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)
August 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 August 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
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: August 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: 08/01/97
GROSS INTEREST RATE: 12.22521
NET INTEREST RATE: 10.000000
TOTAL NUMBER OF LOANS: 9
REPORT DATE: 08/25/97
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 14,419.87 14,419.87 14,419.87
LESS SERVICE FEE 2,625.21 2,625.21 2,625.21
NET INTEREST 11,794.66 11,794.66 11,794.66
PAYOFF NET INTEREST 0.00 0.00 0.00
PLUS REO NET INT GAIN 0.00 0.00 0.00
LESS REO REIMBURSEMENT 0.00 0.00 0.00
PRINCIPAL INSTALLMENT 1,780.30 1,780.30 1,780.30
ADDITIONAL PRINCIPAL 0.00 0.00 0.00
PAYOFF PRINCIPAL 0.00 0.00 0.00
REO PRINCIPAL 0.00 0.00 0.00
ADJUSTMENT + OR- 0.00 0.00 0.00
TOTAL REMITTANCE 13,574.96 13,574.96 13,574.96
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 1,415,423.07 1,415,423.07 1,415,423.07
LESS PAYOFF PRINCIPAL BALANCE 0.00 0.00 0.00
2) LESS REO BALANCE REMOVAL 0.00 0.00 0.00
LESS REO BALANCE FOR CURRENT
MONTHS P&I PAYMENTS NOT ADVANCED 0.00 0.00 0.00
ADJ BEGINNING PRINCIPAL
CURRENT MONTHS P&I CALCULATION 1,415,423.07 1,415,423.07 1,415,423.07
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 1,780.30 1,780.30 1,780.30
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 0.00 0.00 0.00
PAYOFF PRINCIPAL 0.00 0.00 0.00
REO PRINCIPAL 0.00 0.00 0.00
PRINCIPAL ADJUSTMENT + OR - 0.00 0.00 0.00
3) TOTAL PRINCIPAL REMITTANCE 1,780.30 1,780.30 1,780.30
ENDING PRINCIPAL BALANCE 1,413,642.77 1,413,642.77 1,413,642.77
***SECTION 3***DELINQUENCY DATA
#LOANS AGGREGATGE PR BAL
DELINQ ON LOANS DELINQ
30-59 DAYS 1
PRINCIPAL 162.27 0.00 0.00 0.00
INTEREST 1,227.90 1,227.90 1,227.90
60-89 DAYS 0
PRINCIPAL 0.00 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
OVER 90 DAYS 0
PRINCIPAL 0.00 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
FORECLOSURE 1
PRINCIPAL 11,058.18 0.00 0.00 0.00
INTEREST 123,449.82 123,449.82 123,449.82
REO 0
PRINICPAL 0.00 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
TOTAL 2 11,220.45 124,677.72 124,677.72 124,677.72
***SECTION 4***TOTAL DETAIL OF DELINQUENCY NOT ADVANCED
NET INTEREST 0.00 0.00 0.00
SERVICE FEE 0.00 0.00 0.00
PRINCIPAL 0.00 0.00 0.00
TOTAL NOT ADVANCED 0.00 0.00 0.00
IF ANY QUESTIONS, CONTACT CONVENTIONAL PASS
THROUGH DEPARTMENT (215-682-1909)
- -------------------------------------------------------------------------------
<PAGE>
GMAC MORTGAGE CORPORATION
100 WITMER ROAD, P.O.BOX 963
HORSHAM, PA 19044-0963
SERIES 1986-4 HL
PARTICIPATION CERTIFICATE REMITTANCE ADVICE
INVESTOR NAME: SALOMON BROTHERS INC
ADDRESS: DIVIDEND DEPT 44TH FLOOR
ONE NEW YORK PLAZA
NEW YORK, NY 10004
CONTROL NUMBER: 3506 MORTGAGE POOL INSURANCE
INVESTOR CERTIFICATE NUMBER: 000001 NON CALIFORNIA LOANS: 6,711,109.51
CERTIFICATE NUMBER OF UNITS: 0001 SPECIAL HAZARD INSURANCE: 368,860.56
BANKRUPTCY BOND: 342,969.66
SCHEDULED INSTALLMENTS OF: 08/01/97
GROSS INTEREST RATE: 12.40476
NET INTEREST RATE: 10.25
TOTAL NUMBER OF LOANS: 6
REPORT DATE: 08/25/97
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 6,006.51 6,006.51 6,006.51
LESS SERVICE FEE 1,043.35 1,043.35 1,043.35
NET INTEREST 4,963.16 4,963.16 4,963.16
PAYOFF NET INTEREST 0.00 0.00 0.00
PLUS REO NET INT GAIN 0.00 0.00 0.00
LESS REO REIMBURSEMENT 0.00 0.00 0.00
PRINCIPAL INSTALLMENT 740.49 740.49 740.49
ADDITIONAL PRINCIPAL 0.00 0.00 0.00
PAYOFF PRINCIPAL 0.00 0.00 0.00
REO PRINCIPAL 0.00 0.00 0.00
ADJUSTMENT + OR- 0.00 0.00 0.00
TOTAL REMITTANCE 5,703.65 5,703.65 5,703.65
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 581,052.43 581,052.43 581,052.43
LESS PAYOFF PRINCIPAL BALANCE 0.00 0.00 0.00
2) LESS REO BALANCE REMOVAL 0.00 0.00 0.00
LESS REO BALANCE FOR CURRENT
MONTHS P&I PAYMENTS NOT ADVANCED 0.00 0.00 0.00
ADJ BEGINNING PRINCIPAL
CURRENT MONTHS P&I CALCULATION 581,052.43 581,052.43 581,052.43
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 740.49 740.49 740.49
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 0.00 0.00 0.00
PAYOFF PRINCIPAL 0.00 0.00 0.00
REO PRINCIPAL 0.00 0.00 0.00
PRINCIPAL ADJUSTMENT + OR - 0.00 0.00 0.00
3) TOTAL PRINCIPAL REMITTANCE 740.49 740.49 740.49
ENDING PRINCIPAL BALANCE 580,311.94 580,311.94 580,311.94
***SECTION 3***DELINQUENCY DATA
#LOANS AGGREGATGE PR BAL
DELINQ ON LOANS DELINQ
30-59 DAYS 0
PRINCIPAL 0.00 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
60-89 DAYS 0
PRINCIPAL 0.00 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
OVER 90 DAYS 1
PRINCIPAL 1,966.02 0.00 0.00 0.00
INTEREST 29,096.38 29,096.38 29,096.38
FORECLOSURE 0
PRINCIPAL 0.00 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
REO 0
PRINICPAL 0.00 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
TOTAL 1 1,966.02 29,096.38 29,096.38 29,096.38
***SECTION 4***TOTAL DETAIL OF DELINQUENCY NOT ADVANCED
NET INTEREST 0.00 0.00 0.00
SERVICE FEE 0.00 0.00 0.00
PRINCIPAL 0.00 0.00 0.00
TOTAL NOT ADVANCED 0.00 0.00 0.00
IF ANY QUESTIONS, CONTACT CONVENTIONAL PASS
THROUGH DEPARTMENT (215-682-1909)
- -------------------------------------------------------------------------------
<PAGE>
Run: 08/26/97 09:17:07 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 51,185,471.15 357,526.99 8.0000 671.34
STRIP 0.00 0.00 1.4363 0.00
- --------------------------------------------------------------------------------
51,185,471.15 357,526.99 671.34
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
2,383.51 0.00 3,054.85 0.00 356,855.65
STRIP 427.94 0.00 427.94 0.00 0.00
2,811.45 0.00 3,482.79 0.00 356,855.65
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
6.984931 0.013116 0.046566 0.000000 0.059682 6.971815
STRIP 0.000000 0.000000 0.008361 0.000000 0.008361 0.000000
Determination Date August 20, 1997
Distribution Date August 25, 1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/26/97 09:17:07 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 74.48
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 134.07
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 356,855.65
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 357,181.79
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 571.34
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 0.006971815
................................................................................
Run: 08/26/97 09:17:07 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 1,107,457.60 8.0000 1,954.17
STRIP 0.00 0.00 1.5597 0.00
- --------------------------------------------------------------------------------
50,250,749.71 1,107,457.60 1,954.17
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
7,383.05 0.00 9,337.22 0.00 1,105,503.43
STRIP 1,439.44 0.00 1,439.44 0.00 0.00
8,822.49 0.00 10,776.66 0.00 1,105,503.43
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
22.038628 0.038888 0.146924 0.000000 0.185812 21.999740
STRIP 0.000000 0.000000 0.028645 0.000000 0.028645 0.000000
Determination Date August 20, 1997
Distribution Date August 25, 1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/26/97 09:17:07 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1986-15 (POOL 3014)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 324.28
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 401.45
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 1,105,503.43
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 1,107,457.60
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 1,954.17
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 0.021999740
................................................................................
Run: 08/26/97 09:17:07 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 4,276,874.15 8.5000 272,533.32
STRIP 0.00 0.00 0.9103 0.00
- --------------------------------------------------------------------------------
96,428,600.14 4,276,874.15 272,533.32
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
29,686.89 0.00 302,220.21 0.00 4,004,340.83
STRIP 3,171.01 0.00 3,171.01 0.00 0.00
32,857.90 0.00 305,391.22 0.00 4,004,340.83
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
44.352756 2.826271 0.307864 0.000000 3.134135 41.526485
STRIP 0.000000 0.000000 0.032885 0.000000 0.032885 0.000000
Determination Date August 20, 1997
Distribution Date August 25, 1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/26/97 09:17:07 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 1,915.85
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,379.57
SUBSERVICER ADVANCES THIS MONTH 3,870.62
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 265,998.36
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 140,667.05
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 4,004,340.83
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 4,016,828.85
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 265,501.94
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,015.99
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 6,015.39
MORTGAGE POOL INSURANCE 5,259,137.89
SPECIAL HAZARD LOSS COVERAGE 975,802.16
BANKRUPTCY BOND 100,000.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.3616%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.5000%
POOL TRADING FACTOR 0.041526485
................................................................................
Run: 08/26/97 09:17:07 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 2,093,586.29 6.5000 3,718.74
STRIP 0.00 0.00 2.8919 0.00
- --------------------------------------------------------------------------------
99,525,248.34 2,093,586.29 3,718.74
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
11,340.26 0.00 15,059.00 0.00 2,089,867.55
STRIP 5,045.41 0.00 5,045.41 0.00 0.00
16,385.67 0.00 20,104.41 0.00 2,089,867.55
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
21.035730 0.037365 0.113944 0.000000 0.151309 20.998366
STRIP 0.000000 0.000000 0.050695 0.000000 0.050695 0.000000
Determination Date August 20, 1997
Distribution Date August 25, 1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/26/97 09:17:07 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 756.84
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 672.92
SUBSERVICER ADVANCES THIS MONTH 5,500.35
MASTER SERVICER ADVANCES THIS MONTH 1,448.05
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 201,338.75
(B) TWO MONTHLY PAYMENTS: 1 193,928.57
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 175,887.24
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 2,089,867.55
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 1,947,292.11
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 11
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 147,534.69
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 412.03
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 3,306.71
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 0.020998366
................................................................................
Run: 08/26/97 09:17:07 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 5,299,286.98 7.0000 186,786.74
STRIP 0.00 0.00 1.9453 0.00
- --------------------------------------------------------------------------------
106,883,729.60 5,299,286.98 186,786.74
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
30,224.18 0.00 217,010.92 0.00 5,112,500.24
STRIP 8,401.09 0.00 8,401.09 0.00 0.00
38,625.27 0.00 225,412.01 0.00 5,112,500.24
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
49.579922 1.747569 0.282776 0.000000 2.030345 47.832353
STRIP 0.000000 0.000000 0.078600 0.000000 0.078600 0.000000
Determination Date August 20, 1997
Distribution Date August 25, 1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/26/97 09:17:07 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 2,128.02
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,791.86
SUBSERVICER ADVANCES THIS MONTH 5,536.59
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 593,927.23
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 5,112,500.24
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 5,120,856.55
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 175,793.56
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,145.29
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 9,847.89
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 9.8463%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.0000%
POOL TRADING FACTOR 0.047832353
................................................................................
SEC REPORT
DISTRIBUTION DATE: 08/25/97
MONTHLY Cutoff: Jul-97
DETERMINATION DATE: 08/20/97
RUN TIME/DATE: 08/14/97 03:34 PM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4000
SERIES: 1987-S1
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A STRIP
CUSIP Number 795483BD7 NA
Tot Principal and Interest Distr 9,125.29 3,463.07
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 1,568.67
Total Principal Prepayments 23.21
Principal Payoffs-In-Full 0.00
Principal Curtailments 23.21
Principal Liquidations 0.00
Scheduled Principal Due 1,545.46
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 7,556.62 3,463.07
Prepayment Interest Shortfall 0.00 0.00
Unpaid Interest Shortfall Paid 0.00
Remaining Unpaid Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 117,952,531.57
Current Period BEGINNING Prin Bal 1,066,816.40
Current Period ENDING Prin Bal 1,065,247.73
Change in Principal Balance 1,568.67
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.013299
Interest Distributed 0.064065
Total Distribution 0.077364
Total Principal Prepayments 0.000197
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 9.044455
ENDING Principal Balance 9.031156
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.500000% 1.507101%
Subordinated Unpaid Amounts
Period Ending Class Percentages 38.689185%
Prepayment Percentages 38.689185%
Trading Factors 0.903116%
Certificate Denominations 1,000
Sub-Servicer Fees 378.21
Master Servicer Fees 133.35
Percentage Interest
Current Period Master Servicer Advance 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Tot Principal and Interest Distr 9,436.38 29.16 22,053.90
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 1,715.50 3,284.17
Total Principal Prepayments 36.79 60.00
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 36.79 60.00
Principal Liquidations 0.00 0.00
Scheduled Principal Due 2,449.09 3,994.55
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 7,720.88 29.16 18,769.73
Prepayment Interest Shortfall 0.00 0.00 0.00
Unpaid Interest Shortfall Paid 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 8,878,147.54 126,830,679.11
Current Period BEGINNING Prin Bal 1,690,585.72 2,757,402.12
Current Period ENDING Prin Bal 1,688,099.84 2,753,347.57
Change in Principal Balance 2,485.88 4,054.55
PER CERTIFICATE DATA BY CLASS
Principal Distributed 48.306812
Interest Distributed 217.412472
Total Distribution 265.719283
Total Principal Prepayments 1.035971
Current Period Interest Shortfall
BEGINNING Principal Balance 190.420999
ENDING Principal Balance 190.140999
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.380000% 0.120000%
Subordinated Unpaid Amounts 598,136.14 3,464.60 601,600.74
Period Ending Class Percentages 61.310815%
Prepayment Percentages 61.310815%
Trading Factors 19.014100% 2.170885%
Certificate Denominations 250,000
Sub-Servicer Fees 599.34 977.55
Master Servicer Fees 211.33 344.68
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 140,704.50 1
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 468,284.26 1
Tot Unpaid Principal on Delinq Loans 608,988.76 2
Loans in Foreclosure, INCL in Delinq 468,284.26 1
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
6 Mo Avg Delinquencies 2+ Payments 20.8190%
Loans in Pool 17
Current Period Sub-Servicer Fee 977.55
Current Period Master Servicer Fee 344.68
Aggregate REO Losses (509,401.82)
................................................................................
Run: 08/26/97 09:17:07 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 5,587,876.07 8.5000 10,003.32
STRIP 0.00 0.00 0.3298 0.00
- --------------------------------------------------------------------------------
126,773,722.44 5,587,876.07 10,003.32
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
39,580.79 0.00 49,584.11 0.00 5,577,872.75
STRIP 1,535.60 0.00 1,535.60 0.00 0.00
41,116.39 0.00 51,119.71 0.00 5,577,872.75
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
44.077558 0.078907 0.312216 0.000000 0.391123 43.998651
STRIP 0.000000 0.000000 0.012113 0.000000 0.012113 0.000000
Determination Date August 20, 1997
Distribution Date August 25, 1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/26/97 09:17:07 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 2,454.25
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,036.78
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 5,577,872.75
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 5,587,754.80
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 510.79
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 9,492.53
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 9.7943%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.5000%
POOL TRADING FACTOR 0.043998651
................................................................................
SEC REPORT
DISTRIBUTION DATE: 08/25/97
MONTHLY Cutoff: Jul-97
DETERMINATION DATE: 08/20/97
RUN TIME/DATE: 08/14/97 03:48 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 72,146.86 1,201.77
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 59,122.61
Total Principal Prepayments 33,678.90
Principal Payoffs-In-Full 33,603.59
Principal Curtailments 75.31
Principal Liquidations 0.00
Scheduled Principal Due 25,443.71
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 13,024.25 1,201.77
Prepayment Interest Shortfall 67.80 11.01
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 1,795,481.18
Current Period ENDING Princ Balance 1,736,358.57
Change in Principal Balance 59,122.61
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.820411
Interest Distributed 0.180730
Total Distribution 1.001141
Total Principal Prepayments 0.467343
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 24.914862
ENDING Principal Balance 24.094451
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.750000% 0.604859%
Subordinated Unpaid Amounts
Period Ending Class Percentages 75.306471%
Prepayment Percentages 75.306472%
Trading Factors 2.409445%
Certificate Denominations 1,000
Sub-Servicer Fees 497.36
Master Servicer Fees 223.27
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 20,801.43 28.41 94,178.47
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 17,557.65 76,680.26
Total Principal Prepayments 11,043.54 44,722.44
Principal Payoffs-In-Full 11,018.85 44,622.44
Principal Curtailments 24.69 100.00
Principal Liquidations 0.00 0.00
Scheduled Principal Due 8,343.18 33,786.89
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 3,243.78 28.41 17,498.21
Prepayment Interest Shortfall 22.08 0.15 101.04
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 588,751.07 2,384,232.25
Current Period ENDING Princ Balance 569,364.35 2,305,722.92
Change in Principal Balance 19,386.72 78,509.33
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1,292.631940
Interest Distributed 238.814057
Total Distribution 1,531.445998
Total Principal Prepayments 813.049157
Current Period Interest Shortfall
BEGINNING Principal Balance 173.380478
ENDING Principal Balance 167.671310
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.690000% 0.060000%
Subordinated Unpaid Amounts 120,880.43 165.09 121,045.52
Period Ending Class Percentages 24.693529%
Prepayment Percentages 24.693528%
Trading Factors 16.767131% 3.055541%
Certificate Denominations 250,000
Sub-Servicer Fees 163.09 660.45
Master Servicer Fees 73.21 296.48
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 569,364.35
POOL DELINQUENCY DATA Unpaid Princ Number of
Balance Loans
Loans Delinquent ONE Payment 0.00 0
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 148,013.98 2
Tot Unpaid Princ on Delinquent Loans 148,013.98 2
Loans in Foreclosure, INCL in Delinq 148,013.98 2
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
Six Month Average Delinq 2+ Pmts 8.9934%
Loans in Pool 34
Curr Period Sub-Servicer Fee 660.45
Curr Period Master Servicer Fee 296.48
Aggregate REO Losses (105,184.39)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 08/25/97
MONTHLY Cutoff: Jul-97
DETERMINATION DATE: 08/20/97
RUN TIME/DATE: 08/14/97 03:55 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 66,561.99 688.08
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 47,217.06
Total Principal Prepayments 42,943.33
Principal Payoffs-In-Full 42,464.68
Principal Curtailments 478.65
Principal Liquidations 0.00
Scheduled Principal Due 4,273.73
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 19,344.93 688.08
Prepayment Interest Shortfall 308.01 6.48
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 2,620,391.36
Curr Period ENDING Princ Balance 2,573,174.30
Change in Principal Balance 47,217.06
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.496042
Interest Distributed 0.203229
Total Distribution 0.699271
Total Principal Prepayments 0.451144
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 27.528686
ENDING Principal Balance 27.032644
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 9.000000% 0.208042%
Subordinated Unpaid Amounts
Period Ending Class Percentages 66.023163%
Prepayment Percentages 66.023163%
Trading Factors 2.703264%
Certificate Denominations 1,000
Sub-Servicer Fees 660.96
Master Servicer Fees 268.68
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 34,233.22 20.91 101,504.20
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 24,298.85 71,515.91
Total Principal Prepayments 22,099.50 65,042.83
Principal Payoffs-In-Full 21,853.17 64,317.85
Principal Curtailments 246.33 724.98
Principal Liquidations 0.00 0.00
Scheduled Principal Due 2,199.35 6,473.08
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 9,934.37 20.91 29,988.29
Prepayment Interest Shortfall 158.16 0.35 473.00
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 1,348,505.68 3,968,897.04
Curr Period ENDING Princ Balance 1,324,206.83 3,897,381.13
Change in Principal Balance 24,298.85 71,515.91
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1,046.064750
Interest Distributed 427.674325
Total Distribution 1,473.739075
Total Principal Prepayments 951.382800
Current Period Interest Shortfall
BEGINNING Principal Balance 232.212513
ENDING Principal Balance 228.028254
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.980000% 0.020000%
Subordinated Unpaid Amounts 372,357.88 348.99 372,706.87
Period Ending Class Percentages 33.976837%
Prepayment Percentages 33.976837%
Trading Factors 22.802825% 3.858989%
Certificate Denominations 250,000
Sub-Servicer Fees 340.15 1,001.11
Master Servicer Fees 138.27 406.95
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 45,336.38 1
Loans Delinquent TWO Payments 142,334.29 1
Loans Delinquent THREE + Payments 0.00 0
Total Unpaid Principal on Delinq Loans 187,670.67 2
Loans in Foreclosure, INCL in Delinq 0.00 0
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 2.6510%
Loans in Pool 28
Current Period Sub-Servicer Fee 1,001.11
Current Period Master Servicer Fee 406.95
Aggregate REO Losses (380,719.66)
................................................................................
CONDUIT SENIOR MORTGAGE PASS-THROUGH CERTIFICATES 15-Aug-97
1987-SA1, CLASS A, 7.86941656% PASS-THROUGH RATE (POOL 4009) 11:26 AM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: AUGUST 20, 1997
DISTRIBUTION DATE: AUGUST 25, 1997
ORIGINAL POOL BALANCE: $43,895,323.25
BEGINNING POOL BALANCE $3,043,327.15
ENDING POOL BALANCE $2,970,346.87
PRINCIPAL DISTRIBUTIONS $72,980.28
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $64,786.33
PARTIAL PRINCIPAL PREPAYMENTS $3,321.13
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 06/01 $4,872.82
$72,980.28
INTEREST DUE ON BEG POOL BALANCE $19,957.67
PREPAYMENT INTEREST SHORTFALL ($188.85)
$19,768.82
TOTAL DISTRIBUTION DUE THIS PERIOD $92,749.10
UNPAID INTEREST SHORTFALL $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $314.06
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 53.906298%
TOTAL PRINCIPAL PASS-THROUGH PER SINGLE CERTIFICATE $1.662598076
TOTAL INTEREST PASS-THROUGH PER SINGLE CERTIFICATE $0.450362784
TOTAL PRINCIPAL PREPAYMENT PASS-THROUGH PER SINGLE CERTIFICATE $1.551588073
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $5,510,203.79
TRADING FACTOR 0.067668869
NUMBER OF LOANS DELINQUENT ONE MONTH 0
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 1
NUMBER OF REO PROPERTIES 0
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $0.00
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $294,654.92
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $0.00
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES 15-Aug-97
1987-SA1, CLASS B, 7.83941656% PASS-THROUGH RATE (POOL 4009) 11:26 AM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: AUGUST 20, 1997
DISTRIBUTION DATE: AUGUST 25, 1997
ORIGINAL POOL BALANCE: $3,177,409.46
BEGINNING POOL BALANCE $2,543,930.13
ENDING POOL BALANCE $2,539,856.92
NET CHANGE TO PRINCIPAL BALANCE $4,073.21
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $0.00
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 06/01 $4,073.21
$4,073.21
INTEREST DUE ON BEGINNING POOL BALANCE $16,619.11
PREPAYMENT INTEREST SHORTFALL ($157.26)
LOSS ON LIQUIDATED MORTGAGE $0.00
$16,461.85
TOTAL DISTRIBUTION DUE THIS PERIOD $20,535.06
PRINCIPAL DISTRIBUTION PER SINGLE CERTIFICATE $320.48
INTEREST DISTRIBUTION PER SINGLE CERTIFICATE $1,295.23
ESTIMATED UNPAID AMOUNT (AFTER TAKING INTO ACCOUNT
CURRENT DISTRIBUTION) $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $262.53
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 46.093702%
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $5,510,203.79
NUMBER OF LOANS DELINQUENT ONE MONTH 0
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 1
NUMBER OF REO PROPERTIES 0
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $0.00
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $294,654.92
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $0.00
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES 15-Aug-97
1987-SA1, CLASS C, 0.03% PASS-THROUGH RATE (POOL 4009) 11:26 AM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: AUGUST 20, 1997
DISTRIBUTION DATE: AUGUST 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 06/01 $0.00
$0.00
INTEREST DUE ON BEGINNING POOL BALANCE AFTER DEDUCTING
CURRENT MONTH CLASS C UNPAID INTEREST AMOUNT $63.60
PREPAYMENT INTEREST SHORTFALL ($0.60)
LOSS ON LIQUIDATED MORTGAGE $0.00
TOTAL DISTRIBUTION DUE THIS PERIOD $63.00
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 $5,510,203.79
NUMBER OF LOANS DELINQUENT ONE MONTH 0
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 1
NUMBER OF REO PROPERTIES 0
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $0.00
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $294,654.92
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $0.00
CONDUIT SENIOR MORTGAGE PASS-THROUGH CERTIFICATES 15-Aug-97
1987-SA1, CLASS A, 7.86941656% PASS-THROUGH RATE (POOL 4009) 11:58 AM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: AUGUST 20, 1997
DISTRIBUTION DATE: AUGUST 25, 1997
ORIGINAL POOL BALANCE: $43,895,323.25
BEGINNING POOL BALANCE $3,043,327.15
ENDING POOL BALANCE $2,970,346.87
PRINCIPAL DISTRIBUTIONS $72,980.28
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $64,786.33
PARTIAL PRINCIPAL PREPAYMENTS $3,321.13
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 06/01 $4,872.82
$72,980.28
INTEREST DUE ON BEG POOL BALANCE $19,957.67
PREPAYMENT INTEREST SHORTFALL ($188.85)
$19,768.82
TOTAL DISTRIBUTION DUE THIS PERIOD $92,749.10
UNPAID INTEREST SHORTFALL $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $314.06
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 53.906298%
TOTAL PRINCIPAL PASS-THROUGH PER SINGLE CERTIFICATE $1.662598076
TOTAL INTEREST PASS-THROUGH PER SINGLE CERTIFICATE $0.450362784
TOTAL PRINCIPAL PREPAYMENT PASS-THROUGH PER SINGLE CERTIFICATE $1.551588073
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $5,510,203.79
TRADING FACTOR 0.067668869
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 15-Aug-97
1987-SA1, CLASS B, 7.83941656% PASS-THROUGH RATE (POOL 4009) 11:58 AM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: AUGUST 20, 1997
DISTRIBUTION DATE: AUGUST 25, 1997
ORIGINAL POOL BALANCE: $3,177,409.46
BEGINNING POOL BALANCE $2,543,930.13
ENDING POOL BALANCE $2,539,856.92
NET CHANGE TO PRINCIPAL BALANCE $4,073.21
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $0.00
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 06/01 $4,073.21
$4,073.21
INTEREST DUE ON BEGINNING POOL BALANCE $16,619.11
PREPAYMENT INTEREST SHORTFALL ($157.26)
LOSS ON LIQUIDATED MORTGAGE $0.00
$16,461.85
TOTAL DISTRIBUTION DUE THIS PERIOD $20,535.06
PRINCIPAL DISTRIBUTION PER SINGLE CERTIFICATE $320.48
INTEREST DISTRIBUTION PER SINGLE CERTIFICATE $1,295.23
ESTIMATED UNPAID AMOUNT (AFTER TAKING INTO ACCOUNT
CURRENT DISTRIBUTION) $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $262.53
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 46.093702%
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $5,510,203.79
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 15-Aug-97
1987-SA1, CLASS C, 0.03% PASS-THROUGH RATE (POOL 4009) 11:58 AM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: AUGUST 20, 1997
DISTRIBUTION DATE: AUGUST 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 06/01 $0.00
$0.00
INTEREST DUE ON BEGINNING POOL BALANCE AFTER DEDUCTING
CURRENT MONTH CLASS C UNPAID INTEREST AMOUNT $63.60
PREPAYMENT INTEREST SHORTFALL ($0.60)
LOSS ON LIQUIDATED MORTGAGE $0.00
TOTAL DISTRIBUTION DUE THIS PERIOD $63.00
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 $5,510,203.79
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: 08/26/97 09:17:07 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 3,512,553.28 7.7498 9,747.74
- --------------------------------------------------------------------------------
25,441,326.74 3,512,553.28 9,747.74
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
22,684.65 0.00 32,432.39 0.00 3,502,805.54
22,684.65 0.00 32,432.39 0.00 3,502,805.54
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
138.064863 0.383146 0.891646 0.000000 1.274792 137.681717
Determination Date August 20, 1997
Distribution Date August 25, 1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/26/97 09:17:07 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 1,104.96
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,074.55
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 3,502,805.54
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 3,507,661.03
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 4,436.31
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 5,311.43
LOC AMOUNT AVAILABLE 1,786,561.39
BANKRUPTCY AMOUNT AVAILABLE 388,117.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,013,592.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.4853%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7453%
POOL TRADING FACTOR 0.137681717
................................................................................
Run: 08/26/97 09:17:07 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 4,373,911.75 7.8487 102,225.43
- --------------------------------------------------------------------------------
38,297,875.16 4,373,911.75 102,225.43
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
27,983.52 0.00 130,208.95 0.00 4,271,686.32
27,983.52 0.00 130,208.95 0.00 4,271,686.32
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
114.207687 2.669219 0.730681 0.000000 3.399900 111.538468
Determination Date August 20, 1997
Distribution Date August 25, 1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/26/97 09:17:07 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 1,388.51
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 891.34
SUBSERVICER ADVANCES THIS MONTH 1,154.37
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 76,868.34
(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 4,271,686.32
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 4,277,511.08
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 95,467.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 616.63
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 6,141.80
LOC AMOUNT AVAILABLE 1,786,561.39
BANKRUPTCY AMOUNT AVAILABLE 388,117.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,013,592.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.4815%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.8421%
POOL TRADING FACTOR 0.111538468
................................................................................
Run: 08/26/97 09:17:07 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 7,980,956.85 6.7482 211,512.32
- --------------------------------------------------------------------------------
69,360,201.61 7,980,956.85 211,512.32
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
44,104.67 0.00 255,616.99 0.00 7,769,444.53
44,104.67 0.00 255,616.99 0.00 7,769,444.53
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
115.065364 3.049477 0.635879 0.000000 3.685356 112.015887
Determination Date August 20, 1997
Distribution Date August 25, 1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/26/97 09:17:07 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 2,715.46
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,595.63
SUBSERVICER ADVANCES THIS MONTH 5,428.41
MASTER SERVICER ADVANCES THIS MONTH 1,336.68
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 606,317.38
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 114,132.69
(D) LOANS IN FORECLOSURE 1 47,084.41
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 7,769,444.53
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 7,598,270.38
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 183,615.78
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 196,062.72
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,692.22
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 12,757.38
LOC AMOUNT AVAILABLE 1,786,561.39
BANKRUPTCY AMOUNT AVAILABLE 388,117.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,013,592.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.4240%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.7481%
POOL TRADING FACTOR 0.112015887
................................................................................
Run: 08/26/97 09:17:07 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 9,209,655.99 904,363.87 8.5000 12,056.33
STRIP 0.00 0.00 0.2368 0.00
- --------------------------------------------------------------------------------
9,209,655.99 904,363.87 12,056.33
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
6,405.91 0.00 18,462.24 0.00 892,307.54
STRIP 178.44 0.00 178.44 0.00 0.00
6,584.35 0.00 18,640.68 0.00 892,307.54
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
98.197356 1.309097 0.695565 0.000000 2.004662 96.888260
STRIP 0.000000 0.000000 0.019375 0.000000 0.019375 0.000000
Determination Date August 20, 1997
Distribution Date August 25, 1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/26/97 09:17:07 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 188.41
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 165.80
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 892,307.54
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 902,728.23
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 12,056.33
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 0.096888260
................................................................................
Run: 08/26/97 09:17:07 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-2 (POOL 3094)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3094
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920BF4 199,725,759.94 23,158,212.37 6.7282 337,552.31
- --------------------------------------------------------------------------------
199,725,759.94 23,158,212.37 337,552.31
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
129,161.60 0.00 466,713.91 0.00 22,820,660.06
129,161.60 0.00 466,713.91 0.00 22,820,660.06
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
115.950053 1.690079 0.646695 0.000000 2.336774 114.259974
Determination Date August 20, 1997
Distribution Date August 25, 1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/26/97 09:17:07 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 8,237.76
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,784.10
SUBSERVICER ADVANCES THIS MONTH 14,385.31
MASTER SERVICER ADVANCES THIS MONTH 1,750.70
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 368,918.07
(B) TWO MONTHLY PAYMENTS: 2 193,250.54
(C) THREE OR MORE MONTHLY PAYMENTS: 2 260,320.40
(D) LOANS IN FORECLOSURE 7 959,770.60
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 22,820,660.06
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 22,627,676.64
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 167
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 241,332.57
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 109,653.88
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 12,917.79
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 177,878.59
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 37,102.05
FSA GUARANTY INSURANCE POLICY 5,775,116.19
BANKRUPTCY AMOUNT AVAILABLE 373,426.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,174,005.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.4182%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.7280%
POOL TRADING FACTOR 0.114259974
................................................................................
Run: 08/26/97 09:17:07 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-3A (POOL 3095)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3095
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920BH0 60,404,491.94 8,090,483.80 7.8183 595,471.81
- --------------------------------------------------------------------------------
60,404,491.94 8,090,483.80 595,471.81
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
50,540.69 0.00 646,012.50 0.00 7,495,011.99
50,540.69 0.00 646,012.50 0.00 7,495,011.99
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
133.938446 9.858072 0.836704 0.000000 10.694776 124.080375
Determination Date August 20, 1997
Distribution Date August 25, 1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/26/97 09:17:07 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 2,704.31
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,609.00
SUBSERVICER ADVANCES THIS MONTH 790.72
MASTER SERVICER ADVANCES THIS MONTH 958.84
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 100,293.39
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 7,495,011.99
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 7,385,935.97
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 61
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 123,234.76
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 581,278.58
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 3,455.11
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 10,738.12
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 8.4934%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.8168%
POOL TRADING FACTOR 0.124080375
................................................................................
Run: 08/26/97 09:17:07 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-3C (POOL 3097)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3097
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920BJ6 80,948,485.59 11,003,466.69 6.7309 186,091.20
- --------------------------------------------------------------------------------
80,948,485.59 11,003,466.69 186,091.20
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
61,516.00 0.00 247,607.20 0.00 10,817,375.49
61,516.00 0.00 247,607.20 0.00 10,817,375.49
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
135.931718 2.298884 0.759940 0.000000 3.058824 133.632833
Determination Date August 20, 1997
Distribution Date August 25, 1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/26/97 09:17:07 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 3,670.10
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,288.62
SUBSERVICER ADVANCES THIS MONTH 2,813.68
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 46,490.43
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 228,490.40
(D) LOANS IN FORECLOSURE 1 106,694.47
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 10,817,375.49
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 10,833,933.61
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 85
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 167,176.97
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,362.32
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 17,551.91
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 7.3828%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.7309%
POOL TRADING FACTOR 0.133632833
................................................................................
Run: 08/26/97 09:17:07 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 8,940,054.36 6.7579 167,881.39
- --------------------------------------------------------------------------------
42,805,537.40 8,940,054.36 167,881.39
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
49,479.28 0.00 217,360.67 0.00 8,772,172.97
49,479.28 0.00 217,360.67 0.00 8,772,172.97
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
208.852754 3.921955 1.155908 0.000000 5.077863 204.930799
Determination Date August 20, 1997
Distribution Date August 25, 1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/26/97 09:17:07 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 3,661.63
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,837.61
SUBSERVICER ADVANCES THIS MONTH 14,396.72
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 1,387,525.70
(B) TWO MONTHLY PAYMENTS: 1 184,248.58
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 2 353,481.87
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 8,772,172.97
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 8,792,058.68
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 75
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 152,138.24
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,883.47
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 13,859.68
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 7.5079%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.7579%
POOL TRADING FACTOR 0.204930799
................................................................................
Run: 08/26/97 09:17:07 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 9,616,786.49 6.6978 300,514.69
- --------------------------------------------------------------------------------
55,464,913.85 9,616,786.49 300,514.69
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
52,180.71 0.00 352,695.40 0.00 9,316,271.80
52,180.71 0.00 352,695.40 0.00 9,316,271.80
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
173.385043 5.418104 0.940788 0.000000 6.358892 167.966939
Determination Date August 20, 1997
Distribution Date August 25, 1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/26/97 09:17:07 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 3,819.16
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,916.70
SUBSERVICER ADVANCES THIS MONTH 11,299.32
MASTER SERVICER ADVANCES THIS MONTH 1,345.20
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,056,393.51
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 3 322,700.45
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 9,316,271.80
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 9,152,869.19
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 67
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 184,762.78
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 284,444.15
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,275.76
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 14,794.78
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 7.4442%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.6942%
POOL TRADING FACTOR 0.167966939
................................................................................
DISTRIBUTION DATE: 08/25/97
MONTHLY Cutoff: Jul-97
DETERMINATION DATE: 08/20/97
RUN TIME/DATE: 08/14/97 04:34 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 69,367.05
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 16,915.75
Total Principal Prepayments 2,094.01
Principal Payoffs-In-Full 419.02
Principal Curtailments 1,674.99
Principal Liquidations 0.00
Scheduled Principal Due 14,821.74
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 52,451.30
Prepayment Interest Shortfall 5.27
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 9,256,199.15
Curr Period ENDING Princ Balance 9,239,283.40
Change in Principal Balance 16,915.75
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.111994
Interest Distributed 0.347265
Total Distribution 0.459259
Total Principal Prepayments 0.013864
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 61.282622
ENDING Principal Balance 61.170628
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 6.800619%
Subordinated Unpaid Amounts
Period Ending Class Percentages 49.258315%
Prepayment Percentages 100.000000%
Trading Factors 6.117063%
Certificate Denominations 1,000
Sub-Servicer Fees 3,403.38
Master Servicer Fees 946.88
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 61,360.36 58.36 130,785.77
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 13,575.04 30,490.79
Total Principal Prepayments 0.00 2,094.01
Principal Payoffs-In-Full 0.00 419.02
Principal Curtailments 0.00 1,674.99
Principal Liquidations 0.00 0.00
Scheduled Principal Due 14,737.38 29,559.12
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 47,785.32 58.36 100,294.98
Prepayment Interest Shortfall 5.41 0.01 10.69
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 9,532,780.61 18,788,979.76
Curr Period ENDING Princ Balance 9,517,515.98 18,756,799.38
Change in Principal Balance 15,264.63 32,180.38
PER CERTIFICATE DATA BY CLASS
Principal Distributed 281.167451
Interest Distributed 989.733853
Total Distribution 1,270.901304
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 789.775243
ENDING Principal Balance 788.510594
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 6.790619% 0.010000%
Subordinated Unpaid Amounts 1,216,029.06 1,067.03 1,018,592.81
Period Ending Class Percentages 50.741685%
Prepayment Percentages 0.000000%
Trading Factors 78.851059% 11.499379%
Certificate Denominations 250,000
Sub-Servicer Fees 3,505.86 6,909.24
Master Servicer Fees 975.39 1,922.27
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 696,861.59 5
Loans Delinquent TWO Payments 165,652.00 1
Loans Delinquent THREE + Payments 1,097,941.43 5
Total Unpaid Princ on Delinquent Loans 1,960,455.02 11
Loans in Foreclosure, INCL in Delinq 754,347.61 3
REO/Pending Cash Liquidations 343,593.82 2
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 7.3613%
Loans in Pool 125
Current Period Sub-Servicer Fee 6,909.24
Current Period Master Servicer Fee 1,922.27
Aggregate REO Losses (923,043.23)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 08/25/97
MONTHLY Cutoff: Jul-97
DETERMINATION DATE: 08/20/97
RUN TIME/DATE: 08/14/97 03:29 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 160,245.85
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 46,074.32
Total Principal Prepayments 16,616.62
Principal Payoffs-In-Full 0.00
Principal Curtailments 16,616.62
Principal Liquidations 0.00
Scheduled Principal Due 29,457.70
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 114,171.53
Prepayment Interest Shortfall 65.84
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 17,131,662.61
Current Period ENDING Prin Bal 17,085,588.29
Change in Principal Balance 46,074.32
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.344052
Interest Distributed 0.852557
Total Distribution 1.196609
Total Principal Prepayments 0.124082
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 127.927781
ENDING Principal Balance 127.583729
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.001841%
Subordinated Unpaid Amounts
Period Ending Class Percentages 59.395974%
Prepayment Percentages 100.000000%
Trading Factors 12.758373%
Certificate Denominations 1,000
Sub-Servicer Fees 5,351.53
Master Servicer Fees 1,783.85
Percentage Interest
Current Period Master Servicer Advance 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Tot Prin & Int Distributed 109,414.48 104.65 269,764.98
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 20,118.18 66,192.50
Total Principal Prepayments 0.00 16,616.62
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 0.00 16,616.62
Principal Liquidations 0.00 0.00
Scheduled Principal Due 20,118.18 49,575.88
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 89,296.30 104.65 203,572.48
Prepayment Interest Shortfall 44.90 0.06 110.80
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 11,700,096.29 28,831,758.90
Current Period ENDING Prin Bal 11,679,978.11 28,765,566.40
Change in Principal Balance 20,118.18 66,192.50
PER CERTIFICATE DATA BY CLASS
Principal Distributed 353.664321
Interest Distributed 1,569.769995
Total Distribution 1,923.434316
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 822.719871
ENDING Principal Balance 821.305213
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 7.991841% 0.010000%
Subordinated Unpaid Amounts 1,911,107.52 1,562.52 1,912,670.04
Period Ending Class Percentages 40.604026%
Prepayment Percentages 0.000000%
Trading Factors 82.130521% 19.418099%
Certificate Denominations 250,000
Sub-Servicer Fees 3,658.39 9,009.92
Master Servicer Fees 1,219.46 3,003.31
Percentage Interest
Current Period Master Servicer Advance 0.00
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 1,483,753.94
Current Special Hazard Amount 1,075,579.00
Loans in Pool 142
Current Period Sub-Servicer Fee 9,009.92
Current Period Master Servicer Fee 3,003.31
POOL DELINQUENCY DATA Unpaid Number
Prin Bal of Loans
Loans Delinquent ONE Payment 351,263.60 2
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 641,494.81 3
Tot Unpaid Prin on Delinquent Loans 992,758.41 5
Loans in Foreclosure, INCL in Delinq 357,026.54 2
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
6 Mo Avg Delinquencies 2+ Payments 3.1272%
Aggregate REO Losses (1,861,130.82)
................................................................................
Run: 08/26/97 09:17:07 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 8,857,235.68 6.7038 14,634.23
- --------------------------------------------------------------------------------
69,922,443.97 8,857,235.68 14,634.23
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
49,477.66 0.00 64,111.89 0.00 8,842,601.45
49,477.66 0.00 64,111.89 0.00 8,842,601.45
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
126.672284 0.209292 0.707608 0.000000 0.916900 126.462992
Determination Date August 20, 1997
Distribution Date August 25, 1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/26/97 09:17:07 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 3,279.12
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,847.25
SUBSERVICER ADVANCES THIS MONTH 695.80
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 2 242,689.73
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 8,842,601.45
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 8,861,236.70
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 46
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 589.24
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 14,044.99
LOC AMOUNT AVAILABLE 10,086,347.73
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.3981%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.7038%
POOL TRADING FACTOR 0.126462992
................................................................................
Run: 08/26/97 09:17:07 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 7,798,094.73 6.7500 117,873.91
- --------------------------------------------------------------------------------
74,994,327.48 7,798,094.73 117,873.91
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
43,879.20 0.00 161,753.11 0.00 7,680,220.82
43,879.20 0.00 161,753.11 0.00 7,680,220.82
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
103.982461 1.571771 0.585100 0.000000 2.156871 102.410690
Determination Date August 20, 1997
Distribution Date August 25, 1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/26/97 09:17:07 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 2,859.43
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,607.98
SUBSERVICER ADVANCES THIS MONTH 6,255.94
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 404,282.96
(B) TWO MONTHLY PAYMENTS: 3 354,940.66
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 85,702.20
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 7,680,220.82
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 7,692,109.15
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 53
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,214.77
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 104,410.55
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 12,248.59
LOC AMOUNT AVAILABLE 10,086,347.73
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.4521%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.7500%
POOL TRADING FACTOR 0.102410690
................................................................................
Run: 08/26/97 09:17:07 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 5,650,854.30 7.7181 8,982.60
- --------------------------------------------------------------------------------
37,402,303.81 5,650,854.30 8,982.60
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
36,338.05 0.00 45,320.65 0.00 5,641,871.70
36,338.05 0.00 45,320.65 0.00 5,641,871.70
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
151.083054 0.240162 0.971546 0.000000 1.211708 150.842893
Determination Date August 20, 1997
Distribution Date August 25, 1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/26/97 09:17:07 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 2,053.69
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,178.67
SUBSERVICER ADVANCES THIS MONTH 1,288.42
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 159,521.31
(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 5,641,871.70
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 5,652,067.31
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 1,061.50
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 7,921.10
LOC AMOUNT AVAILABLE 10,086,347.73
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.4042%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7181%
POOL TRADING FACTOR 0.150842893
................................................................................
Run: 08/26/97 09:17:07 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 2,961,715.46 7.8099 46,036.12
- --------------------------------------------------------------------------------
22,040,775.69 2,961,715.46 46,036.12
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
19,271.82 0.00 65,307.94 0.00 2,915,679.34
19,271.82 0.00 65,307.94 0.00 2,915,679.34
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
134.374375 2.088680 0.874371 0.000000 2.963051 132.285695
Determination Date August 20, 1997
Distribution Date August 25, 1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/26/97 09:17:07 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 1,060.42
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 623.42
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 2,915,679.34
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 2,919,547.43
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 40,832.83
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,000.02
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,203.27
LOC AMOUNT AVAILABLE 10,086,347.73
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.4836%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.8031%
POOL TRADING FACTOR 0.132285695
................................................................................
Run: 08/26/97 09:17:07 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 2,101,246.57 7.6612 2,945.81
- --------------------------------------------------------------------------------
20,728,527.60 2,101,246.57 2,945.81
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
13,415.01 0.00 16,360.82 0.00 2,098,300.76
13,415.01 0.00 16,360.82 0.00 2,098,300.76
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
101.369794 0.142114 0.647176 0.000000 0.789290 101.227680
Determination Date August 20, 1997
Distribution Date August 25, 1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/26/97 09:17:07 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 776.98
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 437.81
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 2,098,300.76
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 2,101,140.59
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 2,938.56
LOC AMOUNT AVAILABLE 10,086,347.73
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.3423%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.6549%
POOL TRADING FACTOR 0.101227680
................................................................................
SEC REPORT
DISTRIBUTION DATE: 08/25/97
MONTHLY Cutoff: Jul-97
DETERMINATION DATE: 08/20/97
RUN TIME/DATE: 08/19/97 11:14 AM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4015
SERIES: 1989-S4
SELLER: Residential Funding Mortgage Securities I, Inc
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A-1 CLASS A-2
CUSIP Number 760920BZ0 760920CA4
Tot Principal and Interest Distr 1,026,417.83 3,360.51
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 960,707.27 132.81
Total Principal Prepayments 950,867.19 131.45
Principal Payoffs-In-Full 552,334.27 76.23
Principal Curtailments 1,177.19 0.16
Principal Liquidations 397,355.73 55.06
Scheduled Principal Due 9,840.08 1.36
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 65,710.56 3,227.70
Prepayment Interest Shortfall 797.54 39.10
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 9,845,394.08 1,360.73
Current Period ENDING Prin Bal 8,884,686.81 1,227.92
Change in Principal Balance 960,707.27 132.81
PER CERTIFICATE DATA BY CLASS
Principal Distributed 12.410905 13.281000
Interest Distributed 0.848882 322.770000
Total Distribution 12.283786 13.145000
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 114.776902 122.792000
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.1063% 0.2500%
Subordinated Unpaid Amounts
Period Ending Class Percentages 61.3643% 0.0085%
Prepayment Percentages 100.0000% 100.0000%
Trading Factors 11.4777% 12.2792%
Certificate Denominations 1,000 1,000
Sub-Servicer fees 4,261.33 0.59
Master Servicer Fees 936.12 0.13
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 129,790.18 30.99 1,159,599.51
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 90,853.93 20.91 1,051,714.92
Total Principal Prepayments
Principal Payoffs-In-Full
Principal Curtailments
Principal Liquidations
Scheduled Principal Due
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 38,936.25 10.08 107,884.59
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 5,833,806.18 148.47 15,680,709.46
Current Period ENDING Prin Bal 5,592,526.11 142.44 14,478,583.28
Change in Principal Balance 241,280.07 6.03 1,202,126.18
PER CERTIFICATE DATA BY CLASS
Principal Distributed 3,059.601185
Interest Distributed 1,311.218971
Total Principal Prepayments
Unpaid Interest Shortfall Paid
Current Period Interest Shortfall
Unpaid Interest Shortfall Remaining
ENDING Principal Balance 753.336681
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00 0.00
Passthru Rate 8.1063% 8.1063%
Subordinated Unpaid Amounts 2,384,861.89 569.36
Period Ending Class Percentages 38.6262% 0.0010% 100.0000%
Prepayment Percentages 0.0000% 0.0000%
Trading Factors 75.3337%
Certificate Denominations 250,000
Sub-Servicer fees 2,525.02 6,786.94
Master Servicer Fees 554.69 1,490.94
Cur Period Master Servicer Advance 0.00
Deferred Interest Added to Principal 0.00 0.00 0.00
OTHER OTHER
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 1,935,824.00
Current Special Hazard Amount 905,342.00
Suspense Net (charges)/Recoveries (3,107.57)
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 951,587.80 5
Tot Unpaid Principal on Delinq Loans 951,587.80 5
Loans in Foreclosure (incl in delinq) 395,677.96 2
REO/Pending Cash Liquidations 555,909.84 3
6 Mo Avg Delinquencies 2+ Payments 13.7243%
Loans in Pool 79
Current Period Sub-Servicer Fee 6,787.00
Current Period Master Servicer Fee 1,490.96
Aggregate REO Losses (2,156,570.73)
................................................................................
Run: 08/26/97 09:17:07 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-5A (POOL 3105)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3105
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920CC0 87,338,199.16 16,467,837.44 7.7297 528,768.38
- --------------------------------------------------------------------------------
87,338,199.16 16,467,837.44 528,768.38
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
103,447.22 0.00 632,215.60 0.00 15,939,069.06
103,447.22 0.00 632,215.60 0.00 15,939,069.06
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
188.552519 6.054262 1.184444 0.000000 7.238706 182.498256
Determination Date August 20, 1997
Distribution Date August 25, 1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/26/97 09:17:07 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 5,521.04
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,981.47
SUBSERVICER ADVANCES THIS MONTH 3,967.02
MASTER SERVICER ADVANCES THIS MONTH 3,562.71
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 134,223.72
(B) TWO MONTHLY PAYMENTS: 1 99,507.98
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 3 517,041.24
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 15,939,069.06
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 15,504,904.12
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 82
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 456,374.05
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 500,605.33
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 6,541.86
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 21,621.19
MORTGAGE POOL INSURANCE 8,575,722.92
SPECIAL HAZARD LOSS COVERAGE 1,996,946.00
BANKRUPTCY BOND 104,405.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.5140%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7094%
POOL TRADING FACTOR 0.182498256
................................................................................
Run: 08/26/97 09:17:07 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-5B (POOL 3106)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3106
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920CE6 62,922,765.27 10,141,006.13 8.3653 203,534.01
- --------------------------------------------------------------------------------
62,922,765.27 10,141,006.13 203,534.01
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
70,666.27 0.00 274,200.28 0.00 9,937,472.12
70,666.27 0.00 274,200.28 0.00 9,937,472.12
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
161.165932 3.234664 1.123064 0.000000 4.357728 157.931268
Determination Date August 20, 1997
Distribution Date August 25, 1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/26/97 09:17:07 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 3,462.52
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,146.72
SUBSERVICER ADVANCES THIS MONTH 15,845.52
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 384,523.95
(B) TWO MONTHLY PAYMENTS: 2 218,533.34
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 4 910,900.96
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 9,937,472.12
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 9,956,297.69
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 65
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,323.92
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 190,421.05
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 11,789.04
MORTGAGE POOL INSURANCE 8,575,722.92
SPECIAL HAZARD LOSS COVERAGE 1,996,946.00
BANKRUPTCY BOND 104,405.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.3135%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.4373%
POOL TRADING FACTOR 0.157931268
................................................................................
Run: 08/26/97 09:17:07 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 2,770,164.45 10.0000 355,300.06
- --------------------------------------------------------------------------------
120,931,254.07 2,770,164.45 355,300.06
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
22,849.39 0.00 378,149.45 0.00 2,414,864.39
22,849.39 0.00 378,149.45 0.00 2,414,864.39
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
22.906936 2.938033 0.188945 0.000000 3.126978 19.968902
Determination Date August 20, 1997
Distribution Date August 25, 1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/26/97 09:17:07 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 993.49
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,816.00
SUBSERVICER ADVANCES THIS MONTH 4,243.53
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 192,679.56
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 227,064.03
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 2,414,864.39
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 2,417,997.65
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 353,024.93
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 189.85
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 2,085.28
MORTGAGE POOL INSURANCE 2,576,599.46
SPECIAL HAZARD LOSS COVERAGE 1,516,886.00
BANKRUPTCY BOND 100,000.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.6720%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 10.0000%
POOL TRADING FACTOR 0.019968902
................................................................................
Run: 08/24/97 20:21:13 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1990-S1 (POOL # 4020)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4020
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920CL0 55,434,000.00 0.00 9.000000 % 0.00
A-2 760920CM8 36,810,000.00 0.00 9.000000 % 0.00
A-3 760920CN6 8,712,000.00 0.00 9.000000 % 0.00
A-4 760920CP1 19,434,000.00 4,612,042.70 9.000000 % 4,612,042.70
A-5 760920CQ9 2,388,000.00 2,388,000.00 9.000000 % 2,388,000.00
A-6 760920CJ5 100,000.00 5,701.36 1237.750000 % 5,701.36
A-7 760920CR7 88,762,000.00 0.00 10.000000 % 0.00
A-8 760920CS5 26,860,000.00 0.00 10.000000 % 0.00
A-9 760920CT3 6,500,000.00 0.00 10.000000 % 0.00
A-10 760920CK2 10,000.00 285.94 0.526707 % 285.94
B 17,727,586.62 5,456,540.72 10.000000 % 5,456,540.72
R-I 0.00 0.00 10.000000 % 0.00
R-II 0.00 0.00 0.000000 % 0.00
- -------------------------------------------------------------------------------
262,737,586.62 12,462,570.72 12,462,570.72
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 34,542.78 4,646,585.48 0.00 0.00 0.00
A-5 17,885.38 2,405,885.38 0.00 0.00 0.00
A-6 5,872.64 11,574.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 5,462.59 5,748.53 0.00 0.00 0.00
B 45,408.83 5,501,949.55 0.00 0.00 0.00
R-I 2.38 2.38 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
109,174.60 12,571,745.32 0.00 0.00 0.00
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 237.318241 237.318241 1.777441 239.095682 0.000000 0.000000
A-5 1000.000000 1000.00000 7.489690 1007.489690 0.000000 0.000000
A-6 57.013600 57.013600 58.726400 115.740000 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 28.594000 28.594000 546.259000 574.853000 0.000000 0.000000
B 76949.852750 75949.8527 640.369597 77590.222297 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:21:14 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-S1 (POOL # 4020)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4020
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,863.58
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,354.68
SUBSERVICER ADVANCES THIS MONTH 34,322.11
MASTER SERVICER ADVANCES THIS MONTH 1,777.26
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 514,560.43
(B) TWO MONTHLY PAYMENTS: 1 245,260.69
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 10
AGGREGATE PRINCIPAL BALANCE 2,870,731.66
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 12,107,089.28
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 47
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 187,245.46
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 142,771.17
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 56.21657170 % 43.78342830 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 0.00000000 % 0.00000000 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5294 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,150,331.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.04088161
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 259.82
POOL TRADING FACTOR: 4.60805378
................................................................................
Run: 08/26/97 09:17:07 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 3,830,747.26 10.5000 419,466.00
- --------------------------------------------------------------------------------
193,971,603.35 3,830,747.26 419,466.00
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
33,980.12 0.00 453,446.12 170.06 3,411,111.20
33,980.12 0.00 453,446.12 170.06 3,411,111.20
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
19.749011 2.162512 0.175181 0.000000 2.337693 17.585622
Determination Date August 20, 1997
Distribution Date August 25, 1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/26/97 09:17:07 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 945.25
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,593.10
SUBSERVICER ADVANCES THIS MONTH 4,578.30
MASTER SERVICER ADVANCES THIS MONTH 1,600.81
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 5 1,580,587.40
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 3,411,111.20
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 3,261,343.59
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 12
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 166,774.89
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 416,862.86
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 2,603.14
MORTGAGE POOL INSURANCE 1,356,247.35
SPECIAL HAZARD LOSS COVERAGE 856,064.00
BANKRUPTCY BOND 100,000.00
MORTGAGE REPURCHASE BOND 366,957.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.4896%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 10.5000%
POOL TRADING FACTOR 0.017585622
................................................................................
Run: 08/26/97 09:17:07 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 9,184,290.66 7.4699 12,812.92
- --------------------------------------------------------------------------------
46,306,707.62 9,184,290.66 12,812.92
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
57,169.95 0.00 69,982.87 0.00 9,171,477.74
57,169.95 0.00 69,982.87 0.00 9,171,477.74
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
198.336076 0.276697 1.234593 0.000000 1.511290 198.059379
Determination Date August 20, 1997
Distribution Date August 25, 1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/26/97 09:17:07 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 3,544.63
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,931.29
SUBSERVICER ADVANCES THIS MONTH 9,030.76
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,139,448.62
(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 9,171,477.74
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 9,183,724.84
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 45
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 240.17
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 12,572.75
FSA GUARANTY INSURANCE POLICY 5,564,361.10
BANKRUPTCY AMOUNT AVAILABLE 102,899.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 862,471.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.3211%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.4725%
POOL TRADING FACTOR 0.198059379
................................................................................
Run: 08/26/97 09:17:07 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 2,977,591.54 7.7798 5,177.17
- --------------------------------------------------------------------------------
19,212,019.52 2,977,591.54 5,177.17
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
19,296.80 0.00 24,473.97 0.00 2,972,414.37
19,296.80 0.00 24,473.97 0.00 2,972,414.37
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
154.985869 0.269476 1.004413 0.000000 1.273889 154.716393
Determination Date August 20, 1997
Distribution Date August 25, 1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/26/97 09:17:07 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-3B (POOL 3119)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 1,038.10
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 937.92
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
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 2,972,414.37
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 2,976,225.12
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 17
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,145.24
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,031.93
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 8.5355%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7610%
POOL TRADING FACTOR 0.154716393
................................................................................
Run: 08/26/97 09:17:07 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 1,584,122.50 8.3115 2,850.90
- --------------------------------------------------------------------------------
15,507,832.37 1,584,122.50 2,850.90
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
10,965.10 0.00 13,816.00 0.00 1,581,271.60
10,965.10 0.00 13,816.00 0.00 1,581,271.60
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
102.149834 0.183836 0.707069 0.000000 0.890905 101.965998
Determination Date August 20, 1997
Distribution Date August 25, 1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/26/97 09:17:07 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 542.66
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 498.50
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 1,581,271.60
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 1,582,660.53
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 8
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,000.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 1,850.90
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 9.2223%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.3738%
POOL TRADING FACTOR 0.101965998
................................................................................
Run: 08/26/97 16:44:53 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-8 (POOL 3129)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3129
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
A 760920ED6 95,187,660.42 3,116,678.20 10.5000 311,298.04
S 760920ED6 0.00 0.00 0.6545 0.00
- --------------------------------------------------------------------------------
95,187,660.42 3,116,298.04 311,298.04
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 24,632.26 0.00 335,930.30 0.00 2,805,380.16
S 1,535.41 0.00 1,535.41 0.00 0.00
26,167.67 0.00 337,465.71 0.00 2,805,380.16
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 32.742460 0.032704 0.258776 0.000000 0.352137 29.472099
S 0.000000 0.000000 0.016130 0.000000 0.016130 0.000000
Determination Date
Distribution Date
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/97 16:44:53 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-8 (POOL 3129)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 1,008.20
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 263.76
SUBSERVICER ADVANCES THIS MONTH 7,035.68
MASTER SERVICER ADVANCES THIS MONTH 3,187.46
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 687,310.01
(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 2,805,380.16
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 2,486,114.76
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 321,659.32
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 419.76
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 2,124.61
FSA GUARANTY INSURANCE POLICY 1,737,443.07
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,396,176.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.7563%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 10.5000%
POOL TRADING FACTOR 0.029472099
................................................................................
Run: 08/24/97 20:21:14 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 1,138,217.81 9.500000 % 1,050.77
I 760920FV5 10,000.00 534.12 0.500000 % 0.49
B 11,825,033.00 4,736,417.00 9.500000 % 4,372.54
S 760920FW3 0.00 0.00 0.140862 % 0.00
- -------------------------------------------------------------------------------
110,000,309.00 5,875,168.93 5,423.80
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 9,010.89 10,061.66 0.00 0.00 1,137,167.04
I 2,447.99 2,448.48 0.00 0.00 533.63
B 37,496.64 41,869.18 0.00 0.00 4,732,044.46
S 693.88 693.88 0.00 0.00 0.00
- -------------------------------------------------------------------------------
49,649.40 55,073.20 0.00 0.00 5,869,745.13
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 11.594913 0.010704 0.091793 0.102497 0.000000 11.584209
I 53.412000 0.049000 244.799000 244.848000 0.000000 53.363000
B 400.541546 0.369770 3.170954 3.540724 0.000000 400.171776
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:21:14 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 1,788.02
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 612.01
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 5,869,745.13
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 21
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 19.38245430 % 80.61754580 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 19.38245430 % 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 10.63108916
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 277.24
POOL TRADING FACTOR: 5.33611695
................................................................................
Run: 08/26/97 09:17:07 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 20,540,114.50 7.3116 34,482.55
- --------------------------------------------------------------------------------
190,576,742.37 20,540,114.50 34,482.55
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
125,128.68 0.00 159,611.23 0.00 20,505,631.95
125,128.68 0.00 159,611.23 0.00 20,505,631.95
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
107.778705 0.180938 0.656579 0.000000 0.837517 107.597767
Determination Date August 20, 1997
Distribution Date August 25, 1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/26/97 09:17:07 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 7,188.27
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,494.79
SUBSERVICER ADVANCES THIS MONTH 11,368.94
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 736,790.27
(B) TWO MONTHLY PAYMENTS: 1 187,302.15
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 2 502,545.33
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 20,505,631.95
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 20,536,848.44
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 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 3,738.32
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 30,744.23
LOC AMOUNT AVAILABLE 2,684,757.64
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,457,325.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.0517%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.3117%
POOL TRADING FACTOR 0.107597767
................................................................................
Run: 08/26/97 09:17:07 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-4 (POOL 3151)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3151
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920HN1 139,233,192.04 27,122,941.41 6.5714 803,716.98
- --------------------------------------------------------------------------------
139,233,192.04 27,122,941.41 803,716.98
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
147,358.33 0.00 951,075.31 0.00 26,319,224.43
147,358.33 0.00 951,075.31 0.00 26,319,224.43
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
194.802267 5.772452 1.058356 0.000000 6.830808 189.029814
Determination Date August 20, 1997
Distribution Date August 25, 1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/26/97 09:17:07 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 9,128.12
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,272.26
SUBSERVICER ADVANCES THIS MONTH 25,923.62
MASTER SERVICER ADVANCES THIS MONTH 3,305.12
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 947,012.71
(B) TWO MONTHLY PAYMENTS: 1 232,295.41
(C) THREE OR MORE MONTHLY PAYMENTS: 2 806,155.34
(D) LOANS IN FORECLOSURE 5 1,315,417.49
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 26,319,224.43
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 25,887,083.25
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 102
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 482,852.17
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 765,653.79
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,367.59
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 35,695.60
LOC AMOUNT AVAILABLE 2,242,291.97
BANKRUPTCY AMOUNT AVAILABLE 787,159.00
FRAUD AMOUNT AVAILABLE 453,278.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,889,834.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.3600%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.5697%
POOL TRADING FACTOR 0.189029814
................................................................................
Run: 08/26/97 09:17:07 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 36,504,495.60 5.8871 363,120.57
S 760920JG4 0.00 0.00 0.5500 0.00
- --------------------------------------------------------------------------------
180,816,953.83 36,504,495.60 363,120.57
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 177,663.49 0.00 540,784.06 0.00 36,141,375.03
S 16,598.14 0.00 16,598.14 0.00 0.00
194,261.63 0.00 557,382.20 0.00 36,141,375.03
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 201.886465 2.008222 0.982560 0.000000 2.990782 199.878243
S 0.000000 0.000000 0.091795 0.000000 0.091795 0.000000
Determination Date August 20, 1997
Distribution Date August 25, 1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/26/97 09:17:07 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-R9 (POOL 2014)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 12,074.96
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,725.04
SUBSERVICER ADVANCES THIS MONTH 7,207.03
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 975,099.62
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 36,141,375.03
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 36,194,268.12
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 144
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 289,136.90
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 12,139.55
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 61,844.12
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 7.1579%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 5.8873%
POOL TRADING FACTOR 0.199878243
................................................................................
Run: 08/24/97 20:21:15 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 8,734,000.00 927,556.83 10.000000 % 732.32
A-3 760920KA5 62,000,000.00 1,141,857.72 10.000000 % 901.52
A-4 760920KB3 10,000.00 174.26 0.692500 % 0.14
B 10,439,807.67 1,760,081.26 10.000000 % 1,376.87
R 0.00 9.89 10.000000 % 0.01
- -------------------------------------------------------------------------------
122,813,807.67 3,829,679.96 3,010.86
===============================================================================
_______________________________________________________________________________
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 7,729.61 8,461.93 0.00 0.00 926,824.51
A-3 9,515.44 10,416.96 0.00 0.00 1,140,956.20
A-4 2,210.03 2,210.17 0.00 0.00 174.12
B 14,667.22 16,044.09 0.00 0.00 1,758,704.39
R 1.53 1.54 0.00 0.00 9.88
- -------------------------------------------------------------------------------
34,123.83 37,134.69 0.00 0.00 3,826,669.10
===============================================================================
_______________________________________________________________________________
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-2 106.200690 0.083847 0.885002 0.968849 0.000000 106.116843
A-3 18.417060 0.014541 0.153475 0.168016 0.000000 18.402519
A-4 17.426000 0.014000 221.003000 221.017000 0.000000 17.412000
B 168.593265 0.131888 1.404930 1.536818 0.000000 168.461378
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:21:15 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 1,425.55
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 375.01
SUBSERVICER ADVANCES THIS MONTH 7,555.93
MASTER SERVICER ADVANCES THIS MONTH 2,179.15
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 514,819.69
(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 3,826,669.10
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 230,463.21
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 15.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 54.04103530 % 45.95896470 %
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 11.27923262
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 16.80
POOL TRADING FACTOR: 3.11582970
................................................................................
Run: 08/24/97 20:21:10 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-R13 (POOL # 2015)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 2015
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 145,575,900.00 10,216,328.68 7.068670 % 824,996.90
R 760920KT4 100.00 0.00 7.068670 % 0.00
B 10,120,256.77 6,871,129.83 7.068670 % 10,546.47
- -------------------------------------------------------------------------------
155,696,256.77 17,087,458.51 835,543.37
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 59,216.53 884,213.43 0.00 0.00 9,391,331.78
R 0.00 0.00 0.00 0.00 0.00
B 39,826.88 50,373.35 0.00 0.00 6,860,583.36
- -------------------------------------------------------------------------------
99,043.41 934,586.78 0.00 0.00 16,251,915.14
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 70.178709 5.667126 0.406774 6.073900 0.000000 64.511583
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 678.948172 1.042115 3.935363 4.977478 0.000000 677.906057
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:21:10 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 5,586.14
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,754.02
SPREAD 3,154.79
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 1,959.97
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 16,251,915.14
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 273,478.19
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 809,315.89
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 59.78846230 % 40.21153780 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 57.78600060 % 42.21399940 %
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 7.77788434
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 259.11
POOL TRADING FACTOR: 10.43821828
................................................................................
Run: 08/24/97 20:21:11 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 18,428,455.40 6.135379 % 47,354.08
R 760920KR8 100.00 0.00 6.135379 % 0.00
B 9,358,525.99 8,019,069.62 6.135379 % 16,538.73
- -------------------------------------------------------------------------------
120,755,165.99 26,447,525.02 63,892.81
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 94,188.09 141,542.17 0.00 0.00 18,381,101.32
R 0.00 0.00 0.00 0.00 0.00
B 40,985.58 57,524.31 0.00 0.00 8,002,530.89
- -------------------------------------------------------------------------------
135,173.67 199,066.48 0.00 0.00 26,383,632.21
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 165.431129 0.425095 0.845521 1.270616 0.000000 165.006035
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 856.873147 1.767237 4.379491 6.146728 0.000000 855.105911
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:21:11 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 8,922.90
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,804.40
SPREAD 4,957.14
SUBSERVICER ADVANCES THIS MONTH 5,822.18
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 1 252,109.70
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 555,518.58
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 26,383,632.21
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 111
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 9,346.77
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 69.67931930 % 30.32068070 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 69.66857780 % 30.33142220 %
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 6.89039034
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 240.28
POOL TRADING FACTOR: 21.84886418
................................................................................
Run: 08/26/97 09:17:07 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-21A (POOL 3152)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3152
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
A 760920MK1 114,708,718.07 26,006,838.94 6.5692 38,909.23
S 760920ML9 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
114,708,718.07 26,006,838.94 38,909.23
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 142,343.09 0.00 181,252.32 0.00 25,967,929.71
S 5,417.06 0.00 5,417.06 0.00 0.00
147,760.15 0.00 186,669.38 0.00 25,967,929.71
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 226.720683 0.339200 1.240909 0.000000 1.580109 226.381483
S 0.000000 0.000000 0.047224 0.000000 0.047224 0.000000
Determination Date August 20, 1997
Distribution Date August 25, 1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/26/97 09:17:07 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 8,346.36
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,715.74
SUBSERVICER ADVANCES THIS MONTH 4,948.84
MASTER SERVICER ADVANCES THIS MONTH 1,437.17
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 960,972.21
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 198,918.15
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 25,967,929.71
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 25,794,886.87
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 90
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 204,795.49
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 4,968.90
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 33,940.33
LOC AMOUNT AVAILABLE 14,320,349.03
BANKRUPTCY AMOUNT AVAILABLE 1,306,278.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,875,311.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.3319%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.5687%
POOL TRADING FACTOR 0.226381483
................................................................................
Run: 08/26/97 09:17:07 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 12,788,570.67 7.6723 650,798.22
S 760920MN5 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
56,810,233.31 12,788,570.67 650,798.22
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 79,084.59 0.00 729,882.81 0.00 12,137,772.45
S 2,576.96 0.00 2,576.96 0.00 0.00
81,661.55 0.00 732,459.77 0.00 12,137,772.45
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 225.110335 11.455651 1.392084 0.000000 12.847735 213.654684
S 0.000000 0.000000 0.045361 0.000000 0.045361 0.000000
Determination Date August 20, 1997
Distribution Date August 25, 1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/26/97 09:17:07 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 3,473.29
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,568.44
SUBSERVICER ADVANCES THIS MONTH 6,371.72
MASTER SERVICER ADVANCES THIS MONTH 1,267.67
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 814,286.11
(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 12,137,772.45
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 11,984,934.72
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 166,304.68
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 634,631.15
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,658.15
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 14,508.92
LOC AMOUNT AVAILABLE 14,320,349.03
BANKRUPTCY AMOUNT AVAILABLE 1,306,278.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,875,311.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.4095%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.6640%
POOL TRADING FACTOR 0.213654684
................................................................................
Run: 08/26/97 09:17:07 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 4,946,347.74 8.3519 5,311.31
S 760920MC9 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
23,305,328.64 4,946,347.74 5,311.31
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 34,425.01 0.00 39,736.32 0.00 4,941,036.43
S 1,030.46 0.00 1,030.46 0.00 0.00
35,455.47 0.00 40,766.78 0.00 4,941,036.43
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 212.241064 0.227901 1.477130 0.000000 1.705031 212.013163
S 0.000000 0.000000 0.044216 0.000000 0.044216 0.000000
Determination Date August 20, 1997
Distribution Date August 25, 1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/26/97 09:17:07 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 1,724.47
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 483.81
SUBSERVICER ADVANCES THIS MONTH 3,027.58
MASTER SERVICER ADVANCES THIS MONTH 2,540.83
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 274,348.54
(B) TWO MONTHLY PAYMENTS: 1 88,243.66
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 4,941,036.43
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 4,632,795.52
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 312,870.64
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 166.77
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 5,144.54
LOC AMOUNT AVAILABLE 14,320,349.03
BANKRUPTCY AMOUNT AVAILABLE 1,306,278.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,875,311.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.2023%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.3807%
POOL TRADING FACTOR 0.212013163
................................................................................
Run: 08/26/97 09:17:07 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 13,154,543.77 6.5910 17,555.28
S 760920NX2 0.00 0.00 0.2750 0.00
- --------------------------------------------------------------------------------
56,799,660.28 13,154,543.77 17,555.28
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 72,247.02 0.00 89,802.30 0.00 13,136,988.49
S 3,014.40 0.00 3,014.40 0.00 0.00
75,261.42 0.00 92,816.70 0.00 13,136,988.49
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 231.595466 0.309074 1.271962 0.000000 1.581036 231.286392
S 0.000000 0.000000 0.053071 0.000000 0.053071 0.000000
Determination Date August 20, 1997
Distribution Date August 25, 1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/26/97 09:17:07 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 4,110.79
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,100.70
SUBSERVICER ADVANCES THIS MONTH 5,564.55
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 76,844.53
(B) TWO MONTHLY PAYMENTS: 1 384,967.30
(C) THREE OR MORE MONTHLY PAYMENTS: 1 325,465.86
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 13,136,988.49
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 13,154,828.47
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 51
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 779.91
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 16,775.37
LOC AMOUNT AVAILABLE 13,882,257.19
BANKRUPTCY AMOUNT AVAILABLE 951,412.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,883,017.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.3410%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.5910%
POOL TRADING FACTOR 0.231286392
................................................................................
Run: 08/26/97 09:17:07 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-25B (POOL 3160)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3160
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
A 760920NW4 79,584,135.22 19,188,525.24 7.6592 602,929.57
S 760920NY0 0.00 0.00 0.2750 0.00
- --------------------------------------------------------------------------------
79,584,135.22 19,188,525.24 602,929.57
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 121,266.87 0.00 724,196.44 0.00 18,585,595.67
S 4,354.03 0.00 4,354.03 0.00 0.00
125,620.90 0.00 728,550.47 0.00 18,585,595.67
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 241.109930 7.576002 1.523757 0.000000 9.099759 233.533928
S 0.000000 0.000000 0.054710 0.000000 0.054710 0.000000
Determination Date August 20, 1997
Distribution Date August 25, 1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/26/97 09:17:07 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-25B (POOL 3160)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,157.32
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,683.44
SUBSERVICER ADVANCES THIS MONTH 2,104.47
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 1 268,046.22
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 18,585,595.67
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 18,603,828.51
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 198,880.46
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,187.64
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 381,713.73
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 21,147.74
LOC AMOUNT AVAILABLE 13,882,257.19
BANKRUPTCY AMOUNT AVAILABLE 951,412.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,883,017.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.4139%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.6494%
POOL TRADING FACTOR 0.233533928
................................................................................
