000 973.805429
A-8 1000.000000 0.000000 5.952597 5.952597 0.000000 1000.000000
A-9 1000.000000 0.000000 5.952597 5.952597 0.000000 1000.000000
A-10 1000.000000 0.000000 5.952597 5.952597 0.000000 1000.000000
A-11 1000.000000 0.000000 6.243983 6.243983 0.000000 1000.000000
A-12 995.099095 14.993751 6.213382 21.207133 0.000000 980.105344
A-13 1000.000000 0.000003 6.243983 6.243986 0.000000 999.999997
A-14 1000.000000 0.000000 6.243983 6.243983 0.000000 1000.000000
A-15 997.012700 3.004300 6.225330 9.229630 0.000000 994.008400
A-16 1006.247440 0.000000 0.000000 0.000000 6.282993 1012.530433
A-17 1000.000000 0.000000 6.243983 6.243983 0.000000 1000.000000
A-18 1000.000000 0.000000 6.243983 6.243983 0.000000 1000.000000
A-19 1000.000000 0.000000 5.910971 5.910971 0.000000 1000.000000
A-20 1000.000000 0.000000 6.243983 6.243983 0.000000 1000.000000
A-23 999.064756 0.912213 0.000000 0.912213 0.000000 998.152543
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 999.344644 0.658829 6.239891 6.898720 0.000000 998.685815
M-2 999.344643 0.658829 6.239890 6.898719 0.000000 998.685814
M-3 999.344644 0.658829 6.239891 6.898720 0.000000 998.685815
B-1 999.344644 0.658830 6.239891 6.898721 0.000000 998.685815
B-2 999.344647 0.658827 6.239886 6.898713 0.000000 998.685819
B-3 999.344640 0.658830 6.239890 6.898720 0.000000 998.685808
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:35:45 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 161,368.84
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 71,452.43
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 29 9,579,034.21
(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 768,444,473.42
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 2,865
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 14,772,018.22
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.21139250 % 3.78047400 % 1.00813330 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.11911860 % 3.84401607 % 1.02755950 %
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 8.22830044
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 354.75
POOL TRADING FACTOR: 97.42577520
................................................................................
Run: 09/30/97 14:35:46 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 24,351,470.17 7.000000 % 667,560.68
A-2 760972AB5 75,627,000.00 75,471,790.99 7.000000 % 205,607.95
A-3 760972AC3 13,626,000.00 13,626,000.00 7.000000 % 0.00
A-4 760972AD1 3,585,000.00 2,484,016.52 7.000000 % 1,050,352.54
A-5 760972AE9 30,511,000.00 30,420,803.97 7.000000 % 93,220.30
A-6 760972AF6 213,978.86 213,288.87 0.000000 % 694.02
A-7 760972AG4 0.00 0.00 0.595888 % 0.00
R 760972AJ8 100.00 0.00 7.000000 % 0.00
M-1 760972AK5 1,525,600.00 1,521,090.05 7.000000 % 4,661.17
M-2 760972AL3 915,300.00 912,594.21 7.000000 % 2,796.52
M-3 760972AM1 534,000.00 532,421.40 7.000000 % 1,631.53
B-1 381,400.00 380,272.51 7.000000 % 1,165.29
B-2 305,100.00 304,198.07 7.000000 % 932.17
B-3 305,583.48 304,680.12 7.000000 % 933.65
- -------------------------------------------------------------------------------
152,556,062.34 150,522,626.88 2,029,555.82
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 141,926.99 809,487.67 0.00 0.00 23,683,909.49
A-2 439,870.13 645,478.08 0.00 0.00 75,266,183.04
A-3 79,416.04 79,416.04 0.00 0.00 13,626,000.00
A-4 14,477.53 1,064,830.07 0.00 0.00 1,433,663.98
A-5 177,300.72 270,521.02 0.00 0.00 30,327,583.67
A-6 0.00 694.02 0.00 0.00 212,594.85
A-7 74,680.73 74,680.73 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 8,865.33 13,526.50 0.00 0.00 1,516,428.88
M-2 5,318.85 8,115.37 0.00 0.00 909,797.69
M-3 3,103.10 4,734.63 0.00 0.00 530,789.87
B-1 2,216.34 3,381.63 0.00 0.00 379,107.22
B-2 1,772.95 2,705.12 0.00 0.00 303,265.90
B-3 1,775.76 2,709.41 0.00 0.00 303,746.47
- -------------------------------------------------------------------------------