Run: 08/24/97 20:21:16 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-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 6,991,579.74 6.737500 % 829,643.56
A-6 760920TY4 3,789,773.00 2,056,347.17 14.491500 % 244,012.84
A-7 760920UA4 10,000.00 596.72 7590.550000 % 70.81
A-8 760920TZ1 0.00 0.00 0.047216 % 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 2,985,776.41 9.000000 % 87,870.09
B 8,174,757.92 5,095,929.64 9.000000 % 0.00
- -------------------------------------------------------------------------------
163,495,140.92 17,130,229.68 1,161,597.30
===============================================================================
_______________________________________________________________________________
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 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 38,372.94 868,016.50 0.00 0.00 6,161,936.18
A-6 24,275.08 268,287.92 0.00 0.00 1,812,334.33
A-7 3,689.73 3,760.54 0.00 0.00 525.91
A-8 658.88 658.88 0.00 0.00 0.00
R-I 1.67 1.67 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 21,890.25 109,760.34 0.00 0.00 2,897,906.32
B 0.00 0.00 0.00 0.00 4,716,783.38
- -------------------------------------------------------------------------------
88,888.55 1,250,485.85 0.00 0.00 15,589,486.12
===============================================================================
_______________________________________________________________________________
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-5 542.604313 64.387190 2.978057 67.365247 0.000000 478.217123
A-6 542.604312 64.387192 6.405418 70.792610 0.000000 478.217120
A-7 59.672000 7.081000 368.973000 376.054000 0.000000 52.591000
R-I 0.000000 0.000000 16.700000 16.700000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 811.532454 23.883044 5.949758 29.832802 0.000000 787.649410
B 623.373767 0.000000 0.000000 0.000000 0.000000 576.993646
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:21:16 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S1 (POOL # 4051)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4051
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,812.39
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,604.59
SUBSERVICER ADVANCES THIS MONTH 3,411.26
MASTER SERVICER ADVANCES THIS MONTH 4,304.26
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 15,589,486.12
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 512,822.11
REMAINING SUBCLASS INTEREST SHORTFALL 37,360.86
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 550,841.52
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 52.82196330 % 17.42986800 % 29.74816880 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 51.15496660 % 18.58885083 % 30.25618260 %
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 9.46165372
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 283.32
POOL TRADING FACTOR: 9.53513727
................................................................................
Run: 08/24/97 20:21:17 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-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 4,301,973.49 8.000000 % 1,145,621.28
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 2,954,745.71 8.000000 % 137,612.44
A-16 760920SY5 0.00 0.00 0.500000 % 0.00
A-17 760920SZ2 10,000.00 546.00 8.000000 % 25.43
A-18 760920UR7 0.00 0.00 0.165506 % 0.00
R-I 760920TR9 38,000.00 5,010.71 8.000000 % 0.00
R-II 760920TS7 702,000.00 1,031,423.64 8.000000 % 0.00
M 760920TQ1 12,177,000.00 10,701,024.92 8.000000 % 10,684.94
B 27,060,001.70 22,818,411.99 8.000000 % 269,685.98
- -------------------------------------------------------------------------------
541,188,443.70 60,924,578.46 1,563,630.07
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 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 28,169.59 1,173,790.87 0.00 0.00 3,156,352.21
A-10 125,142.94 125,142.94 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 19,347.86 156,960.30 0.00 0.00 2,817,133.27
A-16 24,950.71 24,950.71 0.00 0.00 0.00
A-17 3.58 29.01 0.00 0.00 520.57
A-18 8,258.95 8,258.95 0.00 0.00 0.00
R-I 0.00 0.00 33.40 0.00 5,044.11
R-II 0.00 0.00 6,876.16 0.00 1,038,299.80
M 70,119.00 80,803.94 0.00 0.00 10,690,339.98
B 149,518.78 419,204.76 0.00 0.00 22,548,726.01
- -------------------------------------------------------------------------------
425,511.41 1,989,141.48 6,909.56 0.00 59,367,857.95
===============================================================================
Run: 08/24/97 20:21:17
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-9 694.875382 185.046241 4.550087 189.596328 0.000000 509.829141
A-10 1000.000000 0.000000 6.548064 6.548064 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-15 167.892818 7.819333 1.099373 8.918706 0.000000 160.073485
A-17 54.600000 2.543000 0.358000 2.901000 0.000000 52.057000
R-I 131.860789 0.000000 0.000000 0.000000 0.878947 132.739737
R-II 1469.264444 0.000000 0.000000 0.000000 9.795100 1479.059544
M 878.789925 0.877469 5.758315 6.635784 0.000000 877.912456
B 843.252423 9.966222 5.525453 15.491675 0.000000 833.286201
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:21:18 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S2 (POOL # 4052)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4052
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 16,929.60
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,353.74
SUBSERVICER ADVANCES THIS MONTH 19,036.97
MASTER SERVICER ADVANCES THIS MONTH 3,392.56
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,856,075.98
(B) TWO MONTHLY PAYMENTS: 1 206,544.71
(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 59,367,857.95
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 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 417,314.30
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,495,887.51
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 44.98207820 % 17.56438100 % 37.45354100 %
PREPAYMENT PERCENT 83.49462350 % 0.00000000 % 16.50537650 %
NEXT DISTRIBUTION 44.01168050 % 18.00694913 % 37.98137040 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1652 %
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 9.13375111
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 286.07
POOL TRADING FACTOR: 10.96990496
................................................................................
Run: 08/24/97 20:21:18 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 6,481,765.92 8.074511 % 237,206.46
R 100.00 0.00 8.074511 % 0.00
B 5,302,117.23 3,929,507.16 8.074511 % 24,229.77
- -------------------------------------------------------------------------------
106,042,332.23 10,411,273.08 261,436.23
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 43,174.65 280,381.11 0.00 0.00 6,244,559.46
R 0.00 0.00 0.00 0.00 0.00
B 26,174.22 50,403.99 0.00 0.00 3,905,277.39
- -------------------------------------------------------------------------------
69,348.87 330,785.10 0.00 0.00 10,149,836.85
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 64.341458 2.354638 0.428575 2.783213 0.000000 61.986821
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 741.120384 4.569830 4.936559 9.506389 0.000000 736.550555
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:21:18 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S4 (POOL # 4054)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4054
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,558.83
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,152.60
SUBSERVICER ADVANCES THIS MONTH 10,315.36
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 182,287.11
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 692,526.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 10,149,836.85
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 197,239.18
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 62.25718860 % 37.74281140 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 61.52374220 % 38.47625780 %
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 8.61425861
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 109.20
POOL TRADING FACTOR: 9.57149530
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.0011
................................................................................
Run: 08/24/97 20:21:19 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 5,775,131.10 7.500000 % 127,561.38
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 0.414864 % 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 4,115,166.92 7.500000 % 38,277.49
- -------------------------------------------------------------------------------
116,500,312.92 9,890,298.02 165,838.87
===============================================================================
_______________________________________________________________________________
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 35,711.40 163,272.78 0.00 0.00 5,647,569.72
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 4,077.21 4,077.21 0.00 0.00 0.00
A-12 3,382.97 3,382.97 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 25,446.76 63,724.25 0.00 0.00 4,076,889.43
- -------------------------------------------------------------------------------
68,618.34 234,457.21 0.00 0.00 9,724,459.15
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 828.807563 18.306742 5.125057 23.431799 0.000000 810.500821
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 706.428475 6.570890 4.368308 10.939198 0.000000 699.857585
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:21:19 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S5 (POOL # 4055)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4055
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 2,846.80
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,766.50
SUBSERVICER ADVANCES THIS MONTH 1,048.47
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 83,084.93
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 9,724,459.15
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 54
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 105,490.89
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 58.39188150 % 41.60811850 %
CURRENT PREPAYMENT PERCENTAGE 87.51756450 % 12.48243550 %
PERCENTAGE FOR NEXT DISTRIBUTION 58.07592620 % 41.92407380 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4153 %
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 8.88947111
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 110.25
POOL TRADING FACTOR: 8.34715282
................................................................................
Run: 08/24/97 20:21:19 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 26,853,966.53 5.714000 % 359,899.43
A-10 760920VS4 10,124,000.00 8,951,616.91 12.857824 % 119,970.43
A-11 760920VT2 0.00 0.00 1.000000 % 0.00
A-12 760920VU9 0.00 0.00 0.141449 % 0.00
R 760920VX3 100.00 0.00 7.500000 % 0.00
M 760920VW5 10,339,213.00 8,709,434.44 7.500000 % 8,698.49
B 22,976,027.86 19,202,372.29 7.500000 % 19,178.25
- -------------------------------------------------------------------------------
459,500,240.86 63,717,390.17 507,746.60
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 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-9 127,321.44 487,220.87 0.00 0.00 26,494,067.10
A-10 95,504.05 215,474.48 0.00 0.00 8,831,646.48
A-11 52,870.19 52,870.19 0.00 0.00 0.00
A-12 7,478.45 7,478.45 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 54,200.60 62,899.09 0.00 0.00 8,700,735.95
B 119,500.30 138,678.55 0.00 0.00 19,183,194.04
- -------------------------------------------------------------------------------
456,875.03 964,621.63 0.00 0.00 63,209,643.57
===============================================================================
_______________________________________________________________________________
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-9 884.197640 11.850101 4.192204 16.042305 0.000000 872.347539
A-10 884.197640 11.850102 9.433430 21.283532 0.000000 872.347539
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 842.369186 0.841311 5.242236 6.083547 0.000000 841.527876
B 835.756833 0.834707 5.201086 6.035793 0.000000 834.922127
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:21:20 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S6 (POOL # 4056)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4056
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 20,221.34
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,253.92
SUBSERVICER ADVANCES THIS MONTH 42,495.79
MASTER SERVICER ADVANCES THIS MONTH 12,016.39
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,421,195.52
(B) TWO MONTHLY PAYMENTS: 4 941,153.30
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,911,685.72
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 63,209,643.57
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 247
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 3
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 1,486,128.46
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 444,109.25
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 56.19436600 % 13.66885000 % 30.13678410 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 55.88658880 % 13.76488690 % 30.34852430 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1416 %
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 9.15819107
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 287.26
POOL TRADING FACTOR: 13.75617202
................................................................................
Run: 08/24/97 20:21:20 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S7 (POOL # 4057)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4057
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920WT1 107,070,000.00 0.00 8.500000 % 0.00
A-2 760920WU8 74,668,000.00 0.00 8.500000 % 0.00
A-3 760920WV6 56,784,000.00 0.00 8.500000 % 0.00
A-4 760920WX2 31,674,000.00 24,172,947.30 8.500000 % 490,962.21
A-5 760920WY0 30,082,000.00 2,685,911.81 8.500000 % 54,551.94
A-6 760920WW4 0.00 0.00 0.125219 % 0.00
R 760920XA1 539,100.00 0.00 8.500000 % 0.00
M 760920WZ7 7,278,000.00 6,330,695.77 8.500000 % 48,787.16
B 15,364,881.77 12,322,779.02 8.500000 % 46,950.57
- -------------------------------------------------------------------------------
323,459,981.77 45,512,333.90 641,251.88
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 170,904.09 661,866.30 0.00 0.00 23,681,985.09
A-5 18,989.55 73,541.49 0.00 0.00 2,631,359.87
A-6 4,740.28 4,740.28 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 44,758.38 93,545.54 0.00 0.00 6,281,908.61
B 87,122.74 134,073.31 0.00 0.00 12,227,814.20
- -------------------------------------------------------------------------------
326,515.04 967,766.92 0.00 0.00 44,823,067.77
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 763.179494 15.500480 5.395722 20.896202 0.000000 747.679014
A-5 89.286344 1.813441 0.631260 2.444701 0.000000 87.472903
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 869.840034 6.703375 6.149819 12.853194 0.000000 863.136660
B 802.009362 3.055707 5.670251 8.725958 0.000000 795.828721
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:21:21 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S7 (POOL # 4057)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4057
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,768.94
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,792.41
SUBSERVICER ADVANCES THIS MONTH 28,359.52
MASTER SERVICER ADVANCES THIS MONTH 1,464.72
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,645,457.44
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 225,295.03
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,626,164.46
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 44,823,067.77
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 179
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 182,066.39
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 338,527.82
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 59.01446230 % 13.90984600 % 27.07569130 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 58.70491750 % 14.01490108 % 27.28018140 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1215 %
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 9.06085681
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 285.12
POOL TRADING FACTOR: 13.85737658
OPTIMAL PERCENTAGE: NOT APPLICABLE UNTIL CREDIT
SUPPORT DEPLETION DATE
................................................................................
Run: 08/24/97 20:21:21 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-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 22,160,204.31 7.798589 % 478,318.30
S 760920WF1 0.00 0.00 0.150000 % 0.00
R 760920WE4 100.00 0.00 7.798589 % 0.00
B 7,295,556.68 4,695,855.84 7.798589 % 4,909.04
- -------------------------------------------------------------------------------
108,082,314.68 26,856,060.15 483,227.34
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 142,198.91 620,517.21 0.00 0.00 21,681,886.01
S 3,314.67 3,314.67 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 30,132.63 35,041.67 0.00 0.00 4,690,946.80
- -------------------------------------------------------------------------------
175,646.21 658,873.55 0.00 0.00 26,372,832.81
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 219.872399 4.745849 1.410890 6.156739 0.000000 215.126550
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 643.659702 0.672879 4.130273 4.803152 0.000000 642.986821
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:21:21 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S8 (POOL # 4058)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4058
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 7,772.47
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,109.93
SUBSERVICER ADVANCES THIS MONTH 9,836.30
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 910,027.09
(B) TWO MONTHLY PAYMENTS: 1 167,903.64
(C) THREE OR MORE MONTHLY PAYMENTS: 1 201,480.51
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 26,372,832.81
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 112
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 455,152.08
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 82.51472550 % 17.48527450 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 82.21295820 % 17.78704180 %
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 8.42696942
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 290.65
POOL TRADING FACTOR: 24.40069209
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.1413
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 08/24/97 20:21:22 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-S9 (POOL # 4059)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4059
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920VY1 80,148,000.00 0.00 8.000000 % 0.00
A-2 760920VZ8 20,051,000.00 0.00 8.000000 % 0.00
A-3 760920WA2 21,301,000.00 0.00 8.000000 % 0.00
A-4 760920WB0 31,218,000.00 0.00 8.000000 % 0.00
A-5 760920WC8 24,873,900.00 17,105,641.73 8.000000 % 672,750.50
A-6 760920WG9 5,000,000.00 7,610,131.30 8.000000 % 0.00
A-7 760920WH7 20,288,000.00 2,746,198.55 8.000000 % 69,163.87
A-8 760920WJ3 0.00 0.00 0.184652 % 0.00
R 760920WL8 100.00 0.00 8.000000 % 0.00
M 760920WK0 4,908,000.00 4,571,358.06 8.000000 % 78,783.93
B 10,363,398.83 9,652,568.73 8.000000 % 12,801.27
- -------------------------------------------------------------------------------
218,151,398.83 41,685,898.37 833,499.57
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 113,007.68 785,758.18 0.00 0.00 16,432,891.23
A-6 0.00 0.00 50,276.00 0.00 7,660,407.30
A-7 18,142.64 87,306.51 0.00 0.00 2,677,034.68
A-8 6,356.56 6,356.56 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 30,200.48 108,984.41 0.00 0.00 4,492,574.13
B 63,769.28 76,570.55 0.00 0.00 9,639,767.46
- -------------------------------------------------------------------------------
231,476.64 1,064,976.21 50,276.00 0.00 40,902,674.80
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 687.694400 27.046442 4.543223 31.589665 0.000000 660.647958
A-6 1522.026260 0.000000 0.000000 0.000000 10.055200 1532.081460
A-7 135.360733 3.409103 0.894255 4.303358 0.000000 131.951630
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 931.409548 16.052145 6.153317 22.205462 0.000000 915.357402
B 931.409559 1.235239 6.153317 7.388556 0.000000 930.174320
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:21:22 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S9 (POOL # 4059)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4059
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 12,966.14
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,382.31
SUBSERVICER ADVANCES THIS MONTH 4,055.69
MASTER SERVICER ADVANCES THIS MONTH 1,633.27
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 385,369.08
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 133,988.64
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 40,902,674.80
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 170
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 207,402.45
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 735,451.24
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 65.87832490 % 10.96619800 % 23.15547730 %
PREPAYMENT PERCENT 89.76349750 % 10.00000000 % 10.23650250 %
NEXT DISTRIBUTION 65.44885720 % 10.98357052 % 23.56757230 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1879 %
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 8.69203307
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 281.77
POOL TRADING FACTOR: 18.74967340
OPTIMAL PERCENTAGE: NOT APPLICABLE UNTIL CREDIT
SUPPORT DEPLETION DATE
................................................................................
Run: 08/24/97 20:21:23 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 42,597,000.00 452,483.28 8.000000 % 452,483.28
A-3 760920WP9 11,500,000.00 11,500,000.00 8.000000 % 155,978.87
A-4 760920WQ7 61,114,000.00 0.00 8.000000 % 0.00
A-5 760920WR5 0.00 0.00 0.163822 % 0.00
R 760920WS3 100.00 0.00 8.000000 % 0.00
B 7,347,668.28 5,335,498.22 8.000000 % 85,978.21
- -------------------------------------------------------------------------------
139,954,768.28 17,287,981.50 694,440.36
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 2,966.35 455,449.63 0.00 0.00 0.00
A-3 75,390.68 231,369.55 0.00 0.00 11,344,021.13
A-4 0.00 0.00 0.00 0.00 0.00
A-5 2,320.84 2,320.84 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 34,977.98 120,956.19 0.00 0.00 5,249,520.01
- -------------------------------------------------------------------------------
115,655.85 810,096.21 0.00 0.00 16,593,541.14
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 10.622421 10.622421 0.069638 10.692059 0.000000 0.000000
A-3 1000.000000 13.563380 6.555711 20.119091 0.000000 986.436620
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 726.148489 11.701426 4.760420 16.461846 0.000000 714.447061
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:21:23 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S10 (POOL # 4060)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4060
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,899.21
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,869.18
SUBSERVICER ADVANCES THIS MONTH 9,572.86
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 346,612.45
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 437,322.17
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 16,593,541.14
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 82
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 583,761.41
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 69.13752930 % 30.86247070 %
CURRENT PREPAYMENT PERCENTAGE 91.12309420 % 8.87690580 %
PERCENTAGE FOR NEXT DISTRIBUTION 68.36407630 % 31.63592370 %
CLASS A-5 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1694 %
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 8.64038266
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 109.04
POOL TRADING FACTOR: 11.85635998
CLASS A-4 PAC COMPONENT PRINCIPAL: 0.00
CLASS A-4 COMPANION PRINCIPAL: 0.00
................................................................................
Run: 08/24/97 20:21:23 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S11 (POOL # 4061)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4061
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920XG8 119,002,000.00 0.00 8.500000 % 0.00
A-2 760920XH6 5,000,000.00 0.00 8.500000 % 0.00
A-3 760920XJ2 35,000,000.00 0.00 8.500000 % 0.00
A-4 760920XK9 7,000,000.00 0.00 8.500000 % 0.00
A-5 760920XL7 20,748,000.00 0.00 8.500000 % 0.00
A-6 760920XM5 15,000,000.00 0.00 8.500000 % 0.00
A-7 760920XN3 2,250,000.00 0.00 8.500000 % 0.00
A-8 760920XP8 28,600,000.00 0.00 8.500000 % 0.00
A-9 760920XU7 38,830,000.00 22,004,559.41 8.500000 % 609,816.72
A-10 760920XQ6 6,395,000.00 3,623,980.36 8.500000 % 100,432.09
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 0.176779 % 0.00
R 760920XW3 100.00 0.00 8.500000 % 0.00
M 760920XV5 7,292,000.00 6,316,848.07 8.500000 % 50,712.29
B 15,395,727.87 12,719,637.76 8.500000 % 48,087.74
- -------------------------------------------------------------------------------
324,107,827.87 44,665,025.60 809,048.84
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 154,813.27 764,629.99 0.00 0.00 21,394,742.69
A-10 25,496.54 125,928.63 0.00 0.00 3,523,548.27
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 6,535.43 6,535.43 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 44,442.24 95,154.53 0.00 0.00 6,266,135.78
B 89,489.13 137,576.87 0.00 54,026.80 12,617,523.23
- -------------------------------------------------------------------------------
320,776.61 1,129,825.45 0.00 54,026.80 43,801,949.97
===============================================================================
Run: 08/24/97 20:21:23
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-9 566.689658 15.704783 3.986950 19.691733 0.000000 550.984875
A-10 566.689658 15.704783 3.986949 19.691732 0.000000 550.984875
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 866.270991 6.954510 6.094657 13.049167 0.000000 859.316481
B 826.179695 3.123447 5.812594 8.936041 0.000000 819.547042
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:21:24 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S11 (POOL # 4061)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4061
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 12,107.51
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,501.44
SUBSERVICER ADVANCES THIS MONTH 13,643.52
MASTER SERVICER ADVANCES THIS MONTH 9,458.93
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,027,223.46
(B) TWO MONTHLY PAYMENTS: 1 234,847.04
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 420,640.51
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 43,801,949.97
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 172
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 1,162,134.97
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 504,500.32
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 57.37943600 % 14.14271700 % 28.47784720 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 56.88854260 % 14.30560919 % 28.80584820 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1735 %
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 9.13860357
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 284.80
POOL TRADING FACTOR: 13.51462267
OPTIMAL PERCENTAGE: NOT APPLICABLE UNTIL CREDIT
SUPPORT DEPLETION DATE
................................................................................
Run: 08/24/97 20:21:24 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-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 7,796,809.78 7.891883 % 49,286.08
R 760920XF0 100.00 0.00 7.891883 % 0.00
B 5,010,927.54 3,780,130.33 7.891883 % 23,041.52
- -------------------------------------------------------------------------------
105,493,196.54 11,576,940.11 72,327.60
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 51,264.93 100,551.01 0.00 0.00 7,747,523.70
R 0.00 0.00 0.00 0.00 0.00
B 24,854.79 47,896.31 0.00 0.00 3,757,088.81
- -------------------------------------------------------------------------------
76,119.72 148,447.32 0.00 0.00 11,504,612.51
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 77.593964 0.490496 0.510189 1.000685 0.000000 77.103468
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 754.377368 4.598252 4.960120 9.558372 0.000000 749.779114
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:21:25 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 2,883.53
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,222.74
SUBSERVICER ADVANCES THIS MONTH 4,561.28
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 382,506.05
(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 11,504,612.51
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 58
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,515.94
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 67.34775950 % 32.65224050 %
CURRENT PREPAYMENT PERCENTAGE 90.20432780 % 9.79567220 %
PERCENTAGE FOR NEXT DISTRIBUTION 67.34276090 % 32.65723910 %
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 8.31590945
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 112.35
POOL TRADING FACTOR: 10.90554926
................................................................................
Run: 08/26/97 09:17:07 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 25,709,887.79 8.3466 665,932.37
- --------------------------------------------------------------------------------
149,986,318.83 25,709,887.79 665,932.37
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
177,009.90 0.00 842,942.27 0.00 25,043,955.42
177,009.90 0.00 842,942.27 0.00 25,043,955.42
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
171.414886 4.439954 1.180174 0.000000 5.620128 166.974932
Determination Date August 20, 1997
Distribution Date August 25, 1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/26/97 09:17:07 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-13 (POOL 3165)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 7,112.22
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,701.69
SUBSERVICER ADVANCES THIS MONTH 3,352.74
MASTER SERVICER ADVANCES THIS MONTH 5,737.63
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 3 403,881.76
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 25,043,955.42
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 24,392,481.35
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 677,616.78
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 635,759.94
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 3,798.58
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 26,373.85
FSA GUARANTY INSURANCE POLICY 8,134,018.83
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 266,496.00
SPECIAL HAZARD AMOUNT AVAILABLE 684,318.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.8901%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.3219%
POOL TRADING FACTOR 0.166974932
................................................................................
Run: 08/24/97 20:21:25 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-S14 (POOL # 4063)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4063
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760920XB9 86,981,379.00 14,100,794.68 8.411837 % 740,433.03
S 760920XD5 0.00 0.00 0.150000 % 0.00
R 760920XC7 100.00 0.00 8.411837 % 0.00
B 6,546,994.01 3,205,088.43 8.411837 % 3,632.71
- -------------------------------------------------------------------------------
93,528,473.01 17,305,883.11 744,065.74
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 96,476.86 836,909.89 0.00 0.00 13,360,361.65
S 2,111.42 2,111.42 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 21,929.04 25,561.75 0.00 0.00 3,201,455.72
- -------------------------------------------------------------------------------
120,517.32 864,583.06 0.00 0.00 16,561,817.37
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 162.112797 8.512546 1.109167 9.621713 0.000000 153.600251
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 489.551147 0.554867 3.349482 3.904349 0.000000 488.996281
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:21:25 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S14 (POOL # 4063)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4063
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 6,138.67
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,146.42
SUBSERVICER ADVANCES THIS MONTH 19,280.76
MASTER SERVICER ADVANCES THIS MONTH 2,662.82
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 130,127.65
(B) TWO MONTHLY PAYMENTS: 1 254,420.86
(C) THREE OR MORE MONTHLY PAYMENTS: 2 540,282.65
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,453,694.67
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 16,561,817.37
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 75
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 319,101.10
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 724,450.93
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 81.47977540 % 18.52022470 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 80.66965930 % 19.33034070 %
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 9.17867232
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 266.31
POOL TRADING FACTOR: 17.70778121
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.1757
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 08/24/97 20:21:26 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S15 (POOL # 4064)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4064
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920YX0 13,793,900.00 0.00 8.000000 % 0.00
A-2 760920YY8 9,250,000.00 0.00 8.000000 % 0.00
A-3 760920YZ5 11,875,000.00 0.00 8.000000 % 0.00
A-4 760920ZA9 7,475,000.00 0.00 8.000000 % 0.00
A-5 760920ZE1 19,600,000.00 2,931,029.29 8.000000 % 2,931,029.29
A-6 760920ZF8 6,450,000.00 3,781,027.81 8.000000 % 3,781,027.81
A-7 760920ZG6 37,500,000.00 0.00 8.000000 % 0.00
A-8 760920ZH4 10,000,000.00 1,465,514.66 8.000000 % 1,465,514.66
A-9 760920ZJ0 9,350,000.00 175,861.76 8.000000 % 175,861.76
A-10 760920ZC5 60,000,000.00 4,000,239.60 8.000000 % 4,000,239.60
A-11 760920ZD3 15,000,000.00 1,000,059.87 8.000000 % 1,000,059.87
A-12 760920ZB7 0.00 0.00 0.246653 % 0.00
R 760920ZK7 100.00 0.00 8.000000 % 0.00
B 8,345,599.90 6,235,148.83 8.000000 % 6,235,148.83
- -------------------------------------------------------------------------------
208,639,599.90 19,588,881.82 19,588,881.82
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 19,353.25 2,950,382.54 0.00 0.00 0.00
A-6 24,965.69 3,805,993.50 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 9,676.63 1,475,191.29 0.00 0.00 0.00
A-9 1,161.19 177,022.95 0.00 0.00 0.00
A-10 26,413.11 4,026,652.71 0.00 0.00 0.00
A-11 6,603.28 1,006,663.15 0.00 0.00 0.00
A-12 3,987.87 3,987.87 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 41,169.96 6,276,318.79 0.00 0.00 0.00
- -------------------------------------------------------------------------------
133,330.98 19,722,212.80 0.00 0.00 0.00
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 149.542311 149.542311 0.987411 150.529722 0.000000 0.000000
A-6 586.205862 586.205862 3.870650 590.076512 0.000000 0.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 146.551466 146.551466 0.967663 147.519129 0.000000 0.000000
A-9 18.808744 18.808744 0.124191 18.932935 0.000000 0.000000
A-10 66.670660 66.670660 0.440219 67.110879 0.000000 0.000000
A-11 66.670658 66.670658 0.440219 67.110877 0.000000 0.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 747.118111 747.118111 4.933135 752.051246 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:21:26 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S15 (POOL # 4064)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4064
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,096.80
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,157.78
SUBSERVICER ADVANCES THIS MONTH 6,044.99
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 1 206,017.28
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 281,069.13
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 19,272,176.02
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 100
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 192,567.85
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 68.16996050 % 31.83003960 %
CURRENT PREPAYMENT PERCENTAGE 90.45568350 % 9.54431650 %
PERCENTAGE FOR NEXT DISTRIBUTION 0.00000000 % 0.00000000 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2488 %
BANKRUPTCY AMOUNT AVAILABLE 297,165.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,549,657.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.68916302
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 108.49
POOL TRADING FACTOR: 9.23706527
ENDING CLASS A-10 PERCENTAGE: 000.000
ENDING CLASS A-11 PERCENTAGE: 000.000
ENDING A-7 COMPANION PRINCIPAL COMPONENT: 0.00
ENDING A-8 COMPANION PRINCIPAL COMPONENT: 0.00
ENDING A-9 COMPANION PRINCIPAL COMPONENT: 0.00
................................................................................
Run: 08/24/97 20:21:27 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 15,678,032.59 6.114000 % 569,066.57
A-9 760920YL6 4,375,000.00 3,325,643.27 18.319713 % 120,711.09
A-10 760920XZ6 23,595,000.00 1,660,315.33 7.270000 % 60,264.57
A-11 760920YA0 6,435,000.00 452,813.24 11.843331 % 16,435.79
A-12 760920YB8 0.00 0.00 0.500000 % 0.00
A-13 760920YC6 0.00 0.00 0.227218 % 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 5,973,772.21 8.750000 % 5,293.94
B 15,327,940.64 11,667,347.03 8.750000 % 10,339.58
- -------------------------------------------------------------------------------
322,682,743.64 38,757,923.67 782,111.54
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 79,007.42 648,073.99 0.00 0.00 15,108,966.02
A-9 50,216.35 170,927.44 0.00 0.00 3,204,932.18
A-10 9,948.91 70,213.48 0.00 0.00 1,600,050.76
A-11 4,420.22 20,856.01 0.00 0.00 436,377.45
A-12 8,702.60 8,702.60 0.00 0.00 0.00
A-13 7,258.61 7,258.61 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 43,083.17 48,377.11 0.00 0.00 5,968,478.27
B 84,145.54 94,485.12 0.00 0.00 11,657,007.45
- -------------------------------------------------------------------------------
286,782.82 1,068,894.36 0.00 0.00 37,975,812.13
===============================================================================
Run: 08/24/97 20:21:27
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-8 760.147035 27.591106 3.830663 31.421769 0.000000 732.555928
A-9 760.147033 27.591106 11.478023 39.069129 0.000000 732.555927
A-10 70.367253 2.554125 0.421653 2.975778 0.000000 67.813128
A-11 70.367248 2.554124 0.686903 3.241027 0.000000 67.813124
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 822.765301 0.729132 5.933828 6.662960 0.000000 822.036168
B 761.181642 0.674558 5.489683 6.164241 0.000000 760.507085
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:21:27 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S16 (POOL # 4065)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4065
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 10,014.49
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,024.86
SUBSERVICER ADVANCES THIS MONTH 29,364.37
MASTER SERVICER ADVANCES THIS MONTH 2,970.67
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,876,966.42
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 175,970.12
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,454,646.19
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 37,975,812.13
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 155
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 364,437.49
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 747,764.35
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 54.48383820 % 15.41303500 % 30.10312710 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 53.58760030 % 15.71652569 % 30.69587400 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2283 %
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 9.42021864
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 291.99
POOL TRADING FACTOR: 11.76877688
LIBOR INDEX: 0.0000
COFI INDEX: 0.0000
TREASURY INDEX: 0.0000
................................................................................
Run: 08/26/97 09:17:07 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 5,261,898.78 8.0000 238,697.34
S 760920YS1 0.00 0.00 0.5700 0.00
- --------------------------------------------------------------------------------
32,200,599.87 5,261,898.78 238,697.34
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 35,055.64 0.00 273,752.98 0.00 5,023,201.44
S 2,497.71 0.00 2,497.71 0.00 0.00
37,553.35 0.00 276,250.69 0.00 5,023,201.44
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 163.409961 7.412823 1.088664 0.000000 8.501487 155.997139
S 0.000000 0.000000 0.077567 0.000000 0.077567 0.000000
Determination Date August 20, 1997
Distribution Date August 25, 1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/26/97 09:17:07 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 1,609.07
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 525.09
SUBSERVICER ADVANCES THIS MONTH 6,216.90
MASTER SERVICER ADVANCES THIS MONTH 1,977.23
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 212,176.46
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 581,112.78
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 5,023,201.44
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 4,801,389.03
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 233,922.95
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 233,742.85
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 227.11
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,727.38
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 0.155997139
................................................................................
Run: 08/26/97 09:17:07 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 6,513,610.67 7.5534 249,384.87
S 760920YU6 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
63,951,716.07 6,513,610.67 249,384.87
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 40,329.89 0.00 289,714.76 0.00 6,264,225.80
S 1,334.82 0.00 1,334.82 0.00 0.00
41,664.71 0.00 291,049.58 0.00 6,264,225.80
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 101.852008 3.899581 0.630630 0.000000 4.530211 97.952427
S 0.000000 0.000000 0.020872 0.000000 0.020872 0.000000
Determination Date August 20, 1997
Distribution Date August 25, 1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/26/97 09:17:07 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 1,347.64
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 641.99
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 1,919.55
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 6,264,225.80
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 6,015,619.49
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 254,374.19
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 242,580.52
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 176.48
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 6,627.87
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 0.097952427
................................................................................
Run: 08/26/97 09:17:07 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 9,118,585.33 7.5639 10,144.87
S 760920YW2 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
75,606,730.04 9,118,585.33 10,144.87
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 57,472.68 0.00 67,617.55 0.00 9,108,440.46
S 1,899.58 0.00 1,899.58 0.00 0.00
59,372.26 0.00 69,517.13 0.00 9,108,440.46
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 120.605472 0.134179 0.760153 0.000000 0.894332 120.471292
S 0.000000 0.000000 0.025124 0.000000 0.025124 0.000000
Determination Date August 20, 1997
Distribution Date August 25, 1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 08/26/97 09:17:07 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 2,569.88
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 954.02
SUBSERVICER ADVANCES THIS MONTH 2,530.07
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 334,050.61
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 9,108,440.46
ACTUAL UPAID PRINCIPAL BALANCE @ 07/31 9,118,801.58
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 641.72
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 9,503.15
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 0.120471292
................................................................................
Run: 08/24/97 20:21:28 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 4,821,385.99 7.950000 % 413,529.75
A-5 760920B31 41,703.00 241.06 1008.000000 % 20.68
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 0.383237 % 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 5,530,469.47 8.000000 % 74,507.77
- -------------------------------------------------------------------------------
157,858,019.23 15,840,096.52 488,058.20
===============================================================================
_______________________________________________________________________________
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 31,504.24 445,033.99 0.00 0.00 4,407,856.24
A-5 199.72 220.40 0.00 0.00 220.38
A-6 36,085.62 36,085.62 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 4,989.48 4,989.48 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 36,364.89 110,872.66 0.00 0.00 5,455,961.70
- -------------------------------------------------------------------------------
109,143.95 597,202.15 0.00 0.00 15,352,038.32
===============================================================================
_______________________________________________________________________________
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-4 507.514315 43.529447 3.316236 46.845683 0.000000 463.984867
A-5 5.780399 0.495888 4.789104 5.284992 0.000000 5.284512
A-6 1000.000000 0.000000 6.575368 6.575368 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 778.517402 10.488367 5.119038 15.607405 0.000000 768.029035
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:21:28 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 4,126.68
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,730.72
SUBSERVICER ADVANCES THIS MONTH 6,946.13
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 508,571.74
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 15,352,038.32
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 91
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 392,366.77
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 65.08563280 % 34.91436720 %
CURRENT PREPAYMENT PERCENTAGE 89.52568980 % 10.47431020 %
PERCENTAGE FOR NEXT DISTRIBUTION 64.46099480 % 35.53900520 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3802 %
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 8.82285758
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 113.28
POOL TRADING FACTOR: 9.72521915
................................................................................
Run: 08/24/97 20:21:28 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 11,791,176.68 8.500000 % 712,638.25
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 0.167532 % 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 5,475,210.50 8.500000 % 75,774.79
B 12,805,385.16 10,608,519.80 8.500000 % 15,277.70
- -------------------------------------------------------------------------------
320,111,585.16 36,978,906.98 803,690.74
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 82,892.79 795,531.04 0.00 0.00 11,078,538.43
A-7 64,001.76 64,001.76 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 5,123.80 5,123.80 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 38,491.11 114,265.90 0.00 0.00 5,399,435.71
B 74,578.62 89,856.32 0.00 0.00 10,461,702.02
- -------------------------------------------------------------------------------
265,088.08 1,068,778.82 0.00 0.00 36,043,676.16
===============================================================================
_______________________________________________________________________________
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-6 349.886548 21.146536 2.459727 23.606263 0.000000 328.740013
A-7 1000.000000 0.000000 7.030070 7.030070 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 855.234380 11.836112 6.012357 17.848469 0.000000 843.398268
B 828.442071 1.193068 5.824005 7.017073 0.000000 816.976755
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:21:29 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 8,781.99
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,736.16
SUBSERVICER ADVANCES THIS MONTH 14,410.88
MASTER SERVICER ADVANCES THIS MONTH 5,151.80
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 665,217.85
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 450,789.50
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 638,143.64
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 36,043,676.16
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 138
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 626,713.97
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 423,457.14
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 56.50566330 % 14.80630700 % 28.68802970 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 55.99467250 % 14.98025808 % 29.02506940 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1690 %
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 9.08939712
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 286.87
POOL TRADING FACTOR: 11.25972249
................................................................................
Run: 08/24/97 20:21:29 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-S20 (POOL # 4068)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4068
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920E20 54,519,000.00 0.00 8.100000 % 0.00
A-2 760920E46 121,290,000.00 0.00 8.100000 % 0.00
A-3 760920E61 38,352,000.00 0.00 8.100000 % 0.00
A-4 760920E79 45,739,000.00 0.00 8.100000 % 0.00
A-5 760920E87 38,405,000.00 7,048,088.92 8.100000 % 1,094,360.47
A-6 760920D70 2,829,000.00 523,491.26 8.100000 % 46,522.24
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 6,940,508.74 8.100000 % 0.00
A-10 760920E53 16,830,000.00 0.00 8.100000 % 0.00
A-11 760920D96 8,130,000.00 1,832,647.31 8.100000 % 86,674.83
A-12 760920F37 10,000,000.00 734,233.71 8.100000 % 34,725.50
A-13 760920E95 0.00 0.00 0.400000 % 0.00
A-14 760920F29 0.00 0.00 0.245881 % 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 7,431,711.36 8.500000 % 54,907.23
B 16,895,592.50 14,816,198.51 8.500000 % 50,248.08
- -------------------------------------------------------------------------------
375,449,692.50 47,953,879.81 1,367,438.35
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 47,243.35 1,141,603.82 0.00 0.00 5,953,728.45
A-6 3,508.97 50,031.21 0.00 0.00 476,969.02
A-7 16,958.59 16,958.59 0.00 0.00 2,530,000.00
A-8 40,868.20 40,868.20 0.00 0.00 6,097,000.00
A-9 0.00 0.00 46,522.24 0.00 6,987,030.98
A-10 0.00 0.00 0.00 0.00 0.00
A-11 12,284.24 98,959.07 0.00 0.00 1,745,972.48
A-12 4,921.57 39,647.07 0.00 0.00 699,508.21
A-13 8,509.00 8,509.00 0.00 0.00 0.00
A-14 9,757.38 9,757.38 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 52,274.76 107,181.99 0.00 0.00 7,376,804.13
B 104,217.35 154,465.43 0.00 59,217.49 14,706,732.94
- -------------------------------------------------------------------------------
300,543.41 1,667,981.76 46,522.24 59,217.49 46,573,746.21
===============================================================================
Run: 08/24/97 20:21:29
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-5 183.520086 28.495260 1.230135 29.725395 0.000000 155.024826
A-6 185.044631 16.444765 1.240357 17.685122 0.000000 168.599866
A-7 1000.000000 0.000000 6.703000 6.703000 0.000000 1000.000000
A-8 1000.000000 0.000000 6.703001 6.703001 0.000000 1000.000000
A-9 1497.412889 0.000000 0.000000 0.000000 10.037161 1507.450050
A-10 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-11 225.417873 10.661111 1.510977 12.172088 0.000000 214.756763
A-12 73.423371 3.472550 0.492157 3.964707 0.000000 69.950821
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 879.700682 6.499435 6.187827 12.687262 0.000000 873.201246
B 876.926838 2.974035 6.168316 9.142351 0.000000 870.447896
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:21:30 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 12,620.67
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,054.66
SUBSERVICER ADVANCES THIS MONTH 27,397.15
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,538,363.98
(B) TWO MONTHLY PAYMENTS: 1 226,921.86
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,558,542.39
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 46,573,746.21
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 175
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,025,839.04
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 53.60561030 % 15.49762300 % 30.89676700 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 52.58372180 % 15.83897524 % 31.57730300 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2433 %
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 9.18795517
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 286.34
POOL TRADING FACTOR: 12.40479008
................................................................................
Run: 08/24/97 20:21:30 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 32,247,501.98 6.691979 % 192,805.10
S 760920ZN1 0.00 0.00 0.150000 % 0.00
R 760920ZM3 100.00 0.00 6.691979 % 0.00
B 7,968,810.12 1,885,945.81 6.691979 % 0.00
- -------------------------------------------------------------------------------
113,840,137.12 34,133,447.79 192,805.10
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 179,829.54 372,634.64 0.00 0.00 32,054,696.88
S 4,266.60 4,266.60 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 0.00 0.00 0.00 108,253.68 1,788,209.19
- -------------------------------------------------------------------------------
184,096.14 376,901.24 0.00 108,253.68 33,842,906.07
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 304.591747 1.821128 1.698569 3.519697 0.000000 302.770619
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 236.665924 0.000000 0.000000 0.000000 0.000000 224.401029
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:21:31 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 11,219.54
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,694.55
SUBSERVICER ADVANCES THIS MONTH 16,903.15
MASTER SERVICER ADVANCES THIS MONTH 2,274.95
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 758,867.60
(B) TWO MONTHLY PAYMENTS: 2 431,505.36
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,372,347.44
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 33,842,906.07
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 120
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 324,671.58
REMAINING SUBCLASS INTEREST SHORTFALL 10,517.06
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 654.81
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 94.47478670 % 5.52521330 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 94.71614760 % 5.28385240 %
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 7.37334158
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 292.52
POOL TRADING FACTOR: 29.72844809
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.1535
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 08/24/97 20:24:20 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S23 (POOL # 4070)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4070
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920G28 37,023,610.00 0.00 7.000000 % 0.00
A-2 760920F86 58,150,652.00 0.00 0.000000 % 0.00
A-3 760920F94 307,675.00 0.00 0.000000 % 0.00
A-4 760920G36 42,213,063.00 0.00 8.500000 % 0.00
A-5 760920G44 18,094,000.00 0.00 8.500000 % 0.00
A-6 760920G51 20,500,000.00 15,017,437.11 8.500000 % 1,044,396.72
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 3,661,879.00 721,000.40 0.097034 % 33,245.75
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 3,757,230.71 8.500000 % 148,900.62
B 10,804,782.23 9,478,013.77 8.500000 % 14,954.47
- -------------------------------------------------------------------------------
216,050,982.23 31,948,803.39 1,241,497.56
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 104,134.32 1,148,531.04 0.00 0.00 13,973,040.39
A-7 20,630.17 20,630.17 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 2,529.05 35,774.80 0.00 0.00 687,754.65
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 26,053.49 174,954.11 0.00 0.00 3,608,330.09
B 65,722.70 80,677.17 0.00 0.00 9,463,059.30
- -------------------------------------------------------------------------------
219,069.73 1,460,567.29 0.00 0.00 30,707,305.83
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 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-6 732.557908 50.946181 5.079723 56.025904 0.000000 681.611726
A-7 1000.000000 0.000000 6.934228 6.934228 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-11 196.893562 9.078877 0.690643 9.769520 0.000000 187.814685
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 869.729331 34.467736 6.030900 40.498636 0.000000 835.261595
B 877.205442 1.384060 6.082742 7.466802 0.000000 875.821382
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:24:21 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S23 (POOL # 4070)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4070
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 7,879.72
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,307.28
SUBSERVICER ADVANCES THIS MONTH 13,150.28
MASTER SERVICER ADVANCES THIS MONTH 2,309.30
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 689,604.14
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 947,057.44
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 30,707,305.83
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 299,821.08
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,208,521.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 58.57358310 % 11.76016100 % 29.66625590 %
PREPAYMENT PERCENT 87.57207490 % 12.00000000 % 12.42792510 %
NEXT DISTRIBUTION 57.43231440 % 11.75072183 % 30.81696370 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1009 %
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 8.84416600
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 285.40
POOL TRADING FACTOR: 14.21299062
COFI INDEX USED FOR THIS DISTRIBUTION 0.0000
................................................................................
Run: 08/24/97 20:21:31 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 6,732,320.29 8.000000 % 366,403.15
A-7 760920J90 7,108,000.00 0.00 8.000000 % 0.00
A-8 760920K23 10,000,000.00 942,843.63 8.000000 % 51,313.79
A-9 760920K31 37,500,000.00 3,678,193.56 8.000000 % 200,183.84
A-10 760920J74 17,000,000.00 5,505,029.69 8.000000 % 299,608.48
A-11 760920J66 0.00 0.00 0.344513 % 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 6,412,039.64 8.000000 % 35,759.05
- -------------------------------------------------------------------------------
183,771,178.70 23,270,426.81 953,268.31
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 44,236.13 410,639.28 0.00 0.00 6,365,917.14
A-7 0.00 0.00 0.00 0.00 0.00
A-8 6,195.15 57,508.94 0.00 0.00 891,529.84
A-9 24,168.34 224,352.18 0.00 0.00 3,478,009.72
A-10 36,171.96 335,780.44 0.00 0.00 5,205,421.21
A-11 6,584.65 6,584.65 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 42,131.65 77,890.70 0.00 0.00 6,302,073.77
- -------------------------------------------------------------------------------
159,487.88 1,112,756.19 0.00 0.00 22,242,951.68
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-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-6 613.032261 33.363973 4.028058 37.392031 0.000000 579.668288
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 94.284363 5.131379 0.619515 5.750894 0.000000 89.152984
A-9 98.085162 5.338236 0.644489 5.982725 0.000000 92.746926
A-10 323.825276 17.624028 2.127762 19.751790 0.000000 306.201248
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 775.339317 4.323959 5.094529 9.418488 0.000000 762.042322
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:21:32 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S22 (POOL # 4072)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4072
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,970.73
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,431.94
SUBSERVICER ADVANCES THIS MONTH 5,291.89
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 344,235.99
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 22,242,951.68
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 897,699.22
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 72.44554350 % 27.55445650 %
CURRENT PREPAYMENT PERCENTAGE 91.73366300 % 8.26633700 %
PERCENTAGE FOR NEXT DISTRIBUTION 71.66709770 % 28.33290230 %
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 8.78729375
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 113.88
POOL TRADING FACTOR: 12.10361268
PAC COMPANION
ENDING A-7 PRINCIPAL COMPONENT: 0.00 0.00
ENDING A-8 PRINCIPAL COMPONENT: 891,529.84 0.00
ENDING A-9 PRINCIPAL COMPONENT: 3,478,009.72 0.00
ENDING A-10 PRINCIPAL COMPONENT: 5,205,421.21 0.00
................................................................................
Run: 08/24/97 20:21:33 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S25 (POOL # 4074)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4074
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760920H68 126,657,873.00 28,023,132.84 7.832741 % 1,071,863.16
S 760920H84 0.00 0.00 0.150000 % 0.00
R 760920H76 100.00 0.00 7.832741 % 0.00
B 8,084,552.09 6,443,474.63 7.832741 % 33,905.42
- -------------------------------------------------------------------------------
134,742,525.09 34,466,607.47 1,105,768.58
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 182,363.37 1,254,226.53 0.00 0.00 26,951,269.68
S 4,295.34 4,295.34 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 41,931.56 75,836.98 0.00 0.00 6,409,569.21
- -------------------------------------------------------------------------------
228,590.27 1,334,358.85 0.00 0.00 33,360,838.89
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 221.250619 8.462665 1.439811 9.902476 0.000000 212.787954
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 797.010714 4.193853 5.186627 9.380480 0.000000 792.816861
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:21:33 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S25 (POOL # 4074)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4074
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 10,001.44
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,942.68
SUBSERVICER ADVANCES THIS MONTH 26,693.68
MASTER SERVICER ADVANCES THIS MONTH 2,095.37
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,851,360.33
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,622,279.95
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 33,360,838.89
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 115
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 289,500.82
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 924,406.07
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 146,030.90
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 81.30516720 % 18.69483280 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 80.78714620 % 19.21285380 %
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 8.46537546
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 290.28
POOL TRADING FACTOR: 24.75895332
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.1475
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 146,030.90
................................................................................
Run: 08/24/97 20:21:34 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 2,200,000.00 988,450.13 8.500000 % 72,460.65
A-11 760920T24 20,000,000.00 8,985,910.05 8.500000 % 658,733.21
A-12 760920P44 39,837,000.00 17,898,584.95 8.500000 % 1,312,097.74
A-13 760920P77 4,598,000.00 6,935,781.44 8.500000 % 0.00
A-14 760920M62 2,400,000.00 62,218.54 8.500000 % 48,517.55
A-15 760920M70 3,700,000.00 3,700,000.00 8.500000 % 0.00
A-16 760920M88 4,000,000.00 4,000,000.00 8.500000 % 0.00
A-17 760920M96 4,302,000.00 4,302,000.00 8.500000 % 0.00
A-18 760920P51 0.00 0.00 0.093071 % 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 7,645,583.73 8.500000 % 7,370.12
B 17,878,726.36 15,029,835.36 8.500000 % 14,488.32
- -------------------------------------------------------------------------------
376,384,926.36 69,548,364.20 2,113,667.59
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 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 6,914.46 79,375.11 0.00 0.00 915,989.48
A-11 62,858.72 721,591.93 0.00 0.00 8,327,176.84
A-12 125,205.14 1,437,302.88 0.00 0.00 16,586,487.21
A-13 0.00 0.00 48,517.55 0.00 6,984,298.99
A-14 435.23 48,952.78 0.00 0.00 13,700.99
A-15 25,882.43 25,882.43 0.00 0.00 3,700,000.00
A-16 27,981.01 27,981.01 0.00 0.00 4,000,000.00
A-17 30,093.58 30,093.58 0.00 0.00 4,302,000.00
A-18 5,327.05 5,327.05 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 53,482.80 60,852.92 0.00 0.00 7,638,213.61
B 105,137.52 119,625.84 0.00 0.00 15,015,347.04
- -------------------------------------------------------------------------------
443,317.94 2,556,985.53 48,517.55 0.00 67,483,214.16
===============================================================================
Run: 08/24/97 20:21:34
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-10 449.295514 32.936659 3.142936 36.079595 0.000000 416.358855
A-11 449.295503 32.936661 3.142936 36.079597 0.000000 416.358842
A-12 449.295503 32.936660 3.142936 36.079596 0.000000 416.358843
A-13 1508.434415 0.000000 0.000000 0.000000 10.551881 1518.986296
A-14 25.924392 20.215646 0.181346 20.396992 0.000000 5.708746
A-15 1000.000000 0.000000 6.995251 6.995251 0.000000 1000.000000
A-16 1000.000000 0.000000 6.995253 6.995253 0.000000 1000.000000
A-17 1000.000000 0.000000 6.995253 6.995253 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 902.772905 0.870247 6.315126 7.185373 0.000000 901.902658
B 840.654701 0.810367 5.880593 6.690960 0.000000 839.844334
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:21:34 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S26 (POOL # 4075)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4075
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 17,834.43
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,170.06
SUBSERVICER ADVANCES THIS MONTH 18,675.20
MASTER SERVICER ADVANCES THIS MONTH 6,663.35
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,771,023.36
(B) TWO MONTHLY PAYMENTS: 0 0.00
(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 67,483,214.16
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 253
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 828,889.32
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,998,107.44
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 67.39618630 % 10.99319000 % 21.61062380 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 66.43082150 % 11.31868674 % 22.25049180 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0923 %
BANKRUPTCY AMOUNT AVAILABLE 323,353.00
FRAUD AMOUNT AVAILABLE 826,424.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,060,680.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.03413462
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 292.45
POOL TRADING FACTOR: 17.92930838
................................................................................
Run: 08/24/97 20:21:35 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S27 (POOL # 4076)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4076
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920Q27 13,123,000.00 0.00 7.000000 % 0.00
A-2 760920Q76 70,000.00 0.00 952.000000 % 0.00
A-3 760920Q35 14,026,000.00 0.00 7.000000 % 0.00
A-4 760920Q43 15,799,000.00 0.00 7.000000 % 0.00
A-5 760920Q50 13,201,000.00 0.00 7.000000 % 0.00
A-6 760920Q68 20,050,000.00 0.00 7.500000 % 0.00
A-7 760920Q84 16,484,000.00 4,502,582.64 8.000000 % 346,828.20
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 0.169032 % 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 5,864,566.85 8.000000 % 33,489.38
- -------------------------------------------------------------------------------
157,499,405.19 23,388,149.49 380,317.58
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 29,976.44 376,804.64 0.00 0.00 4,155,754.44
A-8 86,688.73 86,688.73 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 3,289.97 3,289.97 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 39,043.99 72,533.37 0.00 0.00 5,831,077.47
- -------------------------------------------------------------------------------
158,999.13 539,316.71 0.00 0.00 23,007,831.91
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-7 273.148668 21.040294 1.818517 22.858811 0.000000 252.108374
A-8 1000.000000 0.000000 6.657609 6.657609 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 783.885741 4.476349 5.218804 9.695153 0.000000 779.409392
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:21:35 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S27 (POOL # 4076)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4076
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 6,653.11
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,580.41
SUBSERVICER ADVANCES THIS MONTH 10,119.85
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 47,294.25
(B) TWO MONTHLY PAYMENTS: 1 192,232.53
(C) THREE OR MORE MONTHLY PAYMENTS: 1 78,901.65
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 518,199.57
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 23,007,831.91
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 126
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 246,760.47
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 74.92504980 % 25.07495030 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 74.65611930 % 25.34388070 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1695 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 149,990.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,285,229.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.63832566
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 115.62
POOL TRADING FACTOR: 14.60820241
................................................................................
Run: 08/24/97 20:21:36 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S28 (POOL # 4077)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4077
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920R83 112,112,000.00 0.00 7.750000 % 0.00
A-2 760920R91 10,192,000.00 0.00 10.750000 % 0.00
A-3 760920S41 46,773,810.00 0.00 7.125000 % 0.00
A-4 760920S74 14,926,190.00 0.00 12.375000 % 0.00
A-5 760920S33 15,000,000.00 0.00 6.375000 % 0.00
A-6 760920S58 54,705,000.00 0.00 7.500000 % 0.00
A-7 760920S66 7,815,000.00 0.00 11.500000 % 0.00
A-8 760920S82 8,967,000.00 0.00 8.000000 % 0.00
A-9 760920S90 833,000.00 0.00 8.000000 % 0.00
A-10 760920S25 47,400,000.00 40,277,720.20 8.000000 % 549,278.30
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 0.267270 % 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 6,625,860.92 8.000000 % 7,070.00
B 16,432,384.46 14,749,996.05 8.000000 % 15,738.69
- -------------------------------------------------------------------------------
365,162,840.46 67,256,577.17 572,086.99
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 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-10 266,555.92 815,834.22 0.00 0.00 39,728,441.90
A-11 37,080.37 37,080.37 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 14,870.26 14,870.26 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 43,849.62 50,919.62 0.00 0.00 6,618,790.92
B 97,614.73 113,353.42 0.00 0.00 14,734,257.36
- -------------------------------------------------------------------------------
459,970.90 1,032,057.89 0.00 0.00 66,684,490.18
===============================================================================
Run: 08/24/97 20:21:36
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-10 849.740932 11.588150 5.623543 17.211693 0.000000 838.152783
A-11 1000.000000 0.000000 6.617949 6.617949 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 907.247524 0.968061 6.004119 6.972180 0.000000 906.279462
B 897.617512 0.957785 5.940387 6.898172 0.000000 896.659727
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:21:36 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S28 (POOL # 4077)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4077
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 16,613.37
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,057.28
SUBSERVICER ADVANCES THIS MONTH 20,309.62
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,739,955.81
(B) TWO MONTHLY PAYMENTS: 2 687,864.52
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 145,537.75
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 66,684,490.18
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 261
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 500,322.17
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 68.21744750 % 9.85161800 % 21.93093470 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 67.97898850 % 9.92553276 % 22.09547880 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2674 %
BANKRUPTCY AMOUNT AVAILABLE 233,273.00
FRAUD AMOUNT AVAILABLE 777,254.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,922,399.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.69099176
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 288.72
POOL TRADING FACTOR: 18.26157615
................................................................................
Run: 08/24/97 20:21:37 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S29 (POOL # 4078)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4078
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760920U22 110,015,514.00 15,249,082.07 7.302149 % 505,432.61
S 760920U30 0.00 0.00 0.250000 % 0.00
R 760920U48 100.00 0.00 7.302149 % 0.00
B 6,095,852.88 4,034,938.30 7.302149 % 4,117.17
- -------------------------------------------------------------------------------
116,111,466.88 19,284,020.37 509,549.78
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 91,256.88 596,689.49 0.00 0.00 14,743,649.46
S 3,951.01 3,951.01 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 24,146.76 28,263.93 0.00 0.00 4,030,821.13
- -------------------------------------------------------------------------------
119,354.65 628,904.43 0.00 0.00 18,774,470.59
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 138.608470 4.594194 0.829491 5.423685 0.000000 134.014276
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 661.915302 0.675405 3.961178 4.636583 0.000000 661.239897
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:21:37 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 5,140.44
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,015.79
SPREAD 433.50
SUBSERVICER ADVANCES THIS MONTH 6,669.41
MASTER SERVICER ADVANCES THIS MONTH 3,062.33
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 187,129.24
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 705,401.14
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 18,774,470.59
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 61
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 400,670.24
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 489,872.75
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 79.07625990 % 20.92374010 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 78.53030740 % 21.46969260 %
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 8.30044312
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 299.63
POOL TRADING FACTOR: 16.16935096
................................................................................
Run: 08/24/97 20:21:39 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 17,004,957.70 7.500000 % 641,310.29
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 4,619,044.89 7.500000 % 77,238.20
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 0.202174 % 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 9,250,606.72 7.500000 % 53,158.48
- -------------------------------------------------------------------------------
261,801,192.58 51,810,609.31 771,706.97
===============================================================================
_______________________________________________________________________________
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-4 105,941.09 747,251.38 0.00 0.00 16,363,647.41
A-5 130,431.53 130,431.53 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 28,776.70 106,014.90 0.00 0.00 4,541,806.69
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 8,701.04 8,701.04 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
B 57,631.40 110,789.88 0.00 0.00 9,197,448.24
- -------------------------------------------------------------------------------
331,481.76 1,103,188.73 0.00 0.00 51,038,902.34
===============================================================================
Run: 08/24/97 20:21:39
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-4 694.959242 26.209093 4.329604 30.538697 0.000000 668.750150
A-5 1000.000000 0.000000 6.230012 6.230012 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-8 307.936326 5.149213 1.918447 7.067660 0.000000 302.787113
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 783.883784 4.504578 4.883605 9.388183 0.000000 779.379207
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:21:39 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 12,340.39
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,440.89
SUBSERVICER ADVANCES THIS MONTH 10,228.70
MASTER SERVICER ADVANCES THIS MONTH 2,262.86
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 628,069.71
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 205,176.71
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 51,038,902.34
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 227
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 193,622.89
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 473,978.04
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 82.14534270 % 17.85465730 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 81.97953360 % 18.02046640 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2015 %
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 8.11382757
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 116.37
POOL TRADING FACTOR: 19.49529024
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: 77,238.20 N/A 0.00
CLASS A-8 ENDING BAL: 4,541,806.69 N/A 0.00
................................................................................
Run: 08/24/97 20:21:40 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 53,102,750.81 7.750000 % 1,143,802.72
A-11 760920U55 2,522,000.00 0.00 7.750000 % 0.00
A-12 760920U63 2,475,000.00 1,885,589.12 7.750000 % 64,990.13
A-13 760920U89 10,958,000.00 10,958,000.00 7.750000 % 0.00
A-14 760920W46 6,968,000.00 10,079,410.88 7.750000 % 0.00
A-15 760920V54 23,788,000.00 0.00 7.750000 % 0.00
A-16 760920W53 16,332,000.00 8,447,235.46 7.750000 % 127,088.13
A-17 760920W38 0.00 0.00 0.325178 % 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 7,842,888.06 7.750000 % 48,450.09
B 20,436,665.48 18,624,702.70 7.750000 % 0.00
- -------------------------------------------------------------------------------
430,245,573.48 110,940,577.03 1,384,331.07
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 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-10 342,396.44 1,486,199.16 0.00 0.00 51,958,948.09
A-11 0.00 0.00 0.00 0.00 0.00
A-12 12,157.92 77,148.05 0.00 0.00 1,820,598.99
A-13 70,655.10 70,655.10 0.00 0.00 10,958,000.00
A-14 0.00 0.00 64,990.13 0.00 10,144,401.01
A-15 0.00 0.00 0.00 0.00 0.00
A-16 54,466.16 181,554.29 0.00 0.00 8,320,147.33
A-17 30,013.90 30,013.90 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 50,569.45 99,019.54 0.00 0.00 7,794,437.97
B 37,527.16 37,527.16 0.00 197,617.05 18,509,647.03
- -------------------------------------------------------------------------------
597,786.13 1,982,117.20 64,990.13 197,617.05 109,506,180.42
===============================================================================
Run: 08/24/97 20:21:40
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-10 808.248745 17.409213 5.211434 22.620647 0.000000 790.839532
A-11 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-12 761.854190 26.258638 4.912291 31.170929 0.000000 735.595552
A-13 1000.000000 0.000000 6.447810 6.447810 0.000000 1000.000000
A-14 1446.528542 0.000000 0.000000 0.000000 9.326942 1455.855484
A-15 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-16 517.219903 7.781541 3.334935 11.116476 0.000000 509.438362
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 911.337660 5.629864 5.876132 11.505996 0.000000 905.707796
B 911.337650 0.000000 1.836266 1.836266 0.000000 905.707785
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:21:40 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S32 (POOL # 4081)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4081
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 33,404.74
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,626.02
SUBSERVICER ADVANCES THIS MONTH 20,798.20
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 947,400.81
(B) TWO MONTHLY PAYMENTS: 2 265,385.41
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,425,757.53
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 109,506,180.42
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 410
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 749,051.92
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 76.14255170 % 7.06944900 % 16.78799880 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 75.97936030 % 7.11780645 % 16.90283320 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3242 %
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 8.56223763
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 291.25
POOL TRADING FACTOR: 25.45201791
................................................................................
Run: 08/24/97 20:21:41 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 5,502,244.03 8.000000 % 1,339,892.84
A-8 7609204H8 36,700,000.00 20,405,147.51 8.000000 % 701,003.54
A-9 7609204J4 15,000,000.00 12,914,650.35 8.000000 % 443,673.13
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 0.170254 % 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 6,737,988.78 8.000000 % 29,033.86
B 15,322,642.27 13,101,278.06 8.000000 % 0.00
- -------------------------------------------------------------------------------
322,581,934.27 92,161,308.73 2,513,603.37
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 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 36,210.82 1,376,103.66 0.00 0.00 4,162,351.19
A-8 134,288.32 835,291.86 0.00 0.00 19,704,143.97
A-9 84,992.61 528,665.74 0.00 0.00 12,470,977.22
A-10 210,595.19 210,595.19 0.00 0.00 32,000,000.00
A-11 9,871.65 9,871.65 0.00 0.00 1,500,000.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 12,907.87 12,907.87 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 44,343.38 73,377.24 0.00 0.00 6,708,954.92
B 18,924.27 18,924.27 0.00 0.00 13,044,824.91
- -------------------------------------------------------------------------------
552,134.11 3,065,737.48 0.00 0.00 89,591,252.21
===============================================================================
Run: 08/24/97 20:21:41
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-7 466.291867 113.550241 3.068714 116.618955 0.000000 352.741626
A-8 555.998570 19.100914 3.659082 22.759996 0.000000 536.897656
A-9 860.976690 29.578209 5.666174 35.244383 0.000000 831.398481
A-10 1000.000000 0.000000 6.581100 6.581100 0.000000 1000.000000
A-11 1000.000000 0.000000 6.581100 6.581100 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 928.213719 3.999655 6.108668 10.108323 0.000000 924.214064
B 855.027340 0.000000 1.235053 1.235053 0.000000 851.343044
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:21:41 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S33 (POOL # 4082)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4082
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 23,534.43
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,568.21
SUBSERVICER ADVANCES THIS MONTH 36,925.89
MASTER SERVICER ADVANCES THIS MONTH 1,829.94
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,600,990.42
(B) TWO MONTHLY PAYMENTS: 2 517,553.90
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,579,072.01
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 89,591,252.21
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 349
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 229,133.52
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,172,935.29
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 78.47332340 % 7.31108200 % 14.21559460 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 77.95121810 % 7.48840401 % 14.56037790 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1707 %
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 8.60744386
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 291.96
POOL TRADING FACTOR: 27.77317720
................................................................................
Run: 08/24/97 20:21:42 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 26,768,832.44 7.500000 % 1,355,058.58
A-7 7609203P1 15,000,000.00 9,037,824.94 7.500000 % 457,501.55
A-8 7609204B1 7,005,400.00 6,918,304.33 7.500000 % 45,750.15
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 15,429,700.99 7.500000 % 0.00
A-12 7609203Y2 0.00 0.00 0.277704 % 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 10,965,114.64 7.500000 % 12,404.77
B 16,042,796.83 14,717,218.21 7.500000 % 16,649.50
- -------------------------------------------------------------------------------
427,807,906.83 154,374,995.55 1,887,364.55
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 166,431.21 1,521,489.79 0.00 0.00 25,413,773.86
A-7 56,191.33 513,692.88 0.00 0.00 8,580,323.39
A-8 32,353.74 78,103.89 10,659.78 0.00 6,883,213.96
A-9 189,865.45 189,865.45 0.00 0.00 30,538,000.00
A-10 248,694.03 248,694.03 0.00 0.00 40,000,000.00
A-11 0.00 0.00 95,931.86 0.00 15,525,632.85
A-12 35,538.82 35,538.82 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 68,173.97 80,578.74 0.00 0.00 10,952,709.87
B 91,502.10 108,151.60 0.00 0.00 14,700,568.71
- -------------------------------------------------------------------------------
888,750.65 2,776,115.20 106,591.64 0.00 152,594,222.64
===============================================================================
Run: 08/24/97 20:21:42
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-6 602.521663 30.500103 3.746088 34.246191 0.000000 572.021560
A-7 602.521663 30.500103 3.746089 34.246192 0.000000 572.021559
A-8 987.567352 6.530698 4.618400 11.149098 1.521652 982.558307
A-9 1000.000000 0.000000 6.217351 6.217351 0.000000 1000.000000
A-10 1000.000000 0.000000 6.217351 6.217351 0.000000 1000.000000
A-11 1422.367554 0.000000 0.000000 0.000000 8.843358 1431.210912
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 931.999958 1.054366 5.794571 6.848937 0.000000 930.945591
B 917.372349 1.037819 5.703625 6.741444 0.000000 916.334531
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:21:42 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 42,908.44
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,220.22
SUBSERVICER ADVANCES THIS MONTH 20,174.56
MASTER SERVICER ADVANCES THIS MONTH 7,115.33
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 977,661.86
(B) TWO MONTHLY PAYMENTS: 1 240,602.30
(C) THREE OR MORE MONTHLY PAYMENTS: 1 246,478.90
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,225,620.31
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 152,594,222.64
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 585
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 960,714.01
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,606,129.40
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 83.36367060 % 7.10290800 % 9.53342100 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 83.18856500 % 7.17767009 % 9.63376490 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2774 %
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 8.24161005
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 290.80
POOL TRADING FACTOR: 35.66886451
COMPONENTS
ACCRUAL NON-ACCRUAL
CLASS A-8 PRINCIPAL DISTRIBUTION: 0.00 45,750.15
CLASS A-8 ENDING BALANCE: 1,725,181.61 5,158,032.35
................................................................................
Run: 08/24/97 20:21:43 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 17,741,428.05 6.500000 % 326,891.04
A-6 7609202X5 3,680,000.00 3,680,000.00 5.956521 % 0.00
A-7 7609202Y3 15,890,000.00 2,800,000.00 6.387500 % 0.00
A-8 7609202Z0 6,810,000.00 1,200,000.00 8.429166 % 0.00
A-9 7609203C0 37,200,000.00 15,000,000.00 7.000000 % 0.00
A-10 7609203A4 20,000.00 4,591.59 2775.250000 % 59.04
A-11 7609203B2 0.00 0.00 0.447298 % 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 4,603,807.16 7.000000 % 27,685.27
- -------------------------------------------------------------------------------
146,754,518.99 45,029,826.80 354,635.35
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 95,922.76 422,813.80 0.00 0.00 17,414,537.01
A-6 18,233.08 18,233.08 0.00 0.00 3,680,000.00
A-7 14,876.77 14,876.77 0.00 0.00 2,800,000.00
A-8 8,413.68 8,413.68 0.00 0.00 1,200,000.00
A-9 87,339.16 87,339.16 0.00 0.00 15,000,000.00
A-10 10,599.49 10,658.53 0.00 0.00 4,532.55
A-11 16,753.94 16,753.94 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 26,806.18 54,491.45 0.00 0.00 4,576,121.93
- -------------------------------------------------------------------------------
278,945.06 633,580.41 0.00 0.00 44,675,191.49
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 852.953272 15.715915 4.611671 20.327586 0.000000 837.237356
A-6 1000.000000 0.000000 4.954641 4.954641 0.000000 1000.000000
A-7 176.211454 0.000000 0.936235 0.936235 0.000000 176.211454
A-8 176.211454 0.000000 1.235489 1.235489 0.000000 176.211454
A-9 403.225806 0.000000 2.347827 2.347827 0.000000 403.225807
A-10 229.579500 2.952000 529.974500 532.926500 0.000000 226.627500
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 779.735507 4.688986 4.540097 9.229083 0.000000 775.046527
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:21:43 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 11,190.32
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,204.20
SUBSERVICER ADVANCES THIS MONTH 2,075.72
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 179,739.41
(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 44,675,191.49
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 206
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 83,846.16
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 89.77609400 % 10.22390600 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 89.75690580 % 10.24309420 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4475 %
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 7.87125030
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 116.75
POOL TRADING FACTOR: 30.44212321
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: 08/24/97 20:21:44 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 14,854,912.57 5.700000 % 1,069,460.61
A-3 7609204R6 19,990,000.00 11,480,632.47 6.400000 % 227,977.69
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 0.349759 % 0.00
R-I 7609205E4 100.00 0.00 7.000000 % 0.00
R-II 7609205F1 100.00 0.00 7.000000 % 0.00
B 10,418,078.54 8,033,534.45 7.000000 % 47,313.73
- -------------------------------------------------------------------------------
260,444,078.54 96,629,079.49 1,344,752.03
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 70,294.67 1,139,755.28 0.00 0.00 13,785,451.96
A-3 60,999.08 288,976.77 0.00 0.00 11,252,654.78
A-4 215,880.11 215,880.11 0.00 0.00 38,524,000.00
A-5 103,586.96 103,586.96 0.00 0.00 17,825,000.00
A-6 34,350.77 34,350.77 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 29,746.34 29,746.34 0.00 0.00 0.00
A-12 28,057.81 28,057.81 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 46,685.53 93,999.26 0.00 0.00 7,986,220.72
- -------------------------------------------------------------------------------
589,601.27 1,934,353.30 0.00 0.00 95,284,327.46
===============================================================================
_______________________________________________________________________________
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-2 271.208672 19.525325 1.283382 20.808707 0.000000 251.683347
A-3 574.318783 11.404587 3.051480 14.456067 0.000000 562.914196
A-4 1000.000000 0.000000 5.603782 5.603782 0.000000 1000.000000
A-5 1000.000000 0.000000 5.811330 5.811330 0.000000 1000.000000
A-6 1000.000000 0.000000 5.811330 5.811330 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 771.114790 4.541504 4.481202 9.022706 0.000000 766.573288
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:21:44 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S36 (POOL # 4085)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4085
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 23,345.55
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,984.38
SUBSERVICER ADVANCES THIS MONTH 7,608.82
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 386,928.10
(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 95,284,327.46
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 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 775,652.33
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 91.68621450 % 8.31378560 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 91.61853690 % 8.38146310 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3504 %
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 7.76662111
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 117.29
POOL TRADING FACTOR: 36.58533071
................................................................................
Run: 08/24/97 20:21:45 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 2,554,114.09 7.650000 % 693,855.21
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 8,301,878.58 7.650000 % 76,325.95
A-12 7609206G8 0.00 0.00 0.350000 % 0.00
A-13 7609206H6 0.00 0.00 0.102282 % 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 8,591,967.81 8.000000 % 8,751.95
B 16,935,768.50 15,465,544.19 8.000000 % 15,753.51
- -------------------------------------------------------------------------------
376,350,379.50 107,829,156.67 794,686.62
===============================================================================
_______________________________________________________________________________
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 16,230.73 710,085.94 0.00 0.00 1,860,258.88
A-9 325,940.86 325,940.86 0.00 0.00 51,291,000.00
A-10 137,418.99 137,418.99 0.00 0.00 21,624,652.00
A-11 52,756.26 129,082.21 0.00 0.00 8,225,552.63
A-12 24,355.74 24,355.74 0.00 0.00 0.00
A-13 9,161.58 9,161.58 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 57,097.73 65,849.68 0.00 0.00 8,583,215.86
B 102,775.91 118,529.42 0.00 0.00 15,449,790.68
- -------------------------------------------------------------------------------
725,737.80 1,520,424.42 0.00 0.00 107,034,470.05
===============================================================================
Run: 08/24/97 20:21:45
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 97.518769 26.492124 0.619706 27.111830 0.000000 71.026646
A-9 1000.000000 0.000000 6.354738 6.354738 0.000000 1000.000000
A-10 1000.000000 0.000000 6.354738 6.354738 0.000000 1000.000000
A-11 761.500512 7.001096 4.839136 11.840232 0.000000 754.499416
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 913.188212 0.930192 6.068572 6.998764 0.000000 912.258020
B 913.188214 0.930190 6.068572 6.998762 0.000000 912.258022
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:21:45 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 26,596.57
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,268.01
SUBSERVICER ADVANCES THIS MONTH 27,627.80
MASTER SERVICER ADVANCES THIS MONTH 1,796.27
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,764,158.45
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,815,604.17
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 107,034,470.05
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 391
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 235,001.08
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 684,849.69
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 77.68923290 % 7.96813000 % 14.34263670 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 77.54647960 % 8.01911371 % 14.43440670 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1025 %
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 8.52515817
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 295.03
POOL TRADING FACTOR: 28.44011216
................................................................................
Run: 08/24/97 20:21:46 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 9,899,597.79 7.500000 % 584,874.12
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 9,938,619.60 7.500000 % 0.00
A-9 7609206B9 9,248,000.00 13,076,920.55 7.500000 % 0.00
A-10 7609205S3 0.00 0.00 0.198871 % 0.00
R 7609206D5 100.00 0.00 7.500000 % 0.00
M 7609206C7 9,625,924.00 9,098,315.91 7.500000 % 10,107.01
B 18,182,304.74 17,003,864.30 7.500000 % 18,889.03
- -------------------------------------------------------------------------------
427,814,328.74 181,556,318.15 613,870.16
===============================================================================
_______________________________________________________________________________
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 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 61,780.46 646,654.58 0.00 0.00 9,314,723.67
A-6 288,208.16 288,208.16 0.00 0.00 46,182,000.00
A-7 476,521.38 476,521.38 0.00 0.00 76,357,000.00
A-8 52,952.36 52,952.36 9,071.61 0.00 9,947,691.21
A-9 0.00 0.00 81,609.18 0.00 13,158,529.73
A-10 30,043.87 30,043.87 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 56,779.89 66,886.90 0.00 0.00 9,088,208.90
B 106,116.07 125,005.10 0.00 0.00 16,984,975.27
- -------------------------------------------------------------------------------
1,072,402.19 1,686,272.35 90,680.79 0.00 181,033,128.78
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 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-5 141.386469 8.353197 0.882351 9.235548 0.000000 133.033272
A-6 1000.000000 0.000000 6.240703 6.240703 0.000000 1000.000000
A-7 1000.000000 0.000000 6.240703 6.240703 0.000000 1000.000000
A-8 1044.740839 0.000000 5.566316 5.566316 0.953601 1045.694440
A-9 1414.026876 0.000000 0.000000 0.000000 8.824522 1422.851398
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 945.188837 1.049978 5.898643 6.948621 0.000000 944.138859
B 935.187510 1.038869 5.836228 6.875097 0.000000 934.148641
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:21:46 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 50,531.87
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 19,083.94
SUBSERVICER ADVANCES THIS MONTH 22,139.27
MASTER SERVICER ADVANCES THIS MONTH 1,848.40
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,683,175.78
(B) TWO MONTHLY PAYMENTS: 1 229,465.27
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,067,646.51
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 181,033,128.78
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 692
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 253,006.87
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 321,504.55
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 85.62309450 % 5.01129100 % 9.36561420 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 85.59756200 % 5.02019103 % 9.38224700 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1986 %
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 8.15888352
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 293.71
POOL TRADING FACTOR: 42.31581708
COMPONENTS
ACCRUAL NON-ACCRUAL
CLASS A-8 PRINCIPAL DISTRIBUTION: 0.00 0.00
CLASS A-8 ENDING BALANCE: 1,462,691.21 8,485,000.00
................................................................................
Run: 08/24/97 20:21:47 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 17,238,893.96 7.500000 % 398,418.89
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 0.152363 % 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 6,786,620.03 7.500000 % 38,858.27
- -------------------------------------------------------------------------------
183,802,829.51 43,590,513.99 437,277.16
===============================================================================
_______________________________________________________________________________
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 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-7 107,371.24 505,790.13 0.00 0.00 16,840,475.07
A-8 121,859.22 121,859.22 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 5,515.53 5,515.53 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 42,269.99 81,128.26 0.00 0.00 6,747,761.76
- -------------------------------------------------------------------------------
277,015.98 714,293.14 0.00 0.00 43,153,236.83
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 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-7 576.956858 13.334412 3.593535 16.927947 0.000000 563.622446
A-8 1000.000000 0.000000 6.228429 6.228429 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 777.316751 4.450696 4.841463 9.292159 0.000000 772.866055
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:21:47 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S39 (POOL # 4088)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4088
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,229.00
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,585.83
SUBSERVICER ADVANCES THIS MONTH 5,380.29
MASTER SERVICER ADVANCES THIS MONTH 2,585.93
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 457,669.72
(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 43,153,236.83
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 191
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 221,974.48
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 187,690.21
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 84.43097040 % 15.56902960 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 84.36325460 % 15.63674540 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1530 %
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 8.14461415
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 117.74
POOL TRADING FACTOR: 23.47800463
................................................................................
Run: 08/24/97 20:21:48 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-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 33,909,021.05 8.021474 % 1,400,944.03
R 7609206F0 100.00 0.00 8.021474 % 0.00
B 11,237,146.51 8,398,949.32 8.021474 % 7,842.23
- -------------------------------------------------------------------------------
187,272,146.51 42,307,970.37 1,408,786.26
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 221,480.73 1,622,424.76 0.00 0.00 32,508,077.02
R 0.00 0.00 0.00 0.00 0.00
B 54,858.72 62,700.95 0.00 0.00 8,391,107.09
- -------------------------------------------------------------------------------
276,339.45 1,685,125.71 0.00 0.00 40,899,184.11
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 192.626695 7.958331 1.258164 9.216495 0.000000 184.668364
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 747.427233 0.697884 4.881908 5.579792 0.000000 746.729348
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:21:48 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S40 (POOL # 4089)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4089
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 12,728.82
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,239.48
SUBSERVICER ADVANCES THIS MONTH 35,821.04
MASTER SERVICER ADVANCES THIS MONTH 7,436.72
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 2,049,292.65
(B) TWO MONTHLY PAYMENTS: 1 215,426.28
(C) THREE OR MORE MONTHLY PAYMENTS: 1 256,256.40
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 2,158,804.85
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 40,899,184.11
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 142
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 964,309.86
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,369,282.66
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 80.14806850 % 19.85193160 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 79.48343650 % 20.51656350 %
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 8.51653036
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 301.05
POOL TRADING FACTOR: 21.83943788
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 08/24/97 20:21:48 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S41 (POOL # 4090)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4090
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609207T9 10,965,657.00 0.00 5.000000 % 0.00
A-2 7609207Z5 245,000.00 0.00 7.000000 % 0.00
A-3 7609207U6 5,418,291.00 0.00 6.000000 % 0.00
A-4 7609207V4 16,878,481.00 0.00 6.000000 % 0.00
A-5 7609207R3 14,917,608.00 0.00 0.000000 % 0.00
A-6 7609207S1 74,963.00 0.00 0.000000 % 0.00
A-7 7609208A9 6,200,000.00 0.00 7.000000 % 0.00
A-8 7609208B7 14,000,000.00 10,327,159.20 7.000000 % 1,005,095.09
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 0.400011 % 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 4,960,431.35 7.000000 % 28,816.67
- -------------------------------------------------------------------------------
156,959,931.35 55,187,590.55 1,033,911.76
===============================================================================
_______________________________________________________________________________
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 59,635.75 1,064,730.84 0.00 0.00 9,322,064.11
A-9 81,422.59 81,422.59 0.00 0.00 14,100,000.00
A-10 56,014.12 56,014.12 0.00 0.00 9,700,000.00
A-11 92,971.90 92,971.90 0.00 0.00 16,100,000.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 0.00 0.00 0.00 0.00 0.00
A-14 0.00 0.00 0.00 0.00 0.00
A-15 0.00 0.00 0.00 0.00 0.00
A-16 0.00 0.00 0.00 0.00 0.00
A-17 18,211.32 18,211.32 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
B 28,644.77 57,461.44 0.00 0.00 4,931,614.68
- -------------------------------------------------------------------------------
336,900.45 1,370,812.21 0.00 0.00 54,153,678.79
===============================================================================
Run: 08/24/97 20:21:48
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-8 737.654229 71.792506 4.259696 76.052202 0.000000 665.861722
A-9 1000.000000 0.000000 5.774652 5.774652 0.000000 1000.000000
A-10 1000.000000 0.000000 5.774652 5.774652 0.000000 1000.000000
A-11 1000.000000 0.000000 5.774652 5.774652 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 790.012038 4.589423 4.562045 9.151468 0.000000 785.422615
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:21:49 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S41 (POOL # 4090)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4090
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 14,562.44
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,992.76
SUBSERVICER ADVANCES THIS MONTH 4,403.24
MASTER SERVICER ADVANCES THIS MONTH 5,073.02
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 2 379,344.66
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 54,153,678.79
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 254
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 437,734.48
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 713,310.12
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 91.01169070 % 8.98830930 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 90.89329700 % 9.10670300 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.400474 %
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 7.84729477
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 117.61
POOL TRADING FACTOR: 34.50159434
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: 08/24/97 20:21:49 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-S42 (POOL # 4091)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4091
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760944AA6 120,073,000.00 29,254,413.33 7.957077 % 442,940.99
M 760944AB4 5,352,000.00 4,055,513.66 7.957077 % 58,584.84
R 760944AC2 100.00 0.00 7.957077 % 0.00
B 8,362,385.57 5,827,998.47 7.957077 % 91,061.39
- -------------------------------------------------------------------------------
133,787,485.57 39,137,925.46 592,587.22
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 193,815.15 636,756.14 0.00 0.00 28,811,472.34
M 26,868.42 85,453.26 0.00 0.00 3,996,928.82
R 0.00 0.00 0.00 0.00 0.00
B 38,611.42 129,672.81 0.00 0.00 5,736,937.08
- -------------------------------------------------------------------------------
259,294.99 851,882.21 0.00 0.00 38,545,338.24
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 243.638564 3.688931 1.614144 5.303075 0.000000 239.949634
M 757.756663 10.946345 5.020258 15.966603 0.000000 746.810318
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 696.930131 10.889403 4.617273 15.506676 0.000000 686.040727
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:21:50 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S42 (POOL # 4091)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4091
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 12,797.39
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,134.84
SUBSERVICER ADVANCES THIS MONTH 14,292.17
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,045,768.22
(B) TWO MONTHLY PAYMENTS: 0 0.00
(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 38,545,338.24
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 136
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 555,858.33
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 74.74696980 % 10.36210700 % 14.89092330 %
PREPAYMENT PERCENT 74.74696980 % 0.00000000 % 25.25303020 %
NEXT DISTRIBUTION 74.74696980 % 10.36942209 % 14.88360810 %
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 8.47311291
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 303.75
POOL TRADING FACTOR: 28.81086977
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 08/24/97 20:21:50 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-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 2,593,154.48 8.000000 % 136,570.28
A-6 760944BH0 45,000,000.00 0.00 8.500000 % 0.00
A-7 760944BB3 15,000,000.00 14,260,249.02 8.000000 % 176,156.57
A-8 760944BC1 4,612,500.00 4,612,500.00 8.000000 % 0.00
A-9 760944BD9 38,895,833.00 36,028,270.55 8.000000 % 682,851.36
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 0.157295 % 0.00
R 760944BF4 100.00 0.00 8.000000 % 0.00
M 760944BE7 9,408,500.00 8,724,100.53 8.000000 % 32,115.25
B 16,938,486.28 15,575,866.53 8.000000 % 0.00
- -------------------------------------------------------------------------------
376,347,086.28 121,119,141.11 1,027,693.46
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 17,250.51 153,820.79 0.00 0.00 2,456,584.20
A-6 0.00 0.00 0.00 0.00 0.00
A-7 94,863.82 271,020.39 0.00 0.00 14,084,092.45
A-8 30,683.85 30,683.85 0.00 0.00 4,612,500.00
A-9 239,671.77 922,523.13 0.00 0.00 35,345,419.19
A-10 154,000.00 154,000.00 0.00 0.00 23,100,000.00
A-11 99,784.88 99,784.88 0.00 0.00 15,000,000.00
A-12 8,149.10 8,149.10 0.00 0.00 1,225,000.00
A-13 15,842.08 15,842.08 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 58,035.55 90,150.80 0.00 0.00 8,691,985.28
B 68,168.84 68,168.84 0.00 0.00 15,518,528.48
- -------------------------------------------------------------------------------
786,450.40 1,814,143.86 0.00 0.00 120,034,109.60
===============================================================================
Run: 08/24/97 20:21:50
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-5 518.630896 27.314056 3.450102 30.764158 0.000000 491.316840
A-6 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-7 950.683268 11.743771 6.324255 18.068026 0.000000 938.939497
A-8 1000.000000 0.000000 6.652325 6.652325 0.000000 1000.000000
A-9 926.275844 17.555900 6.161888 23.717788 0.000000 908.719944
A-10 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000
A-11 1000.000000 0.000000 6.652325 6.652325 0.000000 1000.000000
A-12 1000.000000 0.000000 6.652327 6.652327 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 927.257324 3.413429 6.168417 9.581846 0.000000 923.843894
B 919.554810 0.000000 4.024494 4.024494 0.000000 916.169735
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:21:51 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S43 (POOL # 4092)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4092
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 29,601.22
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,678.53
SUBSERVICER ADVANCES THIS MONTH 40,121.79
MASTER SERVICER ADVANCES THIS MONTH 1,906.35
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,825,194.68
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 4 984,287.73
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,887,560.65
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 120,034,109.60
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 434
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 239,147.55
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 639,166.47
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 79.93713720 % 7.20290800 % 12.85995460 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 79.83030500 % 7.24126276 % 12.92843220 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1575 %
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 8.57769357
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 296.33
POOL TRADING FACTOR: 31.89452343
AMOUNT PAID FROM SPECIAL RESERVE ACCT FOR A-10 SHORTFALL 331.29
AMOUNT PAID TO CLASS R FROM EARNINGS ON RESERVE ACCOUNT 0.00
AMOUNT ON DEPOSIT IN SPECIAL RESERVE ACCOUNT 62,474.12
................................................................................
Run: 08/24/97 20:21:51 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S44 (POOL # 4093)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4093
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944AG3 12,632,000.00 0.00 7.500000 % 0.00
A-2 760944AK4 11,157,000.00 0.00 7.500000 % 0.00
A-3 760944AL2 19,746,000.00 0.00 7.500000 % 0.00
A-4 760944AM0 7,739,000.00 0.00 7.500000 % 0.00
A-5 760944AN8 14,909,000.00 2,001,205.93 7.500000 % 748,689.16
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 1,193,678.43 7.500000 % 83,187.68
A-11 760944AJ7 4,175,000.00 4,175,000.00 7.500000 % 0.00
A-12 760944AE8 0.00 0.00 0.143348 % 0.00
R 760944AU2 100.00 0.00 7.500000 % 0.00
M 760944AT5 3,008,033.00 2,871,381.60 7.500000 % 769.32
B 5,682,302.33 5,372,786.04 7.500000 % 0.00
- -------------------------------------------------------------------------------
133,690,335.33 61,930,952.00 832,646.16
===============================================================================
_______________________________________________________________________________
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 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 12,484.02 761,173.18 0.00 0.00 1,252,516.77
A-6 26,125.79 26,125.79 0.00 0.00 4,188,000.00
A-7 68,782.93 68,782.93 0.00 0.00 11,026,000.00
A-8 118,982.12 118,982.12 0.00 0.00 19,073,000.00
A-9 75,045.52 75,045.52 0.00 0.00 12,029,900.00
A-10 7,446.46 90,634.14 0.00 0.00 1,110,490.75
A-11 26,044.69 26,044.69 0.00 0.00 4,175,000.00
A-12 7,384.16 7,384.16 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 17,912.40 18,681.72 0.00 0.00 2,870,612.28
B 0.00 0.00 0.00 0.00 5,315,169.36
- -------------------------------------------------------------------------------
360,208.09 1,192,854.25 0.00 0.00 61,040,689.16
===============================================================================
_______________________________________________________________________________
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-5 134.228045 50.217262 0.837348 51.054610 0.000000 84.010783
A-6 1000.000000 0.000000 6.238250 6.238250 0.000000 1000.000000
A-7 1000.000000 0.000000 6.238249 6.238249 0.000000 1000.000000
A-8 1000.000000 0.000000 6.238249 6.238249 0.000000 1000.000000
A-9 1000.000000 0.000000 6.238250 6.238250 0.000000 1000.000000
A-10 143.384796 9.992514 0.894470 10.886984 0.000000 133.392282
A-11 1000.000000 0.000000 6.238249 6.238249 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 954.571177 0.255755 5.954855 6.210610 0.000000 954.315421
B 945.529774 0.000000 0.000000 0.000000 0.000000 935.390103
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:21:52 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S44 (POOL # 4093)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4093
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 16,726.46
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,462.68
SUBSERVICER ADVANCES THIS MONTH 2,180.36
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 289,412.46
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 61,040,689.16
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 232
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 451,661.80
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 86.68813030 % 4.63642400 % 8.67544560 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 86.58963100 % 4.70278485 % 8.70758410 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1447 %
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 8.09517673
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 295.99
POOL TRADING FACTOR: 45.65826618
................................................................................
Run: 08/24/97 20:21:52 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 36,466,900.45 7.856268 % 1,028,708.18
R 760944CB2 100.00 0.00 7.856268 % 0.00
B 3,851,896.47 3,098,010.71 7.856268 % 16,564.48
- -------------------------------------------------------------------------------
154,075,839.47 39,564,911.16 1,045,272.66
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 234,361.86 1,263,070.04 0.00 0.00 35,438,192.27
R 0.00 0.00 0.00 0.00 0.00
B 19,909.99 36,474.47 0.00 0.00 3,081,446.23
- -------------------------------------------------------------------------------
254,271.85 1,299,544.51 0.00 0.00 38,519,638.50
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 242.750416 6.847836 1.560084 8.407920 0.000000 235.902581
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 804.281926 4.300344 5.168877 9.469221 0.000000 799.981582
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:21:52 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S1 (POOL # 4094)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4094
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,341.31
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,111.73
SUBSERVICER ADVANCES THIS MONTH 9,758.85
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 558,555.39
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 283,785.98
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 38,519,638.50
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 207
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 833,726.48
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 92.16980240 % 7.83019760 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 92.00032410 % 7.99967590 %
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 8.23193585
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 120.49
POOL TRADING FACTOR: 25.00044045
................................................................................
Run: 08/24/97 20:21:53 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 22,533,102.03 8.000000 % 396,862.46
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 0.228651 % 0.00
R 760944CM8 100.00 0.00 8.000000 % 0.00
M-1 760944CJ5 6,417,561.00 5,915,888.64 8.000000 % 6,741.24
M-2 760944CK2 4,813,170.00 4,559,259.58 8.000000 % 5,195.34
M-3 760944CL0 3,208,780.00 3,084,101.33 8.000000 % 3,514.38
B-1 4,813,170.00 4,760,192.39 8.000000 % 0.00
B-2 1,604,363.09 668,773.64 8.000000 % 0.00
- -------------------------------------------------------------------------------
320,878,029.09 82,695,197.61 412,313.42
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 149,631.30 546,493.76 0.00 0.00 22,136,239.57
A-5 273,415.57 273,415.57 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 15,695.10 15,695.10 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 39,284.52 46,025.76 0.00 0.00 5,909,147.40
M-2 30,275.81 35,471.15 0.00 0.00 4,554,064.24
M-3 56,888.21 60,402.59 0.00 0.00 3,080,586.95
B-1 5,829.28 5,829.28 0.00 0.00 4,760,192.39
B-2 0.00 0.00 0.00 0.00 662,587.27
- -------------------------------------------------------------------------------
571,019.79 983,333.21 0.00 0.00 82,276,697.82
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 718.136278 12.648118 4.768791 17.416909 0.000000 705.488160
A-5 1000.000000 0.000000 6.640510 6.640510 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-1 921.828190 1.050436 6.121410 7.171846 0.000000 920.777753
M-2 947.246738 1.079401 6.290202 7.369603 0.000000 946.167337
M-3 961.144525 1.095239 17.728922 18.824161 0.000000 960.049287
B-1 988.993198 0.000000 1.211110 1.211110 0.000000 988.993198
B-2 416.846812 0.000000 0.000000 0.000000 0.000000 412.990846
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:21:53 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 22,538.88
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,828.19
SUBSERVICER ADVANCES THIS MONTH 18,295.14
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,193,087.76
(B) TWO MONTHLY PAYMENTS: 1 91,790.64
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,036,807.97
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 82,276,697.82
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 351
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 324,267.49
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 77.03830920 % 16.39665900 % 6.56503180 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 76.94781300 % 16.46128120 % 6.59090580 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2287 %
BANKRUPTCY AMOUNT AVAILABLE 117,703.00
FRAUD AMOUNT AVAILABLE 453,771.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,967,958.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.68202150
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 290.54
POOL TRADING FACTOR: 25.64111293
................................................................................
Run: 08/24/97 20:21:54 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 3,934,897.46 7.500000 % 688,374.31
A-4 760944BV9 37,600,000.00 17,699,402.60 7.500000 % 559,706.21
A-5 760944BW7 10,000,000.00 10,000,000.00 7.500000 % 0.00
A-6 760944BX5 9,000,000.00 9,000,000.00 7.500000 % 0.00
A-7 760944BP2 0.00 0.00 0.181168 % 0.00
R 760944BZ0 100.00 0.00 7.500000 % 0.00
M 760944BY3 2,674,000.00 2,558,232.58 7.500000 % 2,757.11
B-1 3,744,527.00 3,586,330.29 7.500000 % 0.00
B-2 534,817.23 406,915.88 7.500000 % 0.00
- -------------------------------------------------------------------------------
106,963,444.23 47,185,778.81 1,250,837.63
===============================================================================
_______________________________________________________________________________
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 24,338.68 712,712.99 0.00 0.00 3,246,523.15
A-4 109,476.82 669,183.03 0.00 0.00 17,139,696.39
A-5 61,853.40 61,853.40 0.00 0.00 10,000,000.00
A-6 55,668.06 55,668.06 0.00 0.00 9,000,000.00
A-7 7,050.11 7,050.11 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 15,823.53 18,580.64 0.00 0.00 2,555,475.47
B-1 29,003.25 29,003.25 0.00 0.00 3,586,330.29
B-2 0.00 0.00 0.00 0.00 402,612.20
- -------------------------------------------------------------------------------
303,213.85 1,554,051.48 0.00 0.00 45,930,637.50
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 367.747426 64.334048 2.274643 66.608691 0.000000 303.413379
A-4 470.728793 14.885803 2.911618 17.797421 0.000000 455.842989
A-5 1000.000000 0.000000 6.185340 6.185340 0.000000 1000.000000
A-6 1000.000000 0.000000 6.185340 6.185340 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 956.706275 1.031081 5.917550 6.948631 0.000000 955.675195
B-1 957.752552 0.000000 7.745504 7.745504 0.000000 957.752552
B-2 760.850356 0.000000 0.000000 0.000000 0.000000 752.803346
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:21:54 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S3 (POOL # 4096)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4096
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,420.36
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,927.07
SUBSERVICER ADVANCES THIS MONTH 10,882.74
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 863,656.75
(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 45,930,637.50
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 1,204,287.38
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 86.11556510 % 5.42161800 % 8.46281710 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 85.75151940 % 5.56377096 % 8.68470960 %
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 8.14906997
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 294.46
POOL TRADING FACTOR: 42.94049975
................................................................................
Run: 08/24/97 20:21:55 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S4 (POOL # 4097)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4097
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760944BQ0 113,935,314.00 30,250,177.84 7.903336 % 1,387,538.71
R 760944BR8 100.00 0.00 7.903336 % 0.00
B 7,272,473.94 5,465,302.98 7.903336 % 5,347.99
- -------------------------------------------------------------------------------
121,207,887.94 35,715,480.82 1,392,886.70
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 196,285.17 1,583,823.88 0.00 0.00 28,862,639.13
R 0.00 0.00 0.00 0.00 0.00
B 35,462.87 40,810.86 0.00 0.00 5,459,954.99
- -------------------------------------------------------------------------------
231,748.04 1,624,634.74 0.00 0.00 34,322,594.12
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 265.503089 12.178302 1.722777 13.901079 0.000000 253.324787
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 751.505337 0.735374 4.876314 5.611688 0.000000 750.769963
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:21:55 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S4 (POOL # 4097)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4097
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,281.11
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,695.37
SUBSERVICER ADVANCES THIS MONTH 7,469.97
MASTER SERVICER ADVANCES THIS MONTH 1,410.46
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 331,999.72
(B) TWO MONTHLY PAYMENTS: 1 300,964.34
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 330,830.33
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 34,322,594.12
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 132
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 188,051.88
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,357,937.83
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 84.69766370 % 15.30233630 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 84.09224260 % 15.90775740 %
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 8.41788818
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 302.04
POOL TRADING FACTOR: 28.31712911
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 08/24/97 20:21:55 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 38,302,313.72 6.908704 % 1,281,612.99
R 760944BK3 100.00 0.00 6.908704 % 0.00
B 11,897,842.91 9,513,860.79 6.908704 % 11,649.20
- -------------------------------------------------------------------------------
153,520,242.91 47,816,174.51 1,293,262.19
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 217,476.90 1,499,089.89 0.00 0.00 37,020,700.73
R 0.00 0.00 0.00 0.00 0.00
B 54,018.80 65,668.00 0.00 0.00 9,502,211.59
- -------------------------------------------------------------------------------
271,495.70 1,564,757.89 0.00 0.00 46,522,912.32
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 270.453973 9.049514 1.535612 10.585126 0.000000 261.404459
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 799.629047 0.979102 4.540218 5.519320 0.000000 798.649945
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:21:55 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S5 (POOL # 4098)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4098
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,879.57
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,422.91
SPREAD 8,539.74
SUBSERVICER ADVANCES THIS MONTH 18,330.58
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 973,756.17
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,628,235.63
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 46,522,912.32
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 160
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,234,713.89
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 80.10325820 % 19.89674180 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 79.57520040 % 20.42479960 %
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 7.64774620
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 303.11
POOL TRADING FACTOR: 30.30408983
................................................................................
Run: 08/24/97 20:21:56 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 52,656,000.00 557,667.31 8.000000 % 191,317.52
A-2 760944EH7 24,701,000.00 0.00 8.000000 % 0.00
A-3 760944EP9 64,683,000.00 0.00 8.000000 % 0.00
A-4 760944EQ7 12,103,000.00 0.00 8.000000 % 0.00
A-5 760944ET1 38,663,000.00 24,189,195.07 8.000000 % 425,835.77
A-6 760944EU8 23,596,900.00 23,596,900.00 8.000000 % 0.00
A-7 760944EW4 5,326,000.00 7,548,296.35 8.000000 % 0.00
A-8 760944ER5 18,394,000.00 0.00 8.000000 % 0.00
A-9 760944EX2 7,607,000.00 7,327,671.61 8.000000 % 68,572.88
A-10 760944EV6 40,000,000.00 11,272,907.33 8.000000 % 105,492.68
A-11 760944EF1 2,607,000.00 384,703.65 8.000000 % 50,151.99
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 0.221476 % 0.00
R 760944FB9 100.00 0.00 8.000000 % 0.00
M-1 760944EY0 9,677,910.00 9,101,024.99 8.000000 % 9,452.62
M-2 760944EZ7 4,032,382.00 3,852,931.16 8.000000 % 4,001.78
M-3 760944FA1 2,419,429.00 2,333,013.23 8.000000 % 2,423.14
B-1 5,000,153.00 4,932,222.55 8.000000 % 0.00
B-2 1,451,657.66 645,949.01 8.000000 % 0.00
- -------------------------------------------------------------------------------
322,590,531.66 105,414,482.26 857,248.38
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 3,705.22 195,022.74 0.00 0.00 366,349.79
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-5 160,716.55 586,552.32 0.00 0.00 23,763,359.30
A-6 156,781.26 156,781.26 0.00 0.00 23,596,900.00
A-7 0.00 0.00 50,151.99 0.00 7,598,448.34
A-8 0.00 0.00 0.00 0.00 0.00
A-9 48,686.12 117,259.00 0.00 0.00 7,259,098.73
A-10 74,898.85 180,391.53 0.00 0.00 11,167,414.65
A-11 2,556.03 52,708.02 0.00 0.00 334,551.66
A-12 25,812.51 25,812.51 0.00 0.00 3,885,000.00
A-13 38,449.67 38,449.67 0.00 0.00 5,787,000.00
A-14 19,389.93 19,389.93 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 60,468.54 69,921.16 0.00 0.00 9,091,572.37
M-2 25,599.44 29,601.22 0.00 0.00 3,848,929.38
M-3 15,500.88 17,924.02 0.00 0.00 2,330,590.09
B-1 42,855.84 42,855.84 0.00 0.00 4,932,222.55
B-2 0.00 0.00 0.00 0.00 640,155.34
- -------------------------------------------------------------------------------
675,420.84 1,532,669.22 50,151.99 0.00 104,601,592.20
===============================================================================
Run: 08/24/97 20:21:56
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 10.590765 3.633347 0.070367 3.703714 0.000000 6.957418
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-5 625.641959 11.014038 4.156857 15.170895 0.000000 614.627921
A-6 1000.000000 0.000000 6.644146 6.644146 0.000000 1000.000000
A-7 1417.254290 0.000000 0.000000 0.000000 9.416446 1426.670736
A-8 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-9 963.280085 9.014445 6.400174 15.414619 0.000000 954.265641
A-10 281.822683 2.637317 1.872471 4.509788 0.000000 279.185366
A-11 147.565650 19.237434 0.980449 20.217883 0.000000 128.328216
A-12 1000.000000 0.000000 6.644147 6.644147 0.000000 1000.000000
A-13 1000.000000 0.000000 6.644145 6.644145 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 940.391571 0.976721 6.248099 7.224820 0.000000 939.414850
M-2 955.497560 0.992411 6.348466 7.340877 0.000000 954.505149
M-3 964.282577 1.001534 6.406834 7.408368 0.000000 963.281043
B-1 986.414326 0.000000 8.570906 8.570906 0.000000 986.414326
B-2 444.973376 0.000000 0.000000 0.000000 0.000000 440.982304
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:21:56 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S6 (POOL # 4099)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4099
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 31,753.02
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,094.22
SUBSERVICER ADVANCES THIS MONTH 31,606.03
MASTER SERVICER ADVANCES THIS MONTH 683.29
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,132,949.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 1,898,408.49
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 104,601,592.20
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 401
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 87,418.84
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 703,403.15
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 80.20657080 % 14.50177300 % 5.29165580 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 80.07346800 % 14.59929196 % 5.32724000 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2219 %
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 8.71020184
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 292.50
POOL TRADING FACTOR: 32.42549980
................................................................................
Run: 08/24/97 20:21:57 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-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 3,255,454.65 6.337500 % 129,314.55
A-4 760944DE5 0.00 0.00 3.662500 % 0.00
A-5 760944DR6 28,033,649.00 0.00 6.500000 % 0.00
A-6 760944DW5 56,309,467.00 23,253,248.85 7.150000 % 923,675.40
A-7 760944DY1 1,986,000.00 820,127.67 7.500000 % 32,577.46
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 3,820,127.67 7.500000 % 32,577.46
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 0.326796 % 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 2,739,618.02 7.500000 % 14,974.94
M-2 760944EB0 6,051,700.00 5,011,839.71 7.500000 % 27,395.07
B 1,344,847.83 858,636.27 7.500000 % 4,693.37
- -------------------------------------------------------------------------------
268,959,047.83 70,841,052.84 1,165,208.25
===============================================================================
_______________________________________________________________________________
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 17,161.95 146,476.50 0.00 0.00 3,126,140.10
A-4 9,918.05 9,918.05 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 138,301.42 1,061,976.82 0.00 0.00 22,329,573.45
A-7 5,116.58 37,694.04 0.00 0.00 787,550.21
A-8 193,913.10 193,913.10 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 23,832.86 56,410.32 0.00 0.00 3,787,550.21
A-12 0.00 0.00 0.00 0.00 0.00
A-13 0.00 0.00 0.00 0.00 0.00
A-14 19,257.47 19,257.47 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 17,091.81 32,066.75 0.00 0.00 2,724,643.08
M-2 31,267.66 58,662.73 0.00 0.00 4,984,444.64
B 5,356.82 10,050.19 0.00 0.00 853,942.90
- -------------------------------------------------------------------------------
461,217.72 1,626,425.97 0.00 0.00 69,675,844.59
===============================================================================
Run: 08/24/97 20:21:57
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 77.219626 3.067351 0.407083 3.474434 0.000000 74.152275
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 412.954519 16.403554 2.456095 18.859649 0.000000 396.550965
A-7 412.954517 16.403555 2.576324 18.979879 0.000000 396.550962
A-8 1000.000000 0.000000 6.238759 6.238759 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-11 101.965239 0.869544 0.636137 1.505681 0.000000 101.095695
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-1 814.756288 4.453514 5.083066 9.536580 0.000000 810.302775
M-2 828.170549 4.526839 5.166756 9.693595 0.000000 823.643710
B 638.463513 3.489882 3.983224 7.473106 0.000000 634.973624
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:21:58 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S7 (POOL # 4100)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4100
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 16,072.93
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,554.00
SUBSERVICER ADVANCES THIS MONTH 17,527.51
MASTER SERVICER ADVANCES THIS MONTH 2,436.01
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,058,059.81
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 92,823.83
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 326,212.44
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 69,675,844.59
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 313
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 179,569.70
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 777,986.08
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.84589780 % 10.94204200 % 1.21206030 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.71018760 % 11.06421855 % 1.22559390 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3271 %
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 8.22582290
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 120.86
POOL TRADING FACTOR: 25.90574482
................................................................................
Run: 08/24/97 20:21:58 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 27,285,340.68 7.860611 % 979,811.09
R 760944DC9 100.00 0.00 7.860611 % 0.00
B 6,746,402.77 5,080,780.26 7.860611 % 4,890.93
- -------------------------------------------------------------------------------
112,439,802.77 32,366,120.94 984,702.02
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 173,374.36 1,153,185.45 0.00 0.00 26,305,529.59
R 0.00 0.00 0.00 0.00 0.00
B 32,283.90 37,174.83 0.00 0.00 5,075,889.33
- -------------------------------------------------------------------------------
205,658.26 1,190,360.28 0.00 0.00 31,381,418.92
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 258.155821 9.270324 1.640353 10.910677 0.000000 248.885498
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 753.109536 0.724969 4.785350 5.510319 0.000000 752.384567
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:21:58 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S8 (POOL # 4101)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4101
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 9,044.62
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,412.35
SUBSERVICER ADVANCES THIS MONTH 8,468.98
MASTER SERVICER ADVANCES THIS MONTH 1,593.50
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 493,436.47
(B) TWO MONTHLY PAYMENTS: 2 394,012.74
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 245,004.34
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 31,381,418.92
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 109
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 215,093.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 953,545.31
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 84.30216500 % 15.69783500 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 83.82517580 % 16.17482420 %
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 8.33022849
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 304.91
POOL TRADING FACTOR: 27.90952861
................................................................................
Run: 08/24/97 20:21:59 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 3,788,927.68 6.000000 % 389,552.83
A-4 760944EL8 10,000.00 1,278.96 2969.500000 % 131.49
A-5 760944DS4 33,600,000.00 33,600,000.00 7.000000 % 0.00
A-6 760944DT2 20,850,000.00 20,850,000.00 7.000000 % 0.00
A-7 760944EM6 35,181,860.00 3,327,133.30 6.437500 % 0.00
A-8 760944EJ3 15,077,940.00 1,425,914.27 8.312499 % 0.00
A-9 760944EK0 0.00 0.00 0.211628 % 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 3,527,877.87 7.000000 % 20,087.02
B-2 677,492.20 542,614.95 7.000000 % 3,089.54
- -------------------------------------------------------------------------------
135,502,292.20 67,063,747.03 412,860.88
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 18,935.93 408,488.76 0.00 0.00 3,399,374.85
A-4 3,163.44 3,294.93 0.00 0.00 1,147.47
A-5 195,909.93 195,909.93 0.00 0.00 33,600,000.00
A-6 121,569.11 121,569.11 0.00 0.00 20,850,000.00
A-7 17,840.48 17,840.48 0.00 0.00 3,327,133.30
A-8 9,872.89 9,872.89 0.00 0.00 1,425,914.27
A-9 11,821.68 11,821.68 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B-1 20,569.83 40,656.85 0.00 0.00 3,507,790.85
B-2 3,163.81 6,253.35 0.00 0.00 539,525.41
- -------------------------------------------------------------------------------
402,847.10 815,707.98 0.00 0.00 66,650,886.15
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 212.264856 21.823688 1.060836 22.884524 0.000000 190.441168
A-4 127.896000 13.149000 316.344000 329.493000 0.000000 114.747000
A-5 1000.000000 0.000000 5.830653 5.830653 0.000000 1000.000000
A-6 1000.000000 0.000000 5.830653 5.830653 0.000000 1000.000000
A-7 94.569568 0.000000 0.507093 0.507093 0.000000 94.569568
A-8 94.569568 0.000000 0.654790 0.654790 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-1 800.916698 4.560257 4.669867 9.230124 0.000000 796.356441
B-2 800.916896 4.560259 4.669869 9.230128 0.000000 796.356637
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:21:59 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 16,163.66
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,171.07
SUBSERVICER ADVANCES THIS MONTH 4,971.57
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 419,409.25
(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 66,650,886.15
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 310
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 31,013.50
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 93.93041250 % 6.06958750 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 93.92758820 % 6.07241180 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2117 %
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 7.62601807
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 120.20
POOL TRADING FACTOR: 49.18801377
................................................................................
Run: 08/24/97 20:22:00 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 16,773,625.95 8.150000 % 957,266.31
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 2,427,549.10 8.500000 % 95,726.64
A-10 760944FD5 0.00 0.00 0.147976 % 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 3,081,040.70 8.500000 % 28,717.22
M-2 760944CY2 2,016,155.00 1,875,093.31 8.500000 % 17,477.04
M-3 760944EE4 1,344,103.00 1,260,723.91 8.500000 % 11,750.73
B-1 2,016,155.00 1,982,564.84 8.500000 % 0.00
B-2 672,055.59 108,878.07 8.500000 % 0.00
- -------------------------------------------------------------------------------
134,410,378.59 35,011,339.88 1,110,937.94
===============================================================================
_______________________________________________________________________________
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-5 112,847.54 1,070,113.85 0.00 0.00 15,816,359.64
A-6 4,846.22 4,846.22 0.00 0.00 0.00
A-7 50,711.07 50,711.07 0.00 0.00 7,500,864.00
A-8 1,926.49 1,926.49 0.00 0.00 1,000.00
A-9 17,033.13 112,759.77 0.00 0.00 2,331,822.46
A-10 4,276.67 4,276.67 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 21,618.42 50,335.64 0.00 0.00 3,052,323.48
M-2 13,156.77 30,633.81 0.00 0.00 1,857,616.27
M-3 8,845.99 20,596.72 0.00 0.00 1,248,973.18
B-1 26,695.93 26,695.93 0.00 0.00 1,982,564.84
B-2 0.00 0.00 0.00 0.00 89,384.51
- -------------------------------------------------------------------------------
261,958.23 1,372,896.17 0.00 0.00 33,880,908.38
===============================================================================
Run: 08/24/97 20:22:00
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-5 814.016595 46.455708 5.476441 51.932149 0.000000 767.560887
A-7 1000.000000 0.000000 6.760697 6.760697 0.000000 1000.000000
A-8 1000.000000 0.000000 1926.490000 1926.490000 0.000000 1000.000000
A-9 465.691213 18.363812 3.267567 21.631379 0.000000 447.327401
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-1 916.905721 8.546133 6.433558 14.979691 0.000000 908.359588
M-2 930.034303 8.668500 6.525674 15.194174 0.000000 921.365803
M-3 937.966741 8.742433 6.581333 15.323766 0.000000 929.224308
B-1 983.339495 0.000000 13.241011 13.241011 0.000000 983.339495
B-2 162.007536 0.000000 0.000000 0.000000 0.000000 133.001661
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:22:00 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S10 (POOL # 4103)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4103
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,529.91
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,609.30
SUBSERVICER ADVANCES THIS MONTH 27,223.88
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,144,008.69
(B) TWO MONTHLY PAYMENTS: 2 503,953.46
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 743,378.03
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 33,880,908.38
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 138
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 804,103.98
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 76.26968620 % 17.75669800 % 5.97361570 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 75.70648880 % 18.17812221 % 6.11538900 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1482 %
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 9.07146838
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 298.18
POOL TRADING FACTOR: 25.20706268
................................................................................
Run: 08/26/97 19:12:35 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 28,352,032.74 7.470000 % 148,126.70
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 63,388,863.17 148,126.70
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 175,819.33 323,946.03 0.00 0.00 28,203,906.04
A-2 217,273.72 217,273.72 0.00 0.00 35,036,830.43
S-1 2,557.75 2,557.75 0.00 0.00 0.00
S-2 12,257.36 12,257.36 0.00 0.00 0.00
S-3 1,627.72 1,627.72 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
409,535.88 557,662.58 0.00 0.00 63,240,736.47
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 856.867527 4.476750 5.313689 9.790439 0.000000 852.390777
A-2 1000.000000 0.000000 6.201295 6.201295 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 25-August-97
DISTRIBUTION DATE 28-August-97
Run: 08/26/97 19:12:36 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 1,584.72
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 63,240,736.47
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 1,765,557.73
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 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: 92.83053365
................................................................................
Run: 08/24/97 20:22:01 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-S11 (POOL # 4104)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4104
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609208W1 29,554,000.00 9,111,384.32 10.000000 % 176,337.84
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 30,959,074.91 7.250000 % 1,410,702.71
A-6 7609208K7 48,625,000.00 7,739,768.68 6.437500 % 352,675.68
A-7 7609208L5 0.00 0.00 3.562500 % 0.00
A-8 7609208P6 6,663,000.00 6,663,000.00 7.800000 % 0.00
A-9 7609208Q4 35,600,000.00 35,600,000.00 7.800000 % 0.00
A-10 7609208M3 10,152,000.00 10,152,000.00 7.800000 % 0.00
A-11 7609208N1 0.00 0.00 0.163723 % 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 8,117,932.10 8.000000 % 7,999.59
M-2 7609208S0 5,252,983.00 4,951,164.53 8.000000 % 4,878.99
M-3 7609208T8 3,501,988.00 3,331,168.57 8.000000 % 3,282.61
B-1 5,252,983.00 5,134,940.89 8.000000 % 0.00
B-2 1,750,995.34 1,000,511.72 8.000000 % 0.00
- -------------------------------------------------------------------------------
350,198,858.34 122,760,945.72 1,955,877.42
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 75,211.17 251,549.01 0.00 0.00 8,935,046.48
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-5 185,278.05 1,595,980.76 0.00 0.00 29,548,372.20
A-6 41,128.53 393,804.21 0.00 0.00 7,387,093.00
A-7 22,760.45 22,760.45 0.00 0.00 0.00
A-8 42,900.51 42,900.51 0.00 0.00 6,663,000.00
A-9 229,214.77 229,214.77 0.00 0.00 35,600,000.00
A-10 65,364.84 65,364.84 0.00 0.00 10,152,000.00
A-11 16,590.77 16,590.77 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 53,608.47 61,608.06 0.00 0.00 8,109,932.51
M-2 32,696.05 37,575.04 0.00 0.00 4,946,285.54
M-3 21,998.07 25,280.68 0.00 0.00 3,327,885.96
B-1 46,562.75 46,562.75 0.00 0.00 5,134,940.89
B-2 0.00 0.00 0.00 0.00 994,465.73
- -------------------------------------------------------------------------------
833,314.43 2,789,191.85 0.00 0.00 120,799,022.31
===============================================================================
Run: 08/24/97 20:22:01
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-1 308.296147 5.966632 2.544873 8.511505 0.000000 302.329515
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-5 522.533671 23.810132 3.127161 26.937293 0.000000 498.723538
A-6 159.172621 7.252970 0.845831 8.098801 0.000000 151.919650
A-8 1000.000000 0.000000 6.438618 6.438618 0.000000 1000.000000
A-9 1000.000000 0.000000 6.438617 6.438617 0.000000 1000.000000
A-10 1000.000000 0.000000 6.438617 6.438617 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-1 927.236892 0.913720 6.123204 7.036924 0.000000 926.323172
M-2 942.543414 0.928804 6.224282 7.153086 0.000000 941.614610
M-3 951.222154 0.937356 6.281595 7.218951 0.000000 950.284798
B-1 977.528557 0.000000 8.864059 8.864059 0.000000 977.528557
B-2 571.395992 0.000000 0.000000 0.000000 0.000000 567.943105
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:22:01 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S11 (POOL # 4104)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4104
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 36,386.73
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,943.43
SUBSERVICER ADVANCES THIS MONTH 50,325.28
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 15 4,042,238.43
(B) TWO MONTHLY PAYMENTS: 1 203,870.87
(C) THREE OR MORE MONTHLY PAYMENTS: 2 460,837.18
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,832,392.38
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 120,799,022.31
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 467
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,840,952.07
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 81.64260000 % 13.35951400 % 4.99788640 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 81.36283700 % 13.56310978 % 5.07405320 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1630 %
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 8.64693862
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 296.75
POOL TRADING FACTOR: 34.49440780
................................................................................
Run: 08/24/97 20:22:02 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S12 (POOL # 4105)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4105
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944GC6 40,873,000.00 0.00 7.500000 % 0.00
A-2 760944GB8 9,405,000.00 0.00 5.500000 % 0.00
A-3 760944GF9 27,507,000.00 0.00 7.500000 % 0.00
A-4 760944GE2 39,680,000.00 0.00 6.750000 % 0.00
A-5 760944GJ1 22,004,000.00 7,406,978.97 7.500000 % 1,015,761.72
A-6 760944GG7 20,505,000.00 6,902,386.09 7.000000 % 946,563.99
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 7,475,000.00 453,711.47 7.500000 % 158,570.55
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 25,371,288.53 7.500000 % 0.00
A-13 760944GH5 23,529,000.00 1,380,477.24 6.387500 % 189,312.80
A-14 760944GU6 0.00 0.00 3.612500 % 0.00
A-15 760944GV4 0.00 0.00 0.162779 % 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 7,708,118.86 7.500000 % 8,350.35
M-2 760944GX0 3,698,106.00 3,507,946.77 7.500000 % 3,800.23
M-3 760944GY8 2,218,863.00 2,117,747.82 7.500000 % 2,294.20
B-1 4,437,728.00 4,313,959.37 7.500000 % 4,673.39
B-2 1,479,242.76 1,169,838.40 7.500000 % 1,267.30
- -------------------------------------------------------------------------------
295,848,488.76 126,882,453.52 2,330,594.53
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 45,842.21 1,061,603.93 0.00 0.00 6,391,217.25
A-6 39,871.30 986,435.29 0.00 0.00 5,955,822.10
A-7 143,289.01 143,289.01 0.00 0.00 23,152,000.00
A-8 61,890.56 61,890.56 0.00 0.00 10,000,000.00
A-9 2,808.05 161,378.60 0.00 0.00 295,140.92
A-10 21,061.36 21,061.36 0.00 0.00 3,403,000.00
A-11 185,640.71 185,640.71 0.00 0.00 29,995,000.00
A-12 0.00 0.00 158,570.55 0.00 25,529,859.08
A-13 7,276.52 196,589.32 0.00 0.00 1,191,164.44
A-14 4,115.29 4,115.29 0.00 0.00 0.00
A-15 17,083.08 17,083.08 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 47,816.26 56,166.61 0.00 0.00 7,699,768.51
M-2 21,761.07 25,561.30 0.00 0.00 3,504,146.54
M-3 13,137.16 15,431.36 0.00 0.00 2,115,453.62
B-1 26,761.06 31,434.45 0.00 0.00 4,309,285.98
B-2 7,256.92 8,524.22 0.00 0.00 1,168,571.10
- -------------------------------------------------------------------------------
645,610.56 2,976,205.09 158,570.55 0.00 124,710,429.54
===============================================================================
Run: 08/24/97 20:22:02
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-5 336.619659 46.162594 2.083358 48.245952 0.000000 290.457065
A-6 336.619658 46.162594 1.944467 48.107061 0.000000 290.457064
A-7 1000.000000 0.000000 6.189055 6.189055 0.000000 1000.000000
A-8 1000.000000 0.000000 6.189056 6.189056 0.000000 1000.000000
A-9 60.697187 21.213452 0.375659 21.589111 0.000000 39.483735
A-10 1000.000000 0.000000 6.189057 6.189057 0.000000 1000.000000
A-11 1000.000000 0.000000 6.189055 6.189055 0.000000 1000.000000
A-12 1382.631528 0.000000 0.000000 0.000000 8.641447 1391.272974
A-13 58.671309 8.045935 0.309258 8.355193 0.000000 50.625375
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-1 947.368268 1.026302 5.876869 6.903171 0.000000 946.341966
M-2 948.579292 1.027615 5.884382 6.911997 0.000000 947.551677
M-3 954.429282 1.033953 5.920672 6.954625 0.000000 953.395329
B-1 972.109911 1.053104 6.030352 7.083456 0.000000 971.056807
B-2 790.835982 0.856722 4.905841 5.762563 0.000000 789.979259
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:22:02 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S12 (POOL # 4105)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4105
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 46,285.77
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,404.63
SUBSERVICER ADVANCES THIS MONTH 26,602.54
MASTER SERVICER ADVANCES THIS MONTH 641.82
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 2,127,996.81
(B) TWO MONTHLY PAYMENTS: 2 482,526.48
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,000,002.11
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 124,710,429.54
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 479
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 88,489.81
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,034,569.81
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 85.16925650 % 10.50879200 % 4.32195120 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 84.92730250 % 10.68023638 % 4.39246110 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1635 %
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 8.23027868
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 294.28
POOL TRADING FACTOR: 42.15347865
................................................................................
Run: 08/24/97 20:22:03 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S13 (POOL # 4106)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4106
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944FP8 22,000,000.00 0.00 6.477270 % 0.00
A-2 760944FL7 3,692,298.00 0.00 5.250000 % 0.00
A-3 760944FM5 3,391,307.00 0.00 5.500000 % 0.00
A-4 760944FS2 15,000,000.00 0.00 7.228260 % 0.00
A-5 760944FJ2 18,249,728.00 728,176.73 6.437500 % 231,520.84
A-6 760944FK9 0.00 0.00 2.062500 % 0.00
A-7 760944FN3 6,666,667.00 582,541.46 6.250000 % 185,216.69
A-8 760944FU7 32,500,001.00 32,500,001.00 7.500000 % 0.00
A-9 760944FR4 12,000,000.00 12,000,000.00 6.516390 % 0.00
A-10 760944FY9 40,000,000.00 4,800,000.00 10.000000 % 0.00
A-11 760944FE3 10,389,750.00 0.00 0.000000 % 0.00
A-12 760944FF0 5,594,480.00 0.00 0.000000 % 0.00
A-13 760944FG8 5,368,770.00 0.00 0.000000 % 0.00
A-14 760944FQ6 200,000.00 200,000.00 6.516390 % 0.00
A-15 760944FH6 0.00 0.00 0.280246 % 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 1,869,387.36 7.500000 % 10,200.87
M-2 760944FW3 4,582,565.00 3,775,565.78 7.500000 % 20,602.51
B-1 458,256.00 377,677.17 7.500000 % 0.00
B-2 917,329.35 557,246.57 7.500000 % 0.00
- -------------------------------------------------------------------------------
183,302,633.35 57,390,596.07 447,540.91
===============================================================================
_______________________________________________________________________________
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 3,901.40 235,422.24 0.00 0.00 496,655.89
A-6 1,249.96 1,249.96 0.00 0.00 0.00
A-7 3,030.22 188,246.91 0.00 0.00 397,324.77
A-8 202,867.16 202,867.16 0.00 0.00 32,500,001.00
A-9 65,081.18 65,081.18 0.00 0.00 12,000,000.00
A-10 39,949.22 39,949.22 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 1,084.69 1,084.69 0.00 0.00 200,000.00
A-15 13,385.88 13,385.88 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 11,668.84 21,869.71 0.00 0.00 1,859,186.49
M-2 27,463.54 48,066.05 0.00 0.00 3,754,963.27
B-1 7,041.38 7,041.38 0.00 0.00 377,677.17
B-2 0.00 0.00 0.00 0.00 552,144.87
- -------------------------------------------------------------------------------
376,723.47 824,264.38 0.00 0.00 56,937,953.46
===============================================================================
Run: 08/24/97 20:22:03
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S13 (POOL # 4106)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4106
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 39.900689 12.686263 0.213779 12.900042 0.000000 27.214427
A-7 87.381215 27.782502 0.454533 28.237035 0.000000 59.598713
A-8 1000.000000 0.000000 6.242066 6.242066 0.000000 1000.000000
A-9 1000.000000 0.000000 5.423432 5.423432 0.000000 1000.000000
A-10 120.000000 0.000000 0.998731 0.998731 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 5.423450 5.423450 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-1 815.869614 4.452036 5.092712 9.544748 0.000000 811.417578
M-2 823.897922 4.495847 5.993050 10.488897 0.000000 819.402075
B-1 824.161975 0.000000 15.365604 15.365604 0.000000 824.161975
B-2 607.466195 0.000000 0.000000 0.000000 0.000000 601.904725
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:22:04 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S13 (POOL # 4106)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4106
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 15,454.23
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,126.87
SUBSERVICER ADVANCES THIS MONTH 13,987.79
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,001,047.89
(B) TWO MONTHLY PAYMENTS: 1 224,836.56
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 56,937,953.46
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 267
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 139,473.59
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.53492150 % 9.83602500 % 1.62905390 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.50683700 % 9.86011864 % 1.63304440 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2809 %
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 8.22941510
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 121.15
POOL TRADING FACTOR: 31.06226704
................................................................................
Run: 08/24/97 20:22:04 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S14 (POOL # 4107)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4107
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944HE1 65,000,000.00 0.00 7.500000 % 0.00
A-2 760944HN1 8,177,000.00 0.00 7.500000 % 0.00
A-3 760944HB7 5,773,000.00 0.00 5.200000 % 0.00
A-4 760944HP6 37,349,000.00 0.00 7.500000 % 0.00
A-5 760944HC5 33,306,000.00 0.00 6.200000 % 0.00
A-6 760944HQ4 32,628,000.00 20,019,608.52 7.500000 % 398,228.77
A-7 760944HD3 36,855,000.00 22,613,174.92 7.000000 % 449,819.82
A-8 760944HW1 29,999,000.00 4,522,291.29 10.000190 % 89,957.13
A-9 760944HR2 95,366,000.00 95,366,000.00 7.500000 % 0.00
A-10 760944HF8 8,366,000.00 8,366,000.00 7.500000 % 0.00
A-11 760944HG6 1,385,000.00 1,385,000.00 7.500000 % 0.00
A-12 760944HH4 20,000,000.00 0.00 7.500000 % 0.00
A-13 760944HJ0 9,794,000.00 0.00 7.500000 % 0.00
A-14 760944HK7 36,449,000.00 0.00 7.500000 % 0.00
A-15 760944HL5 29,559,000.00 18,135,874.94 7.500000 % 360,771.43
A-16 760944HM3 0.00 0.00 0.295039 % 0.00
R 760944HV3 1,000.00 0.00 7.500000 % 0.00
M-1 760944HS0 13,271,500.00 12,496,054.46 7.500000 % 13,408.28
M-2 760944HT8 6,032,300.00 5,696,321.70 7.500000 % 6,112.16
M-3 760944HU5 3,619,400.00 3,443,700.58 7.500000 % 3,695.09
B-1 4,825,900.00 4,651,604.37 7.500000 % 4,991.18
B-2 2,413,000.00 2,358,480.75 7.500000 % 0.00
B-3 2,412,994.79 1,757,622.48 7.500000 % 0.00
- -------------------------------------------------------------------------------
482,582,094.79 200,811,734.01 1,326,983.86
===============================================================================
_______________________________________________________________________________
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 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 124,631.17 522,859.94 0.00 0.00 19,621,379.75
A-7 131,392.15 581,211.97 0.00 0.00 22,163,355.10
A-8 37,538.48 127,495.61 0.00 0.00 4,432,334.16
A-9 593,696.75 593,696.75 0.00 0.00 95,366,000.00
A-10 52,082.16 52,082.16 0.00 0.00 8,366,000.00
A-11 8,622.26 8,622.26 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-15 112,904.08 473,675.51 0.00 0.00 17,775,103.51
A-16 49,178.80 49,178.80 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 77,793.63 91,201.91 0.00 0.00 12,482,646.18
M-2 35,462.19 41,574.35 0.00 0.00 5,690,209.54
M-3 21,438.60 25,133.69 0.00 0.00 3,440,005.49
B-1 28,958.36 33,949.54 0.00 0.00 4,646,613.19
B-2 30,041.19 30,041.19 0.00 0.00 2,358,480.75
B-3 0.00 0.00 0.00 0.00 1,753,205.90
- -------------------------------------------------------------------------------
1,303,739.82 2,630,723.68 0.00 0.00 199,480,333.57
===============================================================================
Run: 08/24/97 20:22:04
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-6 613.571427 12.205124 3.819761 16.024885 0.000000 601.366304
A-7 613.571426 12.205123 3.565111 15.770234 0.000000 601.366303
A-8 150.748068 2.998671 1.251324 4.249995 0.000000 147.749397
A-9 1000.000000 0.000000 6.225455 6.225455 0.000000 1000.000000
A-10 1000.000000 0.000000 6.225455 6.225455 0.000000 1000.000000
A-11 1000.000000 0.000000 6.225458 6.225458 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-15 613.548325 12.205130 3.819618 16.024748 0.000000 601.343195
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 941.570618 1.010306 5.861706 6.872012 0.000000 940.560312
M-2 944.303450 1.013239 5.878718 6.891957 0.000000 943.290211
M-3 951.456203 1.020912 5.923247 6.944159 0.000000 950.435290
B-1 963.883290 1.034249 6.000613 7.034862 0.000000 962.849042
B-2 977.406030 0.000000 12.449726 12.449726 0.000000 977.406030
B-3 728.398788 0.000000 0.000000 0.000000 0.000000 726.568456
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:22:05 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S14 (POOL # 4107)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4107
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 57,397.56
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 21,349.57
SUBSERVICER ADVANCES THIS MONTH 44,398.39
MASTER SERVICER ADVANCES THIS MONTH 8,585.92
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,659,665.40
(B) TWO MONTHLY PAYMENTS: 4 1,173,579.56
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 10
AGGREGATE PRINCIPAL BALANCE 3,058,028.49
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 199,480,333.57
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 724
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 5
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 1,104,181.63
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,115,929.28
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 84.85955790 % 10.77430900 % 4.36613310 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 84.77485950 % 10.83458245 % 4.39055800 %
CLASS A-16 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2946 %
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 8.26562441
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 297.56
POOL TRADING FACTOR: 41.33604121
................................................................................
Run: 08/24/97 20:22:05 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 5,728,100.94 5.600000 % 1,206,798.71
A-4 760944HZ4 10,298,695.00 10,298,695.00 6.000000 % 0.00
A-5 760944JA7 40,000,000.00 40,000,000.00 6.700000 % 0.00
A-6 760944JB5 11,700,000.00 11,700,000.00 6.922490 % 0.00
A-7 760944JC3 0.00 0.00 0.222490 % 0.00
A-8 760944JF6 18,141,079.00 18,141,079.00 6.850000 % 0.00
A-9 760944JG4 10,000.00 10,000.00 279.116170 % 0.00
A-10 760944JD1 31,786,601.00 10,411,250.84 6.437500 % 914,472.87
A-11 760944JE9 0.00 0.00 2.062500 % 0.00
A-12 760944JN9 2,200,013.00 565,464.12 7.500000 % 26,788.04
A-13 760944JP4 9,999,984.00 2,570,256.19 9.500000 % 121,762.16
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 6.664000 % 0.00
A-17 760944JT6 11,027,260.00 2,328,663.67 7.940800 % 0.00
A-18 760944JU3 4,711,421.00 0.00 0.000000 % 0.00
A-19 760944JV1 0.00 0.00 0.311802 % 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 4,710,468.66 7.000000 % 25,810.26
M-2 760944JK5 5,050,288.00 4,209,633.04 7.000000 % 23,066.01
B-1 1,442,939.00 1,245,589.53 7.000000 % 6,825.01
B-2 721,471.33 267,389.60 7.000000 % 1,465.10
- -------------------------------------------------------------------------------
288,587,914.33 118,706,848.91 2,326,988.16
===============================================================================
_______________________________________________________________________________
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 26,536.76 1,233,335.47 0.00 0.00 4,521,302.23
A-4 51,119.03 51,119.03 0.00 0.00 10,298,695.00
A-5 221,709.29 221,709.29 0.00 0.00 40,000,000.00
A-6 67,003.47 67,003.47 0.00 0.00 11,700,000.00
A-7 7,362.40 7,362.40 0.00 0.00 0.00
A-8 102,802.29 102,802.29 0.00 0.00 18,141,079.00
A-9 2,309.06 2,309.06 0.00 0.00 10,000.00
A-10 55,445.87 969,918.74 0.00 0.00 9,496,777.97
A-11 17,764.22 17,764.22 0.00 0.00 0.00
A-12 3,508.45 30,296.49 0.00 0.00 538,676.08
A-13 20,199.89 141,962.05 0.00 0.00 2,448,494.03
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 35,945.86 35,945.86 0.00 0.00 6,520,258.32
A-17 15,297.48 15,297.48 0.00 0.00 2,328,663.67
A-18 0.00 0.00 0.00 0.00 0.00
A-19 30,619.91 30,619.91 0.00 0.00 0.00
R-I 0.05 0.05 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 27,277.92 53,088.18 0.00 0.00 4,684,658.40
M-2 24,377.62 47,443.63 0.00 0.00 4,186,567.03
B-1 7,213.10 14,038.11 0.00 0.00 1,238,764.52
B-2 1,548.43 3,013.53 0.00 0.00 265,924.50
- -------------------------------------------------------------------------------
718,041.10 3,045,029.26 0.00 0.00 116,379,860.75
===============================================================================
Run: 08/24/97 20:22:05
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-3 241.496574 50.878599 1.118789 51.997388 0.000000 190.617974
A-4 1000.000000 0.000000 4.963642 4.963642 0.000000 1000.000000
A-5 1000.000000 0.000000 5.542732 5.542732 0.000000 1000.000000
A-6 1000.000000 0.000000 5.726792 5.726792 0.000000 1000.000000
A-8 1000.000000 0.000000 5.666823 5.666823 0.000000 1000.000000
A-9 1000.000000 0.000000 230.906000 230.906000 0.000000 1000.000000
A-10 327.535833 28.769130 1.744316 30.513446 0.000000 298.766703
A-12 257.027627 12.176310 1.594741 13.771051 0.000000 244.851317
A-13 257.026030 12.176235 2.019992 14.196227 0.000000 244.849795
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 0.915447 0.915447 0.000000 166.053934
A-17 211.173371 0.000000 1.387242 1.387242 0.000000 211.173371
A-18 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-I 0.000000 0.000000 0.500000 0.500000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 816.087249 4.471620 4.725891 9.197511 0.000000 811.615630
M-2 833.543164 4.567266 4.826976 9.394242 0.000000 828.975898
B-1 863.230899 4.729937 4.998895 9.728832 0.000000 858.500962
B-2 370.617083 2.030725 2.146211 4.176936 0.000000 368.586372
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:22:06 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S15 (POOL # 4108)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4108
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 32,305.91
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,618.80
SUBSERVICER ADVANCES THIS MONTH 13,377.79
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 394,721.51
(B) TWO MONTHLY PAYMENTS: 2 582,996.13
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 248,890.95
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 116,379,860.75
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 526
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,676,553.02
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.21105400 % 7.51439500 % 1.27455080 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.08444160 % 7.62264654 % 1.29291190 %
CLASS A-19 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3105 %
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 7.76504829
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 122.59
POOL TRADING FACTOR: 40.32735086
................................................................................
Run: 08/26/97 19:12:55 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 27,888,291.91 7.470000 % 152,145.88
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 51,956,812.49 152,145.88
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 172,072.16 324,218.04 0.00 0.00 27,736,146.03
A-2 148,503.98 148,503.98 0.00 0.00 24,068,520.58
S-1 3,699.27 3,699.27 0.00 0.00 0.00
S-2 6,315.08 6,315.08 0.00 0.00 0.00
S-3 3,352.61 3,352.61 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
333,943.10 486,088.98 0.00 0.00 51,804,666.61
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 874.158916 4.769015 5.393605 10.162620 0.000000 869.389902
A-2 1000.000000 0.000000 6.170050 6.170050 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 25-August-97
DISTRIBUTION DATE 28-August-97
Run: 08/26/97 19:12:56 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 1,298.92
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 51,804,666.61
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 3,019,939.37
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 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: 92.55523795
................................................................................
Run: 08/24/97 20:22:07 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-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 12,857,359.89 7.000000 % 1,032,287.42
A-2 760944KV9 20,040,000.00 9,825,254.85 7.000000 % 282,630.32
A-3 760944KS6 30,024,000.00 14,720,232.16 6.000000 % 423,437.76
A-4 760944LF3 10,008,000.00 4,906,744.03 10.000000 % 141,145.92
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 0.238014 % 0.00
R 760944LE6 333,970.00 0.00 7.000000 % 0.00
M-1 760944LB2 5,917,999.88 5,662,884.21 7.000000 % 6,637.80
M-2 760944LC0 2,689,999.61 2,576,936.29 7.000000 % 3,020.58
M-3 760944LD8 1,613,999.76 1,546,161.78 7.000000 % 1,812.35
B-1 2,151,999.69 2,073,057.79 7.000000 % 2,429.95
B-2 1,075,999.84 1,038,790.39 7.000000 % 0.00
B-3 1,075,999.84 873,550.61 7.000000 % 0.00
- -------------------------------------------------------------------------------
215,199,968.62 146,182,972.00 1,893,402.10
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 74,426.51 1,106,713.93 0.00 0.00 11,825,072.47
A-2 56,874.77 339,505.09 0.00 0.00 9,542,624.53
A-3 73,037.13 496,474.89 0.00 0.00 14,296,794.40
A-4 40,576.18 181,722.10 0.00 0.00 4,765,598.11
A-5 129,265.90 129,265.90 0.00 0.00 22,331,000.00
A-6 105,793.01 105,793.01 0.00 0.00 18,276,000.00
A-7 196,205.62 196,205.62 0.00 0.00 33,895,000.00
A-8 81,272.37 81,272.37 0.00 0.00 14,040,000.00
A-9 9,030.26 9,030.26 0.00 0.00 1,560,000.00
A-10 28,772.44 28,772.44 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 32,780.34 39,418.14 0.00 0.00 5,656,246.41
M-2 14,916.93 17,937.51 0.00 0.00 2,573,915.71
M-3 8,950.16 10,762.51 0.00 0.00 1,544,349.43
B-1 13,605.62 16,035.57 0.00 0.00 2,070,627.84
B-2 11,705.94 11,705.94 0.00 0.00 1,038,790.39
B-3 0.00 0.00 0.00 0.00 871,309.04
- -------------------------------------------------------------------------------
877,213.18 2,770,615.28 0.00 0.00 144,287,328.33
===============================================================================
Run: 08/24/97 20:22:07
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-1 256.296294 20.577431 1.483605 22.061036 0.000000 235.718863
A-2 490.282178 14.103309 2.838062 16.941371 0.000000 476.178869
A-3 490.282180 14.103309 2.432625 16.535934 0.000000 476.178870
A-4 490.282177 14.103309 4.054375 18.157684 0.000000 476.178868
A-5 1000.000000 0.000000 5.788630 5.788630 0.000000 1000.000000
A-6 1000.000000 0.000000 5.788630 5.788630 0.000000 1000.000000
A-7 1000.000000 0.000000 5.788630 5.788630 0.000000 1000.000000
A-8 1000.000000 0.000000 5.788630 5.788630 0.000000 1000.000000
A-9 1000.000000 0.000000 5.788628 5.788628 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 956.891572 1.121629 5.539091 6.660720 0.000000 955.769943
M-2 957.969020 1.122892 5.545328 6.668220 0.000000 956.846128
M-3 957.969027 1.122894 5.545329 6.668223 0.000000 956.846134
B-1 963.316956 1.129159 6.322315 7.451474 0.000000 962.187797
B-2 965.418722 0.000000 10.879128 10.879128 0.000000 965.418722
B-3 811.850130 0.000000 0.000000 0.000000 0.000000 809.766886
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:22:07 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 32,722.59
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,308.63
SUBSERVICER ADVANCES THIS MONTH 10,410.51
MASTER SERVICER ADVANCES THIS MONTH 3,401.72
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 363,889.78
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 277,564.44
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 838,068.30
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 144,287,328.33
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 518
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 494,028.02
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,724,294.02
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.57935350 % 6.69433800 % 2.72630850 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.46677280 % 6.77433816 % 2.75888900 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2374 %
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 7.63479461
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 296.32
POOL TRADING FACTOR: 67.04802480
................................................................................
Run: 08/24/97 20:22:08 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 4,937,173.03 5.650000 % 397,044.25
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 14,280,883.23 6.287500 % 214,388.60
A-8 760944KE7 0.00 0.00 12.850000 % 0.00
A-9 760944KK3 14,731,000.00 14,731,000.00 7.000000 % 0.00
A-10 760944KF4 17,454,500.00 0.00 0.000000 % 0.00
A-11 760944KG2 4,803,430.00 0.00 0.000000 % 0.00
A-12 760944KH0 2,677,070.00 0.00 0.000000 % 0.00
A-13 760944KJ6 34,380,000.00 6,529,778.25 7.000000 % 31,024.04
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 0.139807 % 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 3,350,206.47 7.000000 % 18,692.78
M-2 760944KM9 2,343,800.00 1,933,281.55 7.000000 % 10,786.92
M-3 760944MF2 1,171,900.00 972,862.65 7.000000 % 5,428.17
B-1 1,406,270.00 1,195,542.32 7.000000 % 6,670.64
B-2 351,564.90 134,825.75 7.000000 % 752.26
- -------------------------------------------------------------------------------
234,376,334.90 99,328,553.25 684,787.66
===============================================================================
_______________________________________________________________________________
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 23,218.96 420,263.21 0.00 0.00 4,540,128.78
A-4 37,486.75 37,486.75 0.00 0.00 7,444,000.00
A-5 150,785.34 150,785.34 0.00 0.00 28,305,000.00
A-6 71,613.30 71,613.30 0.00 0.00 12,746,000.00
A-7 74,739.31 289,127.91 0.00 0.00 14,066,494.63
A-8 38,186.88 38,186.88 0.00 0.00 0.00
A-9 85,831.41 85,831.41 0.00 0.00 14,731,000.00
A-10 0.00 0.00 0.00 0.00 0.00
A-11 0.00 0.00 0.00 0.00 0.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 38,046.30 69,070.34 0.00 0.00 6,498,754.21
A-14 14,630.38 14,630.38 0.00 0.00 2,768,000.00
A-15 0.00 0.00 0.00 0.00 0.00
A-16 11,558.99 11,558.99 0.00 0.00 0.00
R-I 2.90 2.90 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 19,520.26 38,213.04 0.00 0.00 3,331,513.69
M-2 11,264.43 22,051.35 0.00 0.00 1,922,494.63
M-3 5,668.46 11,096.63 0.00 0.00 967,434.48
B-1 6,965.93 13,636.57 0.00 0.00 1,188,871.68
B-2 785.57 1,537.83 0.00 0.00 134,073.49
- -------------------------------------------------------------------------------
590,305.17 1,275,092.83 0.00 0.00 98,643,765.59
===============================================================================
Run: 08/24/97 20:22:08
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-3 231.977307 18.655464 1.090963 19.746427 0.000000 213.321843
A-4 1000.000000 0.000000 5.035834 5.035834 0.000000 1000.000000
A-5 1000.000000 0.000000 5.327163 5.327163 0.000000 1000.000000
A-6 1000.000000 0.000000 5.618492 5.618492 0.000000 1000.000000
A-7 304.665342 4.573721 1.594473 6.168194 0.000000 300.091621
A-9 1000.000000 0.000000 5.826584 5.826584 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-13 189.929559 0.902386 1.106640 2.009026 0.000000 189.027173
A-14 461.333333 0.000000 2.438397 2.438397 0.000000 461.333333
A-15 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-I 0.000000 0.000000 29.010000 29.010000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 816.804776 4.557436 4.759182 9.316618 0.000000 812.247340
M-2 824.849198 4.602321 4.806054 9.408375 0.000000 820.246877
M-3 830.158418 4.631940 4.836983 9.468923 0.000000 825.526478
B-1 850.151337 4.743499 4.953480 9.696979 0.000000 845.407838
B-2 383.501738 2.139776 2.234495 4.374271 0.000000 381.361990
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:22:08 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 28,470.68
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,019.31
SUBSERVICER ADVANCES THIS MONTH 11,014.94
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 658,090.70
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 369,439.56
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 98,643,765.59
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 432
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 130,575.06
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.36199610 % 6.29864300 % 1.33936120 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.35188570 % 6.30698024 % 1.34113410 %
CLASS A-16 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1399 %
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 7.60924786
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 123.55
POOL TRADING FACTOR: 42.08776694
................................................................................
Run: 08/24/97 20:22:09 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 4,354,287.41 7.500000 % 966,822.21
A-3 760944LY2 81,356,000.00 13,498,160.78 6.250000 % 1,804,730.58
A-4 760944LN6 40,678,000.00 6,749,080.38 10.000000 % 902,365.29
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 0.130630 % 0.00
R 760944LX4 1,000.00 0.00 7.500000 % 0.00
M-1 760944LU0 13,767,600.00 13,003,346.93 7.500000 % 27,147.45
M-2 760944LV8 6,257,900.00 5,947,539.48 7.500000 % 12,416.84
M-3 760944LW6 3,754,700.00 3,582,705.21 7.500000 % 7,479.71
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 2,079,736.20 7.500000 % 0.00
- -------------------------------------------------------------------------------
500,624,336.49 244,514,235.23 3,720,962.08
===============================================================================
_______________________________________________________________________________
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 27,006.59 993,828.80 0.00 0.00 3,387,465.20
A-3 69,766.33 1,874,496.91 0.00 0.00 11,693,430.20
A-4 55,813.07 958,178.36 0.00 0.00 5,846,715.09
A-5 413,023.35 413,023.35 0.00 0.00 66,592,000.00
A-6 326,036.13 326,036.13 0.00 0.00 52,567,000.00
A-7 331,450.74 331,450.74 0.00 0.00 53,440,000.00
A-8 89,474.33 89,474.33 0.00 0.00 14,426,000.00
A-9 26,414.27 26,414.27 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 80,650.62 107,798.07 0.00 0.00 12,976,199.48
M-2 36,888.40 49,305.24 0.00 0.00 5,935,122.64
M-3 22,221.00 29,700.71 0.00 0.00 3,575,225.50
B-1 8,264.88 8,264.88 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 2,058,119.63
- -------------------------------------------------------------------------------
1,487,009.71 5,207,971.79 0.00 0.00 240,771,656.58
===============================================================================
Run: 08/24/97 20:22:09
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 61.169468 13.582016 0.379391 13.961407 0.000000 47.587452
A-3 165.914755 22.183128 0.857544 23.040672 0.000000 143.731626
A-4 165.914754 22.183128 1.372070 23.555198 0.000000 143.731626
A-5 1000.000000 0.000000 6.202297 6.202297 0.000000 1000.000000
A-6 1000.000000 0.000000 6.202297 6.202297 0.000000 1000.000000
A-7 1000.000000 0.000000 6.202297 6.202297 0.000000 1000.000000
A-8 1000.000000 0.000000 6.202297 6.202297 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 944.489013 1.971836 5.858001 7.829837 0.000000 942.517177
M-2 950.405005 1.984186 5.894693 7.878879 0.000000 948.420819
M-3 954.192135 1.992093 5.918183 7.910276 0.000000 952.200043
B-1 969.833141 0.000000 1.435573 1.435573 0.000000 969.833141
B-2 977.249130 0.000000 0.000000 0.000000 0.000000 977.249130
B-3 755.323832 0.000000 0.000000 0.000000 0.000000 747.473071
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:22:09 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S18 (POOL # 4111)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4111
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 63,384.51
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 25,932.83
SUBSERVICER ADVANCES THIS MONTH 39,592.13
MASTER SERVICER ADVANCES THIS MONTH 3,538.79
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 14 3,117,571.72
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 469,875.01
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,753,942.01
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 240,771,656.58
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 859
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 485,556.50
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,232,099.45
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 86.54977830 % 9.21565600 % 4.23456530 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 86.36922360 % 9.33936658 % 4.29140980 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1297 %
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 8.06933922
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 295.55
POOL TRADING FACTOR: 48.09427729
................................................................................
Run: 08/24/97 20:21:13 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-19 (POOL # 3184)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 3184
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944LH9 82,498,000.00 25,139,734.14 6.926032 % 300,603.69
A-2 760944LJ5 5,265,582.31 1,604,588.49 6.926032 % 19,186.57
S-1 760944LK2 0.00 0.00 0.090000 % 0.00
S-2 760944LG1 0.00 0.00 0.127602 % 0.00
- -------------------------------------------------------------------------------
87,763,582.31 26,744,322.63 319,790.26
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 144,461.56 445,065.25 0.00 0.00 24,839,130.45
A-2 9,220.51 28,407.08 0.00 0.00 1,585,401.92
S-1 1,997.01 1,997.01 0.00 0.00 0.00
S-2 2,831.37 2,831.37 0.00 0.00 0.00
- -------------------------------------------------------------------------------
158,510.45 478,300.71 0.00 0.00 26,424,532.37
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 304.731438 3.643769 1.751092 5.394861 0.000000 301.087668
A-2 304.731442 3.643770 1.751090 5.394860 0.000000 301.087672
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:21:13 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-19 (POOL # 3184)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 3184
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 7,369.51
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,774.93
SUBSERVICER ADVANCES THIS MONTH 8,280.15
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 915,672.64
(B) TWO MONTHLY PAYMENTS: 1 212,476.54
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 26,424,532.34
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 93
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 291,452.29
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 7.95005810
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 305.66
POOL TRADING FACTOR: 30.10876681
................................................................................