950,724.47 2,980,280.29 0.00 0.00 148,493,071.06
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 973.046838 26.674686 5.671182 32.345868 0.000000 946.372153
A-2 997.947704 2.718711 5.816311 8.535022 0.000000 995.228993
A-3 1000.000000 0.000000 5.828272 5.828272 0.000000 1000.000000
A-4 692.891637 292.985367 4.038363 297.023730 0.000000 399.906270
A-5 997.043819 3.055301 5.811043 8.866344 0.000000 993.988518
A-6 996.775429 3.243427 0.000000 3.243427 0.000000 993.532002
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 997.043819 3.055303 5.811045 8.866348 0.000000 993.988516
M-2 997.043822 3.055304 5.811046 8.866350 0.000000 993.988517
M-3 997.043820 3.055300 5.811049 8.866349 0.000000 993.988521
B-1 997.043812 3.055296 5.811064 8.866360 0.000000 993.988516
B-2 997.043822 3.055293 5.811046 8.866339 0.000000 993.988528
B-3 997.043819 3.055237 5.811047 8.866284 0.000000 993.988532
_______________________________________________________________________________
DETERMINATION DATE 22-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:35:46 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 31,383.17
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,378.50
SUBSERVICER ADVANCES THIS MONTH 18,196.68
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,956,040.68
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 148,493,071.06
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 595
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,568,259.88
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.36858910 % 1.97333400 % 0.65807670 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.34075840 % 1.99134978 % 0.66503670 %
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 7.89759516
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 174.82
POOL TRADING FACTOR: 97.33672250
................................................................................
Run: 09/26/97 15:04:39 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-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 25,120,000.00 7.000000 % 484,153.67
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 34,634,000.00 7.000000 % 787,382.10
A-6 760972BY4 8,310,000.00 8,310,000.00 7.000000 % 0.00
A-7 760972BZ1 20,000,000.00 20,000,000.00 7.000000 % 60,324.60
A-8 760972CA5 400,253.44 400,253.44 0.000000 % 1,311.97
A-9 760972CB3 0.00 0.00 0.509119 % 0.00
R 760972CC1 100.00 100.00 7.000000 % 100.00
M-1 760972CD9 1,544,900.00 1,544,900.00 7.000000 % 4,659.77
M-2 760972CE7 772,500.00 772,500.00 7.000000 % 2,330.04
M-3 760972CF4 772,500.00 772,500.00 7.000000 % 2,330.04
B-1 540,700.00 540,700.00 7.000000 % 1,630.88
B-2 308,900.00 308,900.00 7.000000 % 931.71
B-3 309,788.87 309,788.87 7.000000 % 934.39
- -------------------------------------------------------------------------------
154,492,642.31 154,492,642.31 1,346,089.17
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 146,489.76 630,643.43 0.00 0.00 24,635,846.33
A-2 166,323.03 166,323.03 0.00 0.00 28,521,000.00
A-3 150,659.36 150,659.36 0.00 0.00 25,835,000.00
A-4 43,287.96 43,287.96 0.00 0.00 7,423,000.00
A-5 201,971.60 989,353.70 0.00 0.00 33,846,617.90
A-6 48,460.59 48,460.59 0.00 0.00 8,310,000.00
A-7 116,631.98 176,956.58 0.00 0.00 19,939,675.40
A-8 0.00 1,311.97 0.00 0.00 398,941.47
A-9 65,526.47 65,526.47 0.00 0.00 0.00
R 0.58 100.58 0.00 0.00 0.00
M-1 9,009.24 13,669.01 0.00 0.00 1,540,240.23
M-2 4,504.91 6,834.95 0.00 0.00 770,169.96
M-3 4,504.91 6,834.95 0.00 0.00 770,169.96
B-1 3,153.14 4,784.02 0.00 0.00 539,069.12
B-2 1,801.38 2,733.09 0.00 0.00 307,968.29
B-3 1,806.56 2,740.95 0.00 0.00 308,854.48
- -------------------------------------------------------------------------------
964,131.47 2,310,220.64 0.00 0.00 153,146,553.14
===============================================================================
Run: 09/26/97 15:04:39
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 1000.000000 19.273633 5.831599 25.105232 0.000000 980.726367