Run: 08/24/97 20:22:10 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-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 20,692,922.75 5.750030 % 714,250.19
A-6 760944NR5 12,561,000.00 12,561,000.00 6.004100 % 0.00
A-7 760944NS3 23,816,000.00 23,816,000.00 6.981720 % 0.00
A-8 760944NT1 18,040,000.00 18,040,000.00 6.981720 % 0.00
A-9 760944NU8 35,577,000.00 25,331,629.28 6.387500 % 595,192.16
A-10 760944NK0 0.00 0.00 2.112500 % 0.00
A-11 760944NL8 37,000,000.00 12,499,498.87 7.250000 % 0.00
A-12 760944NM6 2,400,000.00 2,400,000.00 7.062290 % 0.00
A-13 760944NN4 34,545,000.00 9,020,493.03 6.064000 % 0.00
A-14 760944NP9 13,505,000.00 3,526,465.71 8.788855 % 0.00
A-15 760944NQ7 0.00 0.00 0.093808 % 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 3,220,853.21 7.000000 % 17,709.92
M-2 760944NW4 1,958,800.00 1,610,426.61 7.000000 % 8,854.96
M-3 760944NX2 1,305,860.00 1,079,153.59 7.000000 % 5,933.75
B-1 1,567,032.00 1,295,596.83 7.000000 % 7,123.86
B-2 783,516.00 654,329.93 7.000000 % 3,597.85
B-3 914,107.69 663,841.91 7.000000 % 3,650.15
- -------------------------------------------------------------------------------
261,172,115.69 136,412,211.72 1,356,312.84
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 98,872.36 813,122.55 0.00 0.00 19,978,672.56
A-6 62,669.34 62,669.34 0.00 0.00 12,561,000.00
A-7 138,170.14 138,170.14 0.00 0.00 23,816,000.00
A-8 104,660.28 104,660.28 0.00 0.00 18,040,000.00
A-9 134,455.00 729,647.16 0.00 0.00 24,736,437.12
A-10 44,467.50 44,467.50 0.00 0.00 0.00
A-11 75,303.22 75,303.22 0.00 0.00 12,499,498.87
A-12 14,084.44 14,084.44 0.00 0.00 2,400,000.00
A-13 45,454.03 45,454.03 0.00 0.00 9,020,493.03
A-14 25,754.61 25,754.61 0.00 0.00 3,526,465.71
A-15 10,633.55 10,633.55 0.00 0.00 0.00
R-I 2.64 2.64 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 18,734.92 36,444.84 0.00 0.00 3,203,143.29
M-2 9,367.47 18,222.43 0.00 0.00 1,601,571.65
M-3 6,277.17 12,210.92 0.00 0.00 1,073,219.84
B-1 7,536.17 14,660.03 0.00 0.00 1,288,472.97
B-2 3,806.07 7,403.92 0.00 0.00 650,732.08
B-3 3,861.43 7,511.58 0.00 0.00 660,191.76
- -------------------------------------------------------------------------------
804,110.34 2,160,423.18 0.00 0.00 135,055,898.88
===============================================================================
Run: 08/24/97 20:22:10
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-5 946.048679 32.654423 4.520293 37.174716 0.000000 913.394256
A-6 1000.000000 0.000000 4.989200 4.989200 0.000000 1000.000000
A-7 1000.000000 0.000000 5.801568 5.801568 0.000000 1000.000000
A-8 1000.000000 0.000000 5.801568 5.801568 0.000000 1000.000000
A-9 712.022635 16.729689 3.779268 20.508957 0.000000 695.292945
A-11 337.824294 0.000000 2.035222 2.035222 0.000000 337.824294
A-12 1000.000000 0.000000 5.868517 5.868517 0.000000 1000.000000
A-13 261.122971 0.000000 1.315792 1.315792 0.000000 261.122971
A-14 261.122970 0.000000 1.907043 1.907043 0.000000 261.122970
R-I 0.000000 0.000000 26.400000 26.400000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 822.149584 4.520604 4.782244 9.302848 0.000000 817.628980
M-2 822.149586 4.520604 4.782249 9.302853 0.000000 817.628982
M-3 826.393021 4.543940 4.806924 9.350864 0.000000 821.849080
B-1 826.783901 4.546085 4.809200 9.355285 0.000000 822.237817
B-2 835.120061 4.591929 4.857680 9.449609 0.000000 830.528132
B-3 726.218494 3.993129 4.224240 8.217369 0.000000 722.225365
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:22:11 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S20 (POOL # 4112)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4112
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 37,095.47
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,747.39
SUBSERVICER ADVANCES THIS MONTH 9,282.73
MASTER SERVICER ADVANCES THIS MONTH 2,423.24
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 388,727.14
(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 96,814.78
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 135,055,898.88
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 223,547.21
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 606,247.77
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.75114440 % 4.33277400 % 1.91608120 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.72309420 % 4.35222366 % 1.92468220 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0932 %
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 7.54597263
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 124.43
POOL TRADING FACTOR: 51.71145416
................................................................................
Run: 08/24/97 20:22:11 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-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 4,905,883.45 6.500000 % 721,878.62
A-4 760944QX9 38,099,400.00 1,962,351.35 10.000000 % 288,751.15
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 0.078965 % 0.00
R 760944QL5 1,000.00 0.00 7.500000 % 0.00
M-1 760944QH4 7,403,017.00 7,044,974.35 7.500000 % 7,402.46
M-2 760944QJ0 3,365,008.00 3,221,512.74 7.500000 % 3,384.98
M-3 760944QK7 2,692,006.00 2,591,810.55 7.500000 % 2,723.33
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 1,210,047.68 7.500000 % 0.00
- -------------------------------------------------------------------------------
269,200,605.82 141,729,829.64 1,024,140.54
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 26,464.69 748,343.31 0.00 0.00 4,184,004.83
A-4 16,285.94 305,037.09 0.00 0.00 1,673,600.20
A-5 383,771.50 383,771.50 0.00 0.00 61,656,000.00
A-6 56,144.07 56,144.07 0.00 0.00 9,020,000.00
A-7 231,236.40 231,236.40 0.00 0.00 37,150,000.00
A-8 57,149.69 57,149.69 0.00 0.00 9,181,560.00
A-9 9,288.24 9,288.24 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 43,850.73 51,253.19 0.00 0.00 7,037,571.89
M-2 20,051.97 23,436.95 0.00 0.00 3,218,127.76
M-3 48,419.18 51,142.51 0.00 0.00 2,589,087.22
B-1 4,057.97 4,057.97 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 1,204,798.44
- -------------------------------------------------------------------------------
896,720.38 1,920,860.92 0.00 0.00 140,700,439.86
===============================================================================
Run: 08/24/97 20:22:11
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-3 122.522726 18.028666 0.660946 18.689612 0.000000 104.494059
A-4 51.506096 7.578890 0.427459 8.006349 0.000000 43.927206
A-5 1000.000000 0.000000 6.224398 6.224398 0.000000 1000.000000
A-6 1000.000000 0.000000 6.224398 6.224398 0.000000 1000.000000
A-7 1000.000000 0.000000 6.224398 6.224398 0.000000 1000.000000
A-8 1000.000000 0.000000 6.224399 6.224399 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 951.635576 0.999925 5.923359 6.923284 0.000000 950.635652
M-2 957.356636 1.005935 5.958967 6.964902 0.000000 956.350701
M-3 962.780376 1.011636 17.986282 18.997918 0.000000 961.768741
B-1 966.910603 0.000000 1.674905 1.674905 0.000000 966.910603
B-2 974.637199 0.000000 0.000000 0.000000 0.000000 974.637199
B-3 817.266350 0.000000 0.000000 0.000000 0.000000 813.721013
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:22:12 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S21 (POOL # 4113)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4113
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 37,986.46
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,950.06
SUBSERVICER ADVANCES THIS MONTH 22,574.89
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,413,997.18
(B) TWO MONTHLY PAYMENTS: 1 205,722.28
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,404,196.89
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 140,700,439.86
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 499
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 880,468.06
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.40276840 % 9.07240000 % 3.52483120 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.32393810 % 9.12917322 % 3.54688870 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0793 %
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 8.02755984
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 302.11
POOL TRADING FACTOR: 52.26601903
................................................................................
Run: 08/24/97 20:22:12 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 2,698,133.94 7.000000 % 549,244.78
A-2 760944PP7 20,000,000.00 12,437,172.95 7.000000 % 154,069.36
A-3 760944PQ5 20,000,000.00 13,215,965.27 7.000000 % 138,203.86
A-4 760944PR3 44,814,000.00 31,523,519.95 7.000000 % 270,752.68
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 11,822,550.91 7.000000 % 64,730.76
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 6.264000 % 0.00
A-13 760944PM4 9,750,000.00 1,837,004.63 8.717328 % 0.00
A-14 760944PN2 0.00 0.00 0.210199 % 0.00
R 760944QA9 100.00 0.00 7.000000 % 0.00
M-1 760944PX0 8,667,030.00 8,255,820.50 7.000000 % 9,664.25
M-2 760944PY8 4,333,550.00 4,141,474.49 7.000000 % 4,848.00
M-3 760944PZ5 2,600,140.00 2,484,894.24 7.000000 % 2,908.81
B-1 2,773,475.00 2,656,077.00 7.000000 % 3,109.20
B-2 1,560,100.00 1,497,255.19 7.000000 % 1,752.68
B-3 1,733,428.45 1,604,171.50 7.000000 % 1,877.84
- -------------------------------------------------------------------------------
346,680,823.45 261,500,384.72 1,201,162.22
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 15,706.70 564,951.48 0.00 0.00 2,148,889.16
A-2 72,400.79 226,470.15 0.00 0.00 12,283,103.59
A-3 76,934.38 215,138.24 0.00 0.00 13,077,761.41
A-4 183,508.55 454,261.23 0.00 0.00 31,252,767.27
A-5 152,809.69 152,809.69 0.00 0.00 26,250,000.00
A-6 174,249.63 174,249.63 0.00 0.00 29,933,000.00
A-7 68,822.87 133,553.63 0.00 0.00 11,757,820.15
A-8 218,299.56 218,299.56 0.00 0.00 37,500,000.00
A-9 250,648.64 250,648.64 0.00 0.00 43,057,000.00
A-10 15,717.57 15,717.57 0.00 0.00 2,700,000.00
A-11 137,383.20 137,383.20 0.00 0.00 23,600,000.00
A-12 22,328.65 22,328.65 0.00 0.00 4,286,344.15
A-13 13,317.33 13,317.33 0.00 0.00 1,837,004.63
A-14 45,711.61 45,711.61 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 48,059.78 57,724.03 0.00 0.00 8,246,156.25
M-2 24,108.85 28,956.85 0.00 0.00 4,136,626.49
M-3 14,465.37 17,374.18 0.00 0.00 2,481,985.43
B-1 15,461.88 18,571.08 0.00 0.00 2,652,967.80
B-2 8,716.01 10,468.69 0.00 0.00 1,495,502.51
B-3 9,338.41 11,216.25 0.00 0.00 1,602,293.66
- -------------------------------------------------------------------------------
1,567,989.47 2,769,151.69 0.00 0.00 260,299,222.50
===============================================================================
Run: 08/24/97 20:22:12
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 90.971845 18.518655 0.529576 19.048231 0.000000 72.453190
A-2 621.858648 7.703468 3.620040 11.323508 0.000000 614.155180
A-3 660.798264 6.910193 3.846719 10.756912 0.000000 653.888071
A-4 703.430177 6.041699 4.094893 10.136592 0.000000 697.388478
A-5 1000.000000 0.000000 5.821322 5.821322 0.000000 1000.000000
A-6 1000.000000 0.000000 5.821322 5.821322 0.000000 1000.000000
A-7 788.170061 4.315384 4.588191 8.903575 0.000000 783.854677
A-8 1000.000000 0.000000 5.821322 5.821322 0.000000 1000.000000
A-9 1000.000000 0.000000 5.821322 5.821322 0.000000 1000.000000
A-10 1000.000000 0.000000 5.821322 5.821322 0.000000 1000.000000
A-11 1000.000000 0.000000 5.821322 5.821322 0.000000 1000.000000
A-12 188.410732 0.000000 0.981479 0.981479 0.000000 188.410732
A-13 188.410731 0.000000 1.365880 1.365880 0.000000 188.410731
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 952.554739 1.115059 5.545127 6.660186 0.000000 951.439680
M-2 955.677098 1.118713 5.563303 6.682016 0.000000 954.558385
M-3 955.677094 1.118713 5.563304 6.682017 0.000000 954.558382
B-1 957.671153 1.121049 5.574912 6.695961 0.000000 956.550104
B-2 959.717448 1.123441 5.586828 6.710269 0.000000 958.594007
B-3 925.432775 1.083310 5.387243 6.470553 0.000000 924.349465
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:22:13 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S22 (POOL # 4114)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4114
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 67,724.74
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 28,726.35
SUBSERVICER ADVANCES THIS MONTH 20,423.42
MASTER SERVICER ADVANCES THIS MONTH 3,809.91
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,390,541.56
(B) TWO MONTHLY PAYMENTS: 3 984,763.77
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 476,907.08
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 260,299,222.50
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 913
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 531,292.27
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 895,050.33
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.10720360 % 5.69107700 % 2.20171900 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.08006390 % 5.71064640 % 2.20928970 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2103 %
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 7.64741163
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 298.47
POOL TRADING FACTOR: 75.08324802
................................................................................
Run: 08/24/97 20:22:13 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S23 (POOL # 4115)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4115
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944ML9 14,417,000.00 0.00 6.500000 % 0.00
A-2 760944MG0 25,150,000.00 3,374,543.20 5.500000 % 752,642.46
A-3 760944MH8 12,946,000.00 4,235,817.27 6.637500 % 301,056.98
A-4 760944MJ4 0.00 0.00 2.362500 % 0.00
A-5 760944MV7 22,700,000.00 11,761,166.88 6.500000 % 260,003.76
A-6 760944MK1 11,100,000.00 11,100,000.00 5.850000 % 0.00
A-7 760944MW5 16,290,000.00 16,290,000.00 6.500000 % 0.00
A-8 760944MX3 12,737,000.00 12,737,000.00 6.500000 % 0.00
A-9 760944MY1 7,300,000.00 7,300,000.00 6.500000 % 0.00
A-10 760944MM7 15,200,000.00 15,200,000.00 6.500000 % 0.00
A-11 760944MN5 5,000,000.00 3,694,424.61 6.817500 % 0.00
A-12 760944MP0 2,692,308.00 1,989,305.77 5.910315 % 0.00
A-13 760944MQ8 15,531,578.00 11,476,048.76 6.687500 % 0.00
A-14 760944MR6 7,168,422.00 5,296,638.91 6.093730 % 0.00
A-15 760944MS4 5,000,000.00 3,694,424.61 6.750000 % 0.00
A-16 760944MT2 2,307,692.00 1,705,118.82 5.958314 % 0.00
A-17 760944MU9 0.00 0.00 0.271468 % 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 2,227,775.81 6.500000 % 12,355.70
M-2 760944NA2 1,368,000.00 1,112,667.89 6.500000 % 6,171.08
M-3 760944NB0 912,000.00 741,778.58 6.500000 % 4,114.05
B-1 729,800.00 593,585.53 6.500000 % 3,292.15
B-2 547,100.00 444,985.82 6.500000 % 2,467.98
B-3 547,219.77 445,083.17 6.500000 % 2,468.53
- -------------------------------------------------------------------------------
182,383,319.77 115,420,365.63 1,344,572.69
===============================================================================
_______________________________________________________________________________
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 15,419.96 768,062.42 0.00 0.00 2,621,900.74
A-3 23,358.61 324,415.59 0.00 0.00 3,934,760.29
A-4 8,314.09 8,314.09 0.00 0.00 0.00
A-5 63,513.95 323,517.71 0.00 0.00 11,501,163.12
A-6 53,949.10 53,949.10 0.00 0.00 11,100,000.00
A-7 87,971.06 87,971.06 0.00 0.00 16,290,000.00
A-8 68,783.75 68,783.75 0.00 0.00 12,737,000.00
A-9 39,422.27 39,422.27 0.00 0.00 7,300,000.00
A-10 82,084.72 82,084.72 0.00 0.00 15,200,000.00
A-11 20,925.57 20,925.57 0.00 0.00 3,694,424.61
A-12 9,768.26 9,768.26 0.00 0.00 1,989,305.77
A-13 63,761.94 63,761.94 0.00 0.00 11,476,048.76
A-14 26,815.69 26,815.69 0.00 0.00 5,296,638.91
A-15 20,718.39 20,718.39 0.00 0.00 3,694,424.61
A-16 8,440.80 8,440.80 0.00 0.00 1,705,118.82
A-17 26,031.98 26,031.98 0.00 0.00 0.00
R-I 0.19 0.19 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 12,030.68 24,386.38 0.00 0.00 2,215,420.11
M-2 6,008.75 12,179.83 0.00 0.00 1,106,496.81
M-3 4,005.84 8,119.89 0.00 0.00 737,664.53
B-1 3,205.54 6,497.69 0.00 0.00 590,293.38
B-2 2,403.06 4,871.04 0.00 0.00 442,517.84
B-3 2,403.61 4,872.14 0.00 0.00 442,614.64
- -------------------------------------------------------------------------------
649,337.81 1,993,910.50 0.00 0.00 114,075,792.94
===============================================================================
Run: 08/24/97 20:22:13
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-2 134.176668 29.926142 0.613120 30.539262 0.000000 104.250526
A-3 327.191200 23.254826 1.804311 25.059137 0.000000 303.936373
A-5 518.113078 11.453910 2.797971 14.251881 0.000000 506.659168
A-6 1000.000000 0.000000 4.860279 4.860279 0.000000 1000.000000
A-7 1000.000000 0.000000 5.400311 5.400311 0.000000 1000.000000
A-8 1000.000000 0.000000 5.400310 5.400310 0.000000 1000.000000
A-9 1000.000000 0.000000 5.400311 5.400311 0.000000 1000.000000
A-10 1000.000000 0.000000 5.400311 5.400311 0.000000 1000.000000
A-11 738.884922 0.000000 4.185114 4.185114 0.000000 738.884922
A-12 738.884916 0.000000 3.628210 3.628210 0.000000 738.884916
A-13 738.884919 0.000000 4.105310 4.105310 0.000000 738.884920
A-14 738.884919 0.000000 3.740808 3.740808 0.000000 738.884919
A-15 738.884922 0.000000 4.143678 4.143678 0.000000 738.884922
A-16 738.884921 0.000000 3.657680 3.657680 0.000000 738.884921
R-I 0.000000 0.000000 1.900000 1.900000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 813.353709 4.511026 4.392362 8.903388 0.000000 808.842684
M-2 813.353721 4.511023 4.392361 8.903384 0.000000 808.842697
M-3 813.353706 4.511020 4.392368 8.903388 0.000000 808.842686
B-1 813.353700 4.511030 4.392354 8.903384 0.000000 808.842669
B-2 813.353720 4.511022 4.392360 8.903382 0.000000 808.842698
B-3 813.353600 4.511021 4.392367 8.903388 0.000000 808.842561
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:22:14 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S23 (POOL # 4115)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4115
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 22,956.20
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,377.85
SUBSERVICER ADVANCES THIS MONTH 2,100.80
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 1 210,484.83
(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 114,075,792.94
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 447
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 704,427.96
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.17773420 % 3.53683000 % 1.28543560 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.14795630 % 3.55867038 % 1.29337330 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2714 %
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 7.13575795
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 124.87
POOL TRADING FACTOR: 62.54727301
................................................................................
Run: 08/24/97 20:22:14 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-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 7,304,944.05 6.500000 % 789,291.80
A-5 760944QB7 30,000,000.00 11,936,059.80 7.050000 % 170,219.54
A-6 760944PG7 48,041,429.00 48,041,429.00 6.500000 % 0.00
A-7 760944QY7 55,044,571.00 24,287,039.36 10.000000 % 346,356.24
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 0.111119 % 0.00
R 760944QW1 100.00 0.00 7.500000 % 0.00
M-1 760944QT8 6,864,500.00 6,492,439.84 7.500000 % 20,949.88
M-2 760944QU5 3,432,150.00 3,270,036.10 7.500000 % 10,551.79
M-3 760944QV3 2,059,280.00 1,976,860.29 7.500000 % 0.00
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 1,372,850.89 947,433.20 7.500000 % 0.00
- -------------------------------------------------------------------------------
274,570,013.89 124,687,868.61 1,337,369.25
===============================================================================
_______________________________________________________________________________
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 39,484.15 828,775.95 0.00 0.00 6,515,652.25
A-5 69,974.96 240,194.50 0.00 0.00 11,765,840.26
A-6 259,670.04 259,670.04 0.00 0.00 48,041,429.00
A-7 201,960.82 548,317.06 0.00 0.00 23,940,683.12
A-8 94,111.58 94,111.58 0.00 0.00 15,090,000.00
A-9 12,473.37 12,473.37 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 11,521.37 11,521.37 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 40,491.30 61,441.18 0.00 0.00 6,471,489.96
M-2 20,394.19 30,945.98 0.00 0.00 3,259,484.31
M-3 1,903.43 1,903.43 0.00 0.00 1,976,860.29
B-1 0.00 0.00 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 0.00 927,214.28
- -------------------------------------------------------------------------------
751,985.21 2,089,354.46 0.00 0.00 123,330,280.44
===============================================================================
Run: 08/24/97 20:22:14
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-4 273.184145 29.517270 1.476595 30.993865 0.000000 243.666876
A-5 397.868660 5.673985 2.332499 8.006484 0.000000 392.194675
A-6 1000.000000 0.000000 5.405127 5.405127 0.000000 1000.000000
A-7 441.224973 6.292287 3.669042 9.961329 0.000000 434.932686
A-8 1000.000000 0.000000 6.236685 6.236685 0.000000 1000.000000
A-9 1000.000000 0.000000 6.236685 6.236685 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-1 945.799379 3.051916 5.898652 8.950568 0.000000 942.747463
M-2 952.766080 3.074397 5.942103 9.016500 0.000000 949.691683
M-3 959.976443 0.000000 0.924318 0.924318 0.000000 959.976443
B-1 971.234332 0.000000 0.000000 0.000000 0.000000 971.234332
B-2 977.888412 0.000000 0.000000 0.000000 0.000000 977.888413
B-3 690.120979 0.000000 0.000000 0.000000 0.000000 675.393291
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:22:15 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S27 (POOL # 4116)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4116
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 36,603.94
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,114.50
SUBSERVICER ADVANCES THIS MONTH 15,513.30
MASTER SERVICER ADVANCES THIS MONTH 4,250.35
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,117,763.27
(B) TWO MONTHLY PAYMENTS: 3 679,598.76
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 300,132.07
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 123,330,280.44
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 445
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 570,295.43
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 955,243.97
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.14518380 % 9.41497900 % 3.43983760 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.04561790 % 9.49307382 % 3.46130830 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1101 %
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 8.09142031
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 299.32
POOL TRADING FACTOR: 44.91760724
................................................................................
Run: 08/24/97 20:22:16 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-S24 (POOL # 4117)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4117
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944QZ4 45,077,000.00 17,173,388.49 7.000000 % 665,527.96
A-2 760944RC4 15,690,000.00 0.00 7.000000 % 0.00
A-3 760944RD2 16,985,000.00 4,863,003.60 7.000000 % 663,342.85
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 73,283,294.07 7.000000 % 996,653.10
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 0.189364 % 0.00
R 760944RP5 1,000.00 0.00 7.000000 % 0.00
M-1 760944RL4 9,349,300.00 8,917,400.53 7.000000 % 10,274.33
M-2 760944RM2 4,674,600.00 4,486,862.39 7.000000 % 5,169.61
M-3 760944RN0 3,739,700.00 3,610,994.08 7.000000 % 4,160.47
B-1 2,804,800.00 2,734,214.14 7.000000 % 3,150.27
B-2 935,000.00 914,257.10 7.000000 % 0.00
B-3 1,870,098.07 1,491,886.37 7.000000 % 0.00
- -------------------------------------------------------------------------------
373,968,498.07 275,247,300.77 2,348,278.59
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 99,842.12 765,370.08 0.00 0.00 16,507,860.53
A-2 0.00 0.00 0.00 0.00 0.00
A-3 28,272.38 691,615.23 0.00 0.00 4,199,660.75
A-4 71,241.93 71,241.93 0.00 0.00 12,254,000.00
A-5 42,591.67 42,591.67 0.00 0.00 7,326,000.00
A-6 427,585.29 427,585.29 0.00 0.00 73,547,000.00
A-7 49,707.73 49,707.73 0.00 0.00 8,550,000.00
A-8 426,052.16 1,422,705.26 0.00 0.00 72,286,640.97
A-9 192,179.96 192,179.96 0.00 0.00 33,056,000.00
A-10 133,943.43 133,943.43 0.00 0.00 23,039,000.00
A-11 43,289.18 43,289.18 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 51,843.71 62,118.04 0.00 0.00 8,907,126.20
M-2 26,085.58 31,255.19 0.00 0.00 4,481,692.78
M-3 20,993.48 25,153.95 0.00 0.00 3,606,833.61
B-1 15,896.09 19,046.36 0.00 0.00 2,731,063.87
B-2 16,761.04 16,761.04 0.00 0.00 914,257.10
B-3 0.00 0.00 0.00 0.00 1,489,114.10
- -------------------------------------------------------------------------------
1,646,285.75 3,994,564.34 0.00 0.00 272,896,249.91
===============================================================================
Run: 08/24/97 20:22:16
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-1 380.978958 14.764247 2.214924 16.979171 0.000000 366.214711
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 286.311663 39.054628 1.664550 40.719178 0.000000 247.257036
A-4 1000.000000 0.000000 5.813769 5.813769 0.000000 1000.000000
A-5 1000.000000 0.000000 5.813769 5.813769 0.000000 1000.000000
A-6 1000.000000 0.000000 5.813769 5.813769 0.000000 1000.000000
A-7 1000.000000 0.000000 5.813770 5.813770 0.000000 1000.000000
A-8 636.858382 8.661277 3.702548 12.363825 0.000000 628.197106
A-9 1000.000000 0.000000 5.813769 5.813769 0.000000 1000.000000
A-10 1000.000000 0.000000 5.813769 5.813769 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 953.804085 1.098941 5.545197 6.644138 0.000000 952.705144
M-2 959.838786 1.105894 5.580281 6.686175 0.000000 958.732893
M-3 965.583892 1.112514 5.613680 6.726194 0.000000 964.471377
B-1 974.833906 1.123171 5.667459 6.790630 0.000000 973.710735
B-2 977.815080 0.000000 17.926246 17.926246 0.000000 977.815080
B-3 797.758360 0.000000 0.000000 0.000000 0.000000 796.275941
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:22:16 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S24 (POOL # 4117)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4117
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 61,869.02
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 29,415.78
SUBSERVICER ADVANCES THIS MONTH 21,730.44
MASTER SERVICER ADVANCES THIS MONTH 5,172.29
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,205,345.91
(B) TWO MONTHLY PAYMENTS: 1 231,861.98
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 642,037.30
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 272,896,249.91
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 955
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 741,329.19
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,033,920.17
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.95065150 % 6.18180700 % 1.86754150 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.89065890 % 6.22788059 % 1.88146050 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1895 %
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 7.58682261
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 300.75
POOL TRADING FACTOR: 72.97305824
................................................................................
Run: 08/24/97 20:22:17 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 49,341,191.16 6.500000 % 1,150,309.72
A-2 760944RR1 5,200,000.00 5,200,000.00 6.500000 % 0.00
A-3 760944RS9 11,213,000.00 11,213,000.00 6.500000 % 0.00
A-4 760944RT7 21,450,000.00 13,246,094.21 6.587500 % 0.00
A-5 760944RU4 8,250,000.00 5,094,651.59 6.272500 % 0.00
A-6 760944RV2 5,000,000.00 4,370,189.30 6.500000 % 4,891.73
A-7 760944RW0 0.00 0.00 0.297332 % 0.00
R 760944SA7 100.00 0.00 6.500000 % 0.00
M-1 760944RX8 2,337,700.00 1,917,965.56 6.500000 % 10,343.20
M-2 760944RY6 779,000.00 639,130.42 6.500000 % 3,446.70
M-3 760944RZ3 779,100.00 639,212.46 6.500000 % 3,447.14
B-1 701,100.00 575,217.38 6.500000 % 3,102.03
B-2 389,500.00 319,565.19 6.500000 % 1,723.35
B-3 467,420.45 383,495.01 6.500000 % 2,068.12
- -------------------------------------------------------------------------------
155,801,920.45 92,939,712.28 1,179,331.99
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 266,772.41 1,417,082.13 0.00 0.00 48,190,881.44
A-2 28,114.78 28,114.78 0.00 0.00 5,200,000.00
A-3 60,625.19 60,625.19 0.00 0.00 11,213,000.00
A-4 72,581.58 72,581.58 0.00 0.00 13,246,094.21
A-5 26,581.11 26,581.11 0.00 0.00 5,094,651.59
A-6 23,628.25 28,519.98 0.00 0.00 4,365,297.57
A-7 22,985.84 22,985.84 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 10,369.84 20,713.04 0.00 0.00 1,907,622.36
M-2 3,455.58 6,902.28 0.00 0.00 635,683.72
M-3 3,456.02 6,903.16 0.00 0.00 635,765.32
B-1 3,110.02 6,212.05 0.00 0.00 572,115.35
B-2 1,727.79 3,451.14 0.00 0.00 317,841.84
B-3 2,073.42 4,141.54 0.00 0.00 381,426.89
- -------------------------------------------------------------------------------
525,481.83 1,704,813.82 0.00 0.00 91,760,380.29
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 497.215611 11.591774 2.688290 14.280064 0.000000 485.623837
A-2 1000.000000 0.000000 5.406688 5.406688 0.000000 1000.000000
A-3 1000.000000 0.000000 5.406688 5.406688 0.000000 1000.000000
A-4 617.533530 0.000000 3.383757 3.383757 0.000000 617.533530
A-5 617.533526 0.000000 3.221953 3.221953 0.000000 617.533526
A-6 874.037860 0.978346 4.725650 5.703996 0.000000 873.059514
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 820.449827 4.424520 4.435916 8.860436 0.000000 816.025307
M-2 820.449833 4.424519 4.435918 8.860437 0.000000 816.025315
M-3 820.449827 4.424515 4.435913 8.860428 0.000000 816.025311
B-1 820.449836 4.424519 4.435915 8.860434 0.000000 816.025317
B-2 820.449782 4.424519 4.435918 8.860437 0.000000 816.025263
B-3 820.449790 4.424518 4.435899 8.860417 0.000000 816.025251
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:22:17 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S25 (POOL # 4118)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4118
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 21,248.86
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,876.82
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
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 91,760,380.29
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 678,126.95
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.18549620 % 3.43912000 % 1.37538360 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.14991600 % 3.46453599 % 1.38554800 %
CLASS A-7 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2977 %
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 7.19604195
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 126.60
POOL TRADING FACTOR: 58.89553866
................................................................................
Run: 08/24/97 20:22:18 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-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 7,008,287.05 7.050000 % 2,261,889.93
A-4 760944SE9 24,745,827.00 24,745,827.00 7.250000 % 0.00
A-5 760944SF6 47,058,123.00 4,670,092.88 6.437500 % 508,925.23
A-6 760944SG4 0.00 0.00 3.062500 % 0.00
A-7 760944SK5 54,662,626.00 54,662,626.00 7.500000 % 0.00
A-8 760944SL3 36,227,709.00 36,227,709.00 7.500000 % 0.00
A-9 760944SM1 34,346,901.00 34,346,901.00 7.500000 % 0.00
A-10 760944SH2 19,625,291.00 19,625,291.00 7.500000 % 0.00
A-11 760944SJ8 0.00 0.00 0.072636 % 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 9,870,776.98 7.500000 % 10,902.04
M-2 760944SP4 5,640,445.00 5,411,098.23 7.500000 % 5,976.43
M-3 760944SQ2 3,760,297.00 3,643,610.05 7.500000 % 480.70
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 1,075,693.18 7.500000 % 0.00
- -------------------------------------------------------------------------------
376,029,704.99 204,963,641.10 2,788,174.33
===============================================================================
_______________________________________________________________________________
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 40,990.06 2,302,879.99 0.00 0.00 4,746,397.12
A-4 148,839.25 148,839.25 0.00 0.00 24,745,827.00
A-5 24,941.36 533,866.59 0.00 0.00 4,161,167.65
A-6 11,865.31 11,865.31 0.00 0.00 0.00
A-7 340,117.70 340,117.70 0.00 0.00 54,662,626.00
A-8 225,413.34 225,413.34 0.00 0.00 36,227,709.00
A-9 213,710.71 213,710.71 0.00 0.00 34,346,901.00
A-10 122,111.02 122,111.02 0.00 0.00 19,625,291.00
A-11 12,351.06 12,351.06 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 61,417.21 72,319.25 0.00 0.00 9,859,874.94
M-2 33,668.53 39,644.96 0.00 0.00 5,405,121.80
M-3 61,026.33 61,507.03 0.00 0.00 3,643,129.35
B-1 0.00 0.00 0.00 0.00 2,753,712.73
B-2 0.00 0.00 0.00 0.00 922,016.00
B-3 0.00 0.00 0.00 0.00 1,066,901.77
- -------------------------------------------------------------------------------
1,296,451.88 4,084,626.21 0.00 0.00 202,166,675.36
===============================================================================
Run: 08/24/97 20:22:18
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-3 141.486798 45.664163 0.827528 46.491691 0.000000 95.822635
A-4 1000.000000 0.000000 6.014721 6.014721 0.000000 1000.000000
A-5 99.240951 10.814822 0.530012 11.344834 0.000000 88.426129
A-7 1000.000000 0.000000 6.222125 6.222125 0.000000 1000.000000
A-8 1000.000000 0.000000 6.222125 6.222125 0.000000 1000.000000
A-9 1000.000000 0.000000 6.222125 6.222125 0.000000 1000.000000
A-10 1000.000000 0.000000 6.222125 6.222125 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-1 954.545268 1.054273 5.939300 6.993573 0.000000 953.490995
M-2 959.338887 1.059567 5.969127 7.028694 0.000000 958.279320
M-3 968.968688 0.127836 16.229125 16.356961 0.000000 968.840852
B-1 976.417009 0.000000 0.000000 0.000000 0.000000 976.417009
B-2 980.790874 0.000000 0.000000 0.000000 0.000000 980.790874
B-3 572.131273 0.000000 0.000000 0.000000 0.000000 567.455367
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:22:18 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 49,140.17
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 21,593.81
SUBSERVICER ADVANCES THIS MONTH 25,999.60
MASTER SERVICER ADVANCES THIS MONTH 2,753.63
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,002,536.08
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,541,337.60
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 202,166,675.36
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 708
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 373,434.47
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,570,588.32
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.44824040 % 9.23358200 % 2.31817790 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.30135750 % 9.35274127 % 2.34590120 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0724 %
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 7.98667461
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 298.89
POOL TRADING FACTOR: 53.76348535
................................................................................
Run: 08/26/97 19:13:22 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 36,390,842.39 6.970000 % 116,908.47
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 66,412,155.51 116,908.47
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 210,665.38 327,573.85 0.00 0.00 36,273,933.92
A-2 173,792.37 173,792.37 0.00 0.00 30,021,313.12
S 13,241.34 13,241.34 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
397,699.09 514,607.56 0.00 0.00 66,295,247.04
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 895.949456 2.878309 5.186622 8.064931 0.000000 893.071147
A-2 1000.000000 0.000000 5.788966 5.788966 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 25-August-97
DISTRIBUTION DATE 28-August-97
Run: 08/26/97 19:13:23 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 1,660.30
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 66,295,247.04
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 3,135,598.31
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 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: 93.85145809
................................................................................
Run: 08/24/97 20:22:19 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S28 (POOL # 4120)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4120
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944UC0 22,205,000.00 12,150,774.32 9.860000 % 172,632.62
A-2 760944SZ2 24,926,000.00 0.00 6.350000 % 0.00
A-3 760944TA6 25,850,000.00 6,537,406.85 6.350000 % 759,583.51
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 6.364000 % 0.00
A-9 760944TH1 1,757,369.00 1,757,369.00 8.780790 % 0.00
A-10 760944TC2 0.00 0.00 0.105703 % 0.00
R 760944TM0 100.00 0.00 7.000000 % 0.00
M-1 760944TJ7 5,350,000.00 5,124,448.12 7.000000 % 5,864.65
M-2 760944TK4 3,210,000.00 3,074,668.88 7.000000 % 3,518.79
M-3 760944TL2 2,141,000.00 2,050,737.07 7.000000 % 2,346.96
B-1 1,070,000.00 1,024,889.62 7.000000 % 1,172.93
B-2 642,000.00 614,933.77 7.000000 % 703.76
B-3 963,170.23 859,093.36 7.000000 % 983.18
- -------------------------------------------------------------------------------
214,013,270.23 159,092,951.99 946,806.40
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 99,697.94 272,330.56 0.00 0.00 11,978,141.70
A-2 0.00 0.00 0.00 0.00 0.00
A-3 34,544.95 794,128.46 0.00 0.00 5,777,823.34
A-4 247,966.26 247,966.26 0.00 0.00 46,926,000.00
A-5 227,178.89 227,178.89 0.00 0.00 39,000,000.00
A-6 24,978.02 24,978.02 0.00 0.00 4,288,000.00
A-7 179,203.37 179,203.37 0.00 0.00 30,764,000.00
A-8 26,058.92 26,058.92 0.00 0.00 4,920,631.00
A-9 12,841.09 12,841.09 0.00 0.00 1,757,369.00
A-10 13,994.07 13,994.07 0.00 0.00 0.00
R 0.01 0.01 0.00 0.00 0.00
M-1 29,850.42 35,715.07 0.00 0.00 5,118,583.47
M-2 17,910.25 21,429.04 0.00 0.00 3,071,150.09
M-3 11,945.75 14,292.71 0.00 0.00 2,048,390.11
B-1 5,970.08 7,143.01 0.00 0.00 1,023,716.69
B-2 3,582.05 4,285.81 0.00 0.00 614,230.01
B-3 5,004.31 5,987.49 0.00 0.00 792,490.67
- -------------------------------------------------------------------------------
940,726.38 1,887,532.78 0.00 0.00 158,080,526.08
===============================================================================
Run: 08/24/97 20:22:19
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-1 547.208931 7.774493 4.489887 12.264380 0.000000 539.434438
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 252.897750 29.384275 1.336362 30.720637 0.000000 223.513475
A-4 1000.000000 0.000000 5.284198 5.284198 0.000000 1000.000000
A-5 1000.000000 0.000000 5.825100 5.825100 0.000000 1000.000000
A-6 1000.000000 0.000000 5.825098 5.825098 0.000000 1000.000000
A-7 1000.000000 0.000000 5.825100 5.825100 0.000000 1000.000000
A-8 1000.000000 0.000000 5.295849 5.295849 0.000000 1000.000000
A-9 1000.000000 0.000000 7.306997 7.306997 0.000000 1000.000000
R 0.000000 0.000000 0.100000 0.100000 0.000000 0.000000
M-1 957.840770 1.096196 5.579518 6.675714 0.000000 956.744574
M-2 957.840773 1.096196 5.579517 6.675713 0.000000 956.744576
M-3 957.840761 1.096198 5.579519 6.675717 0.000000 956.744563
B-1 957.840766 1.096196 5.579514 6.675710 0.000000 956.744570
B-2 957.840763 1.096199 5.579517 6.675716 0.000000 956.744564
B-3 891.943431 1.020775 5.195665 6.216440 0.000000 822.793983
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:22:19 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S28 (POOL # 4120)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4120
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 46,934.89
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,731.91
SUBSERVICER ADVANCES THIS MONTH 12,731.62
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,182,574.43
(B) TWO MONTHLY PAYMENTS: 1 333,571.86
(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 158,080,526.08
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 561
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 541,503.76
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.98658980 % 6.44268300 % 1.57072750 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.98600780 % 6.47652429 % 1.53746790 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1055 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,712,943.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,252,997.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.58495954
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 301.12
POOL TRADING FACTOR: 73.86482432
................................................................................
Run: 08/24/97 20:22:20 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S29 (POOL # 4121)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4121
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944UE6 63,826,000.00 24,075,188.90 6.038793 % 924,818.82
A-2 760944UF3 47,547,000.00 28,442,620.45 6.337500 % 444,471.18
A-3 760944UG1 0.00 0.00 2.662500 % 0.00
A-4 760944UD8 22,048,000.00 22,048,000.00 5.758391 % 0.00
A-5 760944UH9 8,492,000.00 8,492,000.00 6.250000 % 0.00
A-6 760944UL0 15,208,000.00 15,208,000.00 7.000000 % 0.00
A-7 760944UM8 9,054,000.00 0.00 7.000000 % 0.00
A-8 760944UN6 64,926,000.00 21,231,798.89 7.000000 % 260,437.65
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 0.120324 % 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 3,215,858.84 7.000000 % 17,173.86
M-2 760944UR7 1,948,393.00 1,607,926.89 7.000000 % 8,586.91
M-3 760944US5 1,298,929.00 1,071,951.56 7.000000 % 5,724.61
B-1 909,250.00 750,365.83 7.000000 % 4,007.23
B-2 389,679.00 321,585.71 7.000000 % 1,717.38
B-3 649,465.07 535,976.34 7.000000 % 2,862.31
- -------------------------------------------------------------------------------
259,785,708.07 127,001,273.41 1,669,799.95
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 120,740.41 1,045,559.23 0.00 0.00 23,150,370.08
A-2 149,699.51 594,170.69 0.00 0.00 27,998,149.27
A-3 62,891.50 62,891.50 0.00 0.00 0.00
A-4 105,439.46 105,439.46 0.00 0.00 22,048,000.00
A-5 44,078.10 44,078.10 0.00 0.00 8,492,000.00
A-6 88,410.31 88,410.31 0.00 0.00 15,208,000.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 123,429.12 383,866.77 0.00 0.00 20,971,361.24
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 12,690.94 12,690.94 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 18,695.10 35,868.96 0.00 0.00 3,198,684.98
M-2 9,347.53 17,934.44 0.00 0.00 1,599,339.98
M-3 6,231.69 11,956.30 0.00 0.00 1,066,226.95
B-1 4,362.18 8,369.41 0.00 0.00 746,358.60
B-2 1,869.51 3,586.89 0.00 0.00 319,868.33
B-3 3,115.85 5,978.16 0.00 0.00 497,220.16
- -------------------------------------------------------------------------------
751,001.21 2,420,801.16 0.00 0.00 125,295,579.59
===============================================================================
Run: 08/24/97 20:22:20
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-1 377.200340 14.489688 1.891712 16.381400 0.000000 362.710652
A-2 598.200106 9.348038 3.148453 12.496491 0.000000 588.852068
A-4 1000.000000 0.000000 4.782269 4.782269 0.000000 1000.000000
A-5 1000.000000 0.000000 5.190544 5.190544 0.000000 1000.000000
A-6 1000.000000 0.000000 5.813408 5.813408 0.000000 1000.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 327.015354 4.011300 1.901074 5.912374 0.000000 323.004055
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-1 825.258017 4.407179 4.797562 9.204741 0.000000 820.850838
M-2 825.257990 4.407176 4.797559 9.204735 0.000000 820.850814
M-3 825.258009 4.407177 4.797560 9.204737 0.000000 820.850832
B-1 825.257993 4.407182 4.797558 9.204740 0.000000 820.850811
B-2 825.257994 4.407166 4.797564 9.204730 0.000000 820.850829
B-3 825.258147 4.407181 4.797564 9.204745 0.000000 765.584145
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:22:20 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S29 (POOL # 4121)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4121
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 29,573.65
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,657.77
SUBSERVICER ADVANCES THIS MONTH 11,179.22
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 188,700.32
(B) TWO MONTHLY PAYMENTS: 3 717,977.45
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 228,812.95
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 125,295,579.59
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 553
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 765,522.67
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.09166150 % 4.64226600 % 1.26607230 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.07185870 % 4.68033424 % 1.24780710 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1207 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 723,500.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,305,415.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.52675982
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 126.08
POOL TRADING FACTOR: 48.23035898
................................................................................
Run: 08/24/97 20:22:21 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 14,469,417.69 7.500000 % 197,526.89
A-3 760944SW9 49,628,000.00 42,560,944.82 6.200000 % 581,013.78
A-4 760944SX7 41,944,779.00 37,160,323.91 6.337500 % 393,351.16
A-5 760944SY5 446,221.00 395,322.54 297.275000 % 4,184.59
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 13,552,339.73 7.500000 % 130,861.32
A-11 760944TR9 3,400,000.00 3,400,000.00 7.500000 % 0.00
A-12 760944TS7 0.00 0.00 0.034898 % 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 8,477,345.67 7.500000 % 9,346.42
M-2 760944TY4 4,823,973.00 4,624,005.94 7.500000 % 5,098.05
M-3 760944TZ1 3,215,982.00 3,082,670.63 7.500000 % 3,398.70
B-1 1,929,589.00 1,849,602.19 7.500000 % 2,039.22
B-2 803,995.00 770,667.16 7.500000 % 849.67
B-3 1,286,394.99 496,129.02 7.500000 % 546.99
- -------------------------------------------------------------------------------
321,598,232.99 188,606,769.30 1,328,216.79
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 90,207.07 287,733.96 0.00 0.00 14,271,890.80
A-3 219,346.75 800,360.53 0.00 0.00 41,979,931.04
A-4 195,760.80 589,111.96 0.00 0.00 36,766,972.75
A-5 97,687.32 101,871.91 0.00 0.00 391,137.95
A-6 186,506.93 186,506.93 0.00 0.00 32,053,000.00
A-7 69,587.55 69,587.55 0.00 0.00 11,162,000.00
A-8 84,350.43 84,350.43 0.00 0.00 13,530,000.00
A-9 6,377.72 6,377.72 0.00 0.00 1,023,000.00
A-10 84,489.70 215,351.02 0.00 0.00 13,421,478.41
A-11 21,196.71 21,196.71 0.00 0.00 3,400,000.00
A-12 5,471.16 5,471.16 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 52,850.54 62,196.96 0.00 0.00 8,467,999.25
M-2 28,827.56 33,925.61 0.00 0.00 4,618,907.89
M-3 19,218.37 22,617.07 0.00 0.00 3,079,271.93
B-1 11,531.02 13,570.24 0.00 0.00 1,847,562.97
B-2 4,804.59 5,654.26 0.00 0.00 769,817.49
B-3 3,093.08 3,640.07 0.00 0.00 389,982.58
- -------------------------------------------------------------------------------
1,181,307.30 2,509,524.09 0.00 0.00 187,172,953.06
===============================================================================
Run: 08/24/97 20:22:21
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-2 282.330101 3.854183 1.760138 5.614321 0.000000 278.475918
A-3 857.599436 11.707378 4.419818 16.127196 0.000000 845.892058
A-4 885.934431 9.377834 4.667108 14.044942 0.000000 876.556597
A-5 885.934414 9.377842 218.921386 228.299228 0.000000 876.556572
A-6 1000.000000 0.000000 5.818704 5.818704 0.000000 1000.000000
A-7 1000.000000 0.000000 6.234326 6.234326 0.000000 1000.000000
A-8 1000.000000 0.000000 6.234326 6.234326 0.000000 1000.000000
A-9 1000.000000 0.000000 6.234330 6.234330 0.000000 1000.000000
A-10 508.149221 4.906686 3.167968 8.074654 0.000000 503.242535
A-11 1000.000000 0.000000 6.234326 6.234326 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-1 958.547228 1.056815 5.975896 7.032711 0.000000 957.490413
M-2 958.547227 1.056816 5.975896 7.032712 0.000000 957.490411
M-3 958.547228 1.056816 5.975895 7.032711 0.000000 957.490412
B-1 958.547229 1.056816 5.975894 7.032710 0.000000 957.490414
B-2 958.547205 1.056810 5.975895 7.032705 0.000000 957.490395
B-3 385.673937 0.425212 2.404417 2.829629 0.000000 303.159281
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:22:21 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S30 (POOL # 4122)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4122
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 44,124.28
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 19,952.72
SUBSERVICER ADVANCES THIS MONTH 36,856.70
MASTER SERVICER ADVANCES THIS MONTH 3,080.49
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 2,446,370.32
(B) TWO MONTHLY PAYMENTS: 2 552,419.98
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 2,087,342.16
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 187,172,953.06
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 669
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 425,218.93
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,010,512.23
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.76684630 % 8.58082800 % 1.65232580 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 89.75624320 % 8.63702731 % 1.60672950 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0342 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,057,146.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,647,160.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.94147915
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 300.35
POOL TRADING FACTOR: 58.20086489
................................................................................
Run: 08/24/97 20:22:22 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-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 44,722,010.62 8.163861 % 1,106,293.56
M 760944SU3 3,678,041.61 3,420,744.15 8.163861 % 2,987.76
R 760944SV1 100.00 0.00 8.163861 % 0.00
B-1 4,494,871.91 3,535,920.18 8.163861 % 3,088.36
B-2 1,225,874.16 0.00 8.163861 % 0.00
- -------------------------------------------------------------------------------
163,449,887.68 51,678,674.95 1,112,369.68
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 300,990.60 1,407,284.16 0.00 0.00 43,615,717.06
M 23,022.49 26,010.25 0.00 0.00 3,417,756.39
R 0.00 0.00 0.00 0.00 0.00
B-1 23,797.65 26,886.01 0.00 0.00 3,532,831.82
B-2 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
347,810.74 1,460,180.42 0.00 0.00 50,566,305.27
===============================================================================
Run: 08/24/97 20:22:22
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 290.306526 7.181346 1.953837 9.135183 0.000000 283.125180
M 930.044984 0.812324 6.259443 7.071767 0.000000 929.232660
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 786.656495 0.687085 5.294400 5.981485 0.000000 785.969409
B-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:22:22 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S33 (POOL # 4123)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4123
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,394.60
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,245.29
SUBSERVICER ADVANCES THIS MONTH 44,634.54
MASTER SERVICER ADVANCES THIS MONTH 7,367.49
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,164,405.30
(B) TWO MONTHLY PAYMENTS: 6 1,916,425.89
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 1,721,963.70
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 50,566,305.27
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 179
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 999,303.99
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,067,232.23
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 86.53861710 % 6.61925700 % 6.84212620 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 86.25450650 % 6.75896009 % 6.98653340 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 665,091.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,937,391.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.60578385
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 309.30
POOL TRADING FACTOR: 30.93688591
................................................................................
Run: 08/24/97 20:22:23 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S31 (POOL # 4125)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4125
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944VU9 93,237,000.00 0.00 7.000000 % 0.00
A-2 760944VV7 41,000,000.00 25,032,241.32 7.000000 % 289,754.38
A-3 760944VW5 145,065,000.00 136,046,940.15 7.000000 % 2,618,892.19
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 1,182,005.60 0.000000 % 8,996.47
A-9 760944WC8 0.00 0.00 0.252450 % 0.00
R 760944WG9 100.00 0.00 7.000000 % 0.00
M-1 760944WD6 9,616,700.00 9,195,171.58 7.000000 % 10,526.11
M-2 760944WE4 7,479,800.00 7,151,938.22 7.000000 % 8,187.13
M-3 760944WF1 4,274,200.00 4,086,849.18 7.000000 % 4,678.39
B-1 2,564,500.00 2,452,090.40 7.000000 % 2,807.01
B-2 854,800.00 817,331.60 7.000000 % 935.63
B-3 1,923,420.54 882,649.96 7.000000 % 1,010.41
- -------------------------------------------------------------------------------
427,416,329.03 306,738,218.01 2,945,787.72
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 145,471.14 435,225.52 0.00 0.00 24,742,486.94
A-3 790,616.48 3,409,508.67 0.00 0.00 133,428,047.96
A-4 209,935.05 209,935.05 0.00 0.00 36,125,000.00
A-5 280,415.10 280,415.10 0.00 0.00 48,253,000.00
A-6 160,852.37 160,852.37 0.00 0.00 27,679,000.00
A-7 45,526.12 45,526.12 0.00 0.00 7,834,000.00
A-8 0.00 8,996.47 0.00 0.00 1,173,009.13
A-9 64,286.93 64,286.93 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 53,436.37 63,962.48 0.00 0.00 9,184,645.47
M-2 41,562.42 49,749.55 0.00 0.00 7,143,751.09
M-3 23,750.11 28,428.50 0.00 0.00 4,082,170.79
B-1 14,249.96 17,056.97 0.00 0.00 2,449,283.39
B-2 4,749.80 5,685.43 0.00 0.00 816,395.97
B-3 5,129.38 6,139.79 0.00 0.00 881,639.55
- -------------------------------------------------------------------------------
1,839,981.23 4,785,768.95 0.00 0.00 303,792,430.29
===============================================================================
Run: 08/24/97 20:22:23
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-2 610.542471 7.067180 3.548077 10.615257 0.000000 603.475291
A-3 937.834351 18.053233 5.450084 23.503317 0.000000 919.781119
A-4 1000.000000 0.000000 5.811351 5.811351 0.000000 1000.000000
A-5 1000.000000 0.000000 5.811351 5.811351 0.000000 1000.000000
A-6 1000.000000 0.000000 5.811350 5.811350 0.000000 1000.000000
A-7 1000.000000 0.000000 5.811351 5.811351 0.000000 1000.000000
A-8 782.884457 5.958683 0.000000 5.958683 0.000000 776.925774
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 956.167041 1.094566 5.556622 6.651188 0.000000 955.072475
M-2 956.167039 1.094565 5.556622 6.651187 0.000000 955.072474
M-3 956.167044 1.094565 5.556621 6.651186 0.000000 955.072479
B-1 956.167050 1.094564 5.556623 6.651187 0.000000 955.072486
B-2 956.167057 1.094560 5.556621 6.651181 0.000000 955.072497
B-3 458.895983 0.525314 2.666806 3.192120 0.000000 458.370664
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:22:24 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S31 (POOL # 4125)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4125
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 73,289.62
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 33,801.62
SUBSERVICER ADVANCES THIS MONTH 40,835.71
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 3,003,046.60
(B) TWO MONTHLY PAYMENTS: 3 1,337,876.64
(C) THREE OR MORE MONTHLY PAYMENTS: 1 296,772.17
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,146,845.33
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 303,792,430.29
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,067
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,594,651.33
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.98468610 % 6.66169300 % 1.35362070 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.91622840 % 6.71858984 % 1.36518180 %
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 7.63864488
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 302.30
POOL TRADING FACTOR: 71.07646799
................................................................................
Run: 08/24/97 20:22:24 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 17,582,300.73 6.500000 % 1,757,345.55
A-2 760944VC9 37,300,000.00 37,300,000.00 6.500000 % 0.00
A-3 760944VD7 17,482,000.00 17,482,000.00 6.500000 % 0.00
A-4 760944VE5 5,120,000.00 5,120,000.00 6.500000 % 0.00
A-5 760944VF2 37,500,000.00 24,329,212.52 6.500000 % 564,296.14
A-6 760944VG0 64,049,000.00 53,336,759.54 6.500000 % 458,960.86
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 0.250769 % 0.00
R 760944VM7 100.00 0.00 6.500000 % 0.00
M 760944VL9 10,156,500.00 8,387,181.92 6.500000 % 44,483.11
B 781,392.32 588,076.17 6.500000 % 3,118.98
- -------------------------------------------------------------------------------
312,503,992.32 198,189,530.88 2,828,204.64
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 94,723.22 1,852,068.77 0.00 0.00 15,824,955.18
A-2 200,950.73 200,950.73 0.00 0.00 37,300,000.00
A-3 94,182.86 94,182.86 0.00 0.00 17,482,000.00
A-4 27,583.58 27,583.58 0.00 0.00 5,120,000.00
A-5 131,071.66 695,367.80 0.00 0.00 23,764,916.38
A-6 287,347.47 746,308.33 0.00 0.00 52,877,798.68
A-7 183,517.03 183,517.03 0.00 0.00 34,064,000.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 0.00 0.00 0.00 0.00 0.00
A-11 41,192.89 41,192.89 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 45,185.26 89,668.37 0.00 0.00 8,342,698.81
B 3,168.21 6,287.19 0.00 0.00 584,957.19
- -------------------------------------------------------------------------------
1,108,922.91 3,937,127.55 0.00 0.00 195,361,326.24
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 198.723956 19.862398 1.070609 20.933007 0.000000 178.861558
A-2 1000.000000 0.000000 5.387419 5.387419 0.000000 1000.000000
A-3 1000.000000 0.000000 5.387419 5.387419 0.000000 1000.000000
A-4 1000.000000 0.000000 5.387418 5.387418 0.000000 1000.000000
A-5 648.779001 15.047897 3.495244 18.543141 0.000000 633.731104
A-6 832.749294 7.165777 4.486369 11.652146 0.000000 825.583517
A-7 1000.000000 0.000000 5.387419 5.387419 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 825.794508 4.379768 4.448901 8.828669 0.000000 821.414740
B 752.600397 3.991567 4.054570 8.046137 0.000000 748.608829
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:22:25 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S32 (POOL # 4126)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4126
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 45,350.93
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 21,530.21
SUBSERVICER ADVANCES THIS MONTH 15,146.80
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 56,037.51
(B) TWO MONTHLY PAYMENTS: 1 156,469.41
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,261,256.63
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 195,361,326.24
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 811
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,777,066.63
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.47137630 % 4.23190000 % 0.29672410 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.43018250 % 4.27039423 % 0.29942320 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2505 %
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 7.15167358
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 128.14
POOL TRADING FACTOR: 62.51482574
................................................................................
Run: 08/24/97 20:22:25 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 28,575,821.60 5.400000 % 831,906.04
A-2 760944VT2 18,171,000.00 18,171,000.00 6.450000 % 0.00
A-3 760944WL8 4,309,000.00 4,309,000.00 7.000000 % 0.00
A-4 760944WM6 34,777,700.00 33,496,926.28 7.000000 % 0.00
A-5 760944WN4 491,000.00 448,220.39 7.000000 % 0.00
A-6 760944VS4 29,197,500.00 26,829,850.30 6.000000 % 0.00
A-7 760944WW4 9,732,500.00 8,943,283.44 10.000000 % 0.00
A-8 760944WX2 20,191,500.00 17,081,606.39 6.014000 % 0.00
A-9 760944WY0 8,653,500.00 7,320,688.44 9.300668 % 0.00
A-10 760944WU8 8,704,536.00 8,704,536.00 6.937500 % 0.00
A-11 760944WV6 3,108,764.00 3,108,764.00 7.175000 % 0.00
A-12 760944WH7 4,096,000.00 0.00 7.000000 % 0.00
A-13 760944WJ3 0.00 0.00 7.000000 % 0.00
A-14 760944WK0 0.00 0.00 0.150368 % 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 5,116,842.24 7.000000 % 5,854.67
M-2 760944WQ7 3,209,348.00 3,070,089.48 7.000000 % 3,512.79
M-3 760944WR5 2,139,566.00 2,046,726.93 7.000000 % 2,341.86
B-1 1,390,718.00 1,330,372.61 7.000000 % 1,522.21
B-2 320,935.00 307,009.15 7.000000 % 351.28
B-3 962,805.06 662,377.86 7.000000 % 757.88
- -------------------------------------------------------------------------------
213,956,513.06 169,523,115.11 846,246.73
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 128,537.75 960,443.79 0.00 0.00 27,743,915.56
A-2 97,628.53 97,628.53 0.00 0.00 18,171,000.00
A-3 25,125.38 25,125.38 0.00 0.00 4,309,000.00
A-4 195,317.52 195,317.52 0.00 0.00 33,496,926.28
A-5 2,613.53 2,613.53 0.00 0.00 448,220.39
A-6 134,093.49 134,093.49 0.00 0.00 26,829,850.30
A-7 74,496.38 74,496.38 0.00 0.00 8,943,283.44
A-8 85,571.73 85,571.73 0.00 0.00 17,081,606.39
A-9 56,715.82 56,715.82 0.00 0.00 7,320,688.44
A-10 50,302.18 50,302.18 0.00 0.00 8,704,536.00
A-11 18,580.09 18,580.09 0.00 0.00 3,108,764.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 46,410.17 46,410.17 0.00 0.00 0.00
A-14 21,233.60 21,233.60 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 29,835.84 35,690.51 0.00 0.00 5,110,987.57
M-2 17,901.42 21,414.21 0.00 0.00 3,066,576.69
M-3 11,934.28 14,276.14 0.00 0.00 2,044,385.07
B-1 7,757.28 9,279.49 0.00 0.00 1,328,850.40
B-2 1,790.15 2,141.43 0.00 0.00 306,657.87
B-3 3,862.24 4,620.12 0.00 0.00 661,619.98
- -------------------------------------------------------------------------------
1,009,707.38 1,855,954.11 0.00 0.00 168,676,868.38
===============================================================================
Run: 08/24/97 20:22:25
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-1 483.099552 14.064108 2.173044 16.237152 0.000000 469.035444
A-2 1000.000000 0.000000 5.372766 5.372766 0.000000 1000.000000
A-3 1000.000000 0.000000 5.830907 5.830907 0.000000 1000.000000
A-4 963.172558 0.000000 5.616171 5.616171 0.000000 963.172558
A-5 912.872485 0.000000 5.322872 5.322872 0.000000 912.872485
A-6 918.909163 0.000000 4.592636 4.592636 0.000000 918.909164
A-7 918.909164 0.000000 7.654393 7.654393 0.000000 918.909164
A-8 845.980060 0.000000 4.238008 4.238008 0.000000 845.980060
A-9 845.980059 0.000000 6.554090 6.554090 0.000000 845.980059
A-10 1000.000000 0.000000 5.778847 5.778847 0.000000 1000.000000
A-11 1000.000000 0.000000 5.976681 5.976681 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-1 956.608465 1.094548 5.577897 6.672445 0.000000 955.513918
M-2 956.608470 1.094549 5.577899 6.672448 0.000000 955.513921
M-3 956.608457 1.094549 5.577898 6.672447 0.000000 955.513908
B-1 956.608464 1.094550 5.577896 6.672446 0.000000 955.513914
B-2 956.608503 1.094552 5.577921 6.672473 0.000000 955.513951
B-3 687.966742 0.787138 4.011466 4.798604 0.000000 687.179583
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:22:26 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S34 (POOL # 4127)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4127
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 36,540.27
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 17,941.95
SUBSERVICER ADVANCES THIS MONTH 19,285.78
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,551,998.31
(B) TWO MONTHLY PAYMENTS: 2 565,820.91
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 227,765.37
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 168,676,868.38
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 579
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 652,278.96
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.60666120 % 6.03673300 % 1.35660530 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.57807090 % 6.06007773 % 1.36185140 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1503 %
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 7.53382028
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 303.61
POOL TRADING FACTOR: 78.83698700
................................................................................
Run: 08/24/97 20:22:27 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 41,678,415.23 8.217701 % 1,169,170.76
M 760944VP0 3,025,700.00 2,782,306.45 8.217701 % 2,338.17
R 760944VQ8 100.00 0.00 8.217701 % 0.00
B-1 3,429,100.00 2,314,973.61 8.217701 % 1,945.44
B-2 941,300.03 0.00 8.217701 % 0.00
- -------------------------------------------------------------------------------
134,473,200.03 46,775,695.29 1,173,454.37
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 282,502.06 1,451,672.82 0.00 0.00 40,509,244.47
M 18,858.86 21,197.03 0.00 0.00 2,779,968.28
R 0.00 0.00 0.00 0.00 0.00
B-1 15,691.21 17,636.65 0.00 0.00 2,313,028.17
B-2 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
317,052.13 1,490,506.50 0.00 0.00 45,602,240.92
===============================================================================
Run: 08/24/97 20:22:27
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 327.977645 9.200491 2.223078 11.423569 0.000000 318.777155
M 919.557937 0.772770 6.232892 7.005662 0.000000 918.785167
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 675.096559 0.567333 4.575897 5.143230 0.000000 674.529226
B-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:22:27 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S38 (POOL # 4128)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4128
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 12,232.88
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,808.82
SUBSERVICER ADVANCES THIS MONTH 36,469.77
MASTER SERVICER ADVANCES THIS MONTH 4,427.48
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,100,992.19
(B) TWO MONTHLY PAYMENTS: 1 895,025.81
(C) THREE OR MORE MONTHLY PAYMENTS: 1 960,944.21
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,844,596.83
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 45,602,240.92
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 155
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 618,106.93
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,134,145.43
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.10271660 % 5.94818800 % 4.94909500 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.83169700 % 6.09612209 % 5.07218090 %
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 8.61380566
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 312.24
POOL TRADING FACTOR: 33.91176897
................................................................................
Run: 08/24/97 20:22:27 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 11,190,503.26 6.844936 % 413,365.95
A-2 760944XA1 25,550,000.00 25,550,000.00 6.844936 % 0.00
A-3 760944XB9 15,000,000.00 11,766,447.36 6.844936 % 84,004.70
A-4 32,700,000.00 32,700,000.00 6.844936 % 0.00
A-5 760944XC7 0.00 0.00 0.050800 % 0.00
R 760944XD5 100.00 0.00 6.844936 % 0.00
B-1 2,684,092.00 2,561,825.23 6.844936 % 2,947.52
B-2 1,609,940.00 1,536,603.43 6.844936 % 1,767.95
B-3 1,341,617.00 1,280,503.15 6.844936 % 1,473.29
B-4 536,646.00 512,200.53 6.844936 % 589.32
B-5 375,652.00 358,540.18 6.844936 % 412.52
B-6 429,317.20 335,640.57 6.844936 % 386.17
- -------------------------------------------------------------------------------
107,329,364.20 87,792,263.71 504,947.42
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 63,760.34 477,126.29 0.00 0.00 10,777,137.31
A-2 145,576.71 145,576.71 0.00 0.00 25,550,000.00
A-3 67,041.91 151,046.61 0.00 0.00 11,682,442.66
A-4 186,315.40 186,315.40 0.00 0.00 32,700,000.00
A-5 3,712.37 3,712.37 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B-1 14,596.56 17,544.08 0.00 0.00 2,558,877.71
B-2 8,755.13 10,523.08 0.00 0.00 1,534,835.48
B-3 7,295.95 8,769.24 0.00 0.00 1,279,029.86
B-4 2,918.37 3,507.69 0.00 0.00 511,611.21
B-5 2,042.86 2,455.38 0.00 0.00 358,127.66
B-6 1,912.40 2,298.57 0.00 0.00 335,254.40
- -------------------------------------------------------------------------------
503,928.00 1,008,875.42 0.00 0.00 87,287,316.29
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 412.903227 15.252230 2.352606 17.604836 0.000000 397.650997
A-2 1000.000000 0.000000 5.697719 5.697719 0.000000 1000.000000
A-3 784.429824 5.600313 4.469461 10.069774 0.000000 778.829511
A-4 1000.000000 0.000000 5.697719 5.697719 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 954.447623 1.098144 5.438174 6.536318 0.000000 953.349479
B-2 954.447638 1.098147 5.438172 6.536319 0.000000 953.349491
B-3 954.447618 1.098145 5.438176 6.536321 0.000000 953.349473
B-4 954.447681 1.098154 5.438166 6.536320 0.000000 953.349527
B-5 954.447680 1.098144 5.438171 6.536315 0.000000 953.349536
B-6 781.800892 0.899498 4.454469 5.353967 0.000000 780.901394
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:22:28 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S41 (POOL # 4129)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4129
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 17,946.08
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,223.59
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
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 87,287,316.29
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 309
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 403,937.55
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 92.49898250 % 7.50101750 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 92.46427020 % 7.53572980 %
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 7.26582467
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 305.65
POOL TRADING FACTOR: 81.32659402
................................................................................
Run: 08/24/97 20:22:28 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 2,846,680.20 7.084735 % 44,869.79
A-2 760944XF0 25,100,000.00 3,324,295.93 7.084735 % 433,614.11
A-3 760944XG8 29,000,000.00 3,840,819.98 5.994735 % 500,988.41
A-4 760944ZC5 0.00 0.00 1.090000 % 0.00
A-5 760944XH6 52,129,000.00 52,129,000.00 7.084735 % 0.00
A-6 760944XJ2 35,266,000.00 35,266,000.00 7.084735 % 0.00
A-7 760944XK9 41,282,000.00 41,282,000.00 7.084735 % 0.00
R-I 760944XL7 100.00 0.00 7.084735 % 0.00
R-II 760944XQ6 210,347.00 0.00 7.084735 % 0.00
M-1 760944XM5 5,029,000.00 4,823,497.19 7.084735 % 5,458.65
M-2 760944XN3 3,520,000.00 3,376,160.31 7.084735 % 3,820.73
M-3 760944XP8 2,012,000.00 1,929,782.53 7.084735 % 2,183.90
B-1 760944B80 1,207,000.00 1,157,677.69 7.084735 % 1,310.12
B-2 760944B98 402,000.00 385,572.83 7.084735 % 436.34
B-3 905,558.27 408,193.72 7.084735 % 461.95
- -------------------------------------------------------------------------------
201,163,005.27 150,769,680.38 993,144.00
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 16,744.93 61,614.72 0.00 0.00 2,801,810.41
A-2 19,554.38 453,168.49 0.00 0.00 2,890,681.82
A-3 19,116.78 520,105.19 0.00 0.00 3,339,831.57
A-4 3,475.93 3,475.93 0.00 0.00 0.00
A-5 306,636.50 306,636.50 0.00 0.00 52,129,000.00
A-6 207,443.90 207,443.90 0.00 0.00 35,266,000.00
A-7 242,831.60 242,831.60 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 28,373.08 33,831.73 0.00 0.00 4,818,038.54
M-2 19,859.47 23,680.20 0.00 0.00 3,372,339.58
M-3 11,351.49 13,535.39 0.00 0.00 1,927,598.63
B-1 6,809.77 8,119.89 0.00 0.00 1,156,367.57
B-2 2,268.04 2,704.38 0.00 0.00 385,136.49
B-3 2,401.08 2,863.03 0.00 0.00 407,731.77
- -------------------------------------------------------------------------------
886,866.95 1,880,010.95 0.00 0.00 149,776,536.38
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 558.172588 8.797998 3.283320 12.081318 0.000000 549.374590
A-2 132.442069 17.275463 0.779059 18.054522 0.000000 115.166606
A-3 132.442068 17.275462 0.659199 17.934661 0.000000 115.166606
A-5 1000.000000 0.000000 5.882263 5.882263 0.000000 1000.000000
A-6 1000.000000 0.000000 5.882263 5.882263 0.000000 1000.000000
A-7 1000.000000 0.000000 5.882263 5.882263 0.000000 1000.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 959.136447 1.085434 5.641893 6.727327 0.000000 958.051012
M-2 959.136452 1.085435 5.641895 6.727330 0.000000 958.051017
M-3 959.136446 1.085437 5.641894 6.727331 0.000000 958.051009
B-1 959.136446 1.085435 5.641897 6.727332 0.000000 958.051011
B-2 959.136393 1.085423 5.641891 6.727314 0.000000 958.050970
B-3 450.764720 0.510105 2.651514 3.161619 0.000000 450.254593
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:22:29 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S35 (POOL # 4130)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4130
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 31,303.78
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,909.74
SUBSERVICER ADVANCES THIS MONTH 8,215.18
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 660,951.29
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 517,990.74
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 149,776,536.38
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 536
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 822,521.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.98719250 % 6.71848600 % 1.29432140 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.94318890 % 6.75538171 % 1.30142940 %
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 7.45984843
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 304.80
POOL TRADING FACTOR: 74.45530861
................................................................................
Run: 08/24/97 20:22:29 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-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 14,879,922.65 5.065000 % 611,048.07
A-4 760944YL6 53,021,000.00 32,273,327.18 6.250000 % 354,434.00
A-5 760944YM4 24,343,000.00 15,865,247.45 6.087500 % 467,579.25
A-6 760944YN2 0.00 0.00 2.412500 % 0.00
A-7 760944XT0 4,877,000.00 4,877,000.00 5.732000 % 0.00
A-8 760944YQ5 7,400,000.00 7,400,000.00 6.478840 % 0.00
A-9 760944YR3 26,000,000.00 26,000,000.00 6.478840 % 0.00
A-10 760944YP7 11,167,000.00 11,167,000.00 6.304600 % 0.00
A-11 760944YW2 40,005,000.00 29,456,785.54 7.000000 % 60,638.10
A-12 760944YX0 16,300,192.00 11,995,104.41 6.450000 % 0.00
A-13 760944YY8 8,444,808.00 6,214,427.03 4.922050 % 0.00
A-14 760944YZ5 0.00 0.00 0.209152 % 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 6,884,412.25 6.500000 % 36,585.03
B 777,263.95 430,895.93 6.500000 % 2,289.84
- -------------------------------------------------------------------------------
259,085,063.95 167,444,122.44 1,532,574.29
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 62,684.81 673,732.88 0.00 0.00 14,268,874.58
A-4 167,766.79 522,200.79 0.00 0.00 31,918,893.18
A-5 80,328.20 547,907.45 0.00 0.00 15,397,668.20
A-6 31,834.38 31,834.38 0.00 0.00 0.00
A-7 23,250.97 23,250.97 0.00 0.00 4,877,000.00
A-8 39,875.97 39,875.97 0.00 0.00 7,400,000.00
A-9 140,104.74 140,104.74 0.00 0.00 26,000,000.00
A-10 58,556.66 58,556.66 0.00 0.00 11,167,000.00
A-11 171,500.59 232,138.69 0.00 0.00 29,396,147.44
A-12 64,349.62 64,349.62 0.00 0.00 11,995,104.41
A-13 25,440.72 25,440.72 0.00 0.00 6,214,427.03
A-14 29,128.21 29,128.21 0.00 0.00 0.00
R-I 1.86 1.86 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 37,218.81 73,803.84 0.00 0.00 6,847,827.22
B 2,329.53 4,619.37 0.00 0.00 428,606.09
- -------------------------------------------------------------------------------
934,371.86 2,466,946.15 0.00 0.00 165,911,548.15
===============================================================================
Run: 08/24/97 20:22:29
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-3 859.514941 35.296215 3.620888 38.917103 0.000000 824.218726
A-4 608.689523 6.684785 3.164157 9.848942 0.000000 602.004737
A-5 651.737561 19.207955 3.299848 22.507803 0.000000 632.529606
A-7 1000.000000 0.000000 4.767474 4.767474 0.000000 1000.000000
A-8 1000.000000 0.000000 5.388645 5.388645 0.000000 1000.000000
A-9 1000.000000 0.000000 5.388644 5.388644 0.000000 1000.000000
A-10 1000.000000 0.000000 5.243723 5.243723 0.000000 1000.000000
A-11 736.327598 1.515763 4.286979 5.802742 0.000000 734.811835
A-12 735.887308 0.000000 3.947783 3.947783 0.000000 735.887308
A-13 735.887309 0.000000 3.012587 3.012587 0.000000 735.887309
R-I 0.000000 0.000000 18.610000 18.610000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 830.287550 4.412300 4.488737 8.901037 0.000000 825.875250
B 554.375293 2.946052 2.997090 5.943142 0.000000 551.429267
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:22:30 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S36 (POOL # 4131)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4131
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 40,711.45
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 18,341.40
SUBSERVICER ADVANCES THIS MONTH 21,884.51
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,334,604.56
(B) TWO MONTHLY PAYMENTS: 1 338,991.88
(C) THREE OR MORE MONTHLY PAYMENTS: 1 216,618.14
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 213,857.03
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 165,911,548.15
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 723
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 642,745.52
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.63119440 % 4.11146800 % 0.25733720 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.61426950 % 4.12739637 % 0.25833410 %
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 7.12624961
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 128.81
POOL TRADING FACTOR: 64.03748083
................................................................................
Run: 08/24/97 20:22:30 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 2,442,812.43 7.000000 % 841,005.00
A-2 760944ZE1 29,037,000.00 29,037,000.00 6.200000 % 0.00
A-3 760944ZF8 36,634,000.00 36,634,000.00 6.400000 % 0.00
A-4 760944ZG6 18,679,000.00 18,679,000.00 6.650000 % 0.00
A-5 760944ZH4 43,144,000.00 43,144,000.00 6.950000 % 0.00
A-6 760944ZJ0 21,561,940.00 21,561,940.00 6.337500 % 0.00
A-7 760944ZK7 0.00 0.00 3.162500 % 0.00
A-8 760944ZP6 17,000,000.00 17,000,000.00 7.000000 % 0.00
A-9 760944ZQ4 21,000,000.00 21,000,000.00 7.000000 % 0.00
A-10 760944ZM3 9,767,000.00 9,767,000.00 7.000000 % 0.00
A-11 760944ZN1 0.00 0.00 0.125370 % 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 6,389,732.54 7.000000 % 7,127.85
M-2 760944ZS0 4,012,200.00 3,833,724.88 7.000000 % 4,276.58
M-3 760944ZT8 2,674,800.00 2,555,816.58 7.000000 % 2,851.05
B-1 1,604,900.00 1,533,509.04 7.000000 % 1,710.65
B-2 534,900.00 511,106.00 7.000000 % 570.15
B-3 1,203,791.32 721,369.91 7.000000 % 804.68
- -------------------------------------------------------------------------------
267,484,931.32 214,811,011.38 858,345.96
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 14,244.38 855,249.38 0.00 0.00 1,601,807.43
A-2 149,968.02 149,968.02 0.00 0.00 29,037,000.00
A-3 195,307.78 195,307.78 0.00 0.00 36,634,000.00
A-4 103,473.82 103,473.82 0.00 0.00 18,679,000.00
A-5 249,781.60 249,781.60 0.00 0.00 43,144,000.00
A-6 113,831.13 113,831.13 0.00 0.00 21,561,940.00
A-7 56,803.31 56,803.31 0.00 0.00 0.00
A-8 99,129.34 99,129.34 0.00 0.00 17,000,000.00
A-9 122,453.88 122,453.88 0.00 0.00 21,000,000.00
A-10 56,952.72 56,952.72 0.00 0.00 9,767,000.00
A-11 22,433.86 22,433.86 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 37,259.41 44,387.26 0.00 0.00 6,382,604.69
M-2 22,354.98 26,631.56 0.00 0.00 3,829,448.30
M-3 14,903.32 17,754.37 0.00 0.00 2,552,965.53
B-1 8,942.10 10,652.75 0.00 0.00 1,531,798.39
B-2 2,980.33 3,550.48 0.00 0.00 510,535.85
B-3 4,206.39 5,011.07 0.00 0.00 608,212.37
- -------------------------------------------------------------------------------
1,275,026.37 2,133,372.33 0.00 0.00 213,840,312.56
===============================================================================
Run: 08/24/97 20:22:30
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 45.284229 15.590334 0.264059 15.854393 0.000000 29.693894
A-2 1000.000000 0.000000 5.164722 5.164722 0.000000 1000.000000
A-3 1000.000000 0.000000 5.331326 5.331326 0.000000 1000.000000
A-4 1000.000000 0.000000 5.539580 5.539580 0.000000 1000.000000
A-5 1000.000000 0.000000 5.789486 5.789486 0.000000 1000.000000
A-6 1000.000000 0.000000 5.279262 5.279262 0.000000 1000.000000
A-8 1000.000000 0.000000 5.831138 5.831138 0.000000 1000.000000
A-9 1000.000000 0.000000 5.831137 5.831137 0.000000 1000.000000
A-10 1000.000000 0.000000 5.831138 5.831138 0.000000 1000.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 955.516889 1.065895 5.571751 6.637646 0.000000 954.450994
M-2 955.516893 1.065894 5.571751 6.637645 0.000000 954.451000
M-3 955.516891 1.065893 5.571751 6.637644 0.000000 954.450998
B-1 955.516880 1.065892 5.571749 6.637641 0.000000 954.450988
B-2 955.516919 1.065900 5.571752 6.637652 0.000000 954.451019
B-3 599.248307 0.668455 3.494302 4.162757 0.000000 505.247346
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:22:31 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S37 (POOL # 4132)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4132
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 51,346.85
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 22,620.28
SUBSERVICER ADVANCES THIS MONTH 25,360.14
MASTER SERVICER ADVANCES THIS MONTH 3,953.99
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,931,692.72
(B) TWO MONTHLY PAYMENTS: 2 506,199.98
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,200,226.47
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 213,840,312.56
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 760
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 563,183.72
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 349,528.46
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.76328580 % 5.94907800 % 1.28763650 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.79108560 % 5.96941632 % 1.23949810 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1253 %
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 7.53867463
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 304.88
POOL TRADING FACTOR: 79.94480717
................................................................................
Run: 08/24/97 20:22:31 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S39 (POOL # 4133)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4133
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944ZA9 80,454,000.00 57,685,384.85 6.187500 % 1,008,053.59
A-2 760944ZB7 0.00 0.00 2.812500 % 0.00
A-3 760944ZD3 59,980,000.00 31,124,543.61 5.500000 % 1,344,071.45
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 5.680000 % 0.00
A-10 760944ZW1 11,262,000.00 11,262,000.00 11.619765 % 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 4,218,598.03 0.000000 % 9,132.50
A-16 760944A40 0.00 0.00 0.077370 % 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 6,888,520.51 7.000000 % 7,916.37
M-2 760944B49 4,801,400.00 4,592,028.22 7.000000 % 5,277.21
M-3 760944B56 3,200,900.00 3,061,320.27 7.000000 % 3,518.11
B-1 1,920,600.00 1,836,849.52 7.000000 % 2,110.93
B-2 640,200.00 612,283.18 7.000000 % 703.64
B-3 1,440,484.07 1,097,073.72 7.000000 % 1,260.77
- -------------------------------------------------------------------------------
320,088,061.92 249,419,623.92 2,382,044.57
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 295,958.98 1,304,012.57 0.00 0.00 56,677,331.26
A-2 134,526.80 134,526.80 0.00 0.00 0.00
A-3 141,943.72 1,486,015.17 0.00 0.00 29,780,472.16
A-4 199,414.91 199,414.91 0.00 0.00 34,356,514.27
A-5 62,901.01 62,901.01 0.00 0.00 10,837,000.00
A-6 14,771.90 14,771.90 0.00 0.00 2,545,000.00
A-7 37,031.33 37,031.33 0.00 0.00 6,380,000.00
A-8 40,087.36 40,087.36 0.00 0.00 6,906,514.27
A-9 185,635.21 185,635.21 0.00 0.00 39,415,000.00
A-10 108,508.41 108,508.41 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 97,448.10 97,448.10 0.00 0.00 16,789,000.00
A-15 0.00 9,132.50 0.00 0.00 4,209,465.53
A-16 16,001.34 16,001.34 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 39,982.92 47,899.29 0.00 0.00 6,880,604.14
M-2 26,653.43 31,930.64 0.00 0.00 4,586,751.01
M-3 17,768.77 21,286.88 0.00 0.00 3,057,802.16
B-1 10,661.60 12,772.53 0.00 0.00 1,834,738.59
B-2 3,553.86 4,257.50 0.00 0.00 611,579.54
B-3 6,367.73 7,628.50 0.00 0.00 1,095,812.95
- -------------------------------------------------------------------------------
1,439,217.38 3,821,261.95 0.00 0.00 247,037,579.35
===============================================================================
Run: 08/24/97 20:22:31
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S39 (POOL # 4133)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4133
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 716.998345 12.529565 3.678611 16.208176 0.000000 704.468780
A-3 518.915365 22.408660 2.366518 24.775178 0.000000 496.506705
A-4 803.491996 0.000000 4.663694 4.663694 0.000000 803.491996
A-5 1000.000000 0.000000 5.804283 5.804283 0.000000 1000.000000
A-6 1000.000000 0.000000 5.804283 5.804283 0.000000 1000.000000
A-7 1000.000000 0.000000 5.804284 5.804284 0.000000 1000.000000
A-8 451.140785 0.000000 2.618549 2.618549 0.000000 451.140785
A-9 1000.000000 0.000000 4.709760 4.709760 0.000000 1000.000000
A-10 1000.000000 0.000000 9.634915 9.634915 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 5.804283 5.804283 0.000000 1000.000000
A-15 840.747086 1.820065 0.000000 1.820065 0.000000 838.927021
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-1 956.393595 1.099099 5.551179 6.650278 0.000000 955.294496
M-2 956.393598 1.099098 5.551179 6.650277 0.000000 955.294500
M-3 956.393599 1.099100 5.551179 6.650279 0.000000 955.294498
B-1 956.393585 1.099099 5.551182 6.650281 0.000000 955.294486
B-2 956.393596 1.099094 5.551172 6.650266 0.000000 955.294502
B-3 761.600731 0.875241 4.420549 5.295790 0.000000 760.725490
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:22:32 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S39 (POOL # 4133)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4133
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 67,111.86
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 26,395.40
SUBSERVICER ADVANCES THIS MONTH 26,980.55
MASTER SERVICER ADVANCES THIS MONTH 3,195.64
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 2,084,603.67
(B) TWO MONTHLY PAYMENTS: 2 658,992.28
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,201,524.26
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 247,037,579.35
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 891
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 470,511.02
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,095,341.56
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.62316490 % 5.93059100 % 1.44624450 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.55963900 % 5.87973593 % 1.45869890 %
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 7.40908243
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 304.87
POOL TRADING FACTOR: 77.17800466
................................................................................
Run: 08/24/97 20:22:33 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S42 (POOL # 4134)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4134
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944XU7 34,827,000.00 868,089.86 6.000000 % 868,089.86
A-2 760944XZ6 23,385,000.00 23,385,000.00 6.000000 % 970,909.04
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 5.914000 % 0.00
A-9 760944YF9 3,770,880.00 3,530,467.90 5.227165 % 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 6.014000 % 0.00
A-12 760944XX1 987,000.00 987,000.00 5.976000 % 0.00
A-13 760944XY9 0.00 0.00 0.378125 % 0.00
R 760944YK8 109,869.00 0.00 6.000000 % 0.00
M-1 760944YH5 2,008,172.00 1,663,595.47 6.000000 % 8,728.96
M-2 760944YJ1 3,132,748.00 2,595,208.60 6.000000 % 13,617.17
B 481,961.44 399,263.03 6.000000 % 2,094.95
- -------------------------------------------------------------------------------
160,653,750.44 113,712,872.72 1,863,439.98
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 4,324.09 872,413.95 0.00 0.00 0.00
A-2 116,484.32 1,087,393.36 0.00 0.00 22,414,090.96
A-3 176,083.84 176,083.84 0.00 0.00 35,350,000.00
A-4 17,942.12 17,942.12 0.00 0.00 3,602,000.00
A-5 50,434.20 50,434.20 0.00 0.00 10,125,000.00
A-6 72,082.48 72,082.48 0.00 0.00 14,471,035.75
A-7 24,383.76 24,383.76 0.00 0.00 4,895,202.95
A-8 42,418.69 42,418.69 0.00 0.00 8,639,669.72
A-9 15,320.65 15,320.65 0.00 0.00 3,530,467.90
A-10 10,400.25 10,400.25 0.00 0.00 1,509,339.44
A-11 8,447.78 8,447.78 0.00 0.00 1,692,000.00
A-12 4,896.73 4,896.73 0.00 0.00 987,000.00
A-13 35,696.30 35,696.30 0.00 0.00 0.00
R 0.01 0.01 0.00 0.00 0.00
M-1 8,286.63 17,015.59 0.00 0.00 1,654,866.51
M-2 12,927.13 26,544.30 0.00 0.00 2,581,591.43
B 1,988.80 4,083.75 0.00 0.00 397,168.08
- -------------------------------------------------------------------------------
602,117.78 2,465,557.76 0.00 0.00 111,849,432.74
===============================================================================
Run: 08/24/97 20:22:33
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S42 (POOL # 4134)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4134
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 24.925772 24.925772 0.124159 25.049931 0.000000 0.000000
A-2 1000.000000 41.518454 4.981155 46.499609 0.000000 958.481546
A-3 1000.000000 0.000000 4.981155 4.981155 0.000000 1000.000000
A-4 1000.000000 0.000000 4.981155 4.981155 0.000000 1000.000000
A-5 1000.000000 0.000000 4.981156 4.981156 0.000000 1000.000000
A-6 578.841430 0.000000 2.883299 2.883299 0.000000 578.841430
A-7 916.361466 0.000000 4.564538 4.564538 0.000000 916.361466
A-8 936.245093 0.000000 4.596737 4.596737 0.000000 936.245093
A-9 936.245094 0.000000 4.062885 4.062885 0.000000 936.245094
A-10 936.245093 0.000000 6.451288 6.451288 0.000000 936.245093
A-11 1000.000000 0.000000 4.992778 4.992778 0.000000 1000.000000
A-12 1000.000000 0.000000 4.961226 4.961226 0.000000 1000.000000
R 0.000000 0.000000 0.000091 0.000091 0.000000 0.000000
M-1 828.412840 4.346719 4.126454 8.473173 0.000000 824.066121
M-2 828.412818 4.346717 4.126451 8.473168 0.000000 824.066101
B 828.412808 4.346717 4.126471 8.473188 0.000000 824.066091
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:22:33 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S42 (POOL # 4134)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4134
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 22,531.53
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,004.10
SUBSERVICER ADVANCES THIS MONTH 18,165.35
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,579,141.20
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 151,379.85
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 111,849,432.74
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 1,266,783.67
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.90365890 % 0.35111500 % 3.74522600 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.85726460 % 0.35509172 % 3.78764370 %
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 6.74248924
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 130.61
POOL TRADING FACTOR: 69.62142647
................................................................................
Run: 08/24/97 20:22:34 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S40 (POOL # 4135)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4135
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944C22 135,538,060.00 74,317,847.03 6.087500 % 3,386,803.56
A-2 760944C30 0.00 0.00 1.412500 % 0.00
A-3 760944C48 30,006,995.00 7,780,256.31 4.750000 % 1,270,059.40
A-4 760944C55 0.00 0.00 1.412500 % 0.00
A-5 760944C63 62,167,298.00 59,913,758.57 6.200000 % 0.00
A-6 760944C71 6,806,687.00 6,579,267.84 6.200000 % 0.00
A-7 760944C89 24,699,888.00 24,049,823.12 6.600000 % 0.00
A-8 760944C97 56,909,924.00 56,380,504.44 6.750000 % 0.00
A-9 760944D21 46,180,148.00 45,444,777.35 6.750000 % 0.00
A-10 760944D39 38,299,000.00 42,907,868.08 6.750000 % 0.00
A-11 760944D47 4,850,379.00 3,998,937.34 0.000000 % 21,703.65
A-12 760944D54 0.00 0.00 0.133445 % 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 10,350,493.99 6.750000 % 12,227.12
M-2 760944E20 6,487,300.00 6,210,104.96 6.750000 % 7,336.05
M-3 760944E38 4,325,000.00 4,140,197.62 6.750000 % 4,890.85
B-1 2,811,100.00 2,690,984.84 6.750000 % 3,178.88
B-2 865,000.00 828,039.53 6.750000 % 978.17
B-3 1,730,037.55 1,175,510.32 6.750000 % 1,388.65
- -------------------------------------------------------------------------------
432,489,516.55 346,768,371.34 4,708,566.33
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 374,321.03 3,761,124.59 0.00 0.00 70,931,043.47
A-2 24,247.13 24,247.13 0.00 0.00 0.00
A-3 30,577.34 1,300,636.74 0.00 0.00 6,510,196.91
A-4 62,607.73 62,607.73 0.00 0.00 0.00
A-5 307,348.01 307,348.01 0.00 0.00 59,913,758.57
A-6 33,750.59 33,750.59 0.00 0.00 6,579,267.84
A-7 131,331.22 131,331.22 0.00 0.00 24,049,823.12
A-8 314,879.86 314,879.86 0.00 0.00 56,380,504.44
A-9 253,804.84 253,804.84 0.00 0.00 45,444,777.35
A-10 0.00 0.00 239,636.44 0.00 43,147,504.52
A-11 0.00 21,703.65 0.00 0.00 3,977,233.69
A-12 38,287.19 38,287.19 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 57,806.54 70,033.66 0.00 0.00 10,338,266.87
M-2 34,682.86 42,018.91 0.00 0.00 6,202,768.91
M-3 23,122.62 28,013.47 0.00 0.00 4,135,306.77
B-1 15,028.90 18,207.78 0.00 0.00 2,687,805.96
B-2 4,624.52 5,602.69 0.00 0.00 827,061.36
B-3 6,565.12 7,953.77 0.00 0.00 1,174,121.67
- -------------------------------------------------------------------------------
1,712,985.50 6,421,551.83 239,636.44 0.00 342,299,441.45
===============================================================================
Run: 08/24/97 20:22:34
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S40 (POOL # 4135)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4135
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 548.317181 24.987841 2.761741 27.749582 0.000000 523.329340
A-3 259.281421 42.325444 1.019007 43.344451 0.000000 216.955977
A-5 963.750404 0.000000 4.943886 4.943886 0.000000 963.750404
A-6 966.588862 0.000000 4.958446 4.958446 0.000000 966.588862
A-7 973.681464 0.000000 5.317078 5.317078 0.000000 973.681465
A-8 990.697237 0.000000 5.532952 5.532952 0.000000 990.697237
A-9 984.076044 0.000000 5.495973 5.495973 0.000000 984.076044
A-10 1120.339123 0.000000 0.000000 0.000000 6.256989 1126.596113
A-11 824.458736 4.474630 0.000000 4.474630 0.000000 819.984106
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-1 957.271120 1.130832 5.346270 6.477102 0.000000 956.140289
M-2 957.271124 1.130833 5.346270 6.477103 0.000000 956.140291
M-3 957.271126 1.130832 5.346271 6.477103 0.000000 956.140294
B-1 957.271118 1.130831 5.346270 6.477101 0.000000 956.140287
B-2 957.271133 1.130832 5.346266 6.477098 0.000000 956.140301
B-3 679.470986 0.802665 3.794785 4.597450 0.000000 678.668316
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:22:34 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S40 (POOL # 4135)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4135
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 101,344.23
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 36,465.42
SUBSERVICER ADVANCES THIS MONTH 20,690.75
MASTER SERVICER ADVANCES THIS MONTH 4,592.24
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,179,950.87
(B) TWO MONTHLY PAYMENTS: 6 1,138,336.71
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 744,132.66
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 342,299,441.45
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,279
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 667,645.08
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,059,060.82
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.59113310 % 6.03927700 % 1.36958960 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.50261110 % 6.04042544 % 1.38595370 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1330 %
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 7.28247111
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 304.32
POOL TRADING FACTOR: 79.14629797
................................................................................
Run: 08/24/97 20:22:35 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 6,330,877.01 6.500000 % 1,201,341.72
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 25,570,038.27 6.500000 % 29,459.62
A-11 760944G28 0.00 0.00 0.336225 % 0.00
R 760944G36 5,463,000.00 35,497.16 6.500000 % 0.00
M-1 760944G44 6,675,300.00 6,392,796.86 6.500000 % 7,365.24
M-2 760944G51 4,005,100.00 3,835,601.49 6.500000 % 4,419.05
M-3 760944G69 2,670,100.00 2,557,099.57 6.500000 % 2,946.07
B-1 1,735,600.00 1,662,148.26 6.500000 % 1,914.99
B-2 534,100.00 511,496.54 6.500000 % 589.30
B-3 1,068,099.02 774,052.02 6.500000 % 891.79
- -------------------------------------------------------------------------------
267,002,299.02 217,467,607.18 1,248,927.78
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 34,179.13 1,235,520.85 0.00 0.00 5,129,535.29
A-2 133,242.35 133,242.35 0.00 0.00 16,042,000.00
A-3 171,951.16 171,951.16 0.00 0.00 34,794,000.00
A-4 180,994.98 180,994.98 0.00 0.00 36,624,000.00
A-5 151,590.22 151,590.22 0.00 0.00 30,674,000.00
A-6 68,521.55 68,521.55 0.00 0.00 12,692,000.00
A-7 175,018.26 175,018.26 0.00 0.00 32,418,000.00
A-8 15,742.90 15,742.90 0.00 0.00 2,916,000.00
A-9 19,640.83 19,640.83 0.00 0.00 3,638,000.00
A-10 138,047.49 167,507.11 0.00 0.00 25,540,578.65
A-11 60,730.62 60,730.62 0.00 0.00 0.00
R 3.01 3.01 191.64 0.00 35,688.80
M-1 34,513.42 41,878.66 0.00 0.00 6,385,431.62
M-2 20,707.64 25,126.69 0.00 0.00 3,831,182.44
M-3 13,805.27 16,751.34 0.00 0.00 2,554,153.50
B-1 8,973.60 10,888.59 0.00 0.00 1,660,233.27
B-2 2,761.47 3,350.77 0.00 0.00 510,907.24
B-3 4,178.95 5,070.74 0.00 0.00 773,160.23
- -------------------------------------------------------------------------------
1,234,602.85 2,483,530.63 191.64 0.00 216,218,871.04
===============================================================================
Run: 08/24/97 20:22:35
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-1 130.930387 24.845236 0.706867 25.552103 0.000000 106.085151
A-2 1000.000000 0.000000 8.305844 8.305844 0.000000 1000.000000
A-3 1000.000000 0.000000 4.941977 4.941977 0.000000 1000.000000
A-4 1000.000000 0.000000 4.941977 4.941977 0.000000 1000.000000
A-5 1000.000000 0.000000 4.941978 4.941978 0.000000 1000.000000
A-6 1000.000000 0.000000 5.398798 5.398798 0.000000 1000.000000
A-7 1000.000000 0.000000 5.398799 5.398799 0.000000 1000.000000
A-8 1000.000000 0.000000 5.398800 5.398800 0.000000 1000.000000
A-9 1000.000000 0.000000 5.398799 5.398799 0.000000 1000.000000
A-10 957.679336 1.103357 5.170318 6.273675 0.000000 956.575979
R 6.497741 0.000000 0.000551 0.000551 0.035080 6.532821
M-1 957.679334 1.103357 5.170317 6.273674 0.000000 956.575977
M-2 957.679331 1.103356 5.170318 6.273674 0.000000 956.575976
M-3 957.679327 1.103356 5.170319 6.273675 0.000000 956.575971
B-1 957.679339 1.103359 5.170316 6.273675 0.000000 956.575980
B-2 957.679348 1.103351 5.170324 6.273675 0.000000 956.575997
B-3 724.700618 0.834941 3.912512 4.747453 0.000000 723.865686
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:22:36 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S43 (POOL # 4136)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4136
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 56,706.38
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 22,860.97
SUBSERVICER ADVANCES THIS MONTH 20,514.42
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,455,594.24
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 594,372.43
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 216,218,871.04
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 796
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 998,188.52
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.76526980 % 5.87926500 % 1.35546480 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.73187020 % 5.90640747 % 1.36172240 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3359 %
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 7.27465438
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 306.33
POOL TRADING FACTOR: 80.98015329
................................................................................
Run: 08/24/97 20:22:36 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 8,068,220.59 6.500000 % 52,796.83
A-2 760944G85 50,000,000.00 33,180,169.73 6.375000 % 459,697.24
A-3 760944G93 16,984,000.00 13,597,461.62 6.237500 % 92,556.36
A-4 760944H27 0.00 0.00 2.762500 % 0.00
A-5 760944H35 85,916,000.00 70,005,521.75 6.100000 % 434,844.04
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 6.014000 % 0.00
A-10 760944H84 5,731,923.00 5,041,226.65 7.402556 % 0.00
A-11 760944H92 5,000,000.00 4,397,500.33 6.214000 % 0.00
A-12 760944J25 1,923,077.00 1,691,346.35 7.243600 % 0.00
A-13 760944J33 0.00 0.00 0.315130 % 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 5,754,258.71 6.500000 % 6,782.92
M-2 760944J74 3,601,003.00 3,451,120.34 6.500000 % 4,068.06
M-3 760944J82 2,400,669.00 2,300,747.19 6.500000 % 2,712.04
B-1 760944J90 1,560,435.00 1,495,485.81 6.500000 % 1,762.83
B-2 760944K23 480,134.00 460,149.63 6.500000 % 542.41
B-3 760944K31 960,268.90 801,427.17 6.500000 % 944.70
- -------------------------------------------------------------------------------
240,066,876.90 198,466,914.06 1,056,707.43
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 43,646.26 96,443.09 0.00 0.00 8,015,423.76
A-2 176,041.38 635,738.62 0.00 0.00 32,720,472.49
A-3 70,586.94 163,143.30 0.00 0.00 13,504,905.26
A-4 31,261.95 31,261.95 0.00 0.00 0.00
A-5 355,400.56 790,244.60 0.00 0.00 69,570,677.71
A-6 78,321.57 78,321.57 0.00 0.00 14,762,000.00
A-7 99,743.16 99,743.16 0.00 0.00 18,438,000.00
A-8 30,618.63 30,618.63 0.00 0.00 5,660,000.00
A-9 46,859.86 46,859.86 0.00 0.00 9,362,278.19
A-10 31,058.03 31,058.03 0.00 0.00 5,041,226.65
A-11 22,742.23 22,742.23 0.00 0.00 4,397,500.33
A-12 10,196.31 10,196.31 0.00 0.00 1,691,346.35
A-13 52,051.62 52,051.62 0.00 0.00 0.00
R-I 1.17 1.17 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 31,128.54 37,911.46 0.00 0.00 5,747,475.79
M-2 18,669.36 22,737.42 0.00 0.00 3,447,052.28
M-3 12,446.24 15,158.28 0.00 0.00 2,298,035.15
B-1 8,090.06 9,852.89 0.00 0.00 1,493,722.98
B-2 2,489.25 3,031.66 0.00 0.00 459,607.22
B-3 4,335.45 5,280.15 0.00 0.00 731,234.57
- -------------------------------------------------------------------------------
1,125,688.57 2,182,396.00 0.00 0.00 197,340,958.73
===============================================================================
Run: 08/24/97 20:22:36
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-1 806.822059 5.279683 4.364626 9.644309 0.000000 801.542376
A-2 663.603395 9.193945 3.520828 12.714773 0.000000 654.409450
A-3 800.604193 5.449621 4.156085 9.605706 0.000000 795.154573
A-5 814.813559 5.061270 4.136605 9.197875 0.000000 809.752290
A-6 1000.000000 0.000000 5.305621 5.305621 0.000000 1000.000000
A-7 1000.000000 0.000000 5.409652 5.409652 0.000000 1000.000000
A-8 1000.000000 0.000000 5.409652 5.409652 0.000000 1000.000000
A-9 879.500065 0.000000 4.402054 4.402054 0.000000 879.500065
A-10 879.500065 0.000000 5.418431 5.418431 0.000000 879.500065
A-11 879.500066 0.000000 4.548446 4.548446 0.000000 879.500066
A-12 879.500067 0.000000 5.302081 5.302081 0.000000 879.500067
R-I 0.000000 0.000000 11.740000 11.740000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 958.377525 1.129702 5.184489 6.314191 0.000000 957.247823
M-2 958.377524 1.129702 5.184489 6.314191 0.000000 957.247822
M-3 958.377515 1.129702 5.184488 6.314190 0.000000 957.247813
B-1 958.377510 1.129704 5.184490 6.314194 0.000000 957.247806
B-2 958.377515 1.129705 5.184490 6.314195 0.000000 957.247810
B-3 834.586198 0.983787 4.514819 5.498606 0.000000 761.489381
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:22:37 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S44 (POOL # 4137)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4137
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 51,007.19
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 21,560.83
SUBSERVICER ADVANCES THIS MONTH 25,342.35
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,757,791.61
(B) TWO MONTHLY PAYMENTS: 2 1,370,048.57
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 621,829.17
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 197,340,958.73
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 742
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 334,375.50
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.81331660 % 5.79750300 % 1.38918000 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.81592220 % 5.82370902 % 1.36036880 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3139 %
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 7.24847399
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 304.14
POOL TRADING FACTOR: 82.20249344
................................................................................
Run: 08/24/97 20:22:37 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-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 40,325,790.06 8.147442 % 499,585.54
M-1 760944E61 2,987,500.00 2,800,056.33 8.147442 % 2,363.25
M-2 760944E79 1,991,700.00 1,866,735.48 8.147442 % 1,575.52
R 760944E53 100.00 0.00 8.147442 % 0.00
B-1 863,100.00 808,946.82 8.147442 % 682.75
B-2 332,000.00 240,826.83 8.147442 % 203.26
B-3 796,572.42 0.00 8.147442 % 0.00
- -------------------------------------------------------------------------------
132,777,672.42 46,042,355.52 504,410.32
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 272,116.01 771,701.55 0.00 0.00 39,826,204.52
M-1 18,894.61 21,257.86 0.00 0.00 2,797,693.08
M-2 12,596.62 14,172.14 0.00 0.00 1,865,159.96
R 0.00 0.00 0.00 0.00 0.00
B-1 5,458.72 6,141.47 0.00 0.00 808,264.07
B-2 1,625.09 1,828.35 0.00 0.00 240,623.57
B-3 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
310,691.05 815,101.37 0.00 0.00 45,537,945.20
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 320.537698 3.971057 2.162969 6.134026 0.000000 316.566642
M-1 937.257349 0.791046 6.324556 7.115602 0.000000 936.466303
M-2 937.257358 0.791043 6.324557 7.115600 0.000000 936.466315
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 937.257351 0.791044 6.324551 7.115595 0.000000 936.466308
B-2 725.382018 0.612229 4.894819 5.507048 0.000000 724.769789
B-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:22:37 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S46 (POOL # 4138)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4138
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 12,236.48
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,767.98
SUBSERVICER ADVANCES THIS MONTH 33,808.67
MASTER SERVICER ADVANCES THIS MONTH 2,235.40
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,864,417.58
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 821,964.61
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,762,584.93
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 45,537,945.20
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 165
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 286,029.28
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 465,550.60
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.58411600 % 10.13586700 % 2.28001730 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.45718400 % 10.23948933 % 2.30332670 %
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 8.57975291
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 314.21
POOL TRADING FACTOR: 34.29638762
................................................................................
Run: 08/24/97 20:22:38 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S45 (POOL # 4139)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4139
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944M21 30,000,000.00 17,319,220.04 6.500000 % 321,970.38
A-2 760944M39 10,308,226.00 4,034,963.54 5.200000 % 192,710.72
A-3 760944M47 53,602,774.00 20,981,809.93 6.750000 % 1,002,095.72
A-4 760944M54 19,600,000.00 13,636,027.91 6.500000 % 183,209.51
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 18,812,430.17 6.500000 % 716,070.26
A-8 760944M96 122,726,000.00 92,857,791.40 6.500000 % 1,056,259.09
A-9 760944N20 19,481,177.00 19,481,177.00 6.300000 % 0.00
A-10 760944N38 10,930,823.00 10,930,823.00 8.000000 % 0.00
A-11 760944N46 25,000,000.00 25,000,000.00 6.000000 % 0.00
A-12 760944N53 17,010,000.00 17,010,000.00 6.500000 % 0.00
A-13 760944N61 13,003,000.00 13,003,000.00 6.500000 % 0.00
A-14 760944N79 20,507,900.00 20,507,900.00 6.500000 % 0.00
A-15 760944N87 58,137,000.00 65,817,956.42 6.500000 % 0.00
A-16 760944N95 1,000,000.00 1,260,839.87 6.500000 % 0.00
A-17 760944P28 2,791,590.78 2,327,952.96 0.000000 % 3,260.09
A-18 760944P36 0.00 0.00 0.373884 % 0.00
R 760944P44 100.00 0.00 6.500000 % 0.00
M-1 760944P51 13,235,200.00 12,675,498.70 6.500000 % 14,734.31
M-2 760944P69 5,294,000.00 5,070,122.89 6.500000 % 5,893.63
M-3 760944P77 5,294,000.00 5,070,122.89 6.500000 % 5,893.63
B-1 2,382,300.00 2,281,555.28 6.500000 % 2,652.14
B-2 794,100.00 760,518.41 6.500000 % 884.05
B-3 2,117,643.10 1,167,116.43 6.500000 % 1,356.69
- -------------------------------------------------------------------------------
529,391,833.88 427,121,826.84 3,506,990.22
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 93,528.23 415,498.61 0.00 0.00 16,997,249.66
A-2 17,431.87 210,142.59 0.00 0.00 3,842,252.82
A-3 117,665.13 1,119,760.85 0.00 0.00 19,979,714.21
A-4 73,638.05 256,847.56 0.00 0.00 13,452,818.40
A-5 68,037.83 68,037.83 0.00 0.00 12,599,000.00
A-6 240,397.82 240,397.82 0.00 0.00 44,516,000.00
A-7 101,591.95 817,662.21 0.00 0.00 18,096,359.91
A-8 501,455.90 1,557,714.99 0.00 0.00 91,801,532.31
A-9 101,966.33 101,966.33 0.00 0.00 19,481,177.00
A-10 72,651.38 72,651.38 0.00 0.00 10,930,823.00
A-11 124,621.31 124,621.31 0.00 0.00 25,000,000.00
A-12 91,858.37 91,858.37 0.00 0.00 17,010,000.00
A-13 70,219.54 70,219.54 0.00 0.00 13,003,000.00
A-14 110,747.93 110,747.93 0.00 0.00 20,507,900.00
A-15 0.00 0.00 355,433.86 0.00 66,173,390.28
A-16 0.00 0.00 6,808.86 0.00 1,267,648.73
A-17 0.00 3,260.09 0.00 0.00 2,324,692.87
A-18 132,675.11 132,675.11 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 68,450.94 83,185.25 0.00 0.00 12,660,764.39
M-2 27,379.97 33,273.60 0.00 0.00 5,064,229.26
M-3 27,379.97 33,273.60 0.00 0.00 5,064,229.26
B-1 12,320.98 14,973.12 0.00 0.00 2,278,903.14
B-2 4,106.99 4,991.04 0.00 0.00 759,634.36
B-3 6,302.74 7,659.43 0.00 0.00 1,165,759.74
- -------------------------------------------------------------------------------
2,064,428.34 5,571,418.56 362,242.72 0.00 423,977,079.34
===============================================================================
Run: 08/24/97 20:22:38
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-1 577.307335 10.732346 3.117608 13.849954 0.000000 566.574989
A-2 391.431420 18.694848 1.691064 20.385912 0.000000 372.736572
A-3 391.431420 18.694848 2.195131 20.889979 0.000000 372.736572
A-4 695.715710 9.347424 3.757043 13.104467 0.000000 686.368286
A-5 1000.000000 0.000000 5.400256 5.400256 0.000000 1000.000000
A-6 1000.000000 0.000000 5.400257 5.400257 0.000000 1000.000000
A-7 481.616706 18.332103 2.600854 20.932957 0.000000 463.284604
A-8 756.626888 8.606645 4.085979 12.692624 0.000000 748.020243
A-9 1000.000000 0.000000 5.234095 5.234095 0.000000 1000.000000
A-10 1000.000000 0.000000 6.646469 6.646469 0.000000 1000.000000
A-11 1000.000000 0.000000 4.984852 4.984852 0.000000 1000.000000
A-12 1000.000000 0.000000 5.400257 5.400257 0.000000 1000.000000
A-13 1000.000000 0.000000 5.400257 5.400257 0.000000 1000.000000
A-14 1000.000000 0.000000 5.400257 5.400257 0.000000 1000.000000
A-15 1132.118211 0.000000 0.000000 0.000000 6.113729 1138.231940
A-16 1260.839870 0.000000 0.000000 0.000000 6.808860 1267.648730
A-17 833.916266 1.167825 0.000000 1.167825 0.000000 832.748441
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 957.711157 1.113267 5.171886 6.285153 0.000000 956.597890
M-2 957.711162 1.113266 5.171887 6.285153 0.000000 956.597896
M-3 957.711162 1.113266 5.171887 6.285153 0.000000 956.597896
B-1 957.711153 1.113269 5.171884 6.285153 0.000000 956.597884
B-2 957.711132 1.113273 5.171880 6.285153 0.000000 956.597859
B-3 551.139344 0.640656 2.976295 3.616951 0.000000 550.498684
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:22:39 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S45 (POOL # 4139)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4139
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 98,334.67
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 45,068.35
SUBSERVICER ADVANCES THIS MONTH 54,639.02
MASTER SERVICER ADVANCES THIS MONTH 4,945.09
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 23 6,081,485.61
(B) TWO MONTHLY PAYMENTS: 2 661,546.35
(C) THREE OR MORE MONTHLY PAYMENTS: 4 680,440.29
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 500,722.38
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 423,977,079.34
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,529
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 716,172.16
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,648,011.29
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.63810630 % 5.37101500 % 0.99087830 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.59815790 % 5.37510729 % 0.99710030 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3734 %
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 7.24032821
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 306.39
POOL TRADING FACTOR: 80.08757450
................................................................................
Run: 08/24/97 20:22:39 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 6,748,023.37 6.500000 % 136,503.66
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 68,468,266.36 5.650000 % 1,385,023.16
A-9 760944S58 43,941,000.00 29,098,615.89 6.287500 % 588,626.80
A-10 760944S66 0.00 0.00 2.212500 % 0.00
A-11 760944S74 16,684,850.00 16,614,005.06 6.164000 % 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 6.206130 % 0.00
A-14 760944T24 10,093,055.55 10,050,199.79 6.750000 % 0.00
A-15 760944T32 1,121,450.62 1,116,688.87 9.000000 % 0.00
A-16 760944T40 2,760,493.83 2,748,772.60 4.570313 % 0.00
A-17 760944T57 78,019,000.00 45,833,982.22 6.500000 % 1,255,591.74
A-18 760944T65 46,560,000.00 46,560,000.00 6.500000 % 0.00
A-19 760944T73 36,044,000.00 36,044,000.00 6.500000 % 0.00
A-20 760944T81 4,005,000.00 4,005,000.00 6.500000 % 0.00
A-21 760944T99 2,513,000.00 2,513,000.00 6.500000 % 0.00
A-22 760944U22 38,870,000.00 38,783,354.23 6.500000 % 0.00
A-23 760944U30 45,370,000.00 32,479,739.31 6.500000 % 502,870.78
A-24 760944U48 0.00 0.00 0.232630 % 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 15,474,867.74 6.500000 % 18,078.84
M-2 760944U89 5,867,800.00 5,627,172.36 6.500000 % 6,574.06
M-3 760944U97 5,867,800.00 5,627,172.36 6.500000 % 6,574.06
B-1 2,640,500.00 2,532,217.98 6.500000 % 2,958.32
B-2 880,200.00 844,104.61 6.500000 % 986.14
B-3 2,347,160.34 2,093,210.76 6.500000 % 2,445.42
- -------------------------------------------------------------------------------
586,778,060.34 485,880,548.39 3,906,232.98
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 36,479.73 172,983.39 0.00 0.00 6,611,519.71
A-2 28,057.08 28,057.08 0.00 0.00 5,190,000.00
A-3 16,212.56 16,212.56 0.00 0.00 2,999,000.00
A-4 172,787.40 172,787.40 0.00 0.00 31,962,221.74
A-5 267,136.91 267,136.91 0.00 0.00 49,415,000.00
A-6 12,779.76 12,779.76 0.00 0.00 2,364,000.00
A-7 63,476.74 63,476.74 0.00 0.00 11,741,930.42
A-8 321,735.90 1,706,759.06 0.00 0.00 67,083,243.20
A-9 152,164.05 740,790.85 0.00 0.00 28,509,989.09
A-10 53,544.80 53,544.80 0.00 0.00 0.00
A-11 85,172.37 85,172.37 0.00 0.00 16,614,005.06
A-12 23,490.11 23,490.11 0.00 0.00 3,227,863.84
A-13 29,514.63 29,514.63 0.00 0.00 5,718,138.88
A-14 56,420.92 56,420.92 0.00 0.00 10,050,199.79
A-15 8,358.66 8,358.66 0.00 0.00 1,116,688.87
A-16 10,448.32 10,448.32 0.00 0.00 2,748,772.60
A-17 247,777.97 1,503,369.71 0.00 0.00 44,578,390.48
A-18 251,702.82 251,702.82 0.00 0.00 46,560,000.00
A-19 194,853.44 194,853.44 0.00 0.00 36,044,000.00
A-20 21,650.98 21,650.98 0.00 0.00 4,005,000.00
A-21 13,585.25 13,585.25 0.00 0.00 2,513,000.00
A-22 209,662.36 209,662.36 0.00 0.00 38,783,354.23
A-23 175,585.09 678,455.87 0.00 0.00 31,976,868.53
A-24 94,006.36 94,006.36 0.00 0.00 0.00
R-I 0.66 0.66 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 83,656.95 101,735.79 0.00 0.00 15,456,788.90
M-2 30,420.43 36,994.49 0.00 0.00 5,620,598.30
M-3 30,420.43 36,994.49 0.00 0.00 5,620,598.30
B-1 13,689.14 16,647.46 0.00 0.00 2,529,259.66
B-2 4,563.22 5,549.36 0.00 0.00 843,118.47
B-3 11,315.89 13,761.31 0.00 0.00 2,090,765.34
- -------------------------------------------------------------------------------
2,720,670.93 6,626,903.91 0.00 0.00 481,974,315.41
===============================================================================
Run: 08/24/97 20:22:39
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-1 662.220154 13.395845 3.579954 16.975799 0.000000 648.824309
A-2 1000.000000 0.000000 5.405988 5.405988 0.000000 1000.000000
A-3 1000.000000 0.000000 5.405989 5.405989 0.000000 1000.000000
A-4 976.571901 0.000000 5.279336 5.279336 0.000000 976.571901
A-5 1000.000000 0.000000 5.405988 5.405988 0.000000 1000.000000
A-6 1000.000000 0.000000 5.405990 5.405990 0.000000 1000.000000
A-7 995.753937 0.000000 5.383034 5.383034 0.000000 995.753937
A-8 662.220156 13.395845 3.111807 16.507652 0.000000 648.824311
A-9 662.220156 13.395844 3.462917 16.858761 0.000000 648.824312
A-11 995.753936 0.000000 5.104773 5.104773 0.000000 995.753936
A-12 995.753936 0.000000 7.246393 7.246393 0.000000 995.753936
A-13 995.753935 0.000000 5.139663 5.139663 0.000000 995.753935
A-14 995.753936 0.000000 5.590073 5.590073 0.000000 995.753936
A-15 995.753937 0.000000 7.453436 7.453436 0.000000 995.753937
A-16 995.753937 0.000000 3.784946 3.784946 0.000000 995.753937
A-17 587.472054 16.093410 3.175867 19.269277 0.000000 571.378645
A-18 1000.000000 0.000000 5.405988 5.405988 0.000000 1000.000000
A-19 1000.000000 0.000000 5.405988 5.405988 0.000000 1000.000000
A-20 1000.000000 0.000000 5.405988 5.405988 0.000000 1000.000000
A-21 1000.000000 0.000000 5.405989 5.405989 0.000000 1000.000000
A-22 997.770883 0.000000 5.393938 5.393938 0.000000 997.770883
A-23 715.885812 11.083773 3.870070 14.953843 0.000000 704.802040
R-I 0.000000 0.000000 1.320000 1.320000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 958.991841 1.120362 5.184298 6.304660 0.000000 957.871479
M-2 958.991847 1.120362 5.184299 6.304661 0.000000 957.871485
M-3 958.991847 1.120362 5.184299 6.304661 0.000000 957.871485
B-1 958.991850 1.120364 5.184298 6.304662 0.000000 957.871487
B-2 958.991831 1.120359 5.184299 6.304658 0.000000 957.871472
B-3 891.805611 1.041872 4.821089 5.862961 0.000000 890.763747
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:22:40 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S47 (POOL # 4140)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4140
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 112,268.82
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 51,483.11
SUBSERVICER ADVANCES THIS MONTH 33,664.71
MASTER SERVICER ADVANCES THIS MONTH 1,838.48
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 2,576,400.70
(B) TWO MONTHLY PAYMENTS: 2 486,552.19
(C) THREE OR MORE MONTHLY PAYMENTS: 2 388,475.19
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,576,920.36
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 481,974,315.41
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,730
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 268,502.65
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,338,592.93
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.37311490 % 5.50119000 % 1.12569510 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.32721100 % 5.53929632 % 1.13349270 %
CLASS A-24 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2327 %
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 7.13582052
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 307.27
POOL TRADING FACTOR: 82.13911664
................................................................................
Run: 08/24/97 20:22:41 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-S48 (POOL # 4141)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4141
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944K49 9,959,000.00 2,021,129.10 6.500000 % 269,812.70
A-2 760944K56 85,878,000.00 40,335,073.47 6.500000 % 1,548,029.71
A-3 760944K64 12,960,000.00 12,960,000.00 6.500000 % 0.00
A-4 760944K72 2,760,000.00 2,760,000.00 6.500000 % 0.00
A-5 760944K80 26,460,000.00 23,694,561.29 6.100000 % 0.00
A-6 760944K98 10,584,000.00 9,477,824.51 7.500000 % 0.00
A-7 760944L22 5,276,000.00 5,276,000.00 6.500000 % 0.00
A-8 760944L30 23,182,000.00 21,931,576.52 6.500000 % 0.00
A-9 760944L48 15,273,563.00 13,907,398.73 6.387500 % 0.00
A-10 760944L55 7,049,337.00 6,418,799.63 6.743554 % 0.00
A-11 760944L63 0.00 0.00 0.154806 % 0.00
R 760944L71 100.00 0.00 6.500000 % 0.00
M-1 760944L89 3,099,138.00 2,596,929.25 6.500000 % 13,483.25
M-2 760944L97 3,305,815.00 2,770,114.67 6.500000 % 14,382.42
B 826,454.53 563,754.41 6.500000 % 2,927.01
- -------------------------------------------------------------------------------
206,613,407.53 144,713,161.58 1,848,635.09
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 10,902.51 280,715.21 0.00 0.00 1,751,316.40
A-2 217,578.18 1,765,607.89 0.00 0.00 38,787,043.76
A-3 69,909.71 69,909.71 0.00 0.00 12,960,000.00
A-4 14,888.18 14,888.18 0.00 0.00 2,760,000.00
A-5 119,949.27 119,949.27 0.00 0.00 23,694,561.29
A-6 58,991.44 58,991.44 0.00 0.00 9,477,824.51
A-7 28,460.15 28,460.15 0.00 0.00 5,276,000.00
A-8 118,304.79 118,304.79 0.00 0.00 21,931,576.52
A-9 73,721.80 73,721.80 0.00 0.00 13,907,398.73
A-10 35,922.11 35,922.11 0.00 0.00 6,418,799.63
A-11 18,591.46 18,591.46 0.00 0.00 0.00
R 1.05 1.05 0.00 0.00 0.00
M-1 14,008.53 27,491.78 0.00 0.00 2,583,446.00
M-2 14,942.74 29,325.16 0.00 0.00 2,755,732.25
B 3,041.06 5,968.07 0.00 0.00 560,827.40
- -------------------------------------------------------------------------------
799,212.98 2,647,848.07 0.00 0.00 142,864,526.49
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 202.944984 27.092349 1.094739 28.187088 0.000000 175.852636
A-2 469.678771 18.025917 2.533573 20.559490 0.000000 451.652854
A-3 1000.000000 0.000000 5.394268 5.394268 0.000000 1000.000000
A-4 1000.000000 0.000000 5.394268 5.394268 0.000000 1000.000000
A-5 895.486065 0.000000 4.533230 4.533230 0.000000 895.486065
A-6 895.486065 0.000000 5.573643 5.573643 0.000000 895.486065
A-7 1000.000000 0.000000 5.394266 5.394266 0.000000 1000.000000
A-8 946.060587 0.000000 5.103304 5.103304 0.000000 946.060587
A-9 910.553663 0.000000 4.826758 4.826758 0.000000 910.553663
A-10 910.553663 0.000000 5.095814 5.095814 0.000000 910.553663
R 0.000000 0.000000 10.510000 10.510000 0.000000 0.000000
M-1 837.952118 4.350645 4.520138 8.870783 0.000000 833.601472
M-2 837.952115 4.350643 4.520138 8.870781 0.000000 833.601472
B 682.136027 3.541647 3.679622 7.221269 0.000000 678.594381
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:22:41 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S48 (POOL # 4141)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4141
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 32,677.51
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,141.04
SUBSERVICER ADVANCES THIS MONTH 2,101.21
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 1 201,198.69
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 142,864,526.49
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 576
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,097,284.98
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.90168700 % 3.70874600 % 0.38956680 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.87020950 % 3.73723161 % 0.39255890 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1541 %
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 7.05128096
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 131.18
POOL TRADING FACTOR: 69.14581595
................................................................................
Run: 08/24/97 20:22:42 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-S49 (POOL # 4142)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4142
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944P85 27,772,000.00 3,195,148.74 6.000000 % 752,371.62
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 32,616,545.58 6.000000 % 458,362.06
A-5 760944Q43 10,500,000.00 1,822,601.73 6.000000 % 254,987.36
A-6 760944Q50 25,817,000.00 16,310,703.70 6.000000 % 510,614.30
A-7 760944Q68 11,470,000.00 11,470,000.00 6.000000 % 0.00
A-8 760944Q76 13,328,000.00 16,508,403.91 6.000000 % 0.00
A-9 760944Q84 0.00 0.00 0.237530 % 0.00
R 760944Q92 100.00 0.00 6.000000 % 0.00
M-1 760944R26 1,938,400.00 1,617,924.92 6.000000 % 8,630.24
M-2 760944R34 775,500.00 647,286.79 6.000000 % 3,452.72
M-3 760944R42 387,600.00 323,518.23 6.000000 % 1,725.69
B-1 542,700.00 452,975.57 6.000000 % 2,416.24
B-2 310,100.00 258,831.26 6.000000 % 1,380.64
B-3 310,260.75 258,965.39 6.000000 % 1,381.37
- -------------------------------------------------------------------------------
155,046,660.75 109,939,905.82 1,995,322.24
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 15,860.24 768,231.86 0.00 0.00 2,442,777.12
A-2 113,210.55 113,210.55 0.00 0.00 22,807,000.00
A-3 8,190.35 8,190.35 0.00 0.00 1,650,000.00
A-4 161,903.68 620,265.74 0.00 0.00 32,158,183.52
A-5 9,047.12 264,034.48 0.00 0.00 1,567,614.37
A-6 80,963.91 591,578.21 0.00 0.00 15,800,089.40
A-7 56,935.37 56,935.37 0.00 0.00 11,470,000.00
A-8 0.00 0.00 81,945.26 0.00 16,590,349.17
A-9 21,604.33 21,604.33 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 8,031.13 16,661.37 0.00 0.00 1,609,294.68
M-2 3,213.03 6,665.75 0.00 0.00 643,834.07
M-3 1,605.90 3,331.59 0.00 0.00 321,792.54
B-1 2,248.51 4,664.75 0.00 0.00 450,559.33
B-2 1,284.80 2,665.44 0.00 0.00 257,450.62
B-3 1,285.47 2,666.84 0.00 0.00 257,584.02
- -------------------------------------------------------------------------------
485,384.39 2,480,706.63 81,945.26 0.00 108,026,528.84
===============================================================================
Run: 08/24/97 20:22:42
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-1 115.049285 27.091013 0.571087 27.662100 0.000000 87.958272
A-2 1000.000000 0.000000 4.963851 4.963851 0.000000 1000.000000
A-3 1000.000000 0.000000 4.963848 4.963848 0.000000 1000.000000
A-4 871.214958 12.243230 4.324581 16.567811 0.000000 858.971727
A-5 173.581117 24.284510 0.861630 25.146140 0.000000 149.296607
A-6 631.781528 19.778220 3.136070 22.914290 0.000000 612.003308
A-7 1000.000000 0.000000 4.963851 4.963851 0.000000 1000.000000
A-8 1238.625744 0.000000 0.000000 0.000000 6.148354 1244.774097
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 834.670305 4.452249 4.143175 8.595424 0.000000 830.218056
M-2 834.670264 4.452250 4.143172 8.595422 0.000000 830.218014
M-3 834.670356 4.452245 4.143189 8.595434 0.000000 830.218112
B-1 834.670297 4.452257 4.143191 8.595448 0.000000 830.218039
B-2 834.670300 4.452241 4.143180 8.595421 0.000000 830.218059
B-3 834.670161 4.452255 4.143192 8.595447 0.000000 830.217905
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:22:42 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S49 (POOL # 4142)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4142
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 24,456.83
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,713.60
SUBSERVICER ADVANCES THIS MONTH 8,802.55
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 467,647.18
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 161,131.05
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 241,247.85
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 108,026,528.84
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 484
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,326,941.66
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.76232020 % 2.35467700 % 0.88300260 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.72255020 % 2.38360088 % 0.89384890 %
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 6.63140350
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 131.41
POOL TRADING FACTOR: 69.67356041
................................................................................
Run: 08/24/97 20:22:43 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 37,355,259.98 5.750000 % 1,764,193.34
A-4 760944Y28 11,287,000.00 11,287,000.00 6.750000 % 0.00
A-5 760944Y36 24,855,000.00 20,857,631.08 5.000000 % 0.00
A-6 760944Y44 0.00 0.00 6.750000 % 0.00
A-7 760944Y51 37,443,000.00 37,443,000.00 6.573450 % 0.00
A-8 760944Y69 20,499,000.00 20,499,000.00 6.750000 % 0.00
A-9 760944Y77 2,370,000.00 2,370,000.00 6.750000 % 0.00
A-10 760944Y85 48,388,000.00 48,019,128.22 6.750000 % 0.00
A-11 760944Y93 20,733,000.00 20,733,000.00 6.750000 % 0.00
A-12 760944Z27 49,051,000.00 48,222,911.15 6.750000 % 0.00
A-13 760944Z35 54,725,400.00 52,230,738.70 6.887500 % 0.00
A-14 760944Z43 22,295,600.00 21,279,253.46 6.412501 % 0.00
A-15 760944Z50 15,911,200.00 15,185,886.80 6.987500 % 0.00
A-16 760944Z68 5,303,800.00 5,062,025.89 6.037509 % 0.00
A-17 760944Z76 29,322,000.00 19,540,337.77 6.187500 % 784,085.93
A-18 760944Z84 0.00 0.00 2.812500 % 0.00
A-19 760944Z92 49,683,000.00 47,632,566.59 6.750000 % 54,612.68
A-20 7609442A5 5,593,279.30 4,526,412.25 0.000000 % 24,903.38
A-21 7609442B3 0.00 0.00 0.157118 % 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 14,054,497.70 6.750000 % 16,114.06
M-2 7609442F4 5,330,500.00 5,110,508.53 6.750000 % 5,859.41
M-3 7609442G2 5,330,500.00 5,110,508.53 6.750000 % 5,859.41
B-1 2,665,200.00 2,555,206.32 6.750000 % 2,929.65
B-2 799,500.00 766,504.40 6.750000 % 878.83
B-3 1,865,759.44 1,482,801.88 6.750000 % 1,700.08
- -------------------------------------------------------------------------------
533,047,438.74 441,324,179.25 2,661,136.77
===============================================================================
_______________________________________________________________________________
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-3 178,542.54 1,942,735.88 0.00 0.00 35,591,066.64
A-4 63,329.27 63,329.27 0.00 0.00 11,287,000.00
A-5 86,687.63 86,687.63 0.00 0.00 20,857,631.08
A-6 30,340.67 30,340.67 0.00 0.00 0.00
A-7 204,590.81 204,590.81 0.00 0.00 37,443,000.00
A-8 115,016.09 115,016.09 0.00 0.00 20,499,000.00
A-9 13,297.63 13,297.63 0.00 0.00 2,370,000.00
A-10 269,426.41 269,426.41 0.00 0.00 48,019,128.22
A-11 116,329.02 116,329.02 0.00 0.00 20,733,000.00
A-12 270,569.80 270,569.80 0.00 0.00 48,222,911.15
A-13 299,026.66 299,026.66 0.00 0.00 52,230,738.70
A-14 113,424.26 113,424.26 0.00 0.00 21,279,253.46
A-15 88,203.15 88,203.15 0.00 0.00 15,185,886.80
A-16 25,404.13 25,404.13 0.00 0.00 5,062,025.89
A-17 100,500.78 884,586.71 0.00 0.00 18,756,251.84
A-18 45,682.17 45,682.17 0.00 0.00 0.00
A-19 267,257.49 321,870.17 0.00 0.00 47,577,953.91
A-20 0.00 24,903.38 0.00 0.00 4,501,508.87
A-21 57,637.49 57,637.49 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 78,857.18 94,971.24 0.00 0.00 14,038,383.64
M-2 28,674.11 34,533.52 0.00 0.00 5,104,649.12
M-3 28,674.11 34,533.52 0.00 0.00 5,104,649.12
B-1 14,336.79 17,266.44 0.00 0.00 2,552,276.67
B-2 4,300.72 5,179.55 0.00 0.00 765,625.57
B-3 8,319.73 10,019.81 0.00 0.00 1,481,101.80
- -------------------------------------------------------------------------------
2,508,428.64 5,169,565.41 0.00 0.00 438,663,042.48
===============================================================================
Run: 08/24/97 20:22:43
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-3 629.257799 29.718236 3.007589 32.725825 0.000000 599.539563
A-4 1000.000000 0.000000 5.610815 5.610815 0.000000 1000.000000
A-5 839.172443 0.000000 3.487734 3.487734 0.000000 839.172443
A-7 1000.000000 0.000000 5.464060 5.464060 0.000000 1000.000000
A-8 1000.000000 0.000000 5.610815 5.610815 0.000000 1000.000000
A-9 1000.000000 0.000000 5.610814 5.610814 0.000000 1000.000000
A-10 992.376792 0.000000 5.568042 5.568042 0.000000 992.376792
A-11 1000.000000 0.000000 5.610815 5.610815 0.000000 1000.000000
A-12 983.117799 0.000000 5.516091 5.516091 0.000000 983.117799
A-13 954.414928 0.000000 5.464129 5.464129 0.000000 954.414928
A-14 954.414928 0.000000 5.087293 5.087293 0.000000 954.414928
A-15 954.414928 0.000000 5.543463 5.543463 0.000000 954.414928
A-16 954.414927 0.000000 4.789798 4.789798 0.000000 954.414927
A-17 666.405353 26.740534 3.427487 30.168021 0.000000 639.664820
A-19 958.729678 1.099223 5.379254 6.478477 0.000000 957.630455
A-20 809.259114 4.452376 0.000000 4.452376 0.000000 804.806738
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-1 958.729677 1.099223 5.379254 6.478477 0.000000 957.630454
M-2 958.729675 1.099223 5.379253 6.478476 0.000000 957.630451
M-3 958.729675 1.099223 5.379253 6.478476 0.000000 957.630451
B-1 958.729671 1.099223 5.379255 6.478478 0.000000 957.630448
B-2 958.729706 1.099225 5.379262 6.478487 0.000000 957.630482
B-3 794.744407 0.911200 4.459165 5.370365 0.000000 793.833207
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:22:44 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S1 (POOL # 4143)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4143
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 96,762.96
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 47,513.21
SUBSERVICER ADVANCES THIS MONTH 31,042.73
MASTER SERVICER ADVANCES THIS MONTH 4,041.15
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 14 3,514,503.04
(B) TWO MONTHLY PAYMENTS: 1 266,997.42
(C) THREE OR MORE MONTHLY PAYMENTS: 1 204,903.64
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 552,513.43
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 438,663,042.48
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,558
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 535,961.55
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,154,770.78
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.34245050 % 5.55761000 % 1.09993980 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.30970530 % 5.52763272 % 1.10534990 %
CLASS A-21 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1567 %
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 7.22646112
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 308.86
POOL TRADING FACTOR: 82.29343405
................................................................................
Run: 08/24/97 20:22:44 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 15,849,678.61 10.500000 % 199,546.92
A-2 760944V96 67,648,000.00 25,374,333.35 6.625000 % 1,862,437.94
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 0.126330 % 0.00
R 760944X37 267,710.00 21,021.93 7.000000 % 219.60
M-1 760944X45 7,801,800.00 7,504,570.84 7.000000 % 8,348.74
M-2 760944X52 2,600,600.00 2,501,523.61 7.000000 % 2,782.91
M-3 760944X60 2,600,600.00 2,501,523.61 7.000000 % 2,782.91
B-1 1,300,350.00 1,250,809.90 7.000000 % 1,391.51
B-2 390,100.00 375,238.16 7.000000 % 417.45
B-3 910,233.77 797,264.93 7.000000 % 886.96
- -------------------------------------------------------------------------------
260,061,393.77 212,338,964.94 2,078,814.94
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 137,853.39 337,400.31 0.00 0.00 15,650,131.69
A-2 139,247.76 2,001,685.70 0.00 0.00 23,511,895.41
A-3 111,862.10 111,862.10 0.00 0.00 20,384,000.00
A-4 289,028.31 289,028.31 0.00 0.00 52,668,000.00
A-5 271,665.09 271,665.09 0.00 0.00 49,504,000.00
A-6 58,441.75 58,441.75 0.00 0.00 10,079,000.00
A-7 111,809.92 111,809.92 0.00 0.00 19,283,000.00
A-8 6,088.29 6,088.29 0.00 0.00 1,050,000.00
A-9 18,525.78 18,525.78 0.00 0.00 3,195,000.00
A-10 22,220.07 22,220.07 0.00 0.00 0.00
R 121.89 341.49 0.00 0.00 20,802.33
M-1 43,514.25 51,862.99 0.00 0.00 7,496,222.10
M-2 14,504.75 17,287.66 0.00 0.00 2,498,740.70
M-3 14,504.75 17,287.66 0.00 0.00 2,498,740.70
B-1 7,252.65 8,644.16 0.00 0.00 1,249,418.39
B-2 2,175.77 2,593.22 0.00 0.00 374,820.71
B-3 4,622.82 5,509.78 0.00 0.00 796,377.97
- -------------------------------------------------------------------------------
1,253,439.34 3,332,254.28 0.00 0.00 210,260,150.00
===============================================================================
Run: 08/24/97 20:22:44
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-1 777.745650 9.791792 6.764483 16.556275 0.000000 767.953859
A-2 375.093622 27.531308 2.058417 29.589725 0.000000 347.562314
A-3 1000.000000 0.000000 5.487740 5.487740 0.000000 1000.000000
A-4 1000.000000 0.000000 5.487740 5.487740 0.000000 1000.000000
A-5 1000.000000 0.000000 5.487740 5.487740 0.000000 1000.000000
A-6 1000.000000 0.000000 5.798368 5.798368 0.000000 1000.000000
A-7 1000.000000 0.000000 5.798367 5.798367 0.000000 1000.000000
A-8 1000.000000 0.000000 5.798371 5.798371 0.000000 1000.000000
A-9 1000.000000 0.000000 5.798366 5.798366 0.000000 1000.000000
R 78.525008 0.820291 0.455306 1.275597 0.000000 77.704718
M-1 961.902489 1.070104 5.577463 6.647567 0.000000 960.832385
M-2 961.902488 1.070103 5.577463 6.647566 0.000000 960.832385
M-3 961.902488 1.070103 5.577463 6.647566 0.000000 960.832385
B-1 961.902488 1.070104 5.577460 6.647564 0.000000 960.832384
B-2 961.902487 1.070110 5.577467 6.647577 0.000000 960.832376
B-3 875.890300 0.974420 5.078728 6.053148 0.000000 874.915869
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:22:45 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 43,300.39
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 22,315.51
SUBSERVICER ADVANCES THIS MONTH 29,896.32
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 13 3,158,123.33
(B) TWO MONTHLY PAYMENTS: 1 179,546.46
(C) THREE OR MORE MONTHLY PAYMENTS: 2 954,514.83
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 210,260,150.00
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 812
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,842,590.40
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.96835080 % 5.89040200 % 1.14124740 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.90672980 % 5.94202159 % 1.15124860 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1260 %
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 7.49747292
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 307.55
POOL TRADING FACTOR: 80.85019731
................................................................................
Run: 08/24/97 20:22:45 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 205,549,492.00 138,164,981.35 6.736836 % 3,071,657.11
A-2 7609442W7 76,450,085.00 96,160,718.39 6.736836 % 0.00
A-3 7609442R8 0.00 0.00 0.186000 % 0.00
R 7609442S6 100.00 0.00 6.736836 % 0.00
M-1 7609442T4 8,228,000.00 7,918,399.21 6.736836 % 8,816.09
M-2 7609442U1 2,992,100.00 2,879,514.17 6.736836 % 3,205.96
M-3 7609442V9 1,496,000.00 1,439,708.96 6.736836 % 1,602.93
B-1 2,244,050.00 2,159,611.57 6.736836 % 2,404.44
B-2 1,047,225.00 1,007,820.33 6.736836 % 1,122.07
B-3 1,196,851.02 1,151,816.23 6.736836 % 1,282.39
- -------------------------------------------------------------------------------
299,203,903.02 250,882,570.21 3,090,090.99
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 775,142.45 3,846,799.56 0.00 0.00 135,093,324.24
A-2 0.00 0.00 536,001.12 0.00 96,696,719.51
A-3 38,609.62 38,609.62 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 44,137.26 52,953.35 0.00 0.00 7,909,583.12
M-2 16,050.45 19,256.41 0.00 0.00 2,876,308.21
M-3 8,024.96 9,627.89 0.00 0.00 1,438,106.03
B-1 12,037.70 14,442.14 0.00 0.00 2,157,207.13
B-2 5,617.60 6,739.67 0.00 0.00 1,006,698.26
B-3 6,420.24 7,702.63 0.00 0.00 1,150,533.84
- -------------------------------------------------------------------------------
906,040.28 3,996,131.27 536,001.12 0.00 248,328,480.34
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 672.173791 14.943638 3.771074 18.714712 0.000000 657.230154
A-2 1257.823564 0.000000 0.000000 0.000000 7.011125 1264.834689
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 962.372291 1.071474 5.364276 6.435750 0.000000 961.300817
M-2 962.372304 1.071475 5.364276 6.435751 0.000000 961.300829
M-3 962.372299 1.071477 5.364278 6.435755 0.000000 961.300822
B-1 962.372305 1.071473 5.364274 6.435747 0.000000 961.300831
B-2 962.372298 1.071470 5.364272 6.435742 0.000000 961.300828
B-3 962.372268 1.071470 5.364277 6.435747 0.000000 961.300797
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:22:46 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 54,516.84
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 21,926.52
SUBSERVICER ADVANCES THIS MONTH 34,239.22
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 14 4,378,627.18
(B) TWO MONTHLY PAYMENTS: 1 418,467.93
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 113,785.25
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 248,328,480.34
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 927
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,274,765.32
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.40054970 % 4.87782900 % 1.72162140 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.34009670 % 4.92251124 % 1.73739200 %
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 7.30964495
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 309.79
POOL TRADING FACTOR: 82.99640407
................................................................................
Run: 08/26/97 19:14:00 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 24,287,039.36 6.287500 % 346,356.24
A-2 7609442N7 0.00 0.00 3.712500 % 0.00
R 7609442P2 100.00 0.00 10.000000 % 0.00
- -------------------------------------------------------------------------------
36,569,304.65 24,287,039.36 346,356.24
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 126,982.86 473,339.10 0.00 0.00 23,940,683.12
A-2 74,977.96 74,977.96 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
201,960.82 548,317.06 0.00 0.00 23,940,683.12
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 664.139119 9.471254 3.472399 12.943653 0.000000 654.667865
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 25-August-97
DISTRIBUTION DATE 28-August-97
Run: 08/26/97 19:14:00 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 23,940,683.12
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 570,295.43
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 243,419.89
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 0.00000000 % 0.00000000 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 100.00000000 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 0.00000000
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.00
POOL TRADING FACTOR: 65.46660744
................................................................................
Run: 08/24/97 20:22:46 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 76,333,150.93 6.500000 % 1,598,356.86
A-2 7609443C0 22,306,000.00 8,859,805.69 6.500000 % 787,250.40
A-3 7609443D8 32,041,000.00 32,041,000.00 6.500000 % 0.00
A-4 7609443E6 44,984,000.00 44,984,000.00 6.500000 % 0.00
A-5 7609443F3 10,500,000.00 10,500,000.00 6.500000 % 0.00
A-6 7609443G1 10,767,000.00 10,767,000.00 6.500000 % 0.00
A-7 7609443H9 1,040,000.00 1,040,000.00 6.500000 % 0.00
A-8 7609443J5 25,500,000.00 24,517,656.96 6.500000 % 33,927.31
A-9 7609443K2 0.00 0.00 0.533858 % 0.00
R 7609443L0 100.00 0.00 6.500000 % 0.00
M-1 7609443M8 6,635,000.00 6,379,398.22 6.500000 % 8,827.75
M-2 7609443N6 3,317,000.00 3,189,218.38 6.500000 % 4,413.21
M-3 7609443P1 1,990,200.00 1,913,531.03 6.500000 % 2,647.93
B-1 1,326,800.00 1,275,687.34 6.500000 % 1,765.28
B-2 398,000.00 382,667.76 6.500000 % 529.53
B-3 928,851.36 731,549.40 6.500000 % 1,012.31
- -------------------------------------------------------------------------------
265,366,951.36 222,914,665.71 2,438,730.58
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 410,835.79 2,009,192.65 0.00 0.00 74,734,794.07
A-2 47,684.72 834,935.12 0.00 0.00 8,072,555.29
A-3 172,449.19 172,449.19 0.00 0.00 32,041,000.00
A-4 242,110.23 242,110.23 0.00 0.00 44,984,000.00
A-5 56,512.48 56,512.48 0.00 0.00 10,500,000.00
A-6 57,949.51 57,949.51 0.00 0.00 10,767,000.00
A-7 5,597.42 5,597.42 0.00 0.00 1,040,000.00
A-8 131,957.50 165,884.81 0.00 0.00 24,483,729.65
A-9 98,538.61 98,538.61 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 34,334.82 43,162.57 0.00 0.00 6,370,570.47
M-2 17,164.82 21,578.03 0.00 0.00 3,184,805.17
M-3 10,298.89 12,946.82 0.00 0.00 1,910,883.10
B-1 6,865.93 8,631.21 0.00 0.00 1,273,922.06
B-2 2,059.57 2,589.10 0.00 0.00 382,138.23
B-3 3,937.33 4,949.64 0.00 0.00 684,603.10
- -------------------------------------------------------------------------------
1,298,296.81 3,737,027.39 0.00 0.00 220,430,001.14
===============================================================================
Run: 08/24/97 20:22:46
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-1 736.571854 15.423242 3.964334 19.387576 0.000000 721.148612
A-2 397.193835 35.293213 2.137753 37.430966 0.000000 361.900623
A-3 1000.000000 0.000000 5.382141 5.382141 0.000000 1000.000000
A-4 1000.000000 0.000000 5.382141 5.382141 0.000000 1000.000000
A-5 1000.000000 0.000000 5.382141 5.382141 0.000000 1000.000000
A-6 1000.000000 0.000000 5.382141 5.382141 0.000000 1000.000000
A-7 1000.000000 0.000000 5.382135 5.382135 0.000000 1000.000000
A-8 961.476744 1.330483 5.174804 6.505287 0.000000 960.146261
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 961.476748 1.330482 5.174803 6.505285 0.000000 960.146265
M-2 961.476750 1.330482 5.174803 6.505285 0.000000 960.146268
M-3 961.476751 1.330484 5.174802 6.505286 0.000000 960.146267
B-1 961.476741 1.330479 5.174804 6.505283 0.000000 960.146262
B-2 961.476784 1.330477 5.174799 6.505276 0.000000 960.146307
B-3 787.585002 1.089851 4.238891 5.328742 0.000000 737.042685
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:22:47 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S5 (POOL # 4146)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4146
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 51,122.03
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 24,653.74
SUBSERVICER ADVANCES THIS MONTH 25,020.37
MASTER SERVICER ADVANCES THIS MONTH 1,871.98
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 2,520,294.03
(B) TWO MONTHLY PAYMENTS: 2 612,226.17
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 507,758.99
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 220,430,001.14
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 794
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 258,931.63
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,909,475.85
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.77696750 % 5.15091600 % 1.07211630 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.73636890 % 5.20176867 % 1.06186240 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5344 %
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 7.43702059
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 309.24
POOL TRADING FACTOR: 83.06610903
................................................................................
Run: 08/24/97 20:22:47 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 47,541,094.05 7.978978 % 474,796.44
M-1 7609442K3 3,625,500.00 2,695,475.62 7.978978 % 26,919.92
M-2 7609442L1 2,416,900.00 1,796,909.39 7.978978 % 17,945.87
R 7609442J6 100.00 0.00 7.978978 % 0.00
B-1 886,200.00 658,869.23 7.978978 % 6,580.18
B-2 322,280.00 239,607.75 7.978978 % 2,392.98
B-3 805,639.55 279,060.65 7.978978 % 2,786.99
- -------------------------------------------------------------------------------
161,126,619.55 53,211,016.69 531,422.38
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 315,201.61 789,998.05 0.00 0.00 47,066,297.61
M-1 17,871.24 44,791.16 0.00 0.00 2,668,555.70
M-2 11,913.67 29,859.54 0.00 0.00 1,778,963.52
R 0.00 0.00 0.00 0.00 0.00
B-1 4,368.36 10,948.54 0.00 0.00 652,289.05
B-2 1,588.62 3,981.60 0.00 0.00 237,214.77
B-3 1,850.20 4,637.19 0.00 0.00 276,273.66
- -------------------------------------------------------------------------------
352,793.70 884,216.08 0.00 0.00 52,679,594.31
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 310.584008 3.101826 2.059199 5.161025 0.000000 307.482182
M-1 743.476933 7.425161 4.929317 12.354478 0.000000 736.051772
M-2 743.476929 7.425160 4.929319 12.354479 0.000000 736.051769
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 743.476901 7.425164 4.929316 12.354480 0.000000 736.051738
B-2 743.476946 7.425158 4.929316 12.354474 0.000000 736.051787
B-3 346.384000 3.459351 2.296561 5.755912 0.000000 342.924649
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:22:47 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 14,185.35
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,739.67
SUBSERVICER ADVANCES THIS MONTH 15,309.72
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,419,204.84
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 617,235.38
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 52,679,594.31
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 188
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 484,966.63
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.34445720 % 8.44258400 % 2.21295830 %
PREPAYMENT PERCENT 89.34445720 % 0.00000000 % 10.65554280 %
NEXT DISTRIBUTION 89.34445720 % 8.44258442 % 2.21295830 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 617,932.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,905,524.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.42339564
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 317.38
POOL TRADING FACTOR: 32.69453207
................................................................................
Run: 08/26/97 19:14:16 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 43,739,763.49 6.470000 % 161,643.62
A-2 7609443R7 61,308,403.22 61,308,403.22 6.470000 % 0.00
A-3 7609443S5 5,000,000.00 6,197,151.80 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
- -------------------------------------------------------------------------------
115,808,503.22 111,245,318.51 161,643.62
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 234,784.78 396,428.40 0.00 0.00 43,578,119.87
A-2 329,089.12 329,089.12 0.00 0.00 61,308,403.22
A-3 0.00 0.00 33,264.86 0.00 6,230,416.66
S-1 14,558.03 14,558.03 0.00 0.00 0.00
S-2 5,061.83 5,061.83 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
583,493.76 745,137.38 33,264.86 0.00 111,116,939.75
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 883.631586 3.265528 4.743127 8.008655 0.000000 880.366058
A-2 1000.000000 0.000000 5.367765 5.367765 0.000000 1000.000000
A-3 1239.430360 0.000000 0.000000 0.000000 6.652972 1246.083332
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 25-August-97
DISTRIBUTION DATE 28-August-97
Run: 08/26/97 19:14:16 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 2,781.13
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 111,116,939.75
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 3,221,976.18
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 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: 95.94886097
................................................................................
Run: 08/24/97 20:22:48 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 38,746,899.84 5.500000 % 1,291,362.53
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 24,840,759.91 6.187500 % 516,545.01
A-9 7609445W4 0.00 0.00 2.812500 % 0.00
A-10 7609445X2 43,420,000.00 34,496,726.81 6.500000 % 248,368.57
A-11 7609445Y0 66,266,000.00 66,266,000.00 6.500000 % 0.00
A-12 7609445Z7 32,444,000.00 40,254,361.75 6.500000 % 0.00
A-13 7609446A1 4,623,000.00 5,735,911.56 6.500000 % 0.00
A-14 7609446B9 478,414.72 376,598.25 0.000000 % 542.31
A-15 7609446C7 0.00 0.00 0.498567 % 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 11,267,924.87 6.500000 % 12,533.72
M-2 7609446G8 4,252,700.00 4,097,225.75 6.500000 % 4,557.49
M-3 7609446H6 4,252,700.00 4,097,225.75 6.500000 % 4,557.49
B-1 2,126,300.00 2,048,564.69 6.500000 % 2,278.69
B-2 638,000.00 614,675.40 6.500000 % 683.73
B-3 1,488,500.71 1,216,046.90 6.500000 % 1,352.65
- -------------------------------------------------------------------------------
425,269,315.43 357,284,558.82 2,082,782.19
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 177,058.57 1,468,421.10 0.00 0.00 37,455,537.31
A-3 207,701.64 207,701.64 0.00 0.00 41,665,000.00
A-4 52,394.83 52,394.83 0.00 0.00 10,090,000.00
A-5 39,660.97 39,660.97 0.00 0.00 7,344,000.00
A-6 243,412.91 243,412.91 0.00 0.00 45,072,637.34
A-7 102,900.34 102,900.34 0.00 0.00 19,054,000.00
A-8 127,701.91 644,246.92 0.00 0.00 24,324,214.90
A-9 58,046.32 58,046.32 0.00 0.00 0.00
A-10 186,298.15 434,666.72 0.00 0.00 34,248,358.24
A-11 357,866.79 357,866.79 0.00 0.00 66,266,000.00
A-12 0.00 0.00 217,392.02 0.00 40,471,753.77
A-13 0.00 0.00 30,976.55 0.00 5,766,888.11
A-14 0.00 542.31 0.00 0.00 376,055.94
A-15 147,997.73 147,997.73 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 60,851.96 73,385.68 0.00 0.00 11,255,391.15
M-2 22,126.90 26,684.39 0.00 0.00 4,092,668.26
M-3 22,126.90 26,684.39 0.00 0.00 4,092,668.26
B-1 11,063.19 13,341.88 0.00 0.00 2,046,286.00
B-2 3,319.53 4,003.26 0.00 0.00 613,991.67
B-3 6,567.21 7,919.86 0.00 0.00 1,214,694.25
- -------------------------------------------------------------------------------
1,827,095.85 3,909,878.04 248,368.57 0.00 355,450,145.20
===============================================================================
Run: 08/24/97 20:22:48
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-2 673.683384 22.452622 3.078476 25.531098 0.000000 651.230763
A-3 1000.000000 0.000000 4.985039 4.985039 0.000000 1000.000000
A-4 1000.000000 0.000000 5.192748 5.192748 0.000000 1000.000000
A-5 1000.000000 0.000000 5.400459 5.400459 0.000000 1000.000000
A-6 991.980926 0.000000 5.357152 5.357152 0.000000 991.980926
A-7 1000.000000 0.000000 5.400459 5.400459 0.000000 1000.000000
A-8 494.993622 10.293022 2.544674 12.837696 0.000000 484.700600
A-10 794.489332 5.720142 4.290607 10.010749 0.000000 788.769190
A-11 1000.000000 0.000000 5.400459 5.400459 0.000000 1000.000000
A-12 1240.733626 0.000000 0.000000 0.000000 6.700531 1247.434156
A-13 1240.733628 0.000000 0.000000 0.000000 6.700530 1247.434158
A-14 787.179479 1.133556 0.000000 1.133556 0.000000 786.045923
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-1 963.441056 1.071670 5.203023 6.274693 0.000000 962.369386
M-2 963.441049 1.071670 5.203024 6.274694 0.000000 962.369380
M-3 963.441049 1.071670 5.203024 6.274694 0.000000 962.369380
B-1 963.441043 1.071669 5.203024 6.274693 0.000000 962.369374
B-2 963.441066 1.071677 5.203025 6.274702 0.000000 962.369389
B-3 816.960914 0.908733 4.411963 5.320696 0.000000 816.052180
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:22:49 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S7 (POOL # 4148)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4148
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 70,176.78
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 37,608.21
SUBSERVICER ADVANCES THIS MONTH 54,926.96
MASTER SERVICER ADVANCES THIS MONTH 5,937.72
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 13 4,477,363.66
(B) TWO MONTHLY PAYMENTS: 3 1,081,145.73
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 2,394,621.74
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 355,450,145.20
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,269
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 816,042.92
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,436,951.30
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.46003290 % 5.45305200 % 1.08691520 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.43356770 % 5.46932613 % 1.09131360 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4983 %
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 7.35333384
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 310.68
POOL TRADING FACTOR: 83.58236353
................................................................................