A-2 1000.000000 0.000000 5.831599 5.831599 0.000000 1000.000000
A-3 1000.000000 0.000000 5.831599 5.831599 0.000000 1000.000000
A-4 1000.000000 0.000000 5.831599 5.831599 0.000000 1000.000000
A-5 1000.000000 22.734368 5.831599 28.565967 0.000000 977.265632
A-6 1000.000000 0.000000 5.831599 5.831599 0.000000 1000.000000
A-7 1000.000000 3.016230 5.831599 8.847829 0.000000 996.983770
A-8 1000.000000 3.277848 0.000000 3.277848 0.000000 996.722152
M-1 1000.000000 3.016228 5.831601 8.847829 0.000000 996.983772
M-2 1000.000000 3.016233 5.831599 8.847832 0.000000 996.983767
M-3 1000.000000 3.016233 5.831599 8.847832 0.000000 996.983767
B-1 1000.000000 3.016238 5.831589 8.847827 0.000000 996.983762
B-2 1000.000000 3.016219 5.831596 8.847815 0.000000 996.983781
B-3 1000.000000 3.016216 5.831585 8.847801 0.000000 996.983784
_______________________________________________________________________________
DETERMINATION DATE 20-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/26/97 15:04:40 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 32,155.24
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,831.77
SUBSERVICER ADVANCES THIS MONTH 13,822.83
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,492,142.62
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 153,146,553.14
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 558
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 880,019.01
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.24237590 % 2.00522600 % 0.75239850 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.22648890 % 2.01152431 % 0.75673320 %
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 7.80963213
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 176.08
POOL TRADING FACTOR: 99.12870338
................................................................................
Run: 09/30/97 14:01:50 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 109,009,250.00 109,009,250.00 7.000000 % 1,570,379.27
A-2 760972CH0 15,572,750.00 15,572,750.00 9.000000 % 224,339.90
A-3 760972CJ6 152,196,020.00 152,196,020.00 7.250000 % 1,815,329.73
A-4 760972CK3 7,000,000.00 7,000,000.00 7.250000 % 74,641.43
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 6,337,000.00 7.250000 % 21,872.99
A-9 760972CQ0 3,621,000.00 3,621,000.00 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 116,561,000.00 116,561,000.00 6.750000 % 1,383,754.84
A-15 760972CW7 142,519,000.00 142,519,000.00 0.000000 % 783,740.14
A-16 760972CX5 30,000,000.00 30,000,000.00 7.250000 % 2,559,510.80
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 569,962.51 569,962.51 0.000000 % 509.07
A-21 760972DC0 0.00 0.00 0.588479 % 0.00
R-I 760972DD8 100.00 100.00 7.250000 % 100.00
R-II 760972DE6 100.00 100.00 7.250000 % 100.00
M-1 760972DF3 21,019,600.00 21,019,600.00 7.250000 % 14,005.08
M-2 760972DG1 9,458,900.00 9,458,900.00 7.250000 % 6,302.34
M-3 760972DH9 8,933,300.00 8,933,300.00 7.250000 % 5,952.14
B-1 760972DJ5 4,729,400.00 4,729,400.00 7.250000 % 3,151.14
B-2 760972DK2 2,101,900.00 2,101,900.00 7.250000 % 1,400.47
B-3 760972DL0 3,679,471.52 3,679,471.52 7.250000 % 2,451.57
- -------------------------------------------------------------------------------
1,050,980,734.03 1,050,980,734.03 8,467,540.91
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 635,774.20 2,206,153.47 0.00 0.00 107,438,870.73
A-2 116,774.86 341,114.76 0.00 0.00 15,348,410.10
A-3 919,354.09 2,734,683.82 0.00 0.00 150,380,690.27
A-4 42,284.15 116,925.58 0.00 0.00 6,925,358.57
A-5 373,157.47 373,157.47 0.00 0.00 61,774,980.00
A-6 123,034.79 123,034.79 0.00 0.00 20,368,000.00
A-7 116,384.09 116,384.09 0.00 0.00 19,267,000.00
A-8 38,279.23 60,152.22 0.00 0.00 6,315,127.01
A-9 0.00 0.00 21,872.99 0.00 3,642,872.99
A-10 382,836.90 382,836.90 0.00 0.00 68,580,000.00
A-11 31,426.91 31,426.91 0.00 0.00 0.00