Run: 08/24/97 20:22:49 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 12,444,258.83 6.000000 % 838,664.10
A-2 7609445A2 54,914,000.00 28,883,160.62 6.000000 % 631,893.74
A-3 7609445B0 15,096,000.00 8,664,741.59 6.000000 % 308,318.40
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 5.940000 % 0.00
A-8 7609445G9 3,452,000.00 3,156,682.26 6.102844 % 0.00
A-9 7609445H7 0.00 0.00 0.324323 % 0.00
R 7609445J3 100.00 0.00 6.000000 % 0.00
M-1 7609445K0 775,800.00 657,305.98 6.000000 % 3,313.30
M-2 7609445L8 2,868,200.00 2,430,117.32 6.000000 % 12,249.58
B 620,201.82 525,473.56 6.000000 % 2,648.77
- -------------------------------------------------------------------------------
155,035,301.82 114,950,635.22 1,797,087.89
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 61,913.33 900,577.43 0.00 0.00 11,605,594.73
A-2 143,701.02 775,594.76 0.00 0.00 28,251,266.88
A-3 43,109.28 351,427.68 0.00 0.00 8,356,423.19
A-4 30,961.00 30,961.00 0.00 0.00 6,223,000.00
A-5 46,028.17 46,028.17 0.00 0.00 9,251,423.55
A-6 185,595.19 185,595.19 0.00 0.00 37,303,669.38
A-7 26,650.91 26,650.91 0.00 0.00 5,410,802.13
A-8 15,974.49 15,974.49 0.00 0.00 3,156,682.26
A-9 30,913.84 30,913.84 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 3,270.26 6,583.56 0.00 0.00 653,992.68
M-2 12,090.45 24,340.03 0.00 0.00 2,417,867.74
B 2,614.37 5,263.14 0.00 0.00 522,824.79
- -------------------------------------------------------------------------------
602,822.31 2,399,910.20 0.00 0.00 113,153,547.33
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 728.245484 49.079126 3.623205 52.702331 0.000000 679.166358
A-2 525.970802 11.506970 2.616838 14.123808 0.000000 514.463832
A-3 573.975993 20.423847 2.855676 23.279523 0.000000 553.552146
A-4 1000.000000 0.000000 4.975253 4.975253 0.000000 1000.000000
A-5 972.298849 0.000000 4.837432 4.837432 0.000000 972.298849
A-6 967.268303 0.000000 4.812404 4.812404 0.000000 967.268303
A-7 914.450250 0.000000 4.504125 4.504125 0.000000 914.450250
A-8 914.450249 0.000000 4.627604 4.627604 0.000000 914.450249
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 847.262155 4.270817 4.215339 8.486156 0.000000 842.991338
M-2 847.262157 4.270825 4.215344 8.486169 0.000000 842.991333
B 847.262202 4.270819 4.215354 8.486173 0.000000 842.991383
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:22:50 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S8 (POOL # 4149)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4149
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 24,009.09
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,219.40
SUBSERVICER ADVANCES THIS MONTH 2,444.68
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 61,677.41
(B) TWO MONTHLY PAYMENTS: 1 181,431.63
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 113,153,547.33
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 480
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,217,652.31
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.85700140 % 2.68586900 % 0.45712980 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.82317940 % 2.71477165 % 0.46204900 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3242 %
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 6.70111728
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 134.38
POOL TRADING FACTOR: 72.98566585
................................................................................
Run: 08/24/97 20:22:50 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S9 (POOL # 4150)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4150
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609443W6 19,785,000.00 8,316,738.28 6.500000 % 475,043.69
A-2 7609443X4 70,702,000.00 32,844,404.90 6.500000 % 1,568,154.99
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 28,402,099.61 6.500000 % 31,486.69
A-9 7609444E5 0.00 0.00 0.444644 % 0.00
R 7609444F2 100.00 0.00 6.500000 % 0.00
M-1 7609444G0 8,605,600.00 8,285,325.71 6.500000 % 9,185.15
M-2 7609444H8 3,129,000.00 3,012,548.13 6.500000 % 3,339.72
M-3 7609444J4 3,129,000.00 3,012,548.13 6.500000 % 3,339.72
B-1 1,251,600.00 1,205,019.26 6.500000 % 1,335.89
B-2 625,800.00 602,509.62 6.500000 % 667.94
B-3 1,251,647.88 1,122,760.43 6.500000 % 1,244.71
- -------------------------------------------------------------------------------
312,906,747.88 261,730,954.07 2,093,798.50
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 44,931.92 519,975.61 0.00 0.00 7,841,694.59
A-2 177,444.82 1,745,599.81 0.00 0.00 31,276,249.91
A-3 60,579.23 60,579.23 0.00 0.00 11,213,000.00
A-4 441,683.27 441,683.27 0.00 0.00 81,754,000.00
A-5 342,318.85 342,318.85 0.00 0.00 63,362,000.00
A-6 95,074.76 95,074.76 0.00 0.00 17,598,000.00
A-7 5,402.59 5,402.59 0.00 0.00 1,000,000.00
A-8 153,444.88 184,931.57 0.00 0.00 28,370,612.92
A-9 96,728.89 96,728.89 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 44,762.21 53,947.36 0.00 0.00 8,276,140.56
M-2 16,275.56 19,615.28 0.00 0.00 3,009,208.41
M-3 16,275.56 19,615.28 0.00 0.00 3,009,208.41
B-1 6,510.23 7,846.12 0.00 0.00 1,203,683.37
B-2 3,255.11 3,923.05 0.00 0.00 601,841.68
B-3 6,065.82 7,310.53 0.00 0.00 1,121,515.72
- -------------------------------------------------------------------------------
1,510,753.70 3,604,552.20 0.00 0.00 259,637,155.57
===============================================================================
Run: 08/24/97 20:22:50
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-1 420.355738 24.010295 2.271009 26.281304 0.000000 396.345443
A-2 464.547041 22.179783 2.509757 24.689540 0.000000 442.367259
A-3 1000.000000 0.000000 5.402589 5.402589 0.000000 1000.000000
A-4 1000.000000 0.000000 5.402589 5.402589 0.000000 1000.000000
A-5 1000.000000 0.000000 5.402589 5.402589 0.000000 1000.000000
A-6 1000.000000 0.000000 5.402589 5.402589 0.000000 1000.000000
A-7 1000.000000 0.000000 5.402590 5.402590 0.000000 1000.000000
A-8 962.783038 1.067345 5.201521 6.268866 0.000000 961.715692
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 962.783038 1.067346 5.201521 6.268867 0.000000 961.715692
M-2 962.783039 1.067344 5.201521 6.268865 0.000000 961.715695
M-3 962.783039 1.067344 5.201521 6.268865 0.000000 961.715695
B-1 962.783046 1.067346 5.201526 6.268872 0.000000 961.715700
B-2 962.783030 1.067338 5.201518 6.268856 0.000000 961.715692
B-3 897.025791 0.994449 4.846259 5.840708 0.000000 896.031334
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:22:51 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S9 (POOL # 4150)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4150
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 54,672.74
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 27,492.34
SUBSERVICER ADVANCES THIS MONTH 39,649.39
MASTER SERVICER ADVANCES THIS MONTH 2,298.67
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 15 3,914,966.35
(B) TWO MONTHLY PAYMENTS: 2 503,812.76
(C) THREE OR MORE MONTHLY PAYMENTS: 2 581,586.97
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 790,042.45
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 259,637,155.57
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 922
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 334,008.67
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,803,642.45
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.41281150 % 5.46760800 % 1.11958070 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.36705180 % 5.50559004 % 1.12735820 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4432 %
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 7.31945209
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 311.04
POOL TRADING FACTOR: 82.97588893
................................................................................
Run: 08/24/97 20:22:51 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-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 19,206,945.89 6.000000 % 704,941.56
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 6.114000 % 0.00
A-8 7609444S4 5,178,948.00 4,846,170.25 7.335866 % 0.00
A-9 7609444T2 16,947,000.00 16,947,000.00 6.500000 % 0.00
A-10 7609444U9 0.00 0.00 0.195441 % 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 785,000.00 667,654.19 6.500000 % 3,381.51
M-2 7609444Y1 2,903,500.00 2,469,470.02 6.500000 % 12,507.28
B 627,984.63 534,110.25 6.500000 % 2,705.14
- -------------------------------------------------------------------------------
156,939,684.63 113,493,490.85 723,535.49
===============================================================================
_______________________________________________________________________________
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 95,972.61 800,914.17 0.00 0.00 18,502,004.33
A-3 151,545.20 151,545.20 0.00 0.00 28,657,000.00
A-4 25,604.26 25,604.26 0.00 0.00 4,730,000.00
A-5 11,577.53 11,577.53 0.00 0.00 0.00
A-6 134,977.79 134,977.79 0.00 0.00 24,935,106.59
A-7 53,463.06 53,463.06 0.00 0.00 10,500,033.66
A-8 29,606.55 29,606.55 0.00 0.00 4,846,170.25
A-9 91,736.87 91,736.87 0.00 0.00 16,947,000.00
A-10 18,472.40 18,472.40 0.00 0.00 0.00
R-I 1.89 1.89 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 3,614.12 6,995.63 0.00 0.00 664,272.68
M-2 13,367.65 25,874.93 0.00 0.00 2,456,962.74
B 2,891.20 5,596.34 0.00 0.00 531,405.11
- -------------------------------------------------------------------------------
632,831.13 1,356,366.62 0.00 0.00 112,769,955.36
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 656.176622 24.083276 3.278761 27.362037 0.000000 632.093346
A-3 1000.000000 0.000000 5.288244 5.288244 0.000000 1000.000000
A-4 1000.000000 0.000000 5.413163 5.413163 0.000000 1000.000000
A-6 974.560564 0.000000 5.275455 5.275455 0.000000 974.560564
A-7 935.744141 0.000000 4.764532 4.764532 0.000000 935.744141
A-8 935.744141 0.000000 5.716711 5.716711 0.000000 935.744142
A-9 1000.000000 0.000000 5.413163 5.413163 0.000000 1000.000000
R-I 0.000000 0.000000 18.910000 18.910000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 850.514892 4.307656 4.603975 8.911631 0.000000 846.207236
M-2 850.514903 4.307656 4.603978 8.911634 0.000000 846.207246
B 850.514845 4.307653 4.603982 8.911635 0.000000 846.207191
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:22:52 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S10 (POOL # 4151)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4151
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 25,477.40
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,153.00
SUBSERVICER ADVANCES THIS MONTH 22,725.58
MASTER SERVICER ADVANCES THIS MONTH 2,498.05
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,191,861.96
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 112,769,955.36
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 504
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 237,276.90
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 148,717.96
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.76524670 % 2.76414500 % 0.47060870 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.76098080 % 2.76778989 % 0.47122930 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1954 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 593,921.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,164,647.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.09052570
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 133.58
POOL TRADING FACTOR: 71.85560212
................................................................................
Run: 08/24/97 20:22:52 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 167,000,000.00 115,743,876.07 6.990551 % 2,211,512.48
A-2 760947LS8 99,787,000.00 69,160,084.76 6.990551 % 1,321,438.30
A-3 7609446Y9 100,000,000.00 125,390,711.95 6.990551 % 0.00
A-4 7609446Z6 0.00 0.00 0.133000 % 0.00
R 7609447A0 100.00 0.00 6.990551 % 0.00
M-1 7609447B8 10,702,300.00 10,316,639.08 6.990551 % 11,326.14
M-2 7609447C6 3,891,700.00 3,751,461.28 6.990551 % 4,118.55
M-3 7609447D4 3,891,700.00 3,751,461.28 6.990551 % 4,118.55
B-1 1,751,300.00 1,688,191.30 6.990551 % 1,853.38
B-2 778,400.00 750,350.09 6.990551 % 823.77
B-3 1,362,164.15 1,310,045.45 6.990551 % 1,438.24
- -------------------------------------------------------------------------------
389,164,664.15 331,862,821.26 3,556,629.41
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 671,964.79 2,883,477.27 0.00 0.00 113,532,363.59
A-2 401,517.07 1,722,955.37 0.00 0.00 67,838,646.46
A-3 0.00 0.00 727,970.64 0.00 126,118,682.59
A-4 36,656.19 36,656.19 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 59,894.47 71,220.61 0.00 0.00 10,305,312.94
M-2 21,779.55 25,898.10 0.00 0.00 3,747,342.73
M-3 21,779.55 25,898.10 0.00 0.00 3,747,342.73
B-1 9,801.00 11,654.38 0.00 0.00 1,686,337.92
B-2 4,356.24 5,180.01 0.00 0.00 749,526.32
B-3 7,605.64 9,043.88 0.00 0.00 1,308,607.21
- -------------------------------------------------------------------------------
1,235,354.50 4,791,983.91 727,970.64 0.00 329,034,162.49
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 693.077102 13.242590 4.023741 17.266331 0.000000 679.834513
A-2 693.077102 13.242590 4.023741 17.266331 0.000000 679.834512
A-3 1253.907120 0.000000 0.000000 0.000000 7.279706 1261.186826
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 963.964669 1.058290 5.596411 6.654701 0.000000 962.906379
M-2 963.964663 1.058291 5.596410 6.654701 0.000000 962.906373
M-3 963.964663 1.058291 5.596410 6.654701 0.000000 962.906373
B-1 963.964655 1.058288 5.596414 6.654702 0.000000 962.906367
B-2 963.964658 1.058286 5.596403 6.654689 0.000000 962.906372
B-3 961.738312 1.055849 5.583490 6.639339 0.000000 960.682463
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:22:53 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S11 (POOL # 4152)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4152
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 62,930.72
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 22,487.45
SUBSERVICER ADVANCES THIS MONTH 34,854.94
MASTER SERVICER ADVANCES THIS MONTH 2,237.80
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 15 3,486,714.80
(B) TWO MONTHLY PAYMENTS: 4 691,939.60
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 735,345.09
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 329,034,162.49
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,302
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 290,592.48
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,464,322.62
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.50088440 % 5.37072000 % 1.12839570 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.45220880 % 5.40977212 % 1.13801900 %
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 7.43335030
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 310.92
POOL TRADING FACTOR: 84.54882799
................................................................................
Run: 08/24/97 20:22:53 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 12,873,812.35 6.500000 % 891,193.28
A-2 760947AB7 16,923,000.00 16,923,000.00 6.500000 % 0.00
A-3 760947AC5 28,000,000.00 13,921,172.08 6.500000 % 409,894.80
A-4 760947AD3 73,800,000.00 69,066,447.92 6.500000 % 276,015.33
A-5 760947AE1 13,209,000.00 16,299,136.80 6.500000 % 0.00
A-6 760947AF8 1,749,506.64 1,253,319.75 0.000000 % 10,057.12
A-7 760947AG6 0.00 0.00 0.045000 % 0.00
A-8 760947AH4 0.00 0.00 0.215990 % 0.00
R 760947AJ0 100.00 0.00 6.500000 % 0.00
M-1 760947AK7 909,200.00 777,417.91 6.500000 % 3,859.61
M-2 760947AL5 2,907,400.00 2,485,992.92 6.500000 % 12,342.08
B 726,864.56 621,510.66 6.500000 % 3,085.58
- -------------------------------------------------------------------------------
181,709,071.20 134,221,810.39 1,606,447.80
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 69,524.88 960,718.16 0.00 0.00 11,982,619.07
A-2 91,392.47 91,392.47 0.00 0.00 16,923,000.00
A-3 75,181.13 485,075.93 0.00 0.00 13,511,277.28
A-4 372,992.58 649,007.91 0.00 0.00 68,790,432.59
A-5 0.00 0.00 88,023.30 0.00 16,387,160.10
A-6 0.00 10,057.12 0.00 0.00 1,243,262.63
A-7 5,018.29 5,018.29 0.00 0.00 0.00
A-8 24,086.66 24,086.66 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 4,198.43 8,058.04 0.00 0.00 773,558.30
M-2 13,425.57 25,767.65 0.00 0.00 2,473,650.84
B 3,356.43 6,442.01 0.00 0.00 618,425.08
- -------------------------------------------------------------------------------
659,176.44 2,265,624.24 88,023.30 0.00 132,703,385.89
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 296.058604 20.494740 1.598861 22.093601 0.000000 275.563864
A-2 1000.000000 0.000000 5.400489 5.400489 0.000000 1000.000000
A-3 497.184717 14.639100 2.685040 17.324140 0.000000 482.545617
A-4 935.859728 3.740045 5.054100 8.794145 0.000000 932.119683
A-5 1233.941767 0.000000 0.000000 0.000000 6.663888 1240.605655
A-6 716.384677 5.748546 0.000000 5.748546 0.000000 710.636131
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 855.057094 4.245062 4.617719 8.862781 0.000000 850.812033
M-2 855.057068 4.245057 4.617724 8.862781 0.000000 850.812011
B 855.057041 4.245055 4.617738 8.862793 0.000000 850.811986
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:22:54 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S12 (POOL # 4153)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4153
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 25,232.91
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,154.52
SUBSERVICER ADVANCES THIS MONTH 10,595.19
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 501,004.58
(B) TWO MONTHLY PAYMENTS: 2 324,864.27
(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 132,703,385.89
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 585
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 851,903.59
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.07831420 % 2.45427400 % 0.46741200 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.05946250 % 2.44696781 % 0.47042790 %
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 7.00535052
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 134.65
POOL TRADING FACTOR: 73.03068857
................................................................................
Run: 08/24/97 20:22:54 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 205,217,561.00 117,841,629.23 7.000000 % 3,673,404.09
A-2 760947AS0 49,338,300.00 49,338,300.00 7.000000 % 0.00
A-3 760947AT8 12,500,000.00 8,209,393.03 7.000000 % 180,383.00
A-4 760947BA8 100,000,000.00 124,728,403.38 7.000000 % 0.00
A-5 760947AU5 2,381,928.79 2,109,225.46 0.000000 % 6,165.75
A-6 760947AV3 0.00 0.00 0.354843 % 0.00
R 760947AW1 100.00 0.00 7.000000 % 0.00
M-1 760947AX9 11,822,000.00 11,408,009.99 7.000000 % 12,004.65
M-2 760947AY7 3,940,650.00 3,802,653.89 7.000000 % 4,001.53
M-3 760947AZ4 3,940,700.00 3,802,702.15 7.000000 % 4,001.58
B-1 2,364,500.00 2,281,698.48 7.000000 % 2,401.03
B-2 788,200.00 760,598.33 7.000000 % 800.38
B-3 1,773,245.53 1,527,975.60 7.000000 % 1,607.89
- -------------------------------------------------------------------------------
394,067,185.32 325,810,589.54 3,884,769.90
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 686,957.81 4,360,361.90 0.00 0.00 114,168,225.14
A-2 287,617.64 287,617.64 0.00 0.00 49,338,300.00
A-3 47,856.66 228,239.66 0.00 0.00 8,029,010.03
A-4 0.00 0.00 727,104.27 0.00 125,455,507.65
A-5 0.00 6,165.75 0.00 0.00 2,103,059.71
A-6 96,279.70 96,279.70 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 66,502.99 78,507.64 0.00 0.00 11,396,005.34
M-2 22,167.57 26,169.10 0.00 0.00 3,798,652.36
M-3 22,167.85 26,169.43 0.00 0.00 3,798,700.57
B-1 13,301.16 15,702.19 0.00 0.00 2,279,297.45
B-2 4,433.90 5,234.28 0.00 0.00 759,797.95
B-3 8,907.33 10,515.22 0.00 0.00 1,502,926.91
- -------------------------------------------------------------------------------
1,256,192.61 5,140,962.51 727,104.27 0.00 322,629,483.11
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 574.227803 17.900048 3.347461 21.247509 0.000000 556.327756
A-2 1000.000000 0.000000 5.829500 5.829500 0.000000 1000.000000
A-3 656.751442 14.430640 3.828533 18.259173 0.000000 642.320802
A-4 1247.284034 0.000000 0.000000 0.000000 7.271043 1254.555077
A-5 885.511552 2.588553 0.000000 2.588553 0.000000 882.922999
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 964.981390 1.015450 5.625359 6.640809 0.000000 963.965940
M-2 964.981384 1.015449 5.625359 6.640808 0.000000 963.965935
M-3 964.981387 1.015449 5.625358 6.640807 0.000000 963.965938
B-1 964.981383 1.015449 5.625358 6.640807 0.000000 963.965934
B-2 964.981388 1.015453 5.625349 6.640802 0.000000 963.965935
B-3 861.683041 0.906750 5.023179 5.929929 0.000000 847.557140
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:22:55 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S13 (POOL # 4154)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4154
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 55,862.72
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 17,134.52
SUBSERVICER ADVANCES THIS MONTH 54,939.51
MASTER SERVICER ADVANCES THIS MONTH 4,278.77
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 20 5,010,601.81
(B) TWO MONTHLY PAYMENTS: 3 572,766.65
(C) THREE OR MORE MONTHLY PAYMENTS: 1 496,128.74
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,456,386.48
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 322,629,483.11
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,226
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 607,061.13
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,527,371.80
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.71438400 % 5.87373700 % 1.41187930 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.65727290 % 5.88704978 % 1.41705080 %
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 7.59445722
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 311.27
POOL TRADING FACTOR: 81.87169476
................................................................................
Run: 08/24/97 20:22:55 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 150,068,000.00 109,815,942.11 6.500000 % 636,641.79
A-2 760947BC4 1,321,915.43 1,012,216.43 0.000000 % 5,417.83
A-3 760947BD2 0.00 0.00 0.307128 % 0.00
R 760947BE0 100.00 0.00 6.500000 % 0.00
M-1 760947BF7 1,168,000.00 1,000,948.01 6.500000 % 5,038.16
M-2 760947BG5 2,491,000.00 2,134,727.26 6.500000 % 10,744.91
B 622,704.85 533,643.13 6.500000 % 2,686.03
- -------------------------------------------------------------------------------
155,671,720.28 114,497,476.94 660,528.72
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 594,622.35 1,231,264.14 0.00 0.00 109,179,300.32
A-2 0.00 5,417.83 0.00 0.00 1,006,798.60
A-3 29,293.94 29,293.94 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 5,419.85 10,458.01 0.00 0.00 995,909.85
M-2 11,558.95 22,303.86 0.00 0.00 2,123,982.35
B 2,889.53 5,575.56 0.00 0.00 530,957.10
- -------------------------------------------------------------------------------
643,784.62 1,304,313.34 0.00 0.00 113,836,948.22
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 731.774543 4.242355 3.962353 8.204708 0.000000 727.532188
A-2 765.719506 4.098469 0.000000 4.098469 0.000000 761.621037
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 856.976036 4.313493 4.640283 8.953776 0.000000 852.662543
M-2 856.976018 4.313493 4.640285 8.953778 0.000000 852.662525
B 856.976030 4.313488 4.640288 8.953776 0.000000 852.662541
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:22:55 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S14 (POOL # 4155)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4155
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 22,057.64
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,271.67
SUBSERVICER ADVANCES THIS MONTH 7,066.23
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 76,774.62
(B) TWO MONTHLY PAYMENTS: 1 345,532.12
(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 113,836,948.22
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 509
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 84,180.11
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.76670050 % 2.76306800 % 0.47023120 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.76429630 % 2.74066746 % 0.47058090 %
CLASS A-3 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3071 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 580,439.00
SPECIAL HAZARD AMOUNT AVAILABLE 854,579.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.04639328
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 134.65
POOL TRADING FACTOR: 73.12628653
................................................................................
Run: 08/24/97 20:22:56 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 9,529,258.16 7.750000 % 598,120.16
A-2 760947BS9 40,324,000.00 25,975,721.61 7.750000 % 110,082.83
A-3 760947BT7 6,500,000.00 6,500,000.00 7.750000 % 0.00
A-4 760947BU4 5,000,000.00 2,242,730.64 7.750000 % 21,154.32
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 27,104,531.61 7.750000 % 0.00
A-8 760947BY6 15,537,000.00 5,806,250.30 7.750000 % 364,439.21
A-9 760947BZ3 2,074,847.12 1,833,977.22 0.000000 % 4,347.90
A-10 760947CE9 0.00 0.00 0.319172 % 0.00
R 760947CA7 355,000.00 35,374.51 7.750000 % 306.22
M-1 760947CB5 4,463,000.00 4,324,374.18 7.750000 % 4,234.80
M-2 760947CC3 2,028,600.00 1,965,589.41 7.750000 % 1,924.88
M-3 760947CD1 1,623,000.00 1,572,587.77 7.750000 % 1,540.01
B-1 974,000.00 943,746.47 7.750000 % 924.20
B-2 324,600.00 314,517.55 7.750000 % 308.00
B-3 730,456.22 627,047.81 7.750000 % 614.06
- -------------------------------------------------------------------------------
162,292,503.34 117,757,745.55 1,107,996.59
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 61,519.47 659,639.63 0.00 0.00 8,931,138.00
A-2 167,695.37 277,778.20 0.00 0.00 25,865,638.78
A-3 41,963.03 41,963.03 0.00 0.00 6,500,000.00
A-4 14,478.73 35,633.05 0.00 0.00 2,221,576.32
A-5 99,232.87 99,232.87 0.00 0.00 15,371,000.00
A-6 87,870.82 87,870.82 0.00 0.00 13,611,038.31
A-7 0.00 0.00 174,982.80 0.00 27,279,514.41
A-8 37,484.28 401,923.49 0.00 0.00 5,441,811.09
A-9 0.00 4,347.90 0.00 0.00 1,829,629.32
A-10 31,308.77 31,308.77 0.00 0.00 0.00
R 228.37 534.59 0.00 0.00 35,068.29
M-1 27,917.51 32,152.31 0.00 0.00 4,320,139.38
M-2 12,689.55 14,614.43 0.00 0.00 1,963,664.53
M-3 10,152.40 11,692.41 0.00 0.00 1,571,047.76
B-1 6,092.69 7,016.89 0.00 0.00 942,822.27
B-2 2,030.48 2,338.48 0.00 0.00 314,209.55
B-3 4,048.12 4,662.18 0.00 0.00 626,433.75
- -------------------------------------------------------------------------------
604,712.46 1,712,709.05 174,982.80 0.00 116,824,731.76
===============================================================================
Run: 08/24/97 20:22:56
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-1 366.509929 23.004622 2.366133 25.370755 0.000000 343.505308
A-2 644.175221 2.729958 4.158699 6.888657 0.000000 641.445263
A-3 1000.000000 0.000000 6.455851 6.455851 0.000000 1000.000000
A-4 448.546128 4.230864 2.895746 7.126610 0.000000 444.315264
A-5 1000.000000 0.000000 6.455850 6.455850 0.000000 1000.000000
A-6 698.467610 0.000000 4.509202 4.509202 0.000000 698.467610
A-7 1260.675889 0.000000 0.000000 0.000000 8.138735 1268.814624
A-8 373.704724 23.456215 2.412582 25.868797 0.000000 350.248509
A-9 883.909567 2.095528 0.000000 2.095528 0.000000 881.814039
R 99.646507 0.862592 0.643296 1.505888 0.000000 98.783916
M-1 968.938871 0.948868 6.255324 7.204192 0.000000 967.990002
M-2 968.938879 0.948871 6.255324 7.204195 0.000000 967.990008
M-3 968.938860 0.948866 6.255330 7.204196 0.000000 967.989994
B-1 968.938881 0.948871 6.255329 7.204200 0.000000 967.990010
B-2 968.938848 0.948860 6.255330 7.204190 0.000000 967.989988
B-3 858.433117 0.840653 5.541906 6.382559 0.000000 857.592465
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:22:56 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S15 (POOL # 4156)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4156
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 22,706.05
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,378.31
SUBSERVICER ADVANCES THIS MONTH 20,704.66
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,127,088.08
(B) TWO MONTHLY PAYMENTS: 2 430,665.87
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 157,333.60
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 116,824,731.76
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 453
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 817,593.76
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.59114360 % 6.78251900 % 1.62633760 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.53153740 % 6.72362055 % 1.63786590 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3192 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,348,433.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,074,617.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.24828804
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 310.60
POOL TRADING FACTOR: 71.98405925
................................................................................
Run: 08/24/97 20:24:21 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 19,390,351.89 6.500000 % 113,319.18
A-II 760947BJ9 22,971,650.00 16,840,545.22 7.000000 % 102,789.57
A-II 760947BK6 31,478,830.00 20,411,361.30 7.500000 % 432,942.68
IO 760947BL4 0.00 0.00 0.328004 % 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 1,040,530.00 907,446.35 7.038121 % 4,269.83
M-2 760947BQ3 1,539,985.00 1,343,021.14 7.038120 % 6,319.35
B 332,976.87 290,389.18 7.038121 % 1,366.37
- -------------------------------------------------------------------------------
83,242,471.87 59,183,115.08 661,006.98
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-I 104,923.91 218,243.09 0.00 0.00 19,277,032.71
A-II 98,136.28 200,925.85 0.00 0.00 16,737,755.65
A-III 127,440.85 560,383.53 0.00 0.00 19,978,418.62
IO 16,160.42 16,160.42 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 5,316.83 9,586.66 0.00 0.00 903,176.52
M-2 7,868.91 14,188.26 0.00 0.00 1,336,701.79
B 1,701.42 3,067.79 0.00 0.00 289,022.81
- -------------------------------------------------------------------------------
361,548.62 1,022,555.60 0.00 0.00 58,522,108.10
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-I 749.290019 4.378927 4.054513 8.433440 0.000000 744.911092
A-II 733.101245 4.474627 4.272061 8.746688 0.000000 728.626618
A-II 648.415500 13.753455 4.048462 17.801917 0.000000 634.662045
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-1 872.100132 4.103514 5.109736 9.213250 0.000000 867.996618
M-2 872.100144 4.103514 5.109734 9.213248 0.000000 867.996630
B 872.100155 4.103513 5.109730 9.213243 0.000000 867.996642
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:24:22 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S16 (POOL # 4157)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4157
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 10,675.70
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,583.00
SUBSERVICER ADVANCES THIS MONTH 10,150.55
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 840,558.15
(B) TWO MONTHLY PAYMENTS: 1 108,850.28
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 58,522,108.09
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 300
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 381,882.71
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.70678790 % 3.80255000 % 0.49066220 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.67872520 % 3.82740537 % 0.49386940 %
CLASS IO - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3268 %
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 7.61687900
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 136.93
POOL TRADING FACTOR: 70.30318391
Run: 08/24/97 20:24:22 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S16 (POOL # 4157)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4157
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,313.30
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,227.49
SUBSERVICER ADVANCES THIS MONTH 2,841.23
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 273,275.39
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 20,083,844.18
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 16,731.15
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.98612750 % 3.55513900 % 0.45873330 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 3.55810035 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.04587445
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 134.91
POOL TRADING FACTOR: 74.89193372
Run: 08/24/97 20:24:22 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S16 (POOL # 4158)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4158
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 2,981.51
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,084.85
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 17,459,833.07
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 84
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 24,798.07
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.87021640 % 3.65779300 % 0.47199110 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 3.66298777 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.44954039
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 138.50
POOL TRADING FACTOR: 73.34578336
Run: 08/24/97 20:24:22 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S16 (POOL # 4159)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4159
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,380.89
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,192.29
SUBSERVICER ADVANCES THIS MONTH 7,309.32
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 567,282.76
(B) TWO MONTHLY PAYMENTS: 1 108,850.28
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 20,978,430.84
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 340,353.49
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.30924370 % 4.15466200 % 0.53609450 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 4.22206673 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.30280557
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 137.57
POOL TRADING FACTOR: 64.31047404
................................................................................
Run: 08/24/97 20:22:57 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S17 (POOL # 4160)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4160
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947CF6 19,086,000.00 0.00 8.000000 % 0.00
A-2 760947CG4 28,854,000.00 8,240,803.79 8.000000 % 455,954.30
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 23,334,668.07 8.000000 % 1,151,365.45
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 2,262,804.73 0.000000 % 32,459.49
A-12 760947CW9 0.00 0.00 0.330374 % 0.00
R 760947CS8 100.00 0.00 8.000000 % 0.00
M-1 760947CT6 5,660,500.00 5,512,725.86 8.000000 % 5,112.32
M-2 760947CU3 2,572,900.00 2,505,731.34 8.000000 % 2,323.73
M-3 760947CV1 2,058,400.00 2,004,663.02 8.000000 % 1,859.06
B-1 1,029,200.00 1,002,331.47 8.000000 % 929.53
B-2 617,500.00 601,379.42 8.000000 % 557.70
B-3 926,311.44 768,326.59 8.000000 % 712.54
- -------------------------------------------------------------------------------
205,832,763.60 138,636,434.29 1,651,274.12
===============================================================================
_______________________________________________________________________________
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 54,918.93 510,873.23 0.00 0.00 7,784,849.49
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 6,872.53 6,872.53 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-7 155,508.49 1,306,873.94 0.00 0.00 22,183,302.62
A-8 13,994.96 13,994.96 0.00 0.00 2,100,000.00
A-9 90,407.47 90,407.47 0.00 0.00 13,566,000.00
A-10 338,125.00 338,125.00 0.00 0.00 50,737,000.00
A-11 0.00 32,459.49 0.00 0.00 2,230,345.24
A-12 38,154.48 38,154.48 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 36,738.29 41,850.61 0.00 0.00 5,507,613.54
M-2 16,698.87 19,022.60 0.00 0.00 2,503,407.61
M-3 13,359.61 15,218.67 0.00 0.00 2,002,803.96
B-1 6,679.81 7,609.34 0.00 0.00 1,001,401.94
B-2 4,007.76 4,565.46 0.00 0.00 600,821.72
B-3 5,120.34 5,832.88 0.00 0.00 767,614.05
- -------------------------------------------------------------------------------
947,044.87 2,598,318.99 0.00 0.00 136,985,160.17
===============================================================================
Run: 08/24/97 20:22:57
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-2 285.603514 15.802118 1.903339 17.705457 0.000000 269.801396
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 6.872530 6.872530 0.000000 1000.000000
A-6 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000
A-7 468.125826 23.097989 3.119716 26.217705 0.000000 445.027838
A-8 1000.000000 0.000000 6.664267 6.664267 0.000000 1000.000000
A-9 1000.000000 0.000000 6.664269 6.664269 0.000000 1000.000000
A-10 1000.000000 0.000000 6.664269 6.664269 0.000000 1000.000000
A-11 814.587890 11.685104 0.000000 11.685104 0.000000 802.902787
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 973.893801 0.903157 6.490291 7.393448 0.000000 972.990644
M-2 973.893793 0.903156 6.490291 7.393447 0.000000 972.990637
M-3 973.893811 0.903158 6.490289 7.393447 0.000000 972.990653
B-1 973.893772 0.903158 6.490293 7.393451 0.000000 972.990614
B-2 973.893798 0.903158 6.490300 7.393458 0.000000 972.990640
B-3 829.447372 0.769201 5.527666 6.296867 0.000000 828.678150
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:22:58 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 25,900.33
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,102.16
SUBSERVICER ADVANCES THIS MONTH 43,612.97
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 2,740,904.60
(B) TWO MONTHLY PAYMENTS: 1 251,869.27
(C) THREE OR MORE MONTHLY PAYMENTS: 2 1,194,264.20
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,501,557.82
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 136,985,160.17
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 574
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,522,266.64
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.91088380 % 7.34975000 % 1.73936670 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.81022610 % 7.31015323 % 1.75862930 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3310 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,574,469.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,245,346.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.47431648
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 310.82
POOL TRADING FACTOR: 66.55167903
................................................................................
Run: 08/24/97 20:22:58 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 7,341,392.11 8.000000 % 1,450,033.55
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 1,240,833.96 0.000000 % 1,993.52
A-8 760947DD0 0.00 0.00 0.372709 % 0.00
R 760947DE8 160,000.00 16,273.26 8.000000 % 289.13
M-1 760947DF5 4,067,400.00 3,965,676.99 8.000000 % 3,753.47
M-2 760947DG3 1,355,800.00 1,321,892.31 8.000000 % 1,251.16
M-3 760947DH1 1,694,700.00 1,652,316.66 8.000000 % 1,563.90
B-1 611,000.00 595,719.30 8.000000 % 563.84
B-2 474,500.00 462,633.07 8.000000 % 437.88
B-3 610,170.76 524,035.83 8.000000 % 495.99
- -------------------------------------------------------------------------------
135,580,848.50 91,391,773.49 1,460,382.44
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 48,914.13 1,498,947.68 0.00 0.00 5,891,358.56
A-4 324,950.81 324,950.81 0.00 0.00 48,771,000.00
A-5 103,273.20 103,273.20 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 1,993.52 0.00 0.00 1,238,840.44
A-8 28,368.93 28,368.93 0.00 0.00 0.00
R 108.43 397.56 0.00 0.00 15,984.13
M-1 26,422.47 30,175.94 0.00 0.00 3,961,923.52
M-2 8,807.49 10,058.65 0.00 0.00 1,320,641.15
M-3 11,009.03 12,572.93 0.00 0.00 1,650,752.76
B-1 3,969.15 4,532.99 0.00 0.00 595,155.46
B-2 3,082.43 3,520.31 0.00 0.00 462,195.19
B-3 3,491.54 3,987.53 0.00 0.00 523,539.84
- -------------------------------------------------------------------------------
629,064.28 2,089,446.72 0.00 0.00 89,931,391.05
===============================================================================
_______________________________________________________________________________
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-3 858.140515 169.495447 5.717607 175.213054 0.000000 688.645068
A-4 1000.000000 0.000000 6.662788 6.662788 0.000000 1000.000000
A-5 1000.000000 0.000000 6.662787 6.662787 0.000000 1000.000000
A-6 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000
A-7 909.517119 1.461227 0.000000 1.461227 0.000000 908.055892
R 101.707875 1.807063 0.677688 2.484751 0.000000 99.900813
M-1 974.990655 0.922818 6.496157 7.418975 0.000000 974.067837
M-2 974.990640 0.922820 6.496157 7.418977 0.000000 974.067820
M-3 974.990653 0.922818 6.496153 7.418971 0.000000 974.067835
B-1 974.990671 0.922815 6.496154 7.418969 0.000000 974.067856
B-2 974.990664 0.922824 6.496164 7.418988 0.000000 974.067840
B-3 858.834714 0.812838 5.722234 6.535072 0.000000 858.021843
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:22:59 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S18 (POOL # 4161)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4161
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 17,615.75
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 25,242.08
MASTER SERVICER ADVANCES THIS MONTH 543.60
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 2,125,781.52
(B) TWO MONTHLY PAYMENTS: 2 445,358.58
(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 89,931,391.05
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 365
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 63,287.58
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,373,703.49
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.54666070 % 7.69807400 % 1.75526530 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.40031220 % 7.70956320 % 1.78243890 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3655 %
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 8.55013905
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 311.76
POOL TRADING FACTOR: 66.33045304
................................................................................
Run: 08/24/97 20:22:59 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 37,509,752.35 8.010027 % 1,002,942.48
R 760947DP3 100.00 0.00 8.010027 % 0.00
M-1 760947DL2 12,120,000.00 6,034,292.93 8.010027 % 161,346.01
M-2 760947DM0 3,327,400.00 3,212,391.24 8.010027 % 2,566.89
M-3 760947DN8 2,139,000.00 2,065,067.29 8.010027 % 1,650.11
B-1 951,000.00 918,129.50 8.010027 % 733.64
B-2 142,700.00 137,767.71 8.010027 % 110.08
B-3 95,100.00 91,812.94 8.010027 % 73.36
B-4 950,747.29 458,776.96 8.010027 % 366.59
- -------------------------------------------------------------------------------
95,065,047.29 50,427,990.92 1,169,789.16
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 250,290.61 1,253,233.09 0.00 0.00 36,506,809.87
R 0.00 0.00 0.00 0.00 0.00
M-1 40,264.91 201,610.92 0.00 0.00 5,872,946.92
M-2 21,435.26 24,002.15 0.00 0.00 3,209,824.35
M-3 13,779.53 15,429.64 0.00 0.00 2,063,417.18
B-1 6,126.38 6,860.02 0.00 0.00 917,395.86
B-2 919.28 1,029.36 0.00 0.00 137,657.63
B-3 612.64 686.00 0.00 0.00 91,739.58
B-4 3,061.28 3,427.87 0.00 0.00 416,364.38
- -------------------------------------------------------------------------------
336,489.89 1,506,279.05 0.00 0.00 49,216,155.77
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 497.879615 13.312394 3.322192 16.634586 0.000000 484.567221
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 497.878955 13.312377 3.322187 16.634564 0.000000 484.566578
M-2 965.435848 0.771440 6.442045 7.213485 0.000000 964.664408
M-3 965.435853 0.771440 6.442043 7.213483 0.000000 964.664413
B-1 965.435857 0.771441 6.442040 7.213481 0.000000 964.664416
B-2 965.435950 0.771409 6.442046 7.213455 0.000000 964.664541
B-3 965.435752 0.771399 6.442061 7.213460 0.000000 964.664353
B-4 482.543537 0.385581 3.219867 3.605448 0.000000 437.933807
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:22:59 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S19 (POOL # 4162)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4162
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 15,157.42
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 28,773.93
MASTER SERVICER ADVANCES THIS MONTH 5,599.84
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 2,302,945.23
(B) TWO MONTHLY PAYMENTS: 2 298,216.37
(C) THREE OR MORE MONTHLY PAYMENTS: 2 387,828.79
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 949,556.71
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 49,216,155.77
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 311
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 6
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 766,941.53
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 933,224.93
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 74.38280140 % 22.43149300 % 3.18570520 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 74.17647580 % 22.64741786 % 3.17610640 %
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 8.55646950
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 323.95
POOL TRADING FACTOR: 51.77103170
................................................................................
Run: 08/24/97 20:23:00 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 40,227,489.90 8.246074 % 2,051,235.20
M-1 760947DR9 2,949,000.00 2,697,901.81 8.246074 % 64,751.69
M-2 760947DS7 1,876,700.00 1,716,904.85 8.246074 % 41,207.02
R 760947DT5 100.00 0.00 8.246074 % 0.00
B-1 1,072,500.00 981,179.99 8.246074 % 23,549.06
B-2 375,400.00 343,435.85 8.246074 % 8,242.72
B-3 965,295.81 797,586.56 8.246074 % 19,142.68
- -------------------------------------------------------------------------------
107,242,895.81 46,764,498.96 2,208,128.37
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 275,389.86 2,326,625.06 0.00 0.00 38,176,254.70
M-1 18,469.33 83,221.02 0.00 0.00 2,633,150.12
M-2 11,753.61 52,960.63 0.00 0.00 1,675,697.83
R 0.00 0.00 0.00 0.00 0.00
B-1 6,716.97 30,266.03 0.00 0.00 957,630.93
B-2 2,351.10 10,593.82 0.00 0.00 335,193.13
B-3 5,460.13 24,602.81 0.00 0.00 778,443.88
- -------------------------------------------------------------------------------
320,141.00 2,528,269.37 0.00 0.00 44,556,370.59
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 402.259211 20.511552 2.753791 23.265343 0.000000 381.747659
M-1 914.853106 21.957169 6.262913 28.220082 0.000000 892.895938
M-2 914.853120 21.957169 6.262914 28.220083 0.000000 892.895950
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 914.853138 21.957166 6.262909 28.220075 0.000000 892.895972
B-2 914.853090 21.957166 6.262920 28.220086 0.000000 892.895924
B-3 826.261289 19.830895 5.656432 25.487327 0.000000 806.430394
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:23:00 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 10,711.75
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 15,084.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,048,090.22
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 148,807.12
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 781,261.21
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 44,556,370.59
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 197
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,171,489.91
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 86.02142820 % 9.44050900 % 4.53806300 %
PREPAYMENT PERCENT 93.01071410 % 0.00000000 % 6.98928590 %
NEXT DISTRIBUTION 85.68079980 % 9.67055416 % 4.64864600 %
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 8.58390585
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 320.17
POOL TRADING FACTOR: 41.54715355
................................................................................
Run: 08/24/97 20:23:01 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-S1 (POOL # 4164)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4164
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947EB3 38,811,257.00 20,028,252.77 7.850000 % 632,297.52
A-2 760947EC1 6,468,543.00 3,338,042.20 9.250000 % 105,382.92
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 15,706,935.50 0.000000 % 1,480.41
A-8 760947EH0 0.00 0.00 0.457639 % 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 3,035,945.82 8.500000 % 2,174.50
M-2 760947EN7 1,860,998.00 1,821,567.68 8.500000 % 1,304.70
M-3 760947EP2 1,550,831.00 1,517,972.45 8.500000 % 1,087.25
B-1 760947EQ0 558,299.00 546,469.91 8.500000 % 391.41
B-2 760947ER8 248,133.00 242,875.63 8.500000 % 173.96
B-3 124,066.00 121,437.32 8.500000 % 86.98
B-4 620,337.16 582,868.21 8.500000 % 417.48
- -------------------------------------------------------------------------------
124,066,559.16 55,674,367.49 744,797.13
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 130,992.81 763,290.33 0.00 0.00 19,395,955.25
A-2 25,725.76 131,108.68 0.00 0.00 3,232,659.28
A-3 60,020.89 60,020.89 0.00 0.00 8,732,000.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 121,251.98 122,732.39 0.00 0.00 15,705,455.09
A-8 15,921.16 15,921.16 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 21,500.46 23,674.96 0.00 0.00 3,033,771.32
M-2 12,900.27 14,204.97 0.00 0.00 1,820,262.98
M-3 10,750.22 11,837.47 0.00 0.00 1,516,885.20
B-1 3,870.08 4,261.49 0.00 0.00 546,078.50
B-2 1,720.04 1,894.00 0.00 0.00 242,701.67
B-3 860.01 946.99 0.00 0.00 121,350.34
B-4 4,127.85 4,545.33 0.00 0.00 582,450.73
- -------------------------------------------------------------------------------
409,641.53 1,154,438.66 0.00 0.00 54,929,570.36
===============================================================================
Run: 08/24/97 20:23:01
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-1 516.042363 16.291601 3.375124 19.666725 0.000000 499.750762
A-2 516.042361 16.291601 3.977056 20.268657 0.000000 499.750760
A-3 1000.000000 0.000000 6.873670 6.873670 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-7 343.349986 0.032361 2.650540 2.682901 0.000000 343.317625
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-1 978.812276 0.701076 6.931914 7.632990 0.000000 978.111200
M-2 978.812272 0.701075 6.931910 7.632985 0.000000 978.111196
M-3 978.812295 0.701076 6.931909 7.632985 0.000000 978.111219
B-1 978.812267 0.701076 6.931913 7.632989 0.000000 978.111191
B-2 978.812290 0.701076 6.931928 7.633004 0.000000 978.111215
B-3 978.812245 0.701078 6.931875 7.632953 0.000000 978.111167
B-4 939.599056 0.672989 6.654204 7.327193 0.000000 938.926067
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:23:01 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S1 (POOL # 4164)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4164
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,375.36
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 552.97
SUBSERVICER ADVANCES THIS MONTH 18,232.09
MASTER SERVICER ADVANCES THIS MONTH 1,660.37
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 460,682.09
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 571,007.31
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,247,773.64
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 54,929,570.36
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 215
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 240,915.99
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 704,695.36
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 85.65215600 % 11.62446100 % 2.72338280 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 85.46544680 % 11.59834213 % 2.75882230 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4570 %
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 9.13968296
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 322.94
POOL TRADING FACTOR: 44.27427562
................................................................................
Run: 08/24/97 20:23:02 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-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 301,391,044.00 114,295,987.48 8.285439 % 6,432,444.80
R 760947EA5 100.00 0.00 8.285439 % 0.00
B-1 4,660,688.00 4,487,649.91 8.285439 % 8,156.80
B-2 2,330,345.00 2,243,825.93 8.285439 % 4,078.40
B-3 2,330,343.10 1,785,604.05 8.285439 % 3,245.53
- -------------------------------------------------------------------------------
310,712,520.10 122,813,067.37 6,447,925.53
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 779,498.66 7,211,943.46 0.00 0.00 107,863,542.68
R 0.00 0.00 0.00 0.00 0.00
B-1 30,605.78 38,762.58 0.00 0.00 4,479,493.11
B-2 15,302.89 19,381.29 0.00 0.00 2,239,747.53
B-3 12,177.82 15,423.35 0.00 0.00 1,701,332.84
- -------------------------------------------------------------------------------
837,585.15 7,285,510.68 0.00 0.00 116,284,116.16
===============================================================================
Run: 08/24/97 20:23:02
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 379.228214 21.342521 2.586337 23.928858 0.000000 357.885693
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 962.872844 1.750128 6.566794 8.316922 0.000000 961.122716
B-2 962.872849 1.750127 6.566792 8.316919 0.000000 961.122722
B-3 766.240838 1.392726 5.225763 6.618489 0.000000 730.078262
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:23:02 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S2 (POOL # 4165)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4165
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 29,256.96
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 62,996.01
MASTER SERVICER ADVANCES THIS MONTH 7,215.63
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 14 2,909,414.23
(B) TWO MONTHLY PAYMENTS: 4 1,082,821.02
(C) THREE OR MORE MONTHLY PAYMENTS: 2 335,104.38
FORECLOSURES
NUMBER OF LOANS 14
AGGREGATE PRINCIPAL BALANCE 3,867,570.45
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 116,284,116.16
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 514
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 949,133.18
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 6,041,634.82
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 93.06500520 % 6.93499480 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 92.75862110 % 7.24137890 %
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 8.81654795
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 324.95
POOL TRADING FACTOR: 37.42498568
................................................................................
Run: 08/24/97 20:23:04 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 7,745,068.52 7.650000 % 2,031,085.60
A-2 760947FF3 40,142,000.00 40,142,000.00 7.950000 % 0.00
A-3 760947FG1 9,521,000.00 9,521,000.00 8.100000 % 0.00
A-4 760947FH9 3,868,000.00 0.00 8.500000 % 0.00
A-5 760947FJ5 6,539,387.00 0.00 8.500000 % 0.00
A-6 760947FK2 16,968,000.00 0.00 8.500000 % 0.00
A-7 760947FR7 64,384,584.53 16,679,356.76 0.000000 % 9,580.75
A-8 760947FL0 0.00 0.00 8.500000 % 0.00
A-9 760947FM8 0.00 0.00 0.453899 % 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 4,645,868.27 8.500000 % 3,485.54
M-2 760947FT3 2,834,750.00 2,787,521.73 8.500000 % 2,091.33
M-3 760947FU0 2,362,291.00 2,322,934.09 8.500000 % 1,742.77
B-1 760947FV8 944,916.00 929,173.27 8.500000 % 697.11
B-2 760947FW6 566,950.00 557,504.35 8.500000 % 418.27
B-3 377,967.00 371,669.87 8.500000 % 278.84
B-4 944,921.62 929,178.73 8.500000 % 697.11
- -------------------------------------------------------------------------------
188,983,349.15 86,631,275.59 2,050,077.32
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 49,290.52 2,080,376.12 0.00 0.00 5,713,982.92
A-2 265,486.76 265,486.76 0.00 0.00 40,142,000.00
A-3 64,157.04 64,157.04 0.00 0.00 9,521,000.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 125,223.33 134,804.08 0.00 0.00 16,669,776.01
A-8 20,554.79 20,554.79 0.00 0.00 0.00
A-9 28,132.57 28,132.57 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 32,852.05 36,337.59 0.00 0.00 4,642,382.73
M-2 19,711.24 21,802.57 0.00 0.00 2,785,430.40
M-3 16,426.03 18,168.80 0.00 0.00 2,321,191.32
B-1 6,570.40 7,267.51 0.00 0.00 928,476.16
B-2 3,942.25 4,360.52 0.00 0.00 557,086.08
B-3 2,628.17 2,907.01 0.00 0.00 371,391.03
B-4 6,570.44 7,267.55 0.00 0.00 928,481.62
- -------------------------------------------------------------------------------
641,545.59 2,691,622.91 0.00 0.00 84,581,198.27
===============================================================================
Run: 08/24/97 20:23:04
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-1 222.535140 58.358156 1.416240 59.774396 0.000000 164.176984
A-2 1000.000000 0.000000 6.613690 6.613690 0.000000 1000.000000
A-3 1000.000000 0.000000 6.738477 6.738477 0.000000 1000.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-7 259.058234 0.148805 1.944927 2.093732 0.000000 258.909429
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 983.339536 0.737746 6.953430 7.691176 0.000000 982.601790
M-2 983.339529 0.737748 6.953432 7.691180 0.000000 982.601782
M-3 983.339517 0.737746 6.953432 7.691178 0.000000 982.601771
B-1 983.339546 0.737748 6.953422 7.691170 0.000000 982.601797
B-2 983.339536 0.737755 6.953435 7.691190 0.000000 982.601782
B-3 983.339471 0.737736 6.953438 7.691174 0.000000 982.601735
B-4 983.339475 0.737744 6.953423 7.691167 0.000000 982.601732
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:23:04 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S3 (POOL # 4167)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4167
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 17,874.10
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 31,419.54
MASTER SERVICER ADVANCES THIS MONTH 4,698.39
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,967,331.44
(B) TWO MONTHLY PAYMENTS: 1 217,173.66
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,600,245.34
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 84,581,198.27
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 332
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 558,050.28
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,984,955.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 85.43105440 % 11.33139800 % 3.23754800 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 85.08859680 % 11.52620754 % 3.31364980 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4588 %
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 9.20719023
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 320.79
POOL TRADING FACTOR: 44.75589974
................................................................................
Run: 08/24/97 20:23:05 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S4 (POOL # 4168)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4168
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947EU1 54,360,000.00 9,054,455.24 8.000000 % 1,337,538.34
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 1,051,485.04 866,292.27 0.000000 % 33,383.63
A-6 760947EZ0 0.00 0.00 0.364369 % 0.00
R 760947FA4 100.00 0.00 8.000000 % 0.00
M-1 760947FB2 1,575,400.00 1,432,278.26 8.000000 % 5,853.31
M-2 760947FC0 525,100.00 477,395.78 8.000000 % 1,950.98
M-3 760947FD8 525,100.00 477,395.78 8.000000 % 1,950.98
B-1 630,100.00 572,856.77 8.000000 % 2,341.10
B-2 315,000.00 286,382.92 8.000000 % 1,170.36
B-3 367,575.59 198,047.28 8.000000 % 809.36
- -------------------------------------------------------------------------------
105,020,175.63 59,035,419.30 1,384,998.06
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 60,333.61 1,397,871.95 0.00 0.00 7,716,916.90
A-2 121,607.37 121,607.37 0.00 0.00 18,250,000.00
A-3 44,138.48 44,138.48 0.00 0.00 6,624,000.00
A-4 138,574.52 138,574.52 0.00 0.00 20,796,315.00
A-5 0.00 33,383.63 0.00 0.00 832,908.64
A-6 17,916.81 17,916.81 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 9,543.87 15,397.18 0.00 0.00 1,426,424.95
M-2 3,181.09 5,132.07 0.00 0.00 475,444.80
M-3 3,181.09 5,132.07 0.00 0.00 475,444.80
B-1 3,817.19 6,158.29 0.00 0.00 570,515.67
B-2 1,908.29 3,078.65 0.00 0.00 285,212.56
B-3 1,319.68 2,129.04 0.00 0.00 197,237.92
- -------------------------------------------------------------------------------
405,522.00 1,790,520.06 0.00 0.00 57,650,421.24
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 166.564666 24.605194 1.109890 25.715084 0.000000 141.959472
A-2 1000.000000 0.000000 6.663418 6.663418 0.000000 1000.000000
A-3 1000.000000 0.000000 6.663418 6.663418 0.000000 1000.000000
A-4 1000.000000 0.000000 6.663417 6.663417 0.000000 1000.000000
A-5 823.875031 31.749030 0.000000 31.749030 0.000000 792.126001
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 909.152126 3.715444 6.058061 9.773505 0.000000 905.436683
M-2 909.152123 3.715445 6.058065 9.773510 0.000000 905.436679
M-3 909.152123 3.715445 6.058065 9.773510 0.000000 905.436679
B-1 909.152150 3.715442 6.058070 9.773512 0.000000 905.436709
B-2 909.152127 3.715429 6.058063 9.773492 0.000000 905.436698
B-3 538.793340 2.201806 3.590228 5.792034 0.000000 536.591453
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:23:05 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S4 (POOL # 4168)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4168
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 12,722.89
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,271.68
SUBSERVICER ADVANCES THIS MONTH 10,578.93
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 796,822.61
(B) TWO MONTHLY PAYMENTS: 1 160,995.11
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 57,650,421.24
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 295
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,143,158.34
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.07872020 % 1.81760800 % 4.10367140 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.96263490 % 1.82646740 % 4.18412290 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3680 %
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 8.57938284
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 142.28
POOL TRADING FACTOR: 54.89461515
................................................................................
Run: 08/24/97 20:23:06 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-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 42,950,776.15 8.116564 % 662,241.50
R 760947GA3 100.00 0.00 8.116564 % 0.00
M-1 760947GB1 16,170,335.00 7,247,943.88 8.116564 % 111,753.26
M-2 760947GC9 3,892,859.00 3,743,356.38 8.116564 % 17,582.48
M-3 760947GD7 1,796,704.00 1,727,702.79 8.116564 % 8,114.99
B-1 1,078,022.00 1,036,621.30 8.116564 % 4,868.99
B-2 299,451.00 287,950.79 8.116564 % 1,352.50
B-3 718,681.74 413,103.09 8.116564 % 1,940.34
- -------------------------------------------------------------------------------
119,780,254.74 57,407,454.38 807,854.06
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 290,385.85 952,627.35 0.00 0.00 42,288,534.65
R 0.00 0.00 0.00 0.00 0.00
M-1 49,002.62 160,755.88 0.00 0.00 7,136,190.62
M-2 25,308.46 42,890.94 0.00 0.00 3,725,773.90
M-3 11,680.82 19,795.81 0.00 0.00 1,719,587.80
B-1 7,008.49 11,877.48 0.00 0.00 1,031,752.31
B-2 1,946.80 3,299.30 0.00 0.00 286,598.29
B-3 2,792.95 4,733.29 0.00 0.00 408,946.11
- -------------------------------------------------------------------------------
388,125.99 1,195,980.05 0.00 0.00 56,597,383.68
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 448.225188 6.911012 3.030405 9.941417 0.000000 441.314176
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 448.224720 6.911005 3.030402 9.941407 0.000000 441.313716
M-2 961.595676 4.516598 6.501253 11.017851 0.000000 957.079077
M-3 961.595672 4.516598 6.501249 11.017847 0.000000 957.079074
B-1 961.595682 4.516596 6.501250 11.017846 0.000000 957.079086
B-2 961.595687 4.516599 6.501231 11.017830 0.000000 957.079088
B-3 574.806715 2.699860 3.886213 6.586073 0.000000 569.022541
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:23:06 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 17,642.43
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,393.63
SUBSERVICER ADVANCES THIS MONTH 16,728.07
MASTER SERVICER ADVANCES THIS MONTH 3,501.01
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 14 1,590,725.01
(B) TWO MONTHLY PAYMENTS: 4 288,178.19
(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 56,597,383.68
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 587
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 464,112.37
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 522,776.46
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 74.81741980 % 22.15566500 % 3.02691560 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 74.71817940 % 22.22991860 % 3.05190200 %
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 8.56438904
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 296.09
POOL TRADING FACTOR: 47.25101295
................................................................................
Run: 08/24/97 20:24:24 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 44,084,022.72 8.095202 % 654,352.72
II A 760947GF2 199,529,000.00 82,786,596.07 7.767288 % 4,587,373.26
III 760947GG0 151,831,000.00 82,970,924.07 7.359035 % 3,783,850.99
R 760947GL9 1,000.00 468.65 8.095202 % 6.96
I M 760947GH8 10,069,000.00 9,597,585.75 8.095202 % 18,523.07
II M 760947GJ4 21,982,000.00 20,908,583.74 7.767288 % 38,786.89
III 760947GK1 12,966,000.00 12,119,396.24 7.359035 % 33,844.51
I B 1,855,785.84 1,768,900.96 8.095202 % 3,413.93
II B 3,946,359.39 3,753,652.36 7.767288 % 6,963.29
III 2,509,923.08 2,346,039.83 7.359035 % 6,551.53
- -------------------------------------------------------------------------------
498,755,068.31 260,336,170.39 9,133,667.15
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
I A 296,934.64 951,287.36 0.00 0.00 43,429,670.00
II A 535,033.97 5,122,407.23 0.00 0.00 78,199,222.81
III A 508,040.99 4,291,891.98 0.00 0.00 79,187,073.08
R 3.16 10.12 0.00 0.00 461.69
I M 64,646.00 83,169.07 0.00 0.00 9,579,062.68
II M 135,128.19 173,915.08 0.00 0.00 20,869,796.85
III M 74,208.52 108,053.03 0.00 0.00 12,085,551.73
I B 11,914.70 15,328.63 0.00 0.00 1,765,487.03
II B 24,259.13 31,222.42 0.00 0.00 3,746,689.07
III B 14,365.09 20,916.62 0.00 0.00 2,339,488.30
- -------------------------------------------------------------------------------
1,664,534.39 10,798,201.54 0.00 0.00 251,202,503.24
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
I A 468.654895 6.956389 3.156696 10.113085 0.000000 461.698506
II A 414.910094 22.991010 2.681485 25.672495 0.000000 391.919084
III 546.468930 24.921465 3.346095 28.267560 0.000000 521.547465
R 468.650000 6.960000 3.160000 10.120000 0.000000 461.690000
I M 953.181622 1.839614 6.420300 8.259914 0.000000 951.342008
II M 951.168399 1.764484 6.147220 7.911704 0.000000 949.403915
III 934.705865 2.610251 5.723316 8.333567 0.000000 932.095614
I B 953.181624 1.839614 6.420299 8.259913 0.000000 951.342010
II B 951.168403 1.764484 6.147218 7.911702 0.000000 949.403919
III 934.705868 2.610251 5.723319 8.333570 0.000000 932.095617
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:24:24 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 53,228.96
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 639.19
SUBSERVICER ADVANCES THIS MONTH 46,561.92
MASTER SERVICER ADVANCES THIS MONTH 891.06
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 62 3,552,816.54
(B) TWO MONTHLY PAYMENTS: 7 971,233.68
(C) THREE OR MORE MONTHLY PAYMENTS: 4 292,622.09
FORECLOSURES
NUMBER OF LOANS 8
AGGREGATE PRINCIPAL BALANCE 726,919.55
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 251,202,503.24
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 3,033
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 3
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 80,253.24
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 8,555,223.34
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 80.60424770 % 16.37327800 % 3.02247400 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 79.94204870 % 16.93231983 % 3.12563140 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.07323700
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 259.32
POOL TRADING FACTOR: 50.36590487
Run: 08/24/97 20:24:25 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 11,500.29
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 34.08
SUBSERVICER ADVANCES THIS MONTH 11,145.14
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 22 1,036,496.57
(B) TWO MONTHLY PAYMENTS: 1 72,001.92
(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 54,774,681.40
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 805
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 569,277.85
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 79.50173810 % 17.30823500 % 3.19002660 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 17.48812122 % 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 8.48447346
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 265.46
POOL TRADING FACTOR: 51.67871996
Run: 08/24/97 20:24:25 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)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 10023
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 21,866.65
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 358.57
SUBSERVICER ADVANCES THIS MONTH 20,757.09
MASTER SERVICER ADVANCES THIS MONTH 891.06
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 16 1,159,642.20
(B) TWO MONTHLY PAYMENTS: 5 724,401.53
(C) THREE OR MORE MONTHLY PAYMENTS: 2 194,710.02
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 544,579.72
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 102,815,708.73
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,130
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 3
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 80,253.24
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,433,798.31
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 77.04746010 % 19.45910700 % 3.49343240 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 20.29825705 % 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 8.15868416
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 270.27
POOL TRADING FACTOR: 45.60317259
Run: 08/24/97 20:24:25 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)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 10023
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 19,862.02
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 246.53
SUBSERVICER ADVANCES THIS MONTH 14,659.69
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 24 1,356,677.77
(B) TWO MONTHLY PAYMENTS: 1 174,830.23
(C) THREE OR MORE MONTHLY PAYMENTS: 1 51,900.78
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 93,612,113.11
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,098
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,552,147.18
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 85.15396510 % 12.43826900 % 2.40776630 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 12.91024348 % 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 7.73876479
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 243.69
POOL TRADING FACTOR: 55.95232486
................................................................................
Run: 08/24/97 20:23:06 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 15,377,321.47 8.000000 % 1,131,067.61
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 569,607.66 480,611.33 0.000000 % 2,563.97
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 1,447,225.17 8.000000 % 5,658.58
M-2 760947HQ7 1,049,900.00 964,847.40 8.000000 % 3,772.51
M-3 760947HR5 892,400.00 820,106.50 8.000000 % 3,206.58
B-1 209,800.00 192,804.07 8.000000 % 753.86
B-2 367,400.00 337,636.85 8.000000 % 1,320.14
B-3 367,731.33 337,941.37 8.000000 % 1,321.33
SPRE 0.00 0.00 0.397259 % 0.00
- -------------------------------------------------------------------------------
104,981,638.99 50,238,494.16 1,149,664.58
===============================================================================
_______________________________________________________________________________
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-5 102,328.62 1,233,396.23 0.00 0.00 14,246,253.86
A-6 105,124.70 105,124.70 0.00 0.00 17,800,000.00
A-7 34,037.84 34,037.84 0.00 0.00 5,280,000.00
A-8 46,415.24 46,415.24 0.00 0.00 7,200,000.00
A-9 15,920.93 15,920.93 0.00 0.00 0.00
A-10 0.00 2,563.97 0.00 0.00 478,047.36
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 9,630.58 15,289.16 0.00 0.00 1,441,566.59
M-2 6,420.60 10,193.11 0.00 0.00 961,074.89
M-3 5,457.41 8,663.99 0.00 0.00 816,899.92
B-1 1,283.02 2,036.88 0.00 0.00 192,050.21
B-2 2,246.81 3,566.95 0.00 0.00 336,316.71
B-3 2,248.83 3,570.16 0.00 0.00 336,620.04
SPRED 16,406.19 16,406.19 0.00 0.00 0.00
- -------------------------------------------------------------------------------
347,520.77 1,497,185.35 0.00 0.00 49,088,829.58
===============================================================================
Run: 08/24/97 20:23:06
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-5 689.565985 50.720521 4.588727 55.309248 0.000000 638.845465
A-6 1000.000000 0.000000 5.905882 5.905882 0.000000 1000.000000
A-7 1000.000000 0.000000 6.446561 6.446561 0.000000 1000.000000
A-8 1000.000000 0.000000 6.446561 6.446561 0.000000 1000.000000
A-10 843.758544 4.501291 0.000000 4.501291 0.000000 839.257253
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-1 918.989821 3.593205 6.115431 9.708636 0.000000 915.396615
M-2 918.989809 3.593209 6.115440 9.708649 0.000000 915.396600
M-3 918.989803 3.593209 6.115430 9.708639 0.000000 915.396594
B-1 918.989847 3.593232 6.115443 9.708675 0.000000 915.396616
B-2 918.989793 3.593195 6.115433 9.708628 0.000000 915.396598
B-3 918.989878 3.593167 6.115416 9.708583 0.000000 915.396684
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:23:07 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 10,366.73
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 522.25
SPREAD 16,406.19
SUBSERVICER ADVANCES THIS MONTH 19,636.03
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,554,113.93
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 280,425.14
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 49,088,829.58
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 203
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 952,853.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.75897140 % 6.49581300 % 1.74521550 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.59748480 % 6.55860290 % 1.77941380 %
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 8.62669880
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 146.67
POOL TRADING FACTOR: 46.75944294
................................................................................
Run: 08/24/97 20:23:08 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 16,030,588.84 8.000000 % 304,292.06
A-3 760947GQ8 10,027,461.00 3,964,317.54 8.000000 % 38,871.20
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 0.831537 % 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 2,741,061.74 8.000000 % 2,443.96
M-2 760947GY1 1,277,000.00 1,245,937.15 8.000000 % 1,110.89
M-3 760947GZ8 1,277,000.00 1,245,937.15 8.000000 % 1,110.89
B-1 613,000.00 598,088.85 8.000000 % 533.26
B-2 408,600.00 398,660.86 8.000000 % 355.45
B-3 510,571.55 460,222.52 8.000000 % 410.35
- -------------------------------------------------------------------------------
102,156,471.55 48,424,082.65 349,128.06
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 106,772.31 411,064.37 0.00 0.00 15,726,296.78
A-3 26,404.48 65,275.68 0.00 0.00 3,925,446.34
A-4 144,795.17 144,795.17 0.00 0.00 21,739,268.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 33,524.49 33,524.49 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 18,256.93 20,700.89 0.00 0.00 2,738,617.78
M-2 8,298.61 9,409.50 0.00 0.00 1,244,826.26
M-3 8,298.61 9,409.50 0.00 0.00 1,244,826.26
B-1 3,983.59 4,516.85 0.00 0.00 597,555.59
B-2 2,655.30 3,010.75 0.00 0.00 398,305.41
B-3 3,065.33 3,475.68 0.00 0.00 459,812.17
- -------------------------------------------------------------------------------
356,054.82 705,182.88 0.00 0.00 48,074,954.59
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 776.437242 14.738304 5.171488 19.909792 0.000000 761.698938
A-3 395.346094 3.876475 2.633217 6.509692 0.000000 391.469619
A-4 1000.000000 0.000000 6.660536 6.660536 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-1 975.675141 0.869922 6.498516 7.368438 0.000000 974.805218
M-2 975.675137 0.869922 6.498520 7.368442 0.000000 974.805215
M-3 975.675137 0.869922 6.498520 7.368442 0.000000 974.805215
B-1 975.675122 0.869918 6.498515 7.368433 0.000000 974.805204
B-2 975.675135 0.869922 6.498532 7.368454 0.000000 974.805213
B-3 901.386926 0.803688 6.003723 6.807411 0.000000 900.583219
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:23:08 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 10,859.88
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,447.30
SUBSERVICER ADVANCES THIS MONTH 19,662.45
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,169,216.46
(B) TWO MONTHLY PAYMENTS: 2 900,029.12
(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 48,074,954.59
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 305,952.59
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 86.18474960 % 10.80647400 % 3.00877610 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 86.09682830 % 10.87524751 % 3.02792420 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.8333 %
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 9.15740961
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 320.04
POOL TRADING FACTOR: 47.06011656
................................................................................
Run: 08/24/97 20:23:09 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-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 14,591,610.23 6.600000 % 586,458.34
A-2 760947HT1 23,921,333.00 18,190,406.49 7.000000 % 390,972.23
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 4,691,122.29 8.000000 % 322,912.96
A-9 760947JF9 63,512,857.35 24,296,062.12 0.000000 % 2,116,427.91
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 0.479453 % 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 5,400,141.69 8.000000 % 4,132.92
M-2 760947JH5 2,499,831.00 2,454,609.95 8.000000 % 1,878.60
M-3 760947JJ1 2,499,831.00 2,454,609.95 8.000000 % 1,878.60
B-1 760947JK8 799,945.00 785,474.28 8.000000 % 601.15
B-2 760947JL6 699,952.00 687,290.12 8.000000 % 526.01
B-3 999,934.64 671,826.59 8.000000 % 514.18
- -------------------------------------------------------------------------------
199,986,492.99 115,733,153.71 3,426,302.90
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 80,099.30 666,557.64 0.00 0.00 14,005,151.89
A-2 105,906.34 496,878.57 0.00 0.00 17,799,434.26
A-3 70,738.33 70,738.33 0.00 0.00 12,694,000.00
A-4 73,331.58 73,331.58 0.00 0.00 12,686,000.00
A-5 55,917.02 55,917.02 0.00 0.00 9,469,000.00
A-6 40,166.04 40,166.04 0.00 0.00 6,661,000.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 31,213.92 354,126.88 0.00 0.00 4,368,209.33
A-9 172,375.87 2,288,803.78 0.00 0.00 22,179,634.21
A-10 0.00 0.00 0.00 0.00 0.00
A-11 56,136.05 56,136.05 0.00 0.00 0.00
A-12 46,151.43 46,151.43 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 35,931.61 40,064.53 0.00 0.00 5,396,008.77
M-2 16,332.55 18,211.15 0.00 0.00 2,452,731.35
M-3 16,332.55 18,211.15 0.00 0.00 2,452,731.35
B-1 5,226.42 5,827.57 0.00 0.00 784,873.13
B-2 4,573.11 5,099.12 0.00 0.00 686,764.11
B-3 4,470.21 4,984.39 0.00 0.00 671,312.41
- -------------------------------------------------------------------------------
814,902.33 4,241,205.23 0.00 0.00 112,306,850.81
===============================================================================
Run: 08/24/97 20:23:09
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-1 629.274203 25.291459 3.454343 28.745802 0.000000 603.982745
A-2 760.426122 16.344082 4.427276 20.771358 0.000000 744.082040
A-3 1000.000000 0.000000 5.572580 5.572580 0.000000 1000.000000
A-4 1000.000000 0.000000 5.780512 5.780512 0.000000 1000.000000
A-5 1000.000000 0.000000 5.905272 5.905272 0.000000 1000.000000
A-6 1000.000000 0.000000 6.030032 6.030032 0.000000 1000.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 250.996377 17.277312 1.670087 18.947399 0.000000 233.719065
A-9 382.537696 33.322826 2.714031 36.036857 0.000000 349.214870
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-1 981.910356 0.751491 6.533462 7.284953 0.000000 981.158866
M-2 981.910357 0.751491 6.533462 7.284953 0.000000 981.158866
M-3 981.910357 0.751491 6.533462 7.284953 0.000000 981.158866
B-1 981.910356 0.751489 6.533474 7.284963 0.000000 981.158867
B-2 981.910360 0.751494 6.533462 7.284956 0.000000 981.158865
B-3 671.870503 0.514204 4.470502 4.984706 0.000000 671.356290
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:23:09 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S9 (POOL # 4172)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4172
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 22,695.93
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 30,082.73
MASTER SERVICER ADVANCES THIS MONTH 2,357.26
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,941,368.53
(B) TWO MONTHLY PAYMENTS: 4 945,042.06
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 884,250.06
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 112,306,850.81
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 388
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 310,555.94
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,337,718.50
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.22063710 % 8.92313900 % 1.85622390 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.90049980 % 9.17261182 % 1.91135210 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4785 %
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 8.76692783
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 326.51
POOL TRADING FACTOR: 56.15721799
................................................................................
Run: 08/24/97 20:23:10 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S10 (POOL # 4174)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4174
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947JM4 55,601,800.00 35,974,229.57 6.600000 % 1,365,887.12
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 28,778,053.36 7.200000 % 674,149.08
A-5 760947JR3 6,989,000.00 0.00 7.500000 % 0.00
A-6 760947KB6 72,376,561.40 60,618,653.23 7.500000 % 121,144.97
A-7 760947JS1 5,000,000.00 4,187,726.82 7.500000 % 8,369.08
A-8 760947JT9 8,040,000.00 0.00 7.500000 % 0.00
A-9 760947JU6 142,330.60 135,727.82 0.000000 % 7,154.47
A-10 760947JV4 0.00 0.00 0.593278 % 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 5,669,678.64 7.500000 % 4,636.06
M-2 760947JZ5 2,883,900.00 2,834,839.30 7.500000 % 2,318.03
M-3 760947KA8 2,883,900.00 2,834,839.30 7.500000 % 2,318.03
B-1 922,800.00 907,101.40 7.500000 % 741.73
B-2 807,500.00 793,762.89 7.500000 % 649.05
B-3 1,153,493.52 1,023,966.65 7.500000 % 837.29
- -------------------------------------------------------------------------------
230,710,285.52 165,214,578.98 2,188,204.91
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 197,800.05 1,563,687.17 0.00 0.00 34,608,342.45
A-2 42,433.51 42,433.51 0.00 0.00 8,936,000.00
A-3 78,226.98 78,226.98 0.00 0.00 12,520,000.00
A-4 172,617.52 846,766.60 0.00 0.00 28,103,904.28
A-5 0.00 0.00 0.00 0.00 0.00
A-6 423,246.67 544,391.64 0.00 0.00 60,497,508.26
A-7 29,239.23 37,608.31 0.00 0.00 4,179,357.74
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 7,154.47 0.00 0.00 128,573.35
A-10 81,657.79 81,657.79 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 35,425.06 40,061.12 0.00 0.00 5,665,042.58
M-2 17,712.54 20,030.57 0.00 0.00 2,832,521.27
M-3 17,712.54 20,030.57 0.00 0.00 2,832,521.27
B-1 5,667.71 6,409.44 0.00 0.00 906,359.67
B-2 4,959.56 5,608.61 0.00 0.00 793,113.84
B-3 6,397.91 7,235.20 0.00 0.00 1,023,129.36
- -------------------------------------------------------------------------------
1,113,097.07 3,301,301.98 0.00 0.00 163,026,374.07
===============================================================================
Run: 08/24/97 20:23:10
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S10 (POOL # 4174)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4174
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 646.997571 24.565520 3.557440 28.122960 0.000000 622.432052
A-2 1000.000000 0.000000 4.748602 4.748602 0.000000 1000.000000
A-3 597.043395 0.000000 3.730423 3.730423 0.000000 597.043395
A-4 752.662570 17.631727 4.514647 22.146374 0.000000 735.030843
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 837.545361 1.673815 5.847842 7.521657 0.000000 835.871546
A-7 837.545364 1.673816 5.847846 7.521662 0.000000 835.871548
A-8 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-9 953.609554 50.266562 0.000000 50.266562 0.000000 903.342992
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-1 982.988079 0.803783 6.141867 6.945650 0.000000 982.184296
M-2 982.988072 0.803783 6.141870 6.945653 0.000000 982.184289
M-3 982.988072 0.803783 6.141870 6.945653 0.000000 982.184289
B-1 982.988080 0.803782 6.141862 6.945644 0.000000 982.184298
B-2 982.988099 0.803777 6.141870 6.945647 0.000000 982.184322
B-3 887.709061 0.725873 5.546550 6.272423 0.000000 886.983188
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:23:11 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S10 (POOL # 4174)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4174
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 33,181.59
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,151.21
SUBSERVICER ADVANCES THIS MONTH 43,456.23
MASTER SERVICER ADVANCES THIS MONTH 1,686.52
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 2,940,288.59
(B) TWO MONTHLY PAYMENTS: 2 851,041.08
(C) THREE OR MORE MONTHLY PAYMENTS: 2 601,854.71
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,316,090.85
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 163,026,374.07
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 563
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 224,930.25
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,053,088.20
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.48032100 % 6.86905500 % 1.65062390 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.37331020 % 6.94984795 % 1.67135640 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5946 %
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 8.39130580
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 327.13
POOL TRADING FACTOR: 70.66281146
................................................................................
Run: 08/24/97 20:23:12 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S11 (POOL # 4175)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4175
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947KP5 11,300,000.00 0.00 7.650000 % 0.00
A-2 760947KQ3 105,000,000.00 60,542,831.42 7.500000 % 2,458,817.63
A-3 760947KR1 47,939,000.00 27,641,550.45 7.250000 % 1,122,602.46
A-4 760947KS9 27,875,000.00 16,072,680.23 7.650000 % 652,757.54
A-5 760947KT7 30,655,000.00 26,223,513.34 7.650000 % 870,070.18
A-6 760947KU4 20,568,000.00 14,272,864.96 7.650000 % 348,168.58
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 32,270,708.74 7.500000 % 26,144.69
A-17 760947LF6 1,348,796.17 1,148,561.40 0.000000 % 6,843.86
A-18 760947LG4 0.00 0.00 0.465445 % 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 11,127,786.60 7.500000 % 9,015.37
M-2 760947LL3 5,670,200.00 5,563,942.39 7.500000 % 4,507.73
M-3 760947LM1 4,536,100.00 4,451,095.02 7.500000 % 3,606.13
B-1 2,041,300.00 2,003,046.72 7.500000 % 1,622.80
B-2 1,587,600.00 1,557,848.93 7.500000 % 1,262.12
B-3 2,041,838.57 1,792,055.96 7.500000 % 1,451.86
- -------------------------------------------------------------------------------
453,612,334.74 353,490,486.16 5,506,870.95
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 378,114.18 2,836,931.81 0.00 0.00 58,084,013.79
A-3 166,878.11 1,289,480.57 0.00 0.00 26,518,947.99
A-4 102,387.92 755,145.46 0.00 0.00 15,419,922.69
A-5 167,051.85 1,037,122.03 0.00 0.00 25,353,443.16
A-6 90,922.54 439,091.12 0.00 0.00 13,924,696.38
A-7 31,250.00 31,250.00 0.00 0.00 5,000,000.00
A-8 13,377.65 13,377.65 0.00 0.00 2,100,000.00
A-9 79,491.45 79,491.45 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-15 624,539.97 624,539.97 0.00 0.00 100,000,000.00
A-16 201,543.47 227,688.16 0.00 0.00 32,244,564.05
A-17 0.00 6,843.86 0.00 0.00 1,141,717.54
A-18 137,007.76 137,007.76 0.00 0.00 0.00
A-19 59,331.30 59,331.30 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 69,497.48 78,512.85 0.00 0.00 11,118,771.23
M-2 34,749.04 39,256.77 0.00 0.00 5,559,434.66
M-3 27,798.86 31,404.99 0.00 0.00 4,447,488.89
B-1 12,509.83 14,132.63 0.00 0.00 2,001,423.92
B-2 9,729.39 10,991.51 0.00 0.00 1,556,586.81
B-3 11,192.11 12,643.97 0.00 0.00 1,790,604.10
- -------------------------------------------------------------------------------
2,337,634.58 7,844,505.53 0.00 0.00 347,983,615.21
===============================================================================
Run: 08/24/97 20:23:12
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S11 (POOL # 4175)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4175
____________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 576.598394 23.417311 3.601087 27.018398 0.000000 553.181084
A-3 576.598395 23.417311 3.481051 26.898362 0.000000 553.181084
A-4 576.598394 23.417311 3.673109 27.090420 0.000000 553.181083
A-5 855.440005 28.382651 5.449416 33.832067 0.000000 827.057353
A-6 693.935480 16.927683 4.420582 21.348265 0.000000 677.007798
A-7 1000.000000 0.000000 6.250000 6.250000 0.000000 1000.000000
A-8 1000.000000 0.000000 6.370310 6.370310 0.000000 1000.000000
A-9 1000.000000 0.000000 6.162128 6.162128 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 6.245400 6.245400 0.000000 1000.000000
A-16 981.260338 0.794986 6.128363 6.923349 0.000000 980.465353
A-17 851.545567 5.074051 0.000000 5.074051 0.000000 846.471517
A-19 1000.000000 0.000000 6.245400 6.245400 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-1 981.260337 0.794985 6.128363 6.923348 0.000000 980.465352
M-2 981.260342 0.794986 6.128362 6.923348 0.000000 980.465356
M-3 981.260338 0.794985 6.128361 6.923346 0.000000 980.465354
B-1 981.260334 0.794984 6.128364 6.923348 0.000000 980.465351
B-2 981.260349 0.794986 6.128364 6.923350 0.000000 980.465363
B-3 877.667797 0.711060 5.481388 6.192448 0.000000 876.956742
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:23:12 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S11 (POOL # 4175)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4175
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 73,515.05
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,244.69
SUBSERVICER ADVANCES THIS MONTH 50,126.17
MASTER SERVICER ADVANCES THIS MONTH 4,803.92
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 16 3,740,912.24
(B) TWO MONTHLY PAYMENTS: 1 201,223.49
(C) THREE OR MORE MONTHLY PAYMENTS: 2 485,834.29
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 2,054,228.94
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 347,983,615.21
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,249
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 616,114.02
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 5,220,256.29
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.48009570 % 6.00065500 % 1.51924910 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.36703820 % 6.07088778 % 1.54209020 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4652 %
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 8.25119233
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 329.91
POOL TRADING FACTOR: 76.71387847
................................................................................
Run: 08/24/97 20:23:13 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S12 (POOL # 4176)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4176
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947KG5 35,048,000.00 15,937,353.97 7.250000 % 961,709.06
A-2 760947KH3 23,594,900.00 23,594,900.00 7.250000 % 0.00
A-3 760947KJ9 56,568,460.00 38,133,835.94 7.250000 % 927,689.47
A-4 760947KE0 434,639.46 344,677.81 0.000000 % 2,272.35
A-5 760947KF7 0.00 0.00 0.527186 % 0.00
R 760947KK6 100.00 0.00 7.250000 % 0.00
M-1 760947KL4 1,803,000.00 1,662,630.68 7.250000 % 6,435.80
M-2 760947KM2 901,000.00 830,854.29 7.250000 % 3,216.11
M-3 760947KN0 721,000.00 664,867.83 7.250000 % 2,573.60
B-1 360,000.00 331,972.87 7.250000 % 1,285.02
B-2 361,000.00 332,894.99 7.250000 % 1,288.59
B-3 360,674.91 332,595.18 7.250000 % 1,287.42
- -------------------------------------------------------------------------------
120,152,774.37 82,166,583.56 1,907,757.42
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 96,186.16 1,057,895.22 0.00 0.00 14,975,644.91
A-2 142,401.48 142,401.48 0.00 0.00 23,594,900.00
A-3 230,147.82 1,157,837.29 0.00 0.00 37,206,146.47
A-4 0.00 2,272.35 0.00 0.00 342,405.46
A-5 36,059.29 36,059.29 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 10,034.42 16,470.22 0.00 0.00 1,656,194.88
M-2 5,014.42 8,230.53 0.00 0.00 827,638.18
M-3 4,012.65 6,586.25 0.00 0.00 662,294.23
B-1 2,003.54 3,288.56 0.00 0.00 330,687.85
B-2 2,009.11 3,297.70 0.00 0.00 331,606.40
B-3 2,007.30 3,294.72 0.00 0.00 331,307.76
- -------------------------------------------------------------------------------
529,876.19 2,437,633.61 0.00 0.00 80,258,826.14
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 454.729342 27.439770 2.744412 30.184182 0.000000 427.289572
A-2 1000.000000 0.000000 6.035265 6.035265 0.000000 1000.000000
A-3 674.118333 16.399412 4.068483 20.467895 0.000000 657.718921
A-4 793.020059 5.228126 0.000000 5.228126 0.000000 787.791932
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 922.146800 3.569495 5.565402 9.134897 0.000000 918.577305
M-2 922.146826 3.569489 5.565394 9.134883 0.000000 918.577336
M-3 922.146782 3.569487 5.565395 9.134882 0.000000 918.577295
B-1 922.146861 3.569500 5.565389 9.134889 0.000000 918.577361
B-2 922.146787 3.569501 5.565402 9.134903 0.000000 918.577285
B-3 922.146705 3.569475 5.565400 9.134875 0.000000 918.577231
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:23:13 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S12 (POOL # 4176)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4176
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 16,636.08
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,253.45
SUBSERVICER ADVANCES THIS MONTH 15,698.80
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,257,722.82
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 280,648.85
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 80,258,826.14
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 333
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,589,569.99
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.92090070 % 3.86003300 % 1.21906600 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.81992650 % 3.91997671 % 1.24330140 %
CLASS A-5 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5139 %
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 8.03747393
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 151.00
POOL TRADING FACTOR: 66.79731414
................................................................................
Run: 08/24/97 20:23:14 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S13 (POOL # 4177)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4177
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760947KD2 97,561,000.00 48,878,234.04 6.207500 % 1,275,511.23
R 0.00 0.00 0.000000 % 0.00
B-1 1,156,700.00 1,082,043.35 7.187500 % 967.65
B-2 1,257,300.00 1,176,150.34 7.187500 % 1,051.81
B-3 604,098.39 509,176.60 7.187500 % 455.35
- -------------------------------------------------------------------------------
100,579,098.39 51,645,604.33 1,277,986.04
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 261,201.67 1,536,712.90 0.00 0.00 47,602,722.81
R 78,187.18 78,187.18 0.00 0.00 0.00
B-1 6,695.24 7,662.89 0.00 0.00 1,081,075.70
B-2 7,277.53 8,329.34 0.00 0.00 1,175,098.53
B-3 3,150.57 3,605.92 0.00 0.00 508,721.26
- -------------------------------------------------------------------------------
356,512.19 1,634,498.23 0.00 0.00 50,367,618.30
===============================================================================
Run: 08/24/97 20:23:14
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S13 (POOL # 4177)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4177
_____________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 501.001774 13.073987 2.677316 15.751303 0.000000 487.927787
B-1 935.457206 0.836561 5.788225 6.624786 0.000000 934.620645
B-2 935.457202 0.836562 5.788221 6.624783 0.000000 934.620640
B-3 842.870315 0.753768 5.215326 5.969094 0.000000 842.116563
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:23:14 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S13 (POOL # 4177)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4177
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 14,184.78
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 26,398.97
MASTER SERVICER ADVANCES THIS MONTH 3,698.96
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,548,565.78
(B) TWO MONTHLY PAYMENTS: 2 383,159.97
(C) THREE OR MORE MONTHLY PAYMENTS: 1 738,717.24
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 767,596.64
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 50,367,618.30
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 293
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 489,920.36
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,231,800.43
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 94.64161510 % 5.35838500 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 94.51056930 % 5.48943070 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 684,585.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,118,504.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.82841102
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 309.12
POOL TRADING FACTOR: 50.07761961
................................................................................
Run: 08/24/97 20:23:15 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S14 (POOL # 4178)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4178
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947LV1 68,252,000.00 16,863,435.10 7.500000 % 3,819,577.22
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 60,749,424.58 7.500000 % 2,519,829.95
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 1,119,876.16 0.000000 % 1,115.99
R 760947MG3 100.00 0.00 7.500000 % 0.00
M-1 760947MH1 10,777,500.00 10,582,420.12 7.500000 % 8,778.02
M-2 760947MJ7 5,987,500.00 5,879,122.28 7.500000 % 4,876.68
M-3 760947MK4 4,790,000.00 4,703,297.82 7.500000 % 3,901.34
B-1 2,395,000.00 2,351,648.91 7.500000 % 1,950.67
B-2 1,437,000.00 1,410,989.34 7.500000 % 1,170.40
B-3 2,155,426.27 2,037,476.53 7.500000 % 1,690.07
SPRE 0.00 0.00 0.423596 % 0.00
- -------------------------------------------------------------------------------
478,999,910.73 393,076,391.84 6,362,890.34
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 105,336.25 3,924,913.47 0.00 0.00 13,043,857.88
A-2 355,265.64 355,265.64 0.00 0.00 56,875,000.00
A-3 146,791.08 146,791.08 0.00 0.00 23,500,000.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 379,466.96 2,899,296.91 0.00 0.00 58,229,594.63
A-6 607,227.85 607,227.85 0.00 0.00 97,212,000.00
A-7 77,624.37 77,624.37 0.00 0.00 12,427,000.00
A-8 332,201.96 332,201.96 0.00 0.00 53,182,701.00
A-9 256,605.96 256,605.96 0.00 0.00 41,080,426.00
A-10 19,373.76 19,373.76 0.00 0.00 3,101,574.00
A-11 0.00 1,115.99 0.00 0.00 1,118,760.17
R 0.00 0.00 0.00 0.00 0.00
M-1 66,102.34 74,880.36 0.00 0.00 10,573,642.10
M-2 36,723.52 41,600.20 0.00 0.00 5,874,245.60
M-3 29,378.81 33,280.15 0.00 0.00 4,699,396.48
B-1 14,689.41 16,640.08 0.00 0.00 2,349,698.24
B-2 8,813.64 9,984.04 0.00 0.00 1,409,818.94
B-3 12,726.95 14,417.02 0.00 0.00 2,035,786.47
SPRED 136,848.51 136,848.51 0.00 0.00 0.00
- -------------------------------------------------------------------------------
2,585,177.01 8,948,067.35 0.00 0.00 386,713,501.51
===============================================================================
Run: 08/24/97 20:23:15
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S14 (POOL # 4178)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4178
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 247.076058 55.962861 1.543343 57.506204 0.000000 191.113196
A-2 1000.000000 0.000000 6.246429 6.246429 0.000000 1000.000000
A-3 1000.000000 0.000000 6.246429 6.246429 0.000000 1000.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 809.992328 33.597733 5.059559 38.657292 0.000000 776.394595
A-6 1000.000000 0.000000 6.246429 6.246429 0.000000 1000.000000
A-7 1000.000000 0.000000 6.246429 6.246429 0.000000 1000.000000
A-8 1000.000000 0.000000 6.246429 6.246429 0.000000 1000.000000
A-9 1000.000000 0.000000 6.246429 6.246429 0.000000 1000.000000
A-10 1000.000000 0.000000 6.246428 6.246428 0.000000 1000.000000
A-11 952.693292 0.949387 0.000000 0.949387 0.000000 951.743905
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 981.899338 0.814476 6.133365 6.947841 0.000000 981.084862
M-2 981.899337 0.814477 6.133365 6.947842 0.000000 981.084860
M-3 981.899336 0.814476 6.133363 6.947839 0.000000 981.084860
B-1 981.899336 0.814476 6.133365 6.947841 0.000000 981.084860
B-2 981.899332 0.814475 6.133361 6.947836 0.000000 981.084857
B-3 945.277766 0.784100 5.904609 6.688709 0.000000 944.493671
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:23:15 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 79,754.87
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SPREAD 0.00
SUBSERVICER ADVANCES THIS MONTH 70,030.22
MASTER SERVICER ADVANCES THIS MONTH 1,106.41
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 22 6,189,856.45
(B) TWO MONTHLY PAYMENTS: 5 1,098,318.63
(C) THREE OR MORE MONTHLY PAYMENTS: 1 274,653.24
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,676,185.81
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 386,713,501.51
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,355
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 141,100.25
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 6,036,757.51
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.12042180 % 1.47978500 % 5.39979290 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.01271910 % 1.49860391 % 5.48432900 %
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 8.19618296
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 330.18
POOL TRADING FACTOR: 80.73352267
................................................................................
Run: 08/24/97 20:23:17 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 60,084,388.47 7.000000 % 1,803,173.86
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 1,053,055.18 0.000000 % 4,855.74
A-6 7609473R0 0.00 0.00 0.500197 % 0.00
R 760947MU2 100.00 0.00 7.000000 % 0.00
M-1 760947MR9 2,277,000.00 2,115,177.51 7.000000 % 8,449.92
M-2 760947MS7 911,000.00 846,256.79 7.000000 % 3,380.71
M-3 760947MT5 1,367,000.00 1,269,849.66 7.000000 % 5,072.92
B-1 455,000.00 422,663.91 7.000000 % 1,688.50
B-2 455,000.00 422,663.91 7.000000 % 1,688.50
B-3 455,670.95 423,287.27 7.000000 % 1,690.99
- -------------------------------------------------------------------------------
182,156,882.70 140,152,342.70 1,830,001.14
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 350,076.76 2,153,250.62 0.00 0.00 58,281,214.61
A-2 198,098.20 198,098.20 0.00 0.00 34,000,000.00
A-3 81,569.85 81,569.85 0.00 0.00 14,000,000.00
A-4 148,661.05 148,661.05 0.00 0.00 25,515,000.00
A-5 0.00 4,855.74 0.00 0.00 1,048,199.44
A-6 58,350.56 58,350.56 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 12,323.91 20,773.83 0.00 0.00 2,106,727.59
M-2 4,930.65 8,311.36 0.00 0.00 842,876.08
M-3 7,398.68 12,471.60 0.00 0.00 1,264,776.74
B-1 2,462.62 4,151.12 0.00 0.00 420,975.41
B-2 2,462.62 4,151.12 0.00 0.00 420,975.41
B-3 2,466.25 4,157.24 0.00 0.00 421,596.28
- -------------------------------------------------------------------------------
868,801.15 2,698,802.29 0.00 0.00 138,322,341.56
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 591.964418 17.765260 3.449032 21.214292 0.000000 574.199159
A-2 1000.000000 0.000000 5.826418 5.826418 0.000000 1000.000000
A-3 1000.000000 0.000000 5.826418 5.826418 0.000000 1000.000000
A-4 1000.000000 0.000000 5.826418 5.826418 0.000000 1000.000000
A-5 862.374128 3.976491 0.000000 3.976491 0.000000 858.397636
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 928.931713 3.710988 5.412345 9.123333 0.000000 925.220725
M-2 928.931712 3.710988 5.412349 9.123337 0.000000 925.220725
M-3 928.931719 3.710988 5.412348 9.123336 0.000000 925.220732
B-1 928.931670 3.710989 5.412352 9.123341 0.000000 925.220681
B-2 928.931670 3.710989 5.412352 9.123341 0.000000 925.220681
B-3 928.931875 3.710989 5.412349 9.123338 0.000000 925.220886
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:23:18 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1995-S15 (POOL # 4183)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4183
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 28,013.95
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 814.56
SUBSERVICER ADVANCES THIS MONTH 22,587.62
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 620,389.81
(B) TWO MONTHLY PAYMENTS: 2 910,609.98
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 703,665.49
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 138,322,341.56
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 548
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,269,571.52
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.04606240 % 3.04191600 % 0.91202130 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.00949790 % 3.04678215 % 0.92045530 %
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 7.73855386
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 152.08
POOL TRADING FACTOR: 75.93583043
................................................................................
Run: 08/24/97 20:23:18 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S16 (POOL # 4184)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4184
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947MV0 15,150,000.00 9,011,306.66 7.500000 % 484,319.81
A-2 760947MW8 152,100,000.00 96,363,762.69 7.500000 % 4,397,379.39
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 41,671,473.42 7.500000 % 32,991.22
A-8 760947NC1 22,189,665.00 15,696,124.40 8.500000 % 512,315.92
A-9 760947ND9 24,993,667.00 17,712,907.65 7.000000 % 574,424.52
A-10 760947NE7 9,694,332.00 6,841,171.45 7.250000 % 225,103.63
A-11 760947NF4 19,384,664.00 13,678,342.52 7.125000 % 450,207.29
A-12 760947NG2 917,418.09 831,163.66 0.000000 % 2,184.21
A-13 7609473Q2 0.00 0.00 0.514092 % 0.00
R 760947NH0 100.00 0.00 7.500000 % 0.00
M-1 760947NK3 10,149,774.00 9,969,610.44 7.500000 % 7,892.92
M-2 760947NL1 5,638,762.00 5,538,671.17 7.500000 % 4,384.95
M-3 760947NM9 4,511,009.00 4,430,936.34 7.500000 % 3,507.96
B-1 760947NN7 2,255,508.00 2,215,471.60 7.500000 % 1,753.98
B-2 760947NP2 1,353,299.00 1,329,277.25 7.500000 % 1,052.39
B-3 760947NQ0 2,029,958.72 1,990,960.28 7.500000 % 1,576.25
- -------------------------------------------------------------------------------
451,101,028.81 365,589,521.53 6,699,094.44
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 56,299.19 540,619.00 0.00 0.00 8,526,986.85
A-2 602,043.80 4,999,423.19 0.00 0.00 91,966,383.30
A-3 59,866.17 59,866.17 0.00 0.00 9,582,241.00
A-4 215,218.85 215,218.85 0.00 0.00 34,448,155.00
A-5 311,898.15 311,898.15 0.00 0.00 49,922,745.00
A-6 277,114.27 277,114.27 0.00 0.00 44,355,201.00
A-7 260,347.37 293,338.59 0.00 0.00 41,638,482.20
A-8 111,138.47 623,454.39 0.00 0.00 15,183,808.48
A-9 103,285.88 677,710.40 0.00 0.00 17,138,483.13
A-10 41,316.32 266,419.95 0.00 0.00 6,616,067.82
A-11 81,184.18 531,391.47 0.00 0.00 13,228,135.23
A-12 0.00 2,184.21 0.00 0.00 828,979.45
A-13 156,562.31 156,562.31 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 62,286.30 70,179.22 0.00 0.00 9,961,717.52
M-2 34,603.49 38,988.44 0.00 0.00 5,534,286.22
M-3 27,682.79 31,190.75 0.00 0.00 4,427,428.38
B-1 13,841.42 15,595.40 0.00 0.00 2,213,717.62
B-2 8,304.81 9,357.20 0.00 0.00 1,328,224.86
B-3 12,438.75 14,015.00 0.00 0.00 1,989,384.03
- -------------------------------------------------------------------------------
2,435,432.52 9,134,526.96 0.00 0.00 358,890,427.09
===============================================================================
Run: 08/24/97 20:23:18
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-1 594.805720 31.968304 3.716118 35.684422 0.000000 562.837416
A-2 633.555310 28.911107 3.958210 32.869317 0.000000 604.644203
A-3 1000.000000 0.000000 6.247617 6.247617 0.000000 1000.000000
A-4 1000.000000 0.000000 6.247616 6.247616 0.000000 1000.000000
A-5 1000.000000 0.000000 6.247616 6.247616 0.000000 1000.000000
A-6 1000.000000 0.000000 6.247616 6.247616 0.000000 1000.000000
A-7 982.249501 0.777645 6.136718 6.914363 0.000000 981.471856
A-8 707.361936 23.088042 5.008569 28.096611 0.000000 684.273894
A-9 708.695833 22.982803 4.132482 27.115285 0.000000 685.713030
A-10 705.687762 23.220128 4.261905 27.482033 0.000000 682.467634
A-11 705.627011 23.224921 4.188062 27.412983 0.000000 682.402090
A-12 905.981329 2.380823 0.000000 2.380823 0.000000 903.600506
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 982.249500 0.777645 6.136718 6.914363 0.000000 981.471855
M-2 982.249503 0.777644 6.136718 6.914362 0.000000 981.471859
M-3 982.249501 0.777644 6.136718 6.914362 0.000000 981.471857
B-1 982.249498 0.777643 6.136720 6.914363 0.000000 981.471855
B-2 982.249488 0.777648 6.136715 6.914363 0.000000 981.471840
B-3 980.788555 0.776489 6.127588 6.904077 0.000000 980.012062
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:23:19 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 72,549.14
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 72,356.42
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 18 5,413,941.06
(B) TWO MONTHLY PAYMENTS: 6 2,364,660.83
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,831,994.29
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 358,890,427.09
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,314
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 6,409,536.21
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.01594420 % 5.46641800 % 1.51763740 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.89095240 % 5.55139692 % 1.54479810 %
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 8.28569649
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 331.11
POOL TRADING FACTOR: 79.55876936
................................................................................
Run: 08/24/97 20:23:20 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-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 161,500,000.00 109,243,761.37 7.500000 % 4,299,455.35
A-2 760947PD7 7,348,151.00 7,348,151.00 7.500000 % 0.00
A-3 760947PE5 24,828,814.00 18,413,267.35 8.500000 % 527,848.10
A-4 760947PF2 15,917,318.00 15,917,318.00 7.500000 % 0.00
A-5 760947PG0 43,800,000.00 43,800,000.00 7.500000 % 0.00
A-6 760947PH8 52,000,000.00 52,000,000.00 7.500000 % 0.00
A-7 760947PJ4 24,828,814.00 18,413,267.35 7.000000 % 527,848.10
A-8 760947PK1 42,208,985.00 41,514,393.44 7.500000 % 33,861.94
A-9 760947PL9 49,657,668.00 36,826,555.31 7.250000 % 1,055,697.80
A-10 760947PM7 479,655.47 412,763.68 0.000000 % 1,584.35
A-11 7609473S8 0.00 0.00 0.462234 % 0.00
R 760947PN5 100.00 0.00 7.500000 % 0.00
M-1 760947PP0 10,087,900.00 9,921,893.40 7.500000 % 8,092.96
M-2 760947PQ8 5,604,400.00 5,512,173.93 7.500000 % 4,496.10
M-3 760947PR6 4,483,500.00 4,409,719.46 7.500000 % 3,596.86
B-1 2,241,700.00 2,204,810.58 7.500000 % 1,798.39
B-2 1,345,000.00 1,322,866.66 7.500000 % 1,079.02
B-3 2,017,603.30 1,984,401.64 7.500000 % 1,618.63
- -------------------------------------------------------------------------------
448,349,608.77 369,245,343.17 6,466,977.60
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 682,345.16 4,981,800.51 0.00 0.00 104,944,306.02
A-2 45,897.13 45,897.13 0.00 0.00 7,348,151.00
A-3 130,345.48 658,193.58 0.00 0.00 17,885,419.25
A-4 99,420.83 99,420.83 0.00 0.00 15,917,318.00
A-5 273,578.26 273,578.26 0.00 0.00 43,800,000.00
A-6 324,796.10 324,796.10 0.00 0.00 52,000,000.00
A-7 107,343.34 635,191.44 0.00 0.00 17,885,419.25
A-8 259,302.18 293,164.12 0.00 0.00 41,480,531.50
A-9 222,354.18 1,278,051.98 0.00 0.00 35,770,857.51
A-10 0.00 1,584.35 0.00 0.00 411,179.33
A-11 142,142.16 142,142.16 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 61,972.93 70,065.89 0.00 0.00 9,913,800.44
M-2 34,429.48 38,925.58 0.00 0.00 5,507,677.83
M-3 27,543.46 31,140.32 0.00 0.00 4,406,122.60
B-1 13,771.42 15,569.81 0.00 0.00 2,203,012.19
B-2 8,262.73 9,341.75 0.00 0.00 1,321,787.64
B-3 12,394.73 14,013.36 0.00 0.00 1,982,783.01
- -------------------------------------------------------------------------------
2,445,899.57 8,912,877.17 0.00 0.00 362,778,365.57
===============================================================================
Run: 08/24/97 20:23:20
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-1 676.431959 26.622015 4.225047 30.847062 0.000000 649.809944
A-2 1000.000000 0.000000 6.246079 6.246079 0.000000 1000.000000
A-3 741.608816 21.259497 5.249767 26.509264 0.000000 720.349319
A-4 1000.000000 0.000000 6.246079 6.246079 0.000000 1000.000000
A-5 1000.000000 0.000000 6.246079 6.246079 0.000000 1000.000000
A-6 1000.000000 0.000000 6.246079 6.246079 0.000000 1000.000000
A-7 741.608816 21.259497 4.323337 25.582834 0.000000 720.349319
A-8 983.543988 0.802245 6.143293 6.945538 0.000000 982.741743
A-9 741.608634 21.259512 4.477741 25.737253 0.000000 720.349121
A-10 860.542005 3.303100 0.000000 3.303100 0.000000 857.238905
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 983.543988 0.802244 6.143293 6.945537 0.000000 982.741744
M-2 983.543989 0.802245 6.143295 6.945540 0.000000 982.741744
M-3 983.543986 0.802244 6.143294 6.945538 0.000000 982.741742
B-1 983.543998 0.802244 6.143293 6.945537 0.000000 982.741754
B-2 983.543985 0.802245 6.143294 6.945539 0.000000 982.741740
B-3 983.544010 0.802244 6.143294 6.945538 0.000000 982.741756
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:23:20 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 75,394.26
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 32,441.35
MASTER SERVICER ADVANCES THIS MONTH 1,808.77
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 2,806,458.62
(B) TWO MONTHLY PAYMENTS: 2 493,701.03
(C) THREE OR MORE MONTHLY PAYMENTS: 1 260,759.42
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 759,847.84
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 362,778,365.57
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,359
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 239,186.18
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 6,165,676.25
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.12537260 % 5.38016100 % 1.49446640 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.00842220 % 5.46548602 % 1.51989010 %
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 8.25132267
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 332.21
POOL TRADING FACTOR: 80.91417021
................................................................................
Run: 08/24/97 20:23:21 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 1,280,877.23 7.000000 % 1,132,033.02
A-2 760947NS6 45,874,000.00 45,874,000.00 7.000000 % 0.00
A-3 760947NT4 14,000,000.00 10,386,276.50 7.000000 % 160,211.27
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 416,148.36 369,018.03 0.000000 % 1,592.29
A-8 7609473T6 0.00 0.00 0.504139 % 0.00
R 760947NX5 100.00 0.00 7.000000 % 0.00
M-1 760947NY3 2,110,000.00 1,968,544.09 7.000000 % 7,781.96
M-2 760947NZ0 1,054,500.00 983,805.56 7.000000 % 3,889.13
M-3 760947PA3 773,500.00 721,644.00 7.000000 % 2,852.77
B-1 351,000.00 327,468.70 7.000000 % 1,294.53
B-2 281,200.00 262,348.14 7.000000 % 1,037.10
B-3 350,917.39 327,391.67 7.000000 % 1,294.22
- -------------------------------------------------------------------------------
140,600,865.75 111,075,873.92 1,311,986.29
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 7,463.95 1,139,496.97 0.00 0.00 148,844.21
A-2 267,317.74 267,317.74 0.00 0.00 45,874,000.00
A-3 60,523.08 220,734.35 0.00 0.00 10,226,065.23
A-4 62,980.56 62,980.56 0.00 0.00 10,808,000.00
A-5 138,696.50 138,696.50 0.00 0.00 23,801,500.00
A-6 81,377.08 81,377.08 0.00 0.00 13,965,000.00
A-7 0.00 1,592.29 0.00 0.00 367,425.74
A-8 46,615.77 46,615.77 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 11,471.13 19,253.09 0.00 0.00 1,960,762.13
M-2 5,732.85 9,621.98 0.00 0.00 979,916.43
M-3 4,205.18 7,057.95 0.00 0.00 718,791.23
B-1 1,908.23 3,202.76 0.00 0.00 326,174.17
B-2 1,528.76 2,565.86 0.00 0.00 261,311.04
B-3 1,907.78 3,202.00 0.00 0.00 326,097.45
- -------------------------------------------------------------------------------
691,728.61 2,003,714.90 0.00 0.00 109,763,887.63
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 47.767191 42.216409 0.278350 42.494759 0.000000 5.550782
A-2 1000.000000 0.000000 5.827217 5.827217 0.000000 1000.000000
A-3 741.876893 11.443662 4.323077 15.766739 0.000000 730.433231
A-4 1000.000000 0.000000 5.827217 5.827217 0.000000 1000.000000
A-5 1000.000000 0.000000 5.827217 5.827217 0.000000 1000.000000
A-6 1000.000000 0.000000 5.827217 5.827217 0.000000 1000.000000
A-7 886.746328 3.826256 0.000000 3.826256 0.000000 882.920072
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 932.959284 3.688133 5.436555 9.124688 0.000000 929.271152
M-2 932.959279 3.688127 5.436558 9.124685 0.000000 929.271152
M-3 932.959276 3.688132 5.436561 9.124693 0.000000 929.271144
B-1 932.959259 3.688120 5.436553 9.124673 0.000000 929.271140
B-2 932.959246 3.688122 5.436558 9.124680 0.000000 929.271124
B-3 932.959378 3.688133 5.436550 9.124683 0.000000 929.271274
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:23:21 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 22,602.57
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,671.50
SUBSERVICER ADVANCES THIS MONTH 566.22
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 57,688.27
(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 109,763,887.63
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 435
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 872,840.34
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.85282940 % 3.31866900 % 0.82850200 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.81974370 % 3.33394696 % 0.83511170 %
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 7.78363597
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 152.62
POOL TRADING FACTOR: 78.06771818
................................................................................
Run: 08/24/97 20:23:23 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 91,203,205.42 7.000000 % 1,299,749.61
A-2 7609473U3 0.00 0.00 0.542568 % 0.00
R 760947QL8 100.00 0.00 7.000000 % 0.00
M-1 760947QM6 1,786,900.00 1,676,160.25 7.000000 % 6,389.04
M-2 760947QN4 893,400.00 838,033.24 7.000000 % 3,194.34
M-3 760947QP9 595,600.00 558,688.81 7.000000 % 2,129.56
B-1 297,800.00 279,344.42 7.000000 % 1,064.78
B-2 238,200.00 223,437.99 7.000000 % 851.68
B-3 357,408.38 180,901.09 7.000000 % 689.56
- -------------------------------------------------------------------------------
119,123,708.38 94,959,771.22 1,314,068.57
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 531,603.70 1,831,353.31 0.00 0.00 89,903,455.81
A-2 42,901.64 42,901.64 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 9,769.97 16,159.01 0.00 0.00 1,669,771.21
M-2 4,884.72 8,079.06 0.00 0.00 834,838.90
M-3 3,256.48 5,386.04 0.00 0.00 556,559.25
B-1 1,628.24 2,693.02 0.00 0.00 278,279.64
B-2 1,302.37 2,154.05 0.00 0.00 222,586.31
B-3 1,054.44 1,744.00 0.00 0.00 180,211.53
- -------------------------------------------------------------------------------
596,401.56 1,910,470.13 0.00 0.00 93,645,702.65
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 793.386636 11.306664 4.624479 15.931143 0.000000 782.079973
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 938.026890 3.575488 5.467553 9.043041 0.000000 934.451402
M-2 938.026908 3.575487 5.467562 9.043049 0.000000 934.451422
M-3 938.026880 3.575487 5.467562 9.043049 0.000000 934.451394
B-1 938.026931 3.575487 5.467562 9.043049 0.000000 934.451444
B-2 938.026826 3.575483 5.467548 9.043031 0.000000 934.451343
B-3 506.146750 1.929222 2.950239 4.879461 0.000000 504.217417
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:23:23 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 19,520.39
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 566.97
SUBSERVICER ADVANCES THIS MONTH 4,688.53
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 205,158.81
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 424,415.11
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 93,645,702.65
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 389
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 952,109.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.04404500 % 3.23598300 % 0.71997170 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.00382430 % 3.26888397 % 0.72729180 %
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 7.85515512
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 155.13
POOL TRADING FACTOR: 78.61214524
................................................................................
Run: 08/24/97 20:23:24 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 24,004,091.33 6.200000 % 1,190,176.99
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 41,190,636.38 7.050000 % 2,338,620.31
A-5 760947QU8 104,043,000.00 96,438,427.42 0.000000 % 1,396,643.37
A-6 760947QV6 26,848,000.00 26,488,631.79 7.500000 % 20,826.38
A-7 760947QW4 366,090.95 350,767.18 0.000000 % 318.05
A-8 7609473V1 0.00 0.00 0.431790 % 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 6,621,960.63 7.500000 % 5,206.44
M-2 760947RA1 4,474,600.00 4,414,706.20 7.500000 % 3,471.01
M-3 760947RB9 2,983,000.00 2,943,071.68 7.500000 % 2,313.96
B-1 1,789,800.00 1,765,842.99 7.500000 % 1,388.37
B-2 745,700.00 735,718.59 7.500000 % 578.45
B-3 1,193,929.65 1,177,948.56 7.500000 % 926.15
- -------------------------------------------------------------------------------
298,304,120.60 250,429,802.75 4,960,469.48
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 123,994.23 1,314,171.22 0.00 0.00 22,813,914.34
A-2 194,134.54 194,134.54 0.00 0.00 35,848,000.00
A-3 43,648.86 43,648.86 0.00 0.00 8,450,000.00
A-4 241,942.48 2,580,562.79 0.00 0.00 38,852,016.07
A-5 234,173.77 1,630,817.14 448,896.57 0.00 95,490,680.62
A-6 165,518.03 186,344.41 0.00 0.00 26,467,805.41
A-7 0.00 318.05 0.00 0.00 350,449.13
A-8 90,091.42 90,091.42 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 41,378.27 46,584.71 0.00 0.00 6,616,754.19
M-2 27,585.92 31,056.93 0.00 0.00 4,411,235.19
M-3 18,390.21 20,704.17 0.00 0.00 2,940,757.72
B-1 11,034.13 12,422.50 0.00 0.00 1,764,454.62
B-2 4,597.24 5,175.69 0.00 0.00 735,140.14
B-3 7,360.58 8,286.73 0.00 0.00 1,177,022.41
- -------------------------------------------------------------------------------
1,203,849.68 6,164,319.16 448,896.57 0.00 245,918,229.84
===============================================================================
Run: 08/24/97 20:23:24
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-1 640.109102 31.738053 3.306513 35.044566 0.000000 608.371049
A-2 1000.000000 0.000000 5.415492 5.415492 0.000000 1000.000000
A-3 1000.000000 0.000000 5.165546 5.165546 0.000000 1000.000000
A-4 611.590741 34.723390 3.592316 38.315706 0.000000 576.867351
A-5 926.909330 13.423713 2.250740 15.674453 4.314529 917.800146
A-6 986.614712 0.775714 6.165004 6.940718 0.000000 985.838998
A-7 958.142178 0.868773 0.000000 0.868773 0.000000 957.273404
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-1 986.614713 0.775714 6.165003 6.940717 0.000000 985.838999
M-2 986.614714 0.775714 6.165002 6.940716 0.000000 985.839000
M-3 986.614710 0.775716 6.165005 6.940721 0.000000 985.838994
B-1 986.614700 0.775712 6.165007 6.940719 0.000000 985.838988
B-2 986.614711 0.775714 6.164999 6.940713 0.000000 985.838997
B-3 986.614714 0.775716 6.165003 6.940719 0.000000 985.838998
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:23:24 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 51,504.21
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 31,365.75
MASTER SERVICER ADVANCES THIS MONTH 2,687.25
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 2,478,821.18
(B) TWO MONTHLY PAYMENTS: 1 288,315.99
(C) THREE OR MORE MONTHLY PAYMENTS: 1 211,415.87
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,284,633.09
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 245,918,229.84
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 937
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 363,703.63
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,314,646.25
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.93853300 % 5.59012800 % 1.47133890 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.81446280 % 5.68024059 % 1.49719040 %
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 8.21220779
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 334.48
POOL TRADING FACTOR: 82.43876395
................................................................................
Run: 08/24/97 20:24:37 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 12,694,513.81 7.500000 % 310,378.81
A-2 760947PT2 73,285,445.00 58,484,489.04 7.500000 % 955,970.51
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 29,692,163.79 7.500000 % 26,627.39
A-6 760947PX3 19,608,650.00 15,042,395.17 7.500000 % 294,927.23
A-7 760947PY1 2,775,000.00 2,775,000.00 7.500000 % 0.00
A-8 760947PZ8 1,030,000.00 1,030,000.00 7.500000 % 0.00
A-9 760947QA2 1,986,000.00 1,986,000.00 7.500000 % 0.00
A-10 760947QB0 114,042,695.00 90,975,431.50 7.500000 % 1,489,878.34
A-11 760947QC8 3,268,319.71 2,942,743.09 0.000000 % 17,266.38
R 760947QD6 100.00 0.00 7.500000 % 0.00
M-1 760947QE4 7,342,463.00 7,222,537.89 7.500000 % 6,477.04
M-2 760947QF1 5,710,804.00 5,617,528.94 7.500000 % 5,037.70
M-3 760947QG9 3,263,317.00 3,210,016.96 7.500000 % 2,878.68
B-1 760947QH7 1,794,824.00 1,765,508.98 7.500000 % 1,583.28
B-2 760947QJ3 1,142,161.00 1,123,505.99 7.500000 % 1,007.54
B-3 1,957,990.76 1,918,550.88 7.500000 % 1,720.54
- -------------------------------------------------------------------------------
326,331,688.47 277,919,124.04 3,113,753.44
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 79,317.65 389,696.46 0.00 0.00 12,384,135.00
A-2 365,421.80 1,321,392.31 0.00 0.00 57,528,518.53
A-3 48,521.75 48,521.75 0.00 0.00 7,765,738.00
A-4 210,395.07 210,395.07 0.00 0.00 33,673,000.00
A-5 185,522.07 212,149.46 0.00 0.00 29,665,536.40
A-6 93,987.64 388,914.87 0.00 0.00 14,747,467.94
A-7 17,338.71 17,338.71 0.00 0.00 2,775,000.00
A-8 6,435.63 6,435.63 0.00 0.00 1,030,000.00
A-9 12,408.89 12,408.89 0.00 0.00 1,986,000.00
A-10 568,431.16 2,058,309.50 0.00 0.00 89,485,553.16
A-11 0.00 17,266.38 0.00 0.00 2,925,476.71
R 0.00 0.00 0.00 0.00 0.00
M-1 45,127.74 51,604.78 0.00 0.00 7,216,060.85
M-2 35,099.35 40,137.05 0.00 0.00 5,612,491.24
M-3 20,056.78 22,935.46 0.00 0.00 3,207,138.28
B-1 11,031.22 12,614.50 0.00 0.00 1,763,925.70
B-2 7,019.87 8,027.41 0.00 0.00 1,122,498.45
B-3 11,987.45 13,707.99 0.00 0.00 1,916,830.34
- -------------------------------------------------------------------------------
1,718,102.78 4,831,856.22 0.00 0.00 274,805,370.60
===============================================================================
Run: 08/24/97 20:24:37
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-1 725.400789 17.735932 4.532437 22.268369 0.000000 707.664857
A-2 798.036896 13.044480 4.986281 18.030761 0.000000 784.992416
A-3 1000.000000 0.000000 6.248183 6.248183 0.000000 1000.000000
A-4 1000.000000 0.000000 6.248183 6.248183 0.000000 1000.000000
A-5 983.666912 0.882135 6.146131 7.028266 0.000000 982.784778
A-6 767.130586 15.040670 4.793172 19.833842 0.000000 752.089916
A-7 1000.000000 0.000000 6.248184 6.248184 0.000000 1000.000000
A-8 1000.000000 0.000000 6.248184 6.248184 0.000000 1000.000000
A-9 1000.000000 0.000000 6.248182 6.248182 0.000000 1000.000000
A-10 797.731336 13.064215 4.984372 18.048587 0.000000 784.667121
A-11 900.384097 5.282953 0.000000 5.282953 0.000000 895.101144
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 983.666910 0.882135 6.146131 7.028266 0.000000 982.784775
M-2 983.666913 0.882135 6.146131 7.028266 0.000000 982.784778
M-3 983.666913 0.882133 6.146133 7.028266 0.000000 982.784780
B-1 983.666911 0.882137 6.146129 7.028266 0.000000 982.784774
B-2 983.666917 0.882135 6.146130 7.028265 0.000000 982.784783
B-3 979.856963 0.878717 6.122322 7.001039 0.000000 978.978236
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:24:38 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 51,985.23
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SPREAD 84,316.96
SUBSERVICER ADVANCES THIS MONTH 28,974.42
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,086,340.19
(B) TWO MONTHLY PAYMENTS: 3 743,865.99
(C) THREE OR MORE MONTHLY PAYMENTS: 5 1,703,489.83
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 246,653.35
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 274,805,370.60
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 971
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,863,927.48
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.41474870 % 5.83689500 % 1.74835590 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.33523870 % 5.83529002 % 1.76668250 %
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 8.05483947
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 322.43
POOL TRADING FACTOR: 84.21044609
................................................................................
Run: 08/24/97 20:23:26 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 173,876,000.00 131,498,293.84 6.850000 % 2,243,529.24
A-2 760947RD5 25,000,000.00 20,456,376.58 7.250000 % 240,545.16
A-3 760947RE3 22,600,422.00 22,600,422.00 7.000000 % 0.00
A-4 760947RF0 15,842,000.00 13,982,031.54 6.750000 % 109,315.05
A-5 760947RG8 11,649,000.00 10,922,002.63 6.900000 % 42,727.48
A-6 760947RU7 73,856,000.00 75,715,968.46 0.000000 % 0.00
A-7 760947RH6 93,000,000.00 79,696,568.66 7.250000 % 704,300.44
A-8 760947RJ2 6,350,000.00 7,076,997.37 7.250000 % 0.00
A-9 760947RK9 20,348,738.00 15,389,267.81 7.250000 % 262,560.61
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 178,301.34 167,841.22 0.000000 % 194.09
A-14 7609473W9 0.00 0.00 0.628112 % 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 11,780,481.44 7.250000 % 9,296.45
M-2 760947RS2 6,634,109.00 6,544,712.02 7.250000 % 5,164.69
M-3 760947RT0 5,307,287.00 5,235,769.43 7.250000 % 4,131.76
B-1 760947RV5 3,184,372.00 3,141,461.45 7.250000 % 2,479.05
B-2 760947RW3 1,326,822.00 1,308,942.60 7.250000 % 1,032.94
B-3 760947RX1 2,122,914.66 2,088,554.03 7.250000 % 1,648.16
- -------------------------------------------------------------------------------
530,728,720.00 465,116,849.08 3,626,925.12
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 750,120.21 2,993,649.45 0.00 0.00 129,254,764.60
A-2 123,505.67 364,050.83 0.00 0.00 20,215,831.42
A-3 131,745.19 131,745.19 0.00 0.00 22,600,422.00
A-4 78,594.88 187,909.93 0.00 0.00 13,872,716.49
A-5 62,758.36 105,485.84 0.00 0.00 10,879,275.15
A-6 405,625.66 405,625.66 109,315.05 0.00 75,825,283.51
A-7 481,169.19 1,185,469.63 0.00 0.00 78,992,268.22
A-8 0.00 0.00 42,727.48 0.00 7,119,724.85
A-9 92,912.93 355,473.54 0.00 0.00 15,126,707.20
A-10 19,866.34 19,866.34 0.00 0.00 2,511,158.00
A-11 236,504.02 236,504.02 0.00 0.00 40,000,000.00
A-12 90,562.72 90,562.72 0.00 0.00 15,000,000.00
A-13 0.00 194.09 0.00 0.00 167,647.13
A-14 243,287.34 243,287.34 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 71,124.83 80,421.28 0.00 0.00 11,771,184.99
M-2 39,513.80 44,678.49 0.00 0.00 6,539,547.33
M-3 31,611.03 35,742.79 0.00 0.00 5,231,637.67
B-1 18,966.62 21,445.67 0.00 0.00 3,138,982.40
B-2 7,902.76 8,935.70 0.00 0.00 1,307,909.66
B-3 12,609.68 14,257.84 0.00 0.00 2,086,905.87
- -------------------------------------------------------------------------------
2,898,381.23 6,525,306.35 152,042.53 0.00 461,641,966.49
===============================================================================
Run: 08/24/97 20:23:26
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-1 756.276276 12.903041 4.314110 17.217151 0.000000 743.373235
A-2 818.255063 9.621806 4.940227 14.562033 0.000000 808.633257
A-3 1000.000000 0.000000 5.829324 5.829324 0.000000 1000.000000
A-4 882.592573 6.900331 4.961172 11.861503 0.000000 875.692242
A-5 937.591435 3.667910 5.387446 9.055356 0.000000 933.923526
A-6 1025.183715 0.000000 5.492115 5.492115 1.480111 1026.663826
A-7 856.952351 7.573123 5.173862 12.746985 0.000000 849.379228
A-8 1114.487775 0.000000 0.000000 0.000000 6.728737 1121.216512
A-9 756.276277 12.903041 4.566029 17.469070 0.000000 743.373235
A-10 1000.000000 0.000000 7.911227 7.911227 0.000000 1000.000000
A-11 1000.000000 0.000000 5.912601 5.912601 0.000000 1000.000000
A-12 1000.000000 0.000000 6.037515 6.037515 0.000000 1000.000000
A-13 941.334597 1.088550 0.000000 1.088550 0.000000 940.246046
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-1 986.524644 0.778506 5.956157 6.734663 0.000000 985.746138
M-2 986.524644 0.778505 5.956158 6.734663 0.000000 985.746139
M-3 986.524646 0.778507 5.956156 6.734663 0.000000 985.746139
B-1 986.524643 0.778505 5.956157 6.734662 0.000000 985.746138
B-2 986.524643 0.778507 5.956157 6.734664 0.000000 985.746136
B-3 983.814408 0.776367 5.939796 6.716163 0.000000 983.038042
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:23:27 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1996-S1 (POOL # 4192)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4192
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 95,199.82
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,793.88
SUBSERVICER ADVANCES THIS MONTH 57,421.33
MASTER SERVICER ADVANCES THIS MONTH 4,079.65
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 19 4,469,728.29
(B) TWO MONTHLY PAYMENTS: 2 579,402.76
(C) THREE OR MORE MONTHLY PAYMENTS: 4 983,253.57
FORECLOSURES
NUMBER OF LOANS 8
AGGREGATE PRINCIPAL BALANCE 1,750,301.39
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 461,641,966.49
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,704
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 562,896.73
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,107,818.32
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.52618880 % 5.06742900 % 1.40638180 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.48259120 % 5.09970317 % 1.41585300 %
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 8.16858542
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 335.33
POOL TRADING FACTOR: 86.98266159
................................................................................
Run: 08/24/97 20:23:28 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 43,501,079.30 6.750000 % 445,223.73
A-2 760947SA0 20,391,493.00 20,391,493.00 6.750000 % 0.00
A-3 760947SB8 29,250,000.00 24,671,554.41 6.750000 % 171,919.22
A-4 760947SC6 313,006.32 276,467.49 0.000000 % 2,405.68
A-5 7609473X7 0.00 0.00 0.563055 % 0.00
R 760947SD4 100.00 0.00 6.750000 % 0.00
M-1 760947SE2 1,364,000.00 1,280,042.03 6.750000 % 5,081.68
M-2 760947SF9 818,000.00 767,649.84 6.750000 % 3,047.52
M-3 760947SG7 546,000.00 512,392.21 6.750000 % 2,034.16
B-1 491,000.00 460,777.58 6.750000 % 1,829.26
B-2 273,000.00 256,196.09 6.750000 % 1,017.08
B-3 327,627.84 307,461.60 6.750000 % 1,220.62
- -------------------------------------------------------------------------------
109,132,227.16 92,425,113.55 633,778.95
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 244,522.33 689,746.06 0.00 0.00 43,055,855.57
A-2 114,621.88 114,621.88 0.00 0.00 20,391,493.00
A-3 138,680.37 310,599.59 0.00 0.00 24,499,635.19
A-4 0.00 2,405.68 0.00 0.00 274,061.81
A-5 43,336.65 43,336.65 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 7,195.20 12,276.88 0.00 0.00 1,274,960.35
M-2 4,315.01 7,362.53 0.00 0.00 764,602.32
M-3 2,880.19 4,914.35 0.00 0.00 510,358.05
B-1 2,590.06 4,419.32 0.00 0.00 458,948.32
B-2 1,440.09 2,457.17 0.00 0.00 255,179.01
B-3 1,728.26 2,948.88 0.00 0.00 306,240.98
- -------------------------------------------------------------------------------
561,310.04 1,195,088.99 0.00 0.00 91,791,334.60
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 785.813781 8.042627 4.417109 12.459736 0.000000 777.771155
A-2 1000.000000 0.000000 5.621064 5.621064 0.000000 1000.000000
A-3 843.471946 5.877580 4.741209 10.618789 0.000000 837.594365
A-4 883.264881 7.685723 0.000000 7.685723 0.000000 875.579158
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 938.447236 3.725572 5.275073 9.000645 0.000000 934.721664
M-2 938.447237 3.725575 5.275073 9.000648 0.000000 934.721663
M-3 938.447271 3.725568 5.275073 9.000641 0.000000 934.721703
B-1 938.447210 3.725580 5.275071 9.000651 0.000000 934.721629
B-2 938.447216 3.725568 5.275055 9.000623 0.000000 934.721648
B-3 938.447722 3.725569 5.275071 9.000640 0.000000 934.722106
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:23:28 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1996-S2 (POOL # 4193)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4193
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 19,078.19
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,447.69
SUBSERVICER ADVANCES THIS MONTH 11,627.26
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,115,227.50
(B) TWO MONTHLY PAYMENTS: 1 69,494.87
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 91,791,334.60
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 343
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 266,687.99
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.11006830 % 2.77821100 % 1.11172040 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.09878120 % 2.77795364 % 1.11494620 %
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 7.59503709
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 154.62
POOL TRADING FACTOR: 84.11020007
................................................................................
Run: 08/24/97 20:23:25 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 21,239,219.25 7.000000 % 625,445.38
A-2 760947SJ1 50,172,797.00 42,532,072.62 7.400000 % 1,042,408.94
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 33,057,877.44 7.250000 % 51,733.92
A-6 760947SN2 45,513,473.00 37,430,353.01 7.250000 % 1,102,764.10
A-7 760947SP7 8,560,000.00 8,560,000.00 7.125000 % 0.00
A-8 760947SQ5 77,000,000.00 65,550,604.15 7.250000 % 1,562,018.47
A-9 760947SR3 36,574,716.00 27,371,234.63 7.250000 % 1,255,612.79
A-10 7609473Y5 0.00 0.00 0.624060 % 0.00
R 760947SS1 100.00 0.00 7.250000 % 0.00
M-1 760947ST9 8,000,000.00 7,892,055.83 7.250000 % 12,350.67
M-2 760947SU6 5,333,000.00 5,261,041.72 7.250000 % 8,233.27
M-3 760947SV4 3,555,400.00 3,507,426.90 7.250000 % 5,488.95
B-1 1,244,400.00 1,227,609.29 7.250000 % 1,921.15
B-2 888,900.00 876,906.04 7.250000 % 1,372.31
B-3 1,422,085.30 1,402,897.08 7.250000 % 2,195.46
- -------------------------------------------------------------------------------
355,544,080.30 313,854,823.96 5,671,545.41
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 123,870.18 749,315.56 0.00 0.00 20,613,773.87
A-2 262,227.61 1,304,636.55 0.00 0.00 41,489,663.68
A-3 150,681.81 150,681.81 0.00 0.00 24,945,526.00
A-4 199,334.33 199,334.33 0.00 0.00 33,000,000.00
A-5 199,683.94 251,417.86 0.00 0.00 33,006,143.52
A-6 226,095.59 1,328,859.69 0.00 0.00 36,327,588.91
A-7 50,814.63 50,814.63 0.00 0.00 8,560,000.00
A-8 395,954.12 1,957,972.59 0.00 0.00 63,988,585.68
A-9 165,334.15 1,420,946.94 0.00 0.00 26,115,621.84
A-10 163,186.79 163,186.79 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 47,671.44 60,022.11 0.00 0.00 7,879,705.16
M-2 31,778.98 40,012.25 0.00 0.00 5,252,808.45
M-3 21,186.38 26,675.33 0.00 0.00 3,501,937.95
B-1 7,415.30 9,336.45 0.00 0.00 1,225,688.14
B-2 5,296.89 6,669.20 0.00 0.00 875,533.73
B-3 8,474.11 10,669.57 0.00 0.00 1,400,208.13
- -------------------------------------------------------------------------------
2,059,006.25 7,730,551.66 0.00 0.00 308,182,785.06
===============================================================================
Run: 08/24/97 20:23:25
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-1 822.471493 24.219864 4.796772 29.016636 0.000000 798.251629
A-2 847.711811 20.776377 5.226490 26.002867 0.000000 826.935434
A-3 1000.000000 0.000000 6.040434 6.040434 0.000000 1000.000000
A-4 1000.000000 0.000000 6.040434 6.040434 0.000000 1000.000000
A-5 986.506978 1.543834 5.958931 7.502765 0.000000 984.963144
A-6 822.401600 24.229399 4.967663 29.197062 0.000000 798.172201
A-7 1000.000000 0.000000 5.936289 5.936289 0.000000 1000.000000
A-8 851.306547 20.285954 5.142261 25.428215 0.000000 831.020593
A-9 748.364926 34.330076 4.520449 38.850525 0.000000 714.034850
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 986.506979 1.543834 5.958930 7.502764 0.000000 984.963145
M-2 986.506979 1.543835 5.958931 7.502766 0.000000 984.963145
M-3 986.506975 1.543835 5.958930 7.502765 0.000000 984.963141
B-1 986.506983 1.543836 5.958936 7.502772 0.000000 984.963147
B-2 986.506964 1.543829 5.958927 7.502756 0.000000 984.963134
B-3 986.506984 1.543831 5.958932 7.502763 0.000000 984.616134
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:23:26 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 64,577.86
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 27,448.52
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,633,353.87
(B) TWO MONTHLY PAYMENTS: 1 244,741.35
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 946,444.71
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 308,182,785.06
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,079
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 5,177,961.74
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.57411920 % 5.30835400 % 1.11752700 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.46625360 % 5.39759272 % 1.13615370 %
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 8.16279438
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 335.43
POOL TRADING FACTOR: 86.67920580
................................................................................
Run: 08/24/97 20:23:29 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-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 41,573,871.44 7.125000 % 496,427.51
A-2 760947TF8 59,147,000.00 46,596,107.28 7.250000 % 556,397.29
A-3 760947TG6 50,000,000.00 41,986,469.24 7.250000 % 355,250.18
A-4 760947TH4 2,000,000.00 1,685,869.48 6.812500 % 13,925.81
A-5 760947TJ0 18,900,000.00 15,931,467.60 7.000000 % 131,598.88
A-6 760947TK7 25,500,000.00 21,494,837.34 7.250000 % 177,554.04
A-7 760947TL5 30,750,000.00 25,920,244.95 7.500000 % 214,109.28
A-8 760947TM3 87,500,000.00 76,781,298.49 7.350000 % 475,173.89
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 60,468,372.31 7.250000 % 48,688.16
A-14 760947TT8 709,256.16 647,664.31 0.000000 % 757.36
A-15 7609473Z2 0.00 0.00 0.504663 % 0.00
R 760947TU5 100.00 0.00 7.250000 % 0.00
M-1 760947TV3 12,822,700.00 12,656,379.83 7.250000 % 10,190.71
M-2 760947TW1 7,123,700.00 7,031,300.20 7.250000 % 5,661.49
M-3 760947TX9 6,268,900.00 6,187,587.59 7.250000 % 4,982.15
B-1 2,849,500.00 2,812,539.82 7.250000 % 2,264.61
B-2 1,424,700.00 1,406,220.56 7.250000 % 1,132.27
B-3 2,280,382.97 2,019,182.45 7.250000 % 1,625.81
- -------------------------------------------------------------------------------
569,896,239.13 513,784,412.89 2,495,739.44
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 246,742.66 743,170.17 0.00 0.00 41,077,443.93
A-2 281,401.59 837,798.88 0.00 0.00 46,039,709.99
A-3 253,563.23 608,813.41 0.00 0.00 41,631,219.06
A-4 9,566.86 23,492.67 0.00 0.00 1,671,943.67
A-5 92,895.08 224,493.96 0.00 0.00 15,799,868.72
A-6 129,810.87 307,364.91 0.00 0.00 21,317,283.30
A-7 161,934.46 376,043.74 0.00 0.00 25,706,135.67
A-8 470,090.74 945,264.63 0.00 0.00 76,306,124.60
A-9 122,553.41 122,553.41 0.00 0.00 21,400,000.00
A-10 185,963.49 185,963.49 0.00 0.00 30,271,000.00
A-11 326,658.45 326,658.45 0.00 0.00 54,090,000.00
A-12 258,621.21 258,621.21 0.00 0.00 42,824,000.00
A-13 365,178.49 413,866.65 0.00 0.00 60,419,684.15
A-14 0.00 757.36 0.00 0.00 646,906.95
A-15 215,983.87 215,983.87 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 76,433.97 86,624.68 0.00 0.00 12,646,189.12
M-2 42,463.18 48,124.67 0.00 0.00 7,025,638.71
M-3 37,367.86 42,350.01 0.00 0.00 6,182,605.44
B-1 16,985.39 19,250.00 0.00 0.00 2,810,275.21
B-2 8,492.40 9,624.67 0.00 0.00 1,405,088.29
B-3 12,194.18 13,819.99 0.00 0.00 2,017,556.64
- -------------------------------------------------------------------------------
3,314,901.39 5,810,640.83 0.00 0.00 511,288,673.45
===============================================================================
Run: 08/24/97 20:23:29
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-1 787.801702 9.407025 4.675636 14.082661 0.000000 778.394678
A-2 787.801702 9.407025 4.757665 14.164690 0.000000 778.394678
A-3 839.729385 7.105004 5.071265 12.176269 0.000000 832.624381
A-4 842.934740 6.962905 4.783430 11.746335 0.000000 835.971835
A-5 842.934794 6.962904 4.915084 11.877988 0.000000 835.971890
A-6 842.934798 6.962904 5.090622 12.053526 0.000000 835.971894
A-7 842.934795 6.962903 5.266161 12.229064 0.000000 835.971892
A-8 877.500554 5.430559 5.372466 10.803025 0.000000 872.069995
A-9 1000.000000 0.000000 5.726795 5.726795 0.000000 1000.000000
A-10 1000.000000 0.000000 6.143289 6.143289 0.000000 1000.000000
A-11 1000.000000 0.000000 6.039165 6.039165 0.000000 1000.000000
A-12 1000.000000 0.000000 6.039165 6.039165 0.000000 1000.000000
A-13 987.029240 0.794740 5.960833 6.755573 0.000000 986.234500
A-14 913.159936 1.067823 0.000000 1.067823 0.000000 912.092114
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 987.029240 0.794740 5.960833 6.755573 0.000000 986.234500
M-2 987.029240 0.794740 5.960832 6.755572 0.000000 986.234500
M-3 987.029238 0.794741 5.960832 6.755573 0.000000 986.234497
B-1 987.029240 0.794739 5.960832 6.755571 0.000000 986.234501
B-2 987.029241 0.794743 5.960834 6.755577 0.000000 986.234499
B-3 885.457608 0.712955 5.347426 6.060381 0.000000 884.744653
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:23:29 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1996-S4 (POOL # 4196)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4196
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 108,470.16
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,050.46
SUBSERVICER ADVANCES THIS MONTH 67,985.60
MASTER SERVICER ADVANCES THIS MONTH 10,726.27
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 20 5,414,473.77
(B) TWO MONTHLY PAYMENTS: 5 1,115,643.07
(C) THREE OR MORE MONTHLY PAYMENTS: 1 252,920.15
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 2,683,419.32
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 511,288,673.45
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,766
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 1,450,341.18
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,081,942.75
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.74178320 % 5.04256800 % 1.21564920 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.71626930 % 5.05671935 % 1.22060520 %
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 8.04317134
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 336.64
POOL TRADING FACTOR: 89.71609889
................................................................................
Run: 08/24/97 20:23:30 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-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 41,955,836.23 6.750000 % 328,088.94
A-2 760947SX0 21,274,070.00 21,274,070.00 6.750000 % 0.00
A-3 760947SY8 38,926,942.00 32,191,965.62 6.750000 % 167,038.49
A-4 760947SZ5 177,268.15 159,680.63 0.000000 % 707.19
A-5 7609474J7 0.00 0.00 0.514658 % 0.00
R 760947TA9 100.00 0.00 6.750000 % 0.00
M-1 760947TB7 1,493,000.00 1,408,228.34 6.750000 % 5,489.85
M-2 760947TC5 597,000.00 563,102.67 6.750000 % 2,195.20
M-3 760947TD3 597,000.00 563,102.67 6.750000 % 2,195.20
B-1 597,000.00 563,102.67 6.750000 % 2,195.20
B-2 299,000.00 282,022.97 6.750000 % 1,099.44
B-3 298,952.57 281,978.26 6.750000 % 1,099.28
- -------------------------------------------------------------------------------
119,444,684.72 99,243,090.06 510,108.79
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 235,709.71 563,798.65 0.00 0.00 41,627,747.29
A-2 119,518.65 119,518.65 0.00 0.00 21,274,070.00
A-3 180,855.86 347,894.35 0.00 0.00 32,024,927.13
A-4 0.00 707.19 0.00 0.00 158,973.44
A-5 42,510.89 42,510.89 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 7,911.48 13,401.33 0.00 0.00 1,402,738.49
M-2 3,163.53 5,358.73 0.00 0.00 560,907.47
M-3 3,163.53 5,358.73 0.00 0.00 560,907.47
B-1 3,163.53 5,358.73 0.00 0.00 560,907.47
B-2 1,584.42 2,683.86 0.00 0.00 280,923.53
B-3 1,584.17 2,683.45 0.00 0.00 280,878.98
- -------------------------------------------------------------------------------
599,165.77 1,109,274.56 0.00 0.00 98,732,981.27
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 760.285021 5.945326 4.271314 10.216640 0.000000 754.339696
A-2 1000.000000 0.000000 5.618043 5.618043 0.000000 1000.000000
A-3 826.984191 4.291077 4.646033 8.937110 0.000000 822.693114
A-4 900.785787 3.989380 0.000000 3.989380 0.000000 896.796407
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 943.220589 3.677060 5.299049 8.976109 0.000000 939.543530
M-2 943.220553 3.677052 5.299045 8.976097 0.000000 939.543501
M-3 943.220553 3.677052 5.299045 8.976097 0.000000 939.543501
B-1 943.220553 3.677052 5.299045 8.976097 0.000000 939.543501
B-2 943.220635 3.677057 5.299064 8.976121 0.000000 939.543579
B-3 943.220726 3.677072 5.299068 8.976140 0.000000 939.543621
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:23:30 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1996-S5 (POOL # 4197)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4197
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 21,914.85
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,450.33
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 98,732,981.27
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 351
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 123,155.88
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.30459060 % 2.55787900 % 1.13753040 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.29997450 % 2.55695047 % 1.13895130 %
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 7.57607733
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 156.10
POOL TRADING FACTOR: 82.66000409
................................................................................
Run: 08/24/97 20:23:31 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-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 58,777,162.24 6.625000 % 742,531.93
A-2 760947UL3 50,000,000.00 41,590,942.04 6.625000 % 677,014.41
A-3 760947UM1 12,000,000.00 12,000,000.00 6.625000 % 0.00
A-4 760947UN9 10,424,000.00 8,961,556.57 6.000000 % 96,004.36
A-5 760947UP4 40,000,000.00 35,558,659.55 6.625000 % 436,654.04
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 65,972,262.22 0.000000 % 265,503.17
A-10 760947UU3 27,446,000.00 27,069,931.30 7.000000 % 22,226.81
A-11 760947UV1 15,000,000.00 14,794,468.02 7.000000 % 12,147.57
A-12 760947UW9 72,100,000.00 62,106,983.95 6.625000 % 982,471.60
A-13 760947UX7 17,900,000.00 17,900,000.00 6.625000 % 0.00
A-14 7609474A6 0.00 0.00 0.639116 % 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 9,419,144.64 7.000000 % 7,733.95
M-2 760947VB4 5,306,000.00 5,233,296.49 7.000000 % 4,297.00
M-3 760947VC2 4,669,000.00 4,605,024.74 7.000000 % 3,781.13
B-1 2,335,000.00 2,303,005.52 7.000000 % 1,890.97
B-2 849,000.00 837,366.89 7.000000 % 687.55
B-3 1,698,373.98 1,675,102.66 7.000000 % 1,375.44
- -------------------------------------------------------------------------------
424,466,573.98 384,994,013.60 3,254,319.93
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 324,409.17 1,066,941.10 0.00 0.00 58,034,630.31
A-2 229,553.15 906,567.56 0.00 0.00 40,913,927.63
A-3 66,231.68 66,231.68 0.00 0.00 12,000,000.00
A-4 44,795.39 140,799.75 0.00 0.00 8,865,552.21
A-5 196,259.13 632,913.17 0.00 0.00 35,122,005.51
A-6 52,672.10 52,672.10 0.00 0.00 9,032,000.00
A-7 41,738.24 41,738.24 0.00 0.00 6,262,468.42
A-8 0.00 0.00 0.00 0.00 894,638.35
A-9 367,402.87 632,906.04 96,004.36 0.00 65,802,763.41
A-10 157,864.25 180,091.06 0.00 0.00 27,047,704.49
A-11 86,277.19 98,424.76 0.00 0.00 14,782,320.45
A-12 342,787.47 1,325,259.07 0.00 0.00 61,124,512.35
A-13 98,795.59 98,795.59 0.00 0.00 17,900,000.00
A-14 204,989.65 204,989.65 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 54,929.81 62,663.76 0.00 0.00 9,411,410.69
M-2 30,519.12 34,816.12 0.00 0.00 5,228,999.49
M-3 26,855.21 30,636.34 0.00 0.00 4,601,243.61
B-1 13,430.48 15,321.45 0.00 0.00 2,301,114.55
B-2 4,883.29 5,570.84 0.00 0.00 836,679.34
B-3 9,768.73 11,144.17 0.00 0.00 1,673,727.22
- -------------------------------------------------------------------------------
2,354,162.52 5,608,482.45 96,004.36 0.00 381,835,698.03
===============================================================================
Run: 08/24/97 20:23:31
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-1 864.370033 10.919587 4.770723 15.690310 0.000000 853.450446
A-2 831.818841 13.540288 4.591063 18.131351 0.000000 818.278553
A-3 1000.000000 0.000000 5.519307 5.519307 0.000000 1000.000000
A-4 859.704199 9.209935 4.297332 13.507267 0.000000 850.494264
A-5 888.966489 10.916351 4.906478 15.822829 0.000000 878.050138
A-6 1000.000000 0.000000 5.831721 5.831721 0.000000 1000.000000
A-7 672.155031 0.000000 4.479794 4.479794 0.000000 672.155031
A-8 672.155034 0.000000 0.000000 0.000000 0.000000 672.155034
A-9 977.236549 3.932856 5.442280 9.375136 1.422097 974.725791
A-10 986.297869 0.809838 5.751813 6.561651 0.000000 985.488031
A-11 986.297868 0.809838 5.751813 6.561651 0.000000 985.488030
A-12 861.400610 13.626513 4.754334 18.380847 0.000000 847.774096
A-13 1000.000000 0.000000 5.519307 5.519307 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-1 986.297868 0.809838 5.751813 6.561651 0.000000 985.488030
M-2 986.297868 0.809838 5.751813 6.561651 0.000000 985.488031
M-3 986.297867 0.809837 5.751812 6.561649 0.000000 985.488030
B-1 986.297867 0.809837 5.751812 6.561649 0.000000 985.488030
B-2 986.297868 0.809835 5.751814 6.561649 0.000000 985.488033
B-3 986.297882 0.809839 5.751813 6.561652 0.000000 985.488025
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:23:31 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1996-S6 (POOL # 4198)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4198
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 85,624.27
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,344.83
SUBSERVICER ADVANCES THIS MONTH 76,417.73
MASTER SERVICER ADVANCES THIS MONTH 762.61
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 18 5,310,790.07
(B) TWO MONTHLY PAYMENTS: 6 1,568,412.58
(C) THREE OR MORE MONTHLY PAYMENTS: 2 988,591.24
FORECLOSURES
NUMBER OF LOANS 8
AGGREGATE PRINCIPAL BALANCE 2,692,161.45
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 381,835,698.03
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,326
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 100,383.39
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,842,201.37
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.74719080 % 5.00201700 % 1.25079220 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.70064790 % 5.03924957 % 1.26010250 %
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 7.96076395
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 335.83
POOL TRADING FACTOR: 89.95659999
................................................................................
Run: 08/24/97 20:23:32 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 12,525,180.43 5.000000 % 1,693,511.01
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 136,575,000.00 117,381,022.19 6.375000 % 1,318,700.95
A-6 760947VW8 123,614,000.00 127,834,266.09 0.000000 % 199,038.63
A-7 760947VJ7 66,675,000.00 59,272,262.01 7.000000 % 633,246.14
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 19,747,326.60 7.000000 % 16,314.10
A-12 760947VP3 38,585,000.00 38,097,529.85 7.000000 % 31,473.98
A-13 760947VQ1 698,595.74 669,894.23 0.000000 % 3,365.13
A-14 7609474B4 0.00 0.00 0.596678 % 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 12,395,396.90 7.000000 % 10,240.36
M-2 760947VU2 6,974,500.00 6,886,386.47 7.000000 % 5,689.14
M-3 760947VV0 6,137,500.00 6,059,960.84 7.000000 % 5,006.39
B-1 760947VX6 3,069,000.00 3,030,227.28 7.000000 % 2,503.40
B-2 760947VY4 1,116,000.00 1,101,900.83 7.000000 % 910.33
B-3 2,231,665.53 2,203,471.43 7.000000 % 1,820.37
- -------------------------------------------------------------------------------
557,958,461.27 517,302,825.15 3,921,819.93
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 52,169.60 1,745,680.61 0.00 0.00 10,831,669.42
A-2 122,956.04 122,956.04 0.00 0.00 28,800,000.00
A-3 126,119.49 126,119.49 0.00 0.00 26,330,000.00
A-4 167,167.21 167,167.21 0.00 0.00 34,157,000.00
A-5 623,363.79 1,942,064.74 0.00 0.00 116,062,321.24
A-6 464,643.26 663,681.89 467,183.97 0.00 128,102,411.43
A-7 345,631.28 978,877.42 0.00 0.00 58,639,015.87
A-8 60,854.91 60,854.91 0.00 0.00 10,436,000.00
A-9 38,194.67 38,194.67 0.00 0.00 6,550,000.00
A-10 22,304.52 22,304.52 0.00 0.00 3,825,000.00
A-11 115,151.57 131,465.67 0.00 0.00 19,731,012.50
A-12 222,156.16 253,630.14 0.00 0.00 38,066,055.87
A-13 0.00 3,365.13 0.00 0.00 666,529.10
A-14 257,127.54 257,127.54 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 72,280.64 82,521.00 0.00 0.00 12,385,156.54
M-2 40,156.23 45,845.37 0.00 0.00 6,880,697.33
M-3 35,337.13 40,343.52 0.00 0.00 6,054,954.45
B-1 17,670.01 20,173.41 0.00 0.00 3,027,723.88
B-2 6,425.45 7,335.78 0.00 0.00 1,100,990.50
B-3 12,848.99 14,669.36 0.00 0.00 2,201,651.06
- -------------------------------------------------------------------------------
2,802,558.49 6,724,378.42 467,183.97 0.00 513,848,189.19
===============================================================================
Run: 08/24/97 20:23:32
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-1 422.719556 57.155282 1.760702 58.915984 0.000000 365.564273
A-2 1000.000000 0.000000 4.269307 4.269307 0.000000 1000.000000
A-3 1000.000000 0.000000 4.789954 4.789954 0.000000 1000.000000
A-4 1000.000000 0.000000 4.894083 4.894083 0.000000 1000.000000
A-5 859.461997 9.655508 4.564260 14.219768 0.000000 849.806489
A-6 1034.140681 1.610163 3.758824 5.368987 3.779377 1036.309896
A-7 888.972809 9.497505 5.183821 14.681326 0.000000 879.475304
A-8 1000.000000 0.000000 5.831249 5.831249 0.000000 1000.000000
A-9 1000.000000 0.000000 5.831247 5.831247 0.000000 1000.000000
A-10 1000.000000 0.000000 5.831247 5.831247 0.000000 1000.000000
A-11 987.366330 0.815705 5.757579 6.573284 0.000000 986.550625
A-12 987.366330 0.815705 5.757578 6.573283 0.000000 986.550625
A-13 958.915424 4.816992 0.000000 4.816992 0.000000 954.098432
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-1 987.366329 0.815705 5.757578 6.573283 0.000000 986.550625
M-2 987.366330 0.815706 5.757578 6.573284 0.000000 986.550624
M-3 987.366328 0.815705 5.757577 6.573282 0.000000 986.550623
B-1 987.366334 0.815705 5.757579 6.573284 0.000000 986.550629
B-2 987.366335 0.815708 5.757572 6.573280 0.000000 986.550627
B-3 987.366342 0.815705 5.757579 6.573284 0.000000 986.550641
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:23:33 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 107,544.10
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 17,382.08
SUBSERVICER ADVANCES THIS MONTH 41,956.32
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 16 3,488,370.07
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 422,170.99
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,929,300.38
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 513,848,189.19
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,753
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,027,173.20
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.86850090 % 4.90517400 % 1.22632510 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.83236460 % 4.92768270 % 1.23355250 %
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 7.89347964
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 336.56
POOL TRADING FACTOR: 92.09434480
................................................................................