A-12 440,910.32 440,910.32 0.00 0.00 78,398,000.00
A-13 65,446.49 65,446.49 0.00 0.00 11,637,000.00
A-14 655,539.03 2,039,293.87 0.00 0.00 115,177,245.16
A-15 122,579.45 906,319.59 860,899.16 0.00 142,596,159.02
A-16 0.00 2,559,510.80 181,217.77 0.00 27,621,706.97
A-17 422,841.46 422,841.46 0.00 0.00 70,000,000.00
A-18 197,391.14 197,391.14 0.00 0.00 35,098,000.00
A-19 295,535.56 295,535.56 0.00 0.00 52,549,000.00
A-20 0.00 509.07 0.00 0.00 569,453.44
A-21 515,308.49 515,308.49 0.00 0.00 0.00
R-I 0.60 100.60 0.00 0.00 0.00
R-II 0.60 100.60 0.00 0.00 0.00
M-1 126,970.84 140,975.92 0.00 0.00 21,005,594.92
M-2 57,137.36 63,439.70 0.00 0.00 9,452,597.66
M-3 53,962.42 59,914.56 0.00 0.00 8,927,347.86
B-1 28,568.38 31,719.52 0.00 0.00 4,726,248.86
B-2 12,696.72 14,097.19 0.00 0.00 2,100,499.53
B-3 22,226.19 24,677.76 0.00 0.00 3,677,019.95
- -------------------------------------------------------------------------------
5,796,421.74 14,263,962.65 1,063,989.92 0.00 1,043,577,183.04
===============================================================================
Run: 09/30/97 14:01:50
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 1000.000000 14.405927 5.832296 20.238223 0.000000 985.594073
A-2 1000.000000 14.405927 7.498667 21.904594 0.000000 985.594073
A-3 1000.000000 11.927577 6.040592 17.968169 0.000000 988.072423
A-4 1000.000000 10.663061 6.040593 16.703654 0.000000 989.336939
A-5 1000.000000 0.000000 6.040592 6.040592 0.000000 1000.000000
A-6 1000.000000 0.000000 6.040593 6.040593 0.000000 1000.000000
A-7 1000.000000 0.000000 6.040592 6.040592 0.000000 1000.000000
A-8 1000.000000 3.451632 6.040592 9.492224 0.000000 996.548368
A-9 1000.000000 0.000000 0.000000 0.000000 6.040594 1006.040594
A-10 1000.000000 0.000000 5.582340 5.582340 0.000000 1000.000000
A-12 1000.000000 0.000000 5.624000 5.624000 0.000000 1000.000000
A-13 1000.000000 0.000000 5.624000 5.624000 0.000000 1000.000000
A-14 1000.000000 11.871508 5.624000 17.495508 0.000000 988.128492
A-15 1000.000000 5.499198 0.860092 6.359290 6.040592 1000.541395
A-16 1000.000000 85.317027 0.000000 85.317027 6.040592 920.723566
A-17 1000.000000 0.000000 6.040592 6.040592 0.000000 1000.000000
A-18 1000.000000 0.000000 5.624000 5.624000 0.000000 1000.000000
A-19 1000.000000 0.000000 5.624000 5.624000 0.000000 1000.000000
A-20 1000.000000 0.893164 0.000000 0.893164 0.000000 999.106836
R-I 1000.000000 1000.00000 6.000000 1006.000000 0.000000 0.000000
R-II 1000.000000 1000.00000 6.000000 1006.000000 0.000000 0.000000
M-1 1000.000000 0.666287 6.040593 6.706880 0.000000 999.333713
M-2 1000.000000 0.666287 6.040592 6.706879 0.000000 999.333713
M-3 1000.000000 0.666287 6.040592 6.706879 0.000000 999.333713
B-1 1000.000000 0.666287 6.040593 6.706880 0.000000 999.333713
B-2 1000.000000 0.666288 6.040592 6.706880 0.000000 999.333712
B-3 1000.000000 0.666286 6.040593 6.706879 0.000000 999.333717
_______________________________________________________________________________
DETERMINATION DATE 20-September-97
DISTRIBUTION DATE 25-September-97
Run: 09/30/97 14:01:51 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 216,938.82
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 33,307.42
SUBSERVICER ADVANCES THIS MONTH 30,025.32
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 15 4,158,671.91
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 1,043,577,183.05
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 3,900
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 6,703,231.84
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.24732870 % 3.75203700 % 1.00063440 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.21678440 % 3.77408984 % 1.00706520 %
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 8.13265021
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 356.56
POOL TRADING FACTOR: 99.29555788
................................................................................