Run: 08/24/97 20:23:33 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-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 52,534,579.43 6.750000 % 419,262.21
A-2 760947UB5 39,034,000.00 33,065,888.61 6.750000 % 332,331.96
A-3 760947UC3 6,047,000.00 6,047,000.00 6.750000 % 0.00
A-4 760947UD1 5,000,000.00 4,736,849.23 6.750000 % 17,619.22
A-5 760947UE9 229,143.79 215,055.04 0.000000 % 912.74
A-6 7609474C2 0.00 0.00 0.510994 % 0.00
R 760947UF6 100.00 0.00 6.750000 % 0.00
M-1 760947UG4 1,425,200.00 1,350,191.30 6.750000 % 5,022.18
M-2 760947UH2 570,100.00 540,095.48 6.750000 % 2,008.94
M-3 760947UJ8 570,100.00 540,095.48 6.750000 % 2,008.94
B-1 570,100.00 540,095.48 6.750000 % 2,008.94
B-2 285,000.00 270,000.36 6.750000 % 1,004.30
B-3 285,969.55 270,918.81 6.750000 % 1,007.71
- -------------------------------------------------------------------------------
114,016,713.34 100,110,769.22 783,187.14
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 295,256.97 714,519.18 0.00 0.00 52,115,317.22
A-2 185,838.24 518,170.20 0.00 0.00 32,733,556.65
A-3 33,985.60 33,985.60 0.00 0.00 6,047,000.00
A-4 26,622.23 44,241.45 0.00 0.00 4,719,230.01
A-5 0.00 912.74 0.00 0.00 214,142.30
A-6 42,593.95 42,593.95 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 7,588.40 12,610.58 0.00 0.00 1,345,169.12
M-2 3,035.47 5,044.41 0.00 0.00 538,086.54
M-3 3,035.47 5,044.41 0.00 0.00 538,086.54
B-1 3,035.47 5,044.41 0.00 0.00 538,086.54
B-2 1,517.46 2,521.76 0.00 0.00 268,996.06
B-3 1,522.63 2,530.34 0.00 0.00 269,911.10
- -------------------------------------------------------------------------------
604,031.89 1,387,219.03 0.00 0.00 99,327,582.08
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 875.576324 6.987704 4.920950 11.908654 0.000000 868.588620
A-2 847.104796 8.513910 4.760933 13.274843 0.000000 838.590886
A-3 1000.000000 0.000000 5.620241 5.620241 0.000000 1000.000000
A-4 947.369846 3.523844 5.324446 8.848290 0.000000 943.846002
A-5 938.515680 3.983263 0.000000 3.983263 0.000000 934.532417
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 947.369702 3.523842 5.324446 8.848288 0.000000 943.845860
M-2 947.369725 3.523838 5.324452 8.848290 0.000000 943.845887
M-3 947.369725 3.523838 5.324452 8.848290 0.000000 943.845887
B-1 947.369725 3.523838 5.324452 8.848290 0.000000 943.845887
B-2 947.369684 3.523860 5.324421 8.848281 0.000000 943.845825
B-3 947.369431 3.523837 5.324448 8.848285 0.000000 943.845595
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:23:34 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 21,320.70
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,037.28
SUBSERVICER ADVANCES THIS MONTH 10,776.40
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 826,734.58
(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 99,327,582.08
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 364
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 410,789.50
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.48493740 % 2.43291900 % 1.08214320 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.47037180 % 2.43773396 % 1.08662730 %
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 7.56117384
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 158.70
POOL TRADING FACTOR: 87.11668594
................................................................................
Run: 08/24/97 20:23:36 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 126,846,538.00 129,097,760.17 0.000000 % 163,219.67
A-2 760947WF4 20,813,863.00 18,796,541.60 7.250000 % 202,862.52
A-3 760947WG2 6,939,616.00 6,343,723.10 7.250000 % 68,254.94
A-4 760947WH0 3,076,344.00 2,601,559.52 6.100000 % 50,726.57
A-5 760947WJ6 74,488,122.00 74,488,122.00 6.300000 % 0.00
A-6 760947WK3 22,340,000.00 13,137,902.68 7.250000 % 2,440,567.50
A-7 760947WL1 30,014,887.00 29,670,553.20 7.250000 % 24,296.41
A-8 760947WM9 49,964,458.00 44,226,927.80 7.250000 % 657,189.84
A-9 760947WN7 16,853,351.00 16,853,351.00 7.250000 % 0.00
A-10 760947WP2 18,008,933.00 17,721,988.14 7.250000 % 20,247.01
A-11 760947WQ0 7,003,473.00 7,003,473.00 7.250000 % 0.00
A-12 760947WR8 95,117,613.00 85,937,101.51 7.250000 % 850,786.66
A-13 760947WS6 11,709,319.00 12,816,015.65 7.250000 % 0.00
A-14 760947WT4 67,096,213.00 56,740,986.04 6.730000 % 1,106,365.39
A-15 760947WU1 1,955,837.23 1,875,069.46 0.000000 % 2,068.05
A-16 7609474D0 0.00 0.00 0.363170 % 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 13,031,960.99 7.250000 % 10,671.52
M-2 760947WY3 7,909,900.00 7,819,156.83 7.250000 % 6,402.90
M-3 760947WZ0 5,859,200.00 5,791,982.66 7.250000 % 4,742.90
B-1 3,222,600.00 3,185,629.99 7.250000 % 2,608.63
B-2 1,171,800.00 1,158,356.99 7.250000 % 948.55
B-3 2,343,649.31 2,316,762.76 7.250000 % 1,897.10
- -------------------------------------------------------------------------------
585,919,116.54 550,614,925.09 5,613,856.16
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 549,153.93 712,373.60 316,282.92 0.00 129,250,823.42
A-2 113,486.45 316,348.97 0.00 0.00 18,593,679.08
A-3 38,301.02 106,555.96 0.00 0.00 6,275,468.16
A-4 13,215.74 63,942.31 0.00 0.00 2,550,832.95
A-5 390,800.98 390,800.98 0.00 0.00 74,488,122.00
A-6 79,321.72 2,519,889.22 0.00 0.00 10,697,335.18
A-7 179,139.65 203,436.06 0.00 0.00 29,646,256.79
A-8 267,025.58 924,215.42 0.00 0.00 43,569,737.96
A-9 101,754.20 101,754.20 0.00 0.00 16,853,351.00
A-10 106,998.71 127,245.72 0.00 0.00 17,701,741.13
A-11 42,284.34 42,284.34 0.00 0.00 7,003,473.00
A-12 518,855.92 1,369,642.58 0.00 0.00 85,086,314.85
A-13 0.00 0.00 77,378.28 0.00 12,893,393.93
A-14 318,009.44 1,424,374.83 0.00 0.00 55,634,620.65
A-15 0.00 2,068.05 0.00 0.00 1,873,001.41
A-16 166,527.72 166,527.72 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 78,682.08 89,353.60 0.00 0.00 13,021,289.47
M-2 47,209.13 53,612.03 0.00 0.00 7,812,753.93
M-3 34,969.82 39,712.72 0.00 0.00 5,787,239.76
B-1 19,233.63 21,842.26 0.00 0.00 3,183,021.36
B-2 6,993.73 7,942.28 0.00 0.00 1,157,408.44
B-3 13,987.74 15,884.84 0.00 0.00 2,314,865.66
- -------------------------------------------------------------------------------
3,085,951.53 8,699,807.69 393,661.20 0.00 545,394,730.13
===============================================================================
Run: 08/24/97 20:23:36
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 1017.747604 1.286749 4.329278 5.616027 2.493430 1018.954285
A-2 903.077992 9.746510 5.452445 15.198955 0.000000 893.331482
A-3 914.131719 9.835550 5.519184 15.354734 0.000000 904.296169
A-4 845.665998 16.489239 4.295924 20.785163 0.000000 829.176760
A-5 1000.000000 0.000000 5.246487 5.246487 0.000000 1000.000000
A-6 588.088750 109.246531 3.550659 112.797190 0.000000 478.842219
A-7 988.527900 0.809479 5.968360 6.777839 0.000000 987.718421
A-8 885.167769 13.153147 5.344311 18.497458 0.000000 872.014622
A-9 1000.000000 0.000000 6.037624 6.037624 0.000000 1000.000000
A-10 984.066526 1.124276 5.941424 7.065700 0.000000 982.942250
A-11 1000.000000 0.000000 6.037624 6.037624 0.000000 1000.000000
A-12 903.482529 8.944575 5.454888 14.399463 0.000000 894.537953
A-13 1094.514177 0.000000 0.000000 0.000000 6.608265 1101.122442
A-14 845.666000 16.489237 4.739603 21.228840 0.000000 829.176762
A-15 958.704248 1.057373 0.000000 1.057373 0.000000 957.646874
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 988.527898 0.809479 5.968360 6.777839 0.000000 987.718420
M-2 988.527899 0.809479 5.968360 6.777839 0.000000 987.718420
M-3 988.527898 0.809479 5.968361 6.777840 0.000000 987.718419
B-1 988.527894 0.809480 5.968358 6.777838 0.000000 987.718414
B-2 988.527897 0.809481 5.968365 6.777846 0.000000 987.718416
B-3 988.527912 0.809477 5.968359 6.777836 0.000000 987.718448
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:23:37 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 114,196.75
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,267.19
SUBSERVICER ADVANCES THIS MONTH 55,126.34
MASTER SERVICER ADVANCES THIS MONTH 4,317.93
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 20 4,873,009.90
(B) TWO MONTHLY PAYMENTS: 4 1,120,069.64
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 1,728,475.13
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 545,394,730.13
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,904
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 599,584.22
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,769,093.72
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.93084900 % 4.85532400 % 1.21382650 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.87759920 % 4.88110385 % 1.22447640 %
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 7.88019720
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 338.77
POOL TRADING FACTOR: 93.08362106
................................................................................
Run: 08/24/97 20:23:37 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 96,995,825.53 7.000000 % 731,040.24
A-2 760947WA5 1,458,253.68 1,305,754.92 0.000000 % 6,258.46
A-3 7609474F5 0.00 0.00 0.239208 % 0.00
R 760947WB3 100.00 0.00 7.000000 % 0.00
M-1 760947WC1 1,442,000.00 1,370,265.87 7.000000 % 5,139.80
M-2 760947WD9 865,000.00 821,969.47 7.000000 % 3,083.16
M-3 760947WE7 288,000.00 273,673.05 7.000000 % 1,026.53
B-1 576,700.00 548,011.32 7.000000 % 2,055.56
B-2 288,500.00 274,148.20 7.000000 % 1,028.32
B-3 288,451.95 274,102.70 7.000000 % 1,028.15
- -------------------------------------------------------------------------------
115,330,005.63 101,863,751.06 750,660.22
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 564,841.38 1,295,881.62 0.00 0.00 96,264,785.29
A-2 0.00 6,258.46 0.00 0.00 1,299,496.46
A-3 20,270.77 20,270.77 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 7,979.55 13,119.35 0.00 0.00 1,365,126.07
M-2 4,786.62 7,869.78 0.00 0.00 818,886.31
M-3 1,593.70 2,620.23 0.00 0.00 272,646.52
B-1 3,191.26 5,246.82 0.00 0.00 545,955.76
B-2 1,596.47 2,624.79 0.00 0.00 273,119.88
B-3 1,596.20 2,624.35 0.00 0.00 273,074.55
- -------------------------------------------------------------------------------
605,855.95 1,356,516.17 0.00 0.00 101,113,090.84
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 880.795343 6.638397 5.129186 11.767583 0.000000 874.156945
A-2 895.423710 4.291750 0.000000 4.291750 0.000000 891.131960
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 950.253724 3.564355 5.533669 9.098024 0.000000 946.689369
M-2 950.253723 3.564347 5.533665 9.098012 0.000000 946.689376
M-3 950.253646 3.564340 5.533681 9.098021 0.000000 946.689306
B-1 950.253719 3.564349 5.533657 9.098006 0.000000 946.689371
B-2 950.253726 3.564367 5.533692 9.098059 0.000000 946.689359
B-3 950.254280 3.564337 5.533677 9.098014 0.000000 946.689908
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:23:38 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S11 (POOL # 4204)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4204
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 21,127.35
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,410.32
SUBSERVICER ADVANCES THIS MONTH 6,596.52
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 694,100.93
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 101,113,090.84
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 368,373.95
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.45759590 % 2.45222500 % 1.09017910 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.44456340 % 2.42961508 % 1.09418980 %
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 7.44868197
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 159.50
POOL TRADING FACTOR: 87.67283959
................................................................................
Run: 08/24/97 20:23:38 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S12 (POOL # 4205)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4205
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760947XA4 91,183,371.00 51,528,311.93 6.087500 % 1,765,757.96
R 0.00 911,833.71 0.000000 % 0.00
- -------------------------------------------------------------------------------
91,183,371.00 52,440,145.64 1,765,757.96
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 268,747.07 2,034,505.03 0.00 0.00 49,762,553.97
R 80,857.55 80,857.55 0.00 0.00 911,833.71
- -------------------------------------------------------------------------------
349,604.62 2,115,362.58 0.00 0.00 50,674,387.68
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 565.106459 19.364912 2.947325 22.312237 0.000000 545.741547
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:23:38 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S12 (POOL # 4205)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4205
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,798.33
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 18,597.52
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 730,541.51
(B) TWO MONTHLY PAYMENTS: 1 133,802.12
(C) THREE OR MORE MONTHLY PAYMENTS: 2 690,702.76
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 873,296.28
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 50,674,387.68
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 1,726,133.35
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 98.26119150 % 1.73880850 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 98.20060240 % 1.79939760 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.52510625
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 329.64
POOL TRADING FACTOR: 55.57415472
................................................................................
Run: 08/24/97 20:23:39 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S10 (POOL # 4206)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4206
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947XC0 186,575,068.00 166,641,261.61 7.500000 % 2,709,784.67
A-2 760947XD8 75,497,074.00 63,866,504.86 7.500000 % 1,581,049.67
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 6,080,975.06 0.000000 % 17,358.39
A-9 7609474E8 0.00 0.00 0.212221 % 0.00
R 760947XL0 100.00 0.00 7.500000 % 0.00
M-1 760947XM8 9,380,900.00 9,275,809.36 7.500000 % 7,379.74
M-2 760947XN6 6,700,600.00 6,625,535.71 7.500000 % 5,271.21
M-3 760947XP1 5,896,500.00 5,830,443.78 7.500000 % 4,638.64
B-1 2,948,300.00 2,915,271.32 7.500000 % 2,319.36
B-2 1,072,100.00 1,060,089.66 7.500000 % 843.40
B-3 2,144,237.43 2,120,216.37 7.500000 % 1,686.81
- -------------------------------------------------------------------------------
536,050,225.54 503,919,033.73 4,330,331.89
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 1,041,127.34 3,750,912.01 0.00 0.00 163,931,476.94
A-2 399,019.81 1,980,069.48 0.00 0.00 62,285,455.19
A-3 208,435.85 208,435.85 0.00 0.00 33,361,926.00
A-4 433,191.66 433,191.66 0.00 0.00 69,336,000.00
A-5 526,713.73 526,713.73 0.00 0.00 84,305,000.00
A-6 236,814.10 236,814.10 0.00 0.00 37,904,105.00
A-7 91,191.01 91,191.01 0.00 0.00 14,595,895.00
A-8 0.00 17,358.39 0.00 0.00 6,063,616.67
A-9 89,085.73 89,085.73 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 57,952.63 65,332.37 0.00 0.00 9,268,429.62
M-2 41,394.47 46,665.68 0.00 0.00 6,620,264.50
M-3 36,426.96 41,065.60 0.00 0.00 5,825,805.14
B-1 18,213.79 20,533.15 0.00 0.00 2,912,951.96
B-2 6,623.14 7,466.54 0.00 0.00 1,059,246.26
B-3 13,246.51 14,933.32 0.00 0.00 2,118,529.56
- -------------------------------------------------------------------------------
3,199,436.73 7,529,768.62 0.00 0.00 499,588,701.84
===============================================================================
Run: 08/24/97 20:23:39
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S10 (POOL # 4206)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4206
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 893.159324 14.523831 5.580206 20.104037 0.000000 878.635494
A-2 845.946756 20.941867 5.285235 26.227102 0.000000 825.004890
A-3 1000.000000 0.000000 6.247716 6.247716 0.000000 1000.000000
A-4 1000.000000 0.000000 6.247716 6.247716 0.000000 1000.000000
A-5 1000.000000 0.000000 6.247716 6.247716 0.000000 1000.000000
A-6 1000.000000 0.000000 6.247716 6.247716 0.000000 1000.000000
A-7 1000.000000 0.000000 6.247716 6.247716 0.000000 1000.000000
A-8 960.292424 2.741194 0.000000 2.741194 0.000000 957.551231
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 988.797382 0.786677 6.177726 6.964403 0.000000 988.010705
M-2 988.797378 0.786677 6.177726 6.964403 0.000000 988.010701
M-3 988.797385 0.786677 6.177726 6.964403 0.000000 988.010708
B-1 988.797382 0.786677 6.177726 6.964403 0.000000 988.010705
B-2 988.797370 0.786680 6.177726 6.964406 0.000000 988.010689
B-3 988.797388 0.786657 6.177725 6.964382 0.000000 988.010717
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:23:39 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S10 (POOL # 4206)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4206
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 105,214.71
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,216.36
SUBSERVICER ADVANCES THIS MONTH 45,081.18
MASTER SERVICER ADVANCES THIS MONTH 2,126.21
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 14 4,108,058.18
(B) TWO MONTHLY PAYMENTS: 2 422,761.13
(C) THREE OR MORE MONTHLY PAYMENTS: 2 699,727.51
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,157,931.23
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 499,588,701.84
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,758
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 289,068.49
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,928,965.99
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.41035780 % 4.36523300 % 1.22440970 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.36599520 % 4.34647525 % 1.23412730 %
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 7.91337784
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 340.22
POOL TRADING FACTOR: 93.19811429
................................................................................
Run: 08/24/97 20:23:40 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S13 (POOL # 4207)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4207
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947XQ9 79,750,000.00 65,379,137.23 7.000000 % 1,467,290.44
A-2 760947XR7 13,800,000.00 13,800,000.00 7.000000 % 0.00
A-3 760947XS5 18,350,000.00 18,350,000.00 7.000000 % 0.00
A-4 760947XT3 18,245,000.00 18,245,000.00 7.000000 % 0.00
A-5 760947XU0 20,000,000.00 19,008,213.45 7.000000 % 74,379.14
A-6 760947XV8 2,531,159.46 2,339,589.98 0.000000 % 21,577.84
A-7 7609474G3 0.00 0.00 0.355433 % 0.00
R 760947XW6 100.00 0.00 7.000000 % 0.00
M-1 760947XX4 2,368,100.00 2,250,666.14 7.000000 % 8,806.86
M-2 760947XY2 789,000.00 749,873.57 7.000000 % 2,934.26
M-3 760947XZ9 394,500.00 374,936.77 7.000000 % 1,467.13
B-1 789,000.00 749,873.57 7.000000 % 2,934.26
B-2 394,500.00 374,936.77 7.000000 % 1,467.13
B-3 394,216.33 374,667.19 7.000000 % 1,466.05
- -------------------------------------------------------------------------------
157,805,575.79 141,996,894.67 1,582,323.11
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 381,176.85 1,848,467.29 0.00 0.00 63,911,846.79
A-2 80,457.48 80,457.48 0.00 0.00 13,800,000.00
A-3 106,985.13 106,985.13 0.00 0.00 18,350,000.00
A-4 106,372.95 106,372.95 0.00 0.00 18,245,000.00
A-5 110,822.68 185,201.82 0.00 0.00 18,933,834.31
A-6 0.00 21,577.84 0.00 0.00 2,318,012.14
A-7 42,036.45 42,036.45 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 13,121.96 21,928.82 0.00 0.00 2,241,859.28
M-2 4,371.95 7,306.21 0.00 0.00 746,939.31
M-3 2,185.97 3,653.10 0.00 0.00 373,469.64
B-1 4,371.95 7,306.21 0.00 0.00 746,939.31
B-2 2,185.97 3,653.10 0.00 0.00 373,469.64
B-3 2,184.41 3,650.46 0.00 0.00 373,201.14
- -------------------------------------------------------------------------------
856,273.75 2,438,596.86 0.00 0.00 140,414,571.56
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 819.801094 18.398626 4.779647 23.178273 0.000000 801.402468
A-2 1000.000000 0.000000 5.830252 5.830252 0.000000 1000.000000
A-3 1000.000000 0.000000 5.830252 5.830252 0.000000 1000.000000
A-4 1000.000000 0.000000 5.830252 5.830252 0.000000 1000.000000
A-5 950.410673 3.718957 5.541134 9.260091 0.000000 946.691716
A-6 924.315523 8.524884 0.000000 8.524884 0.000000 915.790639
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 950.410092 3.718956 5.541134 9.260090 0.000000 946.691136
M-2 950.410101 3.718961 5.541128 9.260089 0.000000 946.691141
M-3 950.410063 3.718961 5.541115 9.260076 0.000000 946.691103
B-1 950.410101 3.718961 5.541128 9.260089 0.000000 946.691141
B-2 950.410063 3.718961 5.541115 9.260076 0.000000 946.691103
B-3 950.410121 3.718948 5.541145 9.260093 0.000000 946.691222
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:23:40 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S13 (POOL # 4207)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4207
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 29,587.97
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,133.09
SUBSERVICER ADVANCES THIS MONTH 5,395.98
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 539,567.02
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 140,414,571.56
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 601
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,025,263.18
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.50934550 % 2.41697100 % 1.07368360 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.48370800 % 2.39452942 % 1.08156940 %
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 7.55030167
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 154.78
POOL TRADING FACTOR: 88.97947418
................................................................................
Run: 08/24/97 20:23:41 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S14 (POOL # 4208)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4208
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947YA3 31,680,861.00 28,407,464.49 7.500000 % 306,073.09
A-2 760947YB1 105,040,087.00 96,020,670.22 7.500000 % 843,344.44
A-3 760947YC9 2,560,000.00 2,560,000.00 7.500000 % 0.00
A-4 760947YD7 33,579,740.00 33,179,206.58 7.500000 % 31,052.76
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 9,597,060.58 8.000000 % 84,290.47
A-12 760947YM7 59,143,468.00 54,065,029.82 7.000000 % 474,850.28
A-13 760947YN5 16,215,000.00 14,822,675.92 6.287500 % 130,186.77
A-14 760947YP0 0.00 0.00 2.712500 % 0.00
A-15 760947YQ8 5,800,000.00 5,800,000.00 7.500000 % 0.00
A-16 760947YR6 11,615,000.00 11,615,000.00 7.500000 % 0.00
A-17 760947YS4 2,430,000.00 2,430,000.00 7.500000 % 0.00
A-18 760947YT2 9,649,848.10 9,302,866.91 0.000000 % 17,550.07
A-19 760947H53 0.00 0.00 0.202665 % 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 10,893,396.86 7.500000 % 10,195.24
M-2 760947YX3 3,675,000.00 3,631,165.22 7.500000 % 3,398.44
M-3 760947YY1 1,837,500.00 1,815,582.63 7.500000 % 1,699.22
B-1 2,756,200.00 2,723,324.51 7.500000 % 2,548.79
B-2 1,286,200.00 1,270,858.40 7.500000 % 1,189.41
B-3 1,470,031.75 1,452,497.41 7.500000 % 1,359.45
- -------------------------------------------------------------------------------
367,497,079.85 346,821,311.55 1,907,738.43
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 177,467.52 483,540.61 0.00 0.00 28,101,391.40
A-2 599,861.72 1,443,206.16 0.00 0.00 95,177,325.78
A-3 16,000.00 16,000.00 0.00 0.00 2,560,000.00
A-4 207,277.62 238,330.38 0.00 0.00 33,148,153.82
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-7 169,817.64 169,817.64 0.00 0.00 27,457,512.00
A-8 81,226.28 81,226.28 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 63,951.88 148,242.35 0.00 0.00 9,512,770.11
A-12 315,238.78 790,089.06 0.00 0.00 53,590,179.54
A-13 77,630.04 207,816.81 0.00 0.00 14,692,489.15
A-14 33,490.49 33,490.49 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 15,180.73 15,180.73 0.00 0.00 2,430,000.00
A-18 0.00 17,550.07 0.00 0.00 9,285,316.84
A-19 58,547.71 58,547.71 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 68,053.39 78,248.63 0.00 0.00 10,883,201.62
M-2 22,684.67 26,083.11 0.00 0.00 3,627,766.78
M-3 11,342.33 13,041.55 0.00 0.00 1,813,883.41
B-1 17,013.19 19,561.98 0.00 0.00 2,720,775.72
B-2 7,939.33 9,128.74 0.00 0.00 1,269,668.99
B-3 9,074.06 10,433.51 0.00 0.00 1,451,137.96
- -------------------------------------------------------------------------------
2,164,994.88 4,072,733.31 0.00 0.00 344,913,573.12
===============================================================================
Run: 08/24/97 20:23:41
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S14 (POOL # 4208)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4208
______________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 896.675898 9.661135 5.601727 15.262862 0.000000 887.014763
A-2 914.133575 8.028787 5.710788 13.739575 0.000000 906.104788
A-3 1000.000000 0.000000 6.250000 6.250000 0.000000 1000.000000
A-4 988.072170 0.924747 6.172699 7.097446 0.000000 987.147423
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 6.184742 6.184742 0.000000 1000.000000
A-8 1000.000000 0.000000 6.247214 6.247214 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-11 914.133574 8.028786 6.091507 14.120293 0.000000 906.104788
A-12 914.133575 8.028787 5.330069 13.358856 0.000000 906.104788
A-13 914.133575 8.028786 4.787545 12.816331 0.000000 906.104789
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 6.247214 6.247214 0.000000 1000.000000
A-18 964.042834 1.818689 0.000000 1.818689 0.000000 962.224145
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 988.072169 0.924747 6.172699 7.097446 0.000000 987.147423
M-2 988.072169 0.924746 6.172699 7.097445 0.000000 987.147423
M-3 988.072180 0.924746 6.172697 7.097443 0.000000 987.147434
B-1 988.072168 0.924748 6.172698 7.097446 0.000000 987.147420
B-2 988.072151 0.924747 6.172703 7.097450 0.000000 987.147403
B-3 988.072135 0.924749 6.172697 7.097446 0.000000 987.147359
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:23:42 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S14 (POOL # 4208)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4208
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 72,043.29
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 17,906.15
SUBSERVICER ADVANCES THIS MONTH 21,605.61
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,635,225.12
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 390,033.09
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 344,913,573.12
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,362
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,582,197.31
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.54499720 % 4.84126000 % 1.61374300 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.51471930 % 4.73302679 % 1.62131240 %
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 7.82841732
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 327.01
POOL TRADING FACTOR: 93.85477927
................................................................................
Run: 08/24/97 20:23:44 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-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 14,713,464.68 7.750000 % 4,303,101.56
A-2 760947ZU8 108,005,000.00 90,467,036.39 7.500000 % 3,307,875.33
A-3 760947ZV6 22,739,000.00 19,231,407.28 6.287500 % 661,575.07
A-4 760947ZW4 0.00 0.00 2.712500 % 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 1,737,883.18 7.750000 % 50,381.51
A-8 760947A27 4,558,000.00 4,030,424.01 7.750000 % 99,507.31
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 9,582,822.13 7.750000 % 57,765.90
A-18 760947B42 12,069,000.00 12,069,000.00 7.750000 % 0.00
A-19 760947B59 8,230,000.00 8,948,177.87 7.750000 % 0.00
A-20 760947B67 41,182,000.00 40,812,957.81 7.750000 % 45,126.60
A-21 760947B75 10,625,000.00 10,529,786.72 7.750000 % 11,642.71
A-22 760947B83 5,391,778.36 5,191,962.66 0.000000 % 71,180.63
A-23 7609474H1 0.00 0.00 0.326430 % 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 10,018,014.33 7.750000 % 11,076.85
M-2 760947C41 6,317,900.00 6,261,283.73 7.750000 % 6,923.06
M-3 760947C58 5,559,700.00 5,509,878.13 7.750000 % 6,092.23
B-1 2,527,200.00 2,504,553.11 7.750000 % 2,769.27
B-2 1,263,600.00 1,252,276.57 7.750000 % 1,384.63
B-3 2,022,128.94 2,004,008.15 7.750000 % 2,215.80
- -------------------------------------------------------------------------------
505,431,107.30 459,862,936.75 8,638,618.46
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 94,984.30 4,398,085.86 0.00 0.00 10,410,363.12
A-2 565,180.05 3,873,055.38 0.00 0.00 87,159,161.06
A-3 100,721.98 762,297.05 0.00 0.00 18,569,832.21
A-4 43,452.62 43,452.62 0.00 0.00 0.00
A-5 182,269.19 182,269.19 0.00 0.00 25,743,000.00
A-6 482,477.28 482,477.28 0.00 0.00 77,229,000.00
A-7 11,219.09 61,600.60 0.00 0.00 1,687,501.67
A-8 26,018.82 125,526.13 0.00 0.00 3,930,916.70
A-9 34,652.02 34,652.02 0.00 0.00 5,200,000.00
A-10 31,796.25 31,796.25 0.00 0.00 5,004,000.00
A-11 73,198.75 73,198.75 0.00 0.00 11,334,000.00
A-12 33,043.53 33,043.53 0.00 0.00 5,667,000.00
A-13 96,078.13 96,078.13 0.00 0.00 15,379,000.00
A-14 64,086.24 64,086.24 0.00 0.00 9,617,000.00
A-15 95,792.83 95,792.83 0.00 0.00 14,375,000.00
A-16 293,407.21 293,407.21 0.00 0.00 45,450,000.00
A-17 61,862.91 119,628.81 0.00 0.00 9,525,056.23
A-18 77,912.69 77,912.69 0.00 0.00 12,069,000.00
A-19 0.00 0.00 57,765.90 0.00 9,005,943.77
A-20 263,472.30 308,598.90 0.00 0.00 40,767,831.21
A-21 67,976.13 79,618.84 0.00 0.00 10,518,144.01
A-22 0.00 71,180.63 0.00 0.00 5,120,782.03
A-23 125,041.34 125,041.34 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 64,672.34 75,749.19 0.00 0.00 10,006,937.48
M-2 40,420.37 47,343.43 0.00 0.00 6,254,360.67
M-3 35,569.59 41,661.82 0.00 0.00 5,503,785.90
B-1 16,168.40 18,937.67 0.00 0.00 2,501,783.84
B-2 8,084.20 9,468.83 0.00 0.00 1,250,891.94
B-3 12,937.08 15,152.88 0.00 0.00 2,001,792.35
- -------------------------------------------------------------------------------
3,002,495.64 11,641,114.10 57,765.90 0.00 451,282,084.19
===============================================================================
Run: 08/24/97 20:23:44
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-1 392.066315 114.663759 2.531025 117.194784 0.000000 277.402556
A-2 837.618966 30.627057 5.232906 35.859963 0.000000 806.991908
A-3 845.745516 29.094290 4.429482 33.523772 0.000000 816.651225
A-5 1000.000000 0.000000 7.080340 7.080340 0.000000 1000.000000
A-6 1000.000000 0.000000 6.247359 6.247359 0.000000 1000.000000
A-7 866.774653 25.127935 5.595556 30.723491 0.000000 841.646718
A-8 884.252745 21.831354 5.708385 27.539739 0.000000 862.421391
A-9 1000.000000 0.000000 6.663850 6.663850 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 5.830868 5.830868 0.000000 1000.000000
A-13 1000.000000 0.000000 6.247359 6.247359 0.000000 1000.000000
A-14 1000.000000 0.000000 6.663849 6.663849 0.000000 1000.000000
A-15 1000.000000 0.000000 6.663849 6.663849 0.000000 1000.000000
A-16 1000.000000 0.000000 6.455604 6.455604 0.000000 1000.000000
A-17 930.280762 5.607795 6.005525 11.613320 0.000000 924.672967
A-18 1000.000000 0.000000 6.455604 6.455604 0.000000 1000.000000
A-19 1087.263411 0.000000 0.000000 0.000000 7.018943 1094.282354
A-20 991.038750 1.095785 6.397754 7.493539 0.000000 989.942966
A-21 991.038750 1.095784 6.397753 7.493537 0.000000 989.942966
A-22 962.940669 13.201698 0.000000 13.201698 0.000000 949.738971
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 991.038752 1.095785 6.397754 7.493539 0.000000 989.942967
M-2 991.038752 1.095785 6.397754 7.493539 0.000000 989.942967
M-3 991.038748 1.095784 6.397753 7.493537 0.000000 989.942965
B-1 991.038742 1.095786 6.397752 7.493538 0.000000 989.942957
B-2 991.038754 1.095782 6.397752 7.493534 0.000000 989.942973
B-3 991.038756 1.095786 6.397752 7.493538 0.000000 989.942981
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:23:45 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 94,793.00
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 65,867.24
MASTER SERVICER ADVANCES THIS MONTH 2,210.91
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 19 5,770,327.69
(B) TWO MONTHLY PAYMENTS: 4 773,930.44
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 8
AGGREGATE PRINCIPAL BALANCE 2,293,446.83
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 451,282,084.19
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,679
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 296,855.11
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 8,073,601.85
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 168,416.39
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.94067020 % 4.79229500 % 1.26703440 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.83192760 % 4.82294441 % 1.28977300 %
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 8.27400027
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 340.48
POOL TRADING FACTOR: 89.28656699
................................................................................
Run: 08/24/97 20:23:45 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-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 15,898,511.18 7.750000 % 329,301.92
A-2 760947E23 57,937,351.00 42,343,305.82 7.750000 % 1,386,612.61
A-3 760947E31 32,313,578.00 32,313,578.00 7.750000 % 0.00
A-4 760947E49 49,946,015.00 40,956,746.90 7.750000 % 799,320.02
A-5 760947E56 17,641,789.00 17,479,783.16 7.750000 % 12,107.09
A-6 760947E64 16,661,690.00 16,508,684.48 7.750000 % 11,434.47
A-7 760947E72 20,493,335.00 16,263,035.68 8.000000 % 376,155.53
A-8 760947E80 19,268,210.00 16,263,035.68 7.500000 % 376,155.53
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 3,553,616.48 7.750000 % 32,632.03
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 1,819,533.93 7.750000 % 92,801.50
A-15 760947F71 1,300,000.00 1,300,000.00 7.750000 % 0.00
A-16 760947F89 18,886,422.00 18,886,422.00 7.750000 % 0.00
A-17 760947G54 1,225,125.00 0.00 7.500000 % 0.00
A-18 760947G62 7,082,000.00 7,082,000.00 7.575000 % 0.00
A-19 760947G70 8,382,000.00 8,382,000.00 7.750000 % 0.00
A-20 760947G88 5,534,742.00 0.00 7.750000 % 0.00
A-21 760947G96 19,601,988.00 19,106,980.91 7.750000 % 536,161.47
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 1,051,010.51 0.000000 % 3,481.88
A-25 7609475H0 0.00 0.00 0.553036 % 0.00
R 760947F97 100.00 0.00 7.750000 % 0.00
M-1 760947G21 7,283,700.00 7,216,813.27 7.750000 % 4,998.61
M-2 760947G39 4,552,300.00 4,510,495.91 7.750000 % 3,124.12
M-3 760947G47 4,006,000.00 3,969,212.62 7.750000 % 2,749.21
B-1 1,820,900.00 1,804,178.53 7.750000 % 1,249.63
B-2 910,500.00 902,138.82 7.750000 % 624.85
B-3 1,456,687.10 1,443,310.74 7.750000 % 999.69
- -------------------------------------------------------------------------------
364,183,311.55 319,429,157.62 3,969,910.16
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 102,647.95 431,949.87 0.00 0.00 15,569,209.26
A-2 273,387.47 1,660,000.08 0.00 0.00 40,956,693.21
A-3 208,631.03 208,631.03 0.00 0.00 32,313,578.00
A-4 264,435.22 1,063,755.24 0.00 0.00 40,157,426.88
A-5 112,857.36 124,964.45 0.00 0.00 17,467,676.07
A-6 106,587.51 118,021.98 0.00 0.00 16,497,250.01
A-7 108,388.64 484,544.17 0.00 0.00 15,886,880.15
A-8 101,614.34 477,769.87 0.00 0.00 15,886,880.15
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 22,943.75 55,575.78 0.00 0.00 3,520,984.45
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 11,747.73 104,549.23 0.00 0.00 1,726,732.43
A-15 8,395.83 8,395.83 0.00 0.00 1,300,000.00
A-16 121,939.26 121,939.26 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-21 123,363.28 659,524.75 0.00 0.00 18,570,819.44
A-22 95,022.42 95,022.42 0.00 0.00 14,717,439.00
A-23 54,012.45 54,012.45 0.00 0.00 8,365,657.00
A-24 0.00 3,481.88 0.00 0.00 1,047,528.63
A-25 147,170.18 147,170.18 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 46,595.00 51,593.61 0.00 0.00 7,211,814.66
M-2 29,121.80 32,245.92 0.00 0.00 4,507,371.79
M-3 25,627.03 28,376.24 0.00 0.00 3,966,463.41
B-1 11,648.59 12,898.22 0.00 0.00 1,802,928.90
B-2 5,824.61 6,449.46 0.00 0.00 901,513.97
B-3 9,318.66 10,318.35 0.00 0.00 1,442,311.05
- -------------------------------------------------------------------------------
2,200,744.00 6,170,654.16 0.00 0.00 315,459,247.46
===============================================================================
Run: 08/24/97 20:23:45
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-1 811.070402 16.799500 5.236636 22.036136 0.000000 794.270902
A-2 730.846424 23.932965 4.718674 28.651639 0.000000 706.913459
A-3 1000.000000 0.000000 6.456451 6.456451 0.000000 1000.000000
A-4 820.020314 16.003680 5.294421 21.298101 0.000000 804.016634
A-5 990.816927 0.686273 6.397161 7.083434 0.000000 990.130653
A-6 990.816927 0.686273 6.397161 7.083434 0.000000 990.130654
A-7 793.576823 18.355018 5.288970 23.643988 0.000000 775.221805
A-8 844.034588 19.522080 5.273678 24.795758 0.000000 824.512508
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-11 725.154450 6.658925 4.681924 11.340849 0.000000 718.495525
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-14 966.142336 49.276057 6.237850 55.513907 0.000000 916.866279
A-15 1000.000000 0.000000 6.458331 6.458331 0.000000 1000.000000
A-16 1000.000000 0.000000 6.456451 6.456451 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-21 974.747098 27.352403 6.293407 33.645810 0.000000 947.394695
A-22 1000.000000 0.000000 6.456451 6.456451 0.000000 1000.000000
A-23 1000.000000 0.000000 6.456450 6.456450 0.000000 1000.000000
A-24 939.715788 3.113173 0.000000 3.113173 0.000000 936.602615
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 990.816930 0.686273 6.397161 7.083434 0.000000 990.130656
M-2 990.816930 0.686273 6.397162 7.083435 0.000000 990.130657
M-3 990.816930 0.686273 6.397162 7.083435 0.000000 990.130657
B-1 990.816920 0.686271 6.397161 7.083432 0.000000 990.130650
B-2 990.816936 0.686271 6.397155 7.083426 0.000000 990.130665
B-3 990.817273 0.686276 6.397160 7.083436 0.000000 990.130997
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:23:46 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 66,586.08
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,507.98
SUBSERVICER ADVANCES THIS MONTH 45,094.78
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 2,300,984.22
(B) TWO MONTHLY PAYMENTS: 5 1,776,587.03
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 1,731,546.08
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 315,459,247.45
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,198
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,748,446.04
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.76648490 % 4.93015000 % 1.30336460 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.69221860 % 4.97232209 % 1.31889290 %
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 8.56256553
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 342.81
POOL TRADING FACTOR: 86.62100581
................................................................................
Run: 08/24/97 20:23:47 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S17 (POOL # 4215)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4215
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947C66 25,652,000.00 21,374,163.39 7.250000 % 448,375.93
A-2 760947C74 26,006,000.00 15,873,262.48 7.250000 % 922,381.21
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 16,585,256.96 7.250000 % 58,608.77
A-7 760947D40 1,820,614.04 1,628,105.34 0.000000 % 10,209.44
A-8 7609474Y4 0.00 0.00 0.390037 % 0.00
R 760947D57 100.00 0.00 7.250000 % 0.00
M-1 760947D65 1,515,800.00 1,457,386.67 7.250000 % 5,150.09
M-2 760947D73 606,400.00 583,031.58 7.250000 % 2,060.31
M-3 760947D81 606,400.00 583,031.58 7.250000 % 2,060.31
B-1 606,400.00 583,031.58 7.250000 % 2,060.31
B-2 303,200.00 291,515.79 7.250000 % 1,030.15
B-3 303,243.02 291,557.16 7.250000 % 1,030.32
- -------------------------------------------------------------------------------
121,261,157.06 105,841,342.53 1,452,966.84
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 129,012.17 577,388.10 0.00 0.00 20,925,787.46
A-2 95,809.32 1,018,190.53 0.00 0.00 14,950,881.27
A-3 138,807.44 138,807.44 0.00 0.00 22,997,000.00
A-4 43,555.01 43,555.01 0.00 0.00 7,216,000.00
A-5 98,855.86 98,855.86 0.00 0.00 16,378,000.00
A-6 100,106.84 158,715.61 0.00 0.00 16,526,648.19
A-7 0.00 10,209.44 0.00 0.00 1,617,895.90
A-8 34,368.86 34,368.86 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 8,796.63 13,946.72 0.00 0.00 1,452,236.58
M-2 3,519.11 5,579.42 0.00 0.00 580,971.27
M-3 3,519.11 5,579.42 0.00 0.00 580,971.27
B-1 3,519.11 5,579.42 0.00 0.00 580,971.27
B-2 1,759.56 2,789.71 0.00 0.00 290,485.64
B-3 1,759.81 2,790.13 0.00 0.00 290,526.84
- -------------------------------------------------------------------------------
663,388.83 2,116,355.67 0.00 0.00 104,388,375.69
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 833.235747 17.479180 5.029322 22.508502 0.000000 815.756567
A-2 610.369241 35.468015 3.684124 39.152139 0.000000 574.901226
A-3 1000.000000 0.000000 6.035893 6.035893 0.000000 1000.000000
A-4 1000.000000 0.000000 6.035894 6.035894 0.000000 1000.000000
A-5 1000.000000 0.000000 6.035893 6.035893 0.000000 1000.000000
A-6 961.464172 3.397610 5.803295 9.200905 0.000000 958.066562
A-7 894.261663 5.607690 0.000000 5.607690 0.000000 888.653973
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 961.463696 3.397605 5.803292 9.200897 0.000000 958.066091
M-2 961.463687 3.397609 5.803282 9.200891 0.000000 958.066079
M-3 961.463687 3.397609 5.803282 9.200891 0.000000 958.066079
B-1 961.463687 3.397609 5.803282 9.200891 0.000000 958.066079
B-2 961.463687 3.397592 5.803298 9.200890 0.000000 958.066095
B-3 961.463713 3.397605 5.803299 9.200904 0.000000 958.066052
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:23:47 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 21,940.69
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,344.34
SUBSERVICER ADVANCES THIS MONTH 25,652.79
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 2,054,835.03
(B) TWO MONTHLY PAYMENTS: 1 279,767.15
(C) THREE OR MORE MONTHLY PAYMENTS: 1 110,024.02
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 334,421.23
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 104,388,375.69
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 405
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,078,178.82
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.36365350 % 2.51738600 % 1.11896010 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.32563470 % 2.50428183 % 1.13065910 %
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 7.82013511
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 161.90
POOL TRADING FACTOR: 86.08558439
................................................................................
Run: 08/24/97 20:23:48 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-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 53,970,511.00 6.248440 % 810,933.10
A-2 760947H79 0.00 0.00 2.751560 % 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 19,873,471.75 8.000000 % 13,727.58
A-6 760947J36 48,165,041.00 39,325,722.23 7.250000 % 1,081,244.15
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 2,182,240.58 0.000000 % 2,883.93
A-14 7609474Z1 0.00 0.00 0.291453 % 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 4,253,102.59 8.000000 % 2,937.83
M-2 760947K67 2,677,200.00 2,658,139.47 8.000000 % 1,836.11
M-3 760947K75 2,463,100.00 2,445,563.78 8.000000 % 1,689.27
B-1 1,070,900.00 1,063,275.65 8.000000 % 734.46
B-2 428,400.00 425,349.96 8.000000 % 293.81
B-3 856,615.33 850,516.63 8.000000 % 587.49
- -------------------------------------------------------------------------------
214,178,435.49 198,426,440.64 1,916,867.73
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 280,957.84 1,091,890.94 0.00 0.00 53,159,577.90
A-2 123,722.45 123,722.45 0.00 0.00 0.00
A-3 217,987.67 217,987.67 0.00 0.00 33,761,149.00
A-4 33,208.16 33,208.16 0.00 0.00 4,982,438.00
A-5 132,457.56 146,185.14 0.00 0.00 19,859,744.17
A-6 237,535.07 1,318,779.22 0.00 0.00 38,244,478.08
A-7 61,957.29 61,957.29 0.00 0.00 10,255,000.00
A-8 43,036.40 43,036.40 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 6,188.03 6,188.03 0.00 0.00 0.00
A-12 26,709.51 26,709.51 0.00 0.00 4,421,960.00
A-13 0.00 2,883.93 0.00 0.00 2,179,356.65
A-14 48,181.65 48,181.65 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 28,347.12 31,284.95 0.00 0.00 4,250,164.76
M-2 17,716.62 19,552.73 0.00 0.00 2,656,303.36
M-3 16,299.79 17,989.06 0.00 0.00 2,443,874.51
B-1 7,086.77 7,821.23 0.00 0.00 1,062,541.19
B-2 2,834.98 3,128.79 0.00 0.00 425,056.15
B-3 5,668.73 6,256.22 0.00 0.00 849,929.14
- -------------------------------------------------------------------------------
1,355,345.02 3,272,212.75 0.00 0.00 196,509,572.91
===============================================================================
Run: 08/24/97 20:23:48
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-1 890.602492 13.381734 4.636268 18.018002 0.000000 877.220757
A-3 1000.000000 0.000000 6.456761 6.456761 0.000000 1000.000000
A-4 1000.000000 0.000000 6.665042 6.665042 0.000000 1000.000000
A-5 992.880425 0.685831 6.617592 7.303423 0.000000 992.194594
A-6 816.478537 22.448733 4.931690 27.380423 0.000000 794.029804
A-7 1000.000000 0.000000 6.041667 6.041667 0.000000 1000.000000
A-8 1000.000000 0.000000 6.040196 6.040196 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 6.040197 6.040197 0.000000 1000.000000
A-13 974.712710 1.288127 0.000000 1.288127 0.000000 973.424583
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-1 992.880425 0.685832 6.617593 7.303425 0.000000 992.194593
M-2 992.880424 0.685832 6.617593 7.303425 0.000000 992.194591
M-3 992.880427 0.685831 6.617592 7.303423 0.000000 992.194596
B-1 992.880428 0.685834 6.617583 7.303417 0.000000 992.194593
B-2 992.880392 0.685831 6.617600 7.303431 0.000000 992.194561
B-3 992.880468 0.685827 6.617591 7.303418 0.000000 992.194641
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:23:49 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S18 (POOL # 4218)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4218
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 41,390.37
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,056.88
SUBSERVICER ADVANCES THIS MONTH 21,101.60
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,106,053.87
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 744,607.19
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 196,509,572.91
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 1,779,552.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.04010510 % 4.76794000 % 1.19195480 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.98556260 % 4.75821228 % 1.20286310 %
BANKRUPTCY AMOUNT AVAILABLE 112,611.00
FRAUD AMOUNT AVAILABLE 4,283,569.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,141,784.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.50811663
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 343.81
POOL TRADING FACTOR: 91.75040076
................................................................................
Run: 08/24/97 20:23:49 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-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 57,516,147.20 7.500000 % 866,775.22
A-2 760947K91 19,855,000.00 19,855,000.00 7.500000 % 0.00
A-3 760947L25 10,475,000.00 10,153,170.09 7.500000 % 34,133.10
A-4 760947L33 1,157,046.74 1,043,769.57 0.000000 % 4,155.08
A-5 7609475A5 0.00 0.00 0.337217 % 0.00
R 760947L41 100.00 0.00 7.500000 % 0.00
M-1 760947L58 1,310,400.00 1,270,138.66 7.500000 % 4,269.97
M-2 760947L66 786,200.00 762,044.43 7.500000 % 2,561.85
M-3 760947L74 524,200.00 508,094.24 7.500000 % 1,708.12
B-1 314,500.00 304,837.16 7.500000 % 1,024.81
B-2 209,800.00 203,354.01 7.500000 % 683.64
B-3 262,361.78 254,300.84 7.500000 % 854.92
- -------------------------------------------------------------------------------
104,820,608.52 91,870,856.20 916,166.71
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 359,201.96 1,225,977.18 0.00 0.00 56,649,371.98
A-2 123,999.18 123,999.18 0.00 0.00 19,855,000.00
A-3 63,408.95 97,542.05 0.00 0.00 10,119,036.99
A-4 0.00 4,155.08 0.00 0.00 1,039,614.49
A-5 25,797.32 25,797.32 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 7,932.32 12,202.29 0.00 0.00 1,265,868.69
M-2 4,759.15 7,321.00 0.00 0.00 759,482.58
M-3 3,173.17 4,881.29 0.00 0.00 506,386.12
B-1 1,903.78 2,928.59 0.00 0.00 303,812.35
B-2 1,269.99 1,953.63 0.00 0.00 202,670.37
B-3 1,588.17 2,443.09 0.00 0.00 253,445.92
- -------------------------------------------------------------------------------
593,033.99 1,509,200.70 0.00 0.00 90,954,689.49
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 822.528776 12.395607 5.136887 17.532494 0.000000 810.133169
A-2 1000.000000 0.000000 6.245237 6.245237 0.000000 1000.000000
A-3 969.276381 3.258530 6.053360 9.311890 0.000000 966.017851
A-4 902.098017 3.591108 0.000000 3.591108 0.000000 898.506909
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 969.275534 3.258524 6.053358 9.311882 0.000000 966.017010
M-2 969.275541 3.258522 6.053358 9.311880 0.000000 966.017019
M-3 969.275544 3.258527 6.053357 9.311884 0.000000 966.017016
B-1 969.275548 3.258537 6.053355 9.311892 0.000000 966.017011
B-2 969.275548 3.258532 6.053337 9.311869 0.000000 966.017016
B-3 969.275479 3.258516 6.053359 9.311875 0.000000 966.016936
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:23:50 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S19 (POOL # 4219)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4219
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 19,045.36
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,525.41
SUBSERVICER ADVANCES THIS MONTH 3,014.62
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 308,945.66
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 90,954,689.49
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 362
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 606,943.90
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.36367360 % 2.79682800 % 0.83949850 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.33913890 % 2.78351496 % 0.84516270 %
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 8.06136397
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 164.93
POOL TRADING FACTOR: 86.77176251
................................................................................
Run: 08/24/97 20:23:51 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 56,979,164.54 7.500000 % 1,772,662.55
A-4 105,985,000.00 104,458,395.46 0.000000 % 730,961.13
A-5 760947M32 26,381,000.00 5,065,848.99 7.048440 % 2,350,019.45
A-6 760947M40 4,255,000.00 817,072.43 12.099672 % 379,035.40
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 12,676,807.73 7.750000 % 1,046,680.89
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 1,279,195.66 0.000000 % 8,037.01
A-14 7609475B3 0.00 0.00 0.549230 % 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 8,974,795.31 7.750000 % 6,185.80
M-2 760947N72 5,645,600.00 5,609,160.13 7.750000 % 3,866.06
M-3 760947N80 5,194,000.00 5,160,475.00 7.750000 % 3,556.81
B-1 2,258,300.00 2,243,723.67 7.750000 % 1,546.47
B-2 903,300.00 897,469.60 7.750000 % 618.57
B-3 1,807,395.50 1,795,729.58 7.750000 % 1,237.70
- -------------------------------------------------------------------------------
451,652,075.74 405,220,838.10 6,304,407.84
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 309,927.09 309,927.09 0.00 0.00 52,409,000.00
A-2 432,074.04 432,074.04 0.00 0.00 70,579,000.00
A-3 355,936.61 2,128,599.16 0.00 0.00 55,206,501.99
A-4 389,995.86 1,120,956.99 348,036.68 0.00 104,075,471.01
A-5 29,739.98 2,379,759.43 0.00 0.00 2,715,829.54
A-6 8,234.35 387,269.75 0.00 0.00 438,037.03
A-7 129,242.26 129,242.26 0.00 0.00 20,022,000.00
A-8 77,550.51 77,550.51 0.00 0.00 12,014,000.00
A-9 81,828.94 1,128,509.83 0.00 0.00 11,630,126.84
A-10 190,848.87 190,848.87 0.00 0.00 29,566,000.00
A-11 64,020.81 64,020.81 0.00 0.00 9,918,000.00
A-12 30,693.59 30,693.59 0.00 0.00 4,755,000.00
A-13 0.00 8,037.01 0.00 0.00 1,271,158.65
A-14 185,370.67 185,370.67 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 57,932.41 64,118.21 0.00 0.00 8,968,609.51
M-2 36,207.20 40,073.26 0.00 0.00 5,605,294.07
M-3 33,310.93 36,867.74 0.00 0.00 5,156,918.19
B-1 14,483.27 16,029.74 0.00 0.00 2,242,177.20
B-2 5,793.18 6,411.75 0.00 0.00 896,851.03
B-3 11,591.46 12,829.16 0.00 0.00 1,794,491.88
- -------------------------------------------------------------------------------
2,444,782.03 8,749,189.87 348,036.68 0.00 399,264,466.94
===============================================================================
Run: 08/24/97 20:23:51
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 5.913623 5.913623 0.000000 1000.000000
A-2 1000.000000 0.000000 6.121850 6.121850 0.000000 1000.000000
A-3 828.510673 25.775559 5.175528 30.951087 0.000000 802.735114
A-4 985.596032 6.896836 3.679727 10.576563 3.283830 981.983026
A-5 192.026420 89.079999 1.127326 90.207325 0.000000 102.946421
A-6 192.026423 89.080000 1.935217 91.015217 0.000000 102.946423
A-7 1000.000000 0.000000 6.455012 6.455012 0.000000 1000.000000
A-8 1000.000000 0.000000 6.455012 6.455012 0.000000 1000.000000
A-9 608.438096 50.236664 3.927475 54.164139 0.000000 558.201432
A-10 1000.000000 0.000000 6.455011 6.455011 0.000000 1000.000000
A-11 1000.000000 0.000000 6.455012 6.455012 0.000000 1000.000000
A-12 1000.000000 0.000000 6.455014 6.455014 0.000000 1000.000000
A-13 970.425456 6.097049 0.000000 6.097049 0.000000 964.328406
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-1 993.545440 0.684793 6.413348 7.098141 0.000000 992.860647
M-2 993.545439 0.684792 6.413348 7.098140 0.000000 992.860647
M-3 993.545437 0.684792 6.413348 7.098140 0.000000 992.860645
B-1 993.545441 0.684794 6.413351 7.098145 0.000000 992.860647
B-2 993.545444 0.684789 6.413351 7.098140 0.000000 992.860655
B-3 993.545453 0.684792 6.413350 7.098142 0.000000 992.860655
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:23:52 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 83,950.21
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,838.53
SUBSERVICER ADVANCES THIS MONTH 51,532.76
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 16 4,728,337.14
(B) TWO MONTHLY PAYMENTS: 3 440,494.97
(C) THREE OR MORE MONTHLY PAYMENTS: 2 770,625.71
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 836,890.44
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 399,264,466.94
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,466
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 5,676,837.17
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.88987150 % 4.88794100 % 1.22218720 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.80282500 % 4.94179257 % 1.23959880 %
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 8.56990414
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 343.66
POOL TRADING FACTOR: 88.40089272
................................................................................
Run: 08/24/97 20:23:52 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-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 52,268,257.90 7.500000 % 339,382.80
A-2 760947R29 5,000,000.00 3,878,584.22 7.500000 % 37,709.20
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 10,162,728.43 7.500000 % 33,596.29
A-8 760947R86 929,248.96 882,316.73 0.000000 % 3,227.80
A-9 7609475C1 0.00 0.00 0.342812 % 0.00
R 760947R94 100.00 0.00 7.500000 % 0.00
M-1 760947S28 1,570,700.00 1,527,520.11 7.500000 % 5,049.73
M-2 760947S36 784,900.00 763,322.42 7.500000 % 2,523.42
M-3 760947S44 418,500.00 406,995.07 7.500000 % 1,345.46
B-1 313,800.00 305,173.37 7.500000 % 1,008.85
B-2 261,500.00 254,311.14 7.500000 % 840.71
B-3 314,089.78 305,455.13 7.500000 % 1,009.79
- -------------------------------------------------------------------------------
104,668,838.74 93,019,664.52 425,694.05
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 326,564.92 665,947.72 0.00 0.00 51,928,875.10
A-2 24,232.86 61,942.06 0.00 0.00 3,840,875.02
A-3 36,537.50 36,537.50 0.00 0.00 5,848,000.00
A-4 43,735.04 43,735.04 0.00 0.00 7,000,000.00
A-5 31,239.32 31,239.32 0.00 0.00 5,000,000.00
A-6 27,596.81 27,596.81 0.00 0.00 4,417,000.00
A-7 63,495.33 97,091.62 0.00 0.00 10,129,132.14
A-8 0.00 3,227.80 0.00 0.00 879,088.93
A-9 26,564.46 26,564.46 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 9,543.74 14,593.47 0.00 0.00 1,522,470.38
M-2 4,769.14 7,292.56 0.00 0.00 760,799.00
M-3 2,542.85 3,888.31 0.00 0.00 405,649.61
B-1 1,906.68 2,915.53 0.00 0.00 304,164.52
B-2 1,588.90 2,429.61 0.00 0.00 253,470.43
B-3 1,908.44 2,918.23 0.00 0.00 304,445.34
- -------------------------------------------------------------------------------
602,225.99 1,027,920.04 0.00 0.00 92,593,970.47
===============================================================================
Run: 08/24/97 20:23:52
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-1 838.156186 5.442228 5.236685 10.678913 0.000000 832.713957
A-2 775.716844 7.541840 4.846572 12.388412 0.000000 768.175004
A-3 1000.000000 0.000000 6.247863 6.247863 0.000000 1000.000000
A-4 1000.000000 0.000000 6.247863 6.247863 0.000000 1000.000000
A-5 1000.000000 0.000000 6.247864 6.247864 0.000000 1000.000000
A-6 1000.000000 0.000000 6.247863 6.247863 0.000000 1000.000000
A-7 972.509898 3.214956 6.076108 9.291064 0.000000 969.294942
A-8 949.494450 3.473558 0.000000 3.473558 0.000000 946.020892
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 972.509142 3.214955 6.076106 9.291061 0.000000 969.294187
M-2 972.509135 3.214957 6.076112 9.291069 0.000000 969.294178
M-3 972.509128 3.214958 6.076105 9.291063 0.000000 969.294170
B-1 972.509146 3.214946 6.076099 9.291045 0.000000 969.294200
B-2 972.509140 3.214952 6.076099 9.291051 0.000000 969.294187
B-3 972.508975 3.214941 6.076097 9.291038 0.000000 969.294006
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:23:53 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 19,355.14
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,380.17
SUBSERVICER ADVANCES THIS MONTH 15,638.12
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 941,262.23
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 667,628.69
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 92,593,970.47
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 327
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 117,952.47
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.13318880 % 2.92806100 % 0.93875030 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.12821910 % 2.90398929 % 0.93995680 %
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 8.06967005
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 166.44
POOL TRADING FACTOR: 88.46374106
................................................................................
Run: 08/24/97 20:23:53 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S22 (POOL # 4227)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4227
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947P21 21,520,000.00 18,303,661.46 7.500000 % 363,691.26
A-2 760947P39 24,275,000.00 20,646,904.38 8.000000 % 410,251.17
A-3 760947P47 13,325,000.00 11,931,303.09 8.000000 % 157,593.91
A-4 760947P54 3,200,000.00 3,200,000.00 7.250000 % 0.00
A-5 760947P62 36,000,000.00 30,978,207.46 6.348440 % 567,845.09
A-6 760947P70 0.00 0.00 2.651560 % 0.00
A-7 760947P88 34,877,000.00 34,877,000.00 8.000000 % 0.00
A-8 760947P96 25,540,000.00 20,007,406.56 7.500000 % 625,604.50
A-9 760947Q20 20,140,000.00 18,845,346.92 7.500000 % 146,394.42
A-10 760947Q38 16,200,000.00 16,108,736.70 8.000000 % 10,649.20
A-11 760947S51 5,000,000.00 4,971,832.31 8.000000 % 3,286.79
A-12 760947S69 575,632.40 565,007.80 0.000000 % 4,121.37
A-13 7609475D9 0.00 0.00 0.338769 % 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 4,211,539.35 8.000000 % 2,784.17
M-2 760947Q79 2,117,700.00 2,105,769.67 8.000000 % 1,392.09
M-3 760947Q87 2,435,400.00 2,421,679.85 8.000000 % 1,600.93
B-1 1,058,900.00 1,052,934.57 8.000000 % 696.08
B-2 423,500.00 421,114.15 8.000000 % 278.39
B-3 847,661.00 842,885.62 8.000000 % 557.21
- -------------------------------------------------------------------------------
211,771,393.40 191,491,329.89 2,296,746.58
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 114,363.82 478,055.08 0.00 0.00 17,939,970.20
A-2 137,605.05 547,856.22 0.00 0.00 20,236,653.21
A-3 79,518.34 237,112.25 0.00 0.00 11,773,709.18
A-4 19,333.33 19,333.33 0.00 0.00 3,200,000.00
A-5 163,837.29 731,682.38 0.00 0.00 30,410,362.37
A-6 68,430.10 68,430.10 0.00 0.00 0.00
A-7 232,444.11 232,444.11 0.00 0.00 34,877,000.00
A-8 125,009.06 750,613.56 0.00 0.00 19,381,802.06
A-9 117,748.36 264,142.78 0.00 0.00 18,698,952.50
A-10 107,359.61 118,008.81 0.00 0.00 16,098,087.50
A-11 33,135.68 36,422.47 0.00 0.00 4,968,545.52
A-12 0.00 4,121.37 0.00 0.00 560,886.43
A-13 54,043.37 54,043.37 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 28,068.57 30,852.74 0.00 0.00 4,208,755.18
M-2 14,034.28 15,426.37 0.00 0.00 2,104,377.58
M-3 16,139.72 17,740.65 0.00 0.00 2,420,078.92
B-1 7,017.47 7,713.55 0.00 0.00 1,052,238.49
B-2 2,806.59 3,084.98 0.00 0.00 420,835.76
B-3 5,617.57 6,174.78 0.00 0.00 842,328.41
- -------------------------------------------------------------------------------
1,326,512.32 3,623,258.90 0.00 0.00 189,194,583.31
===============================================================================
Run: 08/24/97 20:23:53
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-1 850.541889 16.900151 5.314304 22.214455 0.000000 833.641738
A-2 850.541890 16.900151 5.668591 22.568742 0.000000 833.641739
A-3 895.407361 11.826935 5.967605 17.794540 0.000000 883.580426
A-4 1000.000000 0.000000 6.041666 6.041666 0.000000 1000.000000
A-5 860.505763 15.773475 4.551036 20.324511 0.000000 844.732288
A-7 1000.000000 0.000000 6.664682 6.664682 0.000000 1000.000000
A-8 783.375355 24.495086 4.894638 29.389724 0.000000 758.880269
A-9 935.717325 7.268839 5.846493 13.115332 0.000000 928.448486
A-10 994.366463 0.657358 6.627136 7.284494 0.000000 993.709105
A-11 994.366462 0.657358 6.627136 7.284494 0.000000 993.709104
A-12 981.542735 7.159726 0.000000 7.159726 0.000000 974.383009
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-1 994.366376 0.657357 6.627136 7.284493 0.000000 993.709019
M-2 994.366374 0.657359 6.627133 7.284492 0.000000 993.709015
M-3 994.366367 0.657358 6.627133 7.284491 0.000000 993.709009
B-1 994.366390 0.657361 6.627132 7.284493 0.000000 993.709028
B-2 994.366352 0.657355 6.627131 7.284486 0.000000 993.708997
B-3 994.366404 0.657338 6.627142 7.284480 0.000000 993.709056
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:23:54 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 39,817.73
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,013.57
SUBSERVICER ADVANCES THIS MONTH 37,228.03
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,495,818.10
(B) TWO MONTHLY PAYMENTS: 4 1,021,166.33
(C) THREE OR MORE MONTHLY PAYMENTS: 1 280,021.86
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,160,714.74
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 189,194,583.32
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 765
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,170,117.69
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.20932480 % 4.57715200 % 1.21352270 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.14282040 % 4.61599456 % 1.22745970 %
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 8.60621711
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 346.41
POOL TRADING FACTOR: 89.33906525
................................................................................
Run: 08/24/97 20:23:55 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S23 (POOL # 4230)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4230
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947S77 38,006,979.00 34,110,583.39 6.248440 % 466,330.77
A-2 760947S85 0.00 0.00 2.751560 % 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 2,432,996.27 7.750000 % 1,637.87
A-8 760947T68 7,100,000.00 6,080,406.81 7.400000 % 122,027.57
A-9 760947T76 8,846,378.00 8,846,378.00 7.400000 % 0.00
A-10 760947T84 108,794,552.00 97,641,163.17 7.150000 % 1,334,866.61
A-11 760947T92 16,999,148.00 15,256,431.06 6.198440 % 208,572.90
A-12 760947U25 0.00 0.00 2.801560 % 0.00
A-13 760947U33 0.00 0.00 7.250000 % 0.00
A-14 760947U41 930,190.16 922,517.95 0.000000 % 983.38
A-15 7609475E7 0.00 0.00 0.453557 % 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 5,168,842.52 7.750000 % 3,479.62
M-2 760947U82 3,247,100.00 3,230,501.70 7.750000 % 2,174.75
M-3 760947U90 2,987,300.00 2,972,029.73 7.750000 % 2,000.75
B-1 1,298,800.00 1,292,160.88 7.750000 % 869.87
B-2 519,500.00 516,844.45 7.750000 % 347.94
B-3 1,039,086.60 1,033,775.14 7.750000 % 695.91
- -------------------------------------------------------------------------------
259,767,021.76 241,861,522.07 2,143,987.94
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 177,471.04 643,801.81 0.00 0.00 33,644,252.62
A-2 78,151.06 78,151.06 0.00 0.00 0.00
A-3 79,987.23 79,987.23 0.00 0.00 13,250,000.00
A-4 44,526.40 44,526.40 0.00 0.00 6,900,000.00
A-5 142,029.32 142,029.32 0.00 0.00 22,009,468.00
A-6 130,336.01 130,336.01 0.00 0.00 20,197,423.00
A-7 15,700.37 17,338.24 0.00 0.00 2,431,358.40
A-8 37,465.46 159,493.03 0.00 0.00 5,958,379.24
A-9 54,508.46 54,508.46 0.00 0.00 8,846,378.00
A-10 581,307.27 1,916,173.88 0.00 0.00 96,306,296.56
A-11 78,741.22 287,314.12 0.00 0.00 15,047,858.16
A-12 35,589.31 35,589.31 0.00 0.00 0.00
A-13 7,265.19 7,265.19 0.00 0.00 0.00
A-14 0.00 983.38 0.00 0.00 921,534.57
A-15 91,340.91 91,340.91 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
M-1 33,355.07 36,834.69 0.00 0.00 5,165,362.90
M-2 20,846.76 23,021.51 0.00 0.00 3,228,326.95
M-3 19,178.81 21,179.56 0.00 0.00 2,970,028.98
B-1 8,338.45 9,208.32 0.00 0.00 1,291,291.01
B-2 3,335.25 3,683.19 0.00 0.00 516,496.51
B-3 6,671.05 7,366.96 0.00 0.00 1,033,079.23
- -------------------------------------------------------------------------------
1,646,144.64 3,790,132.58 0.00 0.00 239,717,534.13
===============================================================================
Run: 08/24/97 20:23:55
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-1 897.482102 12.269609 4.669433 16.939042 0.000000 885.212493
A-3 1000.000000 0.000000 6.036772 6.036772 0.000000 1000.000000
A-4 1000.000000 0.000000 6.453101 6.453101 0.000000 1000.000000
A-5 1000.000000 0.000000 6.453101 6.453101 0.000000 1000.000000
A-6 1000.000000 0.000000 6.453101 6.453101 0.000000 1000.000000
A-7 994.888266 0.669749 6.420114 7.089863 0.000000 994.218517
A-8 856.395325 17.186981 5.276825 22.463806 0.000000 839.208344
A-9 1000.000000 0.000000 6.161670 6.161670 0.000000 1000.000000
A-10 897.482102 12.269609 5.343165 17.612774 0.000000 885.212493
A-11 897.482101 12.269609 4.632069 16.901678 0.000000 885.212492
A-14 991.751998 1.057182 0.000000 1.057182 0.000000 990.694817
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-1 994.888270 0.669750 6.420116 7.089866 0.000000 994.218520
M-2 994.888270 0.669751 6.420116 7.089867 0.000000 994.218518
M-3 994.888270 0.669752 6.420115 7.089867 0.000000 994.218518
B-1 994.888266 0.669749 6.420119 7.089868 0.000000 994.218517
B-2 994.888258 0.669759 6.420115 7.089874 0.000000 994.218499
B-3 994.888338 0.669752 6.420110 7.089862 0.000000 994.218605
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:23:55 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S23 (POOL # 4230)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4230
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 50,255.20
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,212.80
SUBSERVICER ADVANCES THIS MONTH 38,184.82
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 15 4,006,523.50
(B) TWO MONTHLY PAYMENTS: 1 148,915.36
(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 239,717,534.14
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 894
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,981,040.82
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.10051750 % 4.71960700 % 1.17987560 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.05158140 % 4.74046209 % 1.18966260 %
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 8.46655219
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 347.87
POOL TRADING FACTOR: 92.28174251
................................................................................
Run: 08/24/97 20:23:58 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S24 (POOL # 4233)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4233
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947V24 35,025,125.00 31,291,649.69 7.250000 % 320,644.83
A-2 760947V32 30,033,957.00 27,849,195.62 7.250000 % 187,635.48
A-3 760947V40 25,641,602.00 25,641,602.00 7.250000 % 0.00
A-4 760947V57 13,627,408.00 13,335,757.70 7.250000 % 43,307.86
A-5 760947V65 8,189,491.00 6,337,696.70 7.250000 % 159,039.02
A-6 760947V73 17,267,161.00 17,267,161.00 7.250000 % 0.00
A-7 760947V81 348,675.05 338,526.39 0.000000 % 1,529.84
A-8 7609475F4 0.00 0.00 0.533635 % 0.00
R 760947V99 100.00 0.00 7.250000 % 0.00
M-1 760947W23 2,022,800.00 1,979,508.53 7.250000 % 6,428.45
M-2 760947W31 1,146,300.00 1,121,767.17 7.250000 % 3,642.94
M-3 760947W49 539,400.00 527,855.89 7.250000 % 1,714.21
B-1 337,100.00 329,885.47 7.250000 % 1,071.30
B-2 269,700.00 263,927.95 7.250000 % 857.11
B-3 404,569.62 395,911.17 7.250000 % 1,285.73
- -------------------------------------------------------------------------------
134,853,388.67 126,680,445.28 727,156.77
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 188,945.12 509,589.95 0.00 0.00 30,971,004.86
A-2 168,158.91 355,794.39 0.00 0.00 27,661,560.14
A-3 154,829.02 154,829.02 0.00 0.00 25,641,602.00
A-4 80,523.92 123,831.78 0.00 0.00 13,292,449.84
A-5 38,268.26 197,307.28 0.00 0.00 6,178,657.68
A-6 104,262.51 104,262.51 0.00 0.00 17,267,161.00
A-7 0.00 1,529.84 0.00 0.00 336,996.55
A-8 56,301.92 56,301.92 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 11,952.66 18,381.11 0.00 0.00 1,973,080.08
M-2 6,773.45 10,416.39 0.00 0.00 1,118,124.23
M-3 3,187.30 4,901.51 0.00 0.00 526,141.68
B-1 1,991.92 3,063.22 0.00 0.00 328,814.17
B-2 1,593.64 2,450.75 0.00 0.00 263,070.84
B-3 2,390.59 3,676.32 0.00 0.00 394,625.44
- -------------------------------------------------------------------------------
819,179.22 1,546,335.99 0.00 0.00 125,953,288.51
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 893.405796 9.154709 5.394559 14.549268 0.000000 884.251087
A-2 927.256959 6.247445 5.598960 11.846405 0.000000 921.009514
A-3 1000.000000 0.000000 6.038196 6.038196 0.000000 1000.000000
A-4 978.598256 3.177997 5.908968 9.086965 0.000000 975.420259
A-5 773.881637 19.419891 4.672850 24.092741 0.000000 754.461746
A-6 1000.000000 0.000000 6.038196 6.038196 0.000000 1000.000000
A-7 970.893644 4.387581 0.000000 4.387581 0.000000 966.506064
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 978.598245 3.177996 5.908968 9.086964 0.000000 975.420249
M-2 978.598247 3.177999 5.908968 9.086967 0.000000 975.420248
M-3 978.598239 3.177994 5.908973 9.086967 0.000000 975.420245
B-1 978.598250 3.177989 5.908988 9.086977 0.000000 975.420261
B-2 978.598257 3.178013 5.908936 9.086949 0.000000 975.420245
B-3 978.598368 3.177994 5.908971 9.086965 0.000000 975.420349
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:23:58 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 26,527.74
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,697.11
SUBSERVICER ADVANCES THIS MONTH 10,825.68
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 861,621.77
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 288,286.99
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 125,953,288.51
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 481
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 315,402.56
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.34416180 % 2.87246800 % 0.78336990 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.33498460 % 2.87197423 % 0.78533640 %
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 8.07071647
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 168.39
POOL TRADING FACTOR: 93.40016573
................................................................................
Run: 08/24/97 20:23:59 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 24,372,991.30 7.250000 % 254,119.39
A-2 760947W64 38,194,000.00 33,774,582.85 6.248440 % 647,477.67
A-3 760947W72 0.00 0.00 2.751560 % 0.00
A-4 760947W80 41,309,000.00 32,629,864.97 6.750000 % 1,200,519.58
A-5 760947W98 25,013,000.00 22,118,752.71 7.250000 % 424,028.88
A-6 760947X22 7,805,000.00 7,805,000.00 6.750000 % 0.00
A-7 760947X30 39,464,000.00 41,238,848.15 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 763,154.95 697,522.65 0.000000 % 661.04
A-11 7609475G2 0.00 0.00 0.392403 % 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 4,232,059.57 7.750000 % 2,856.00
M-2 760947Y21 3,188,300.00 3,174,094.46 7.750000 % 2,142.04
M-3 760947Y39 2,125,500.00 2,116,029.79 7.750000 % 1,428.00
B-1 850,200.00 846,411.91 7.750000 % 571.20
B-2 425,000.00 423,106.40 7.750000 % 285.53
B-3 850,222.04 846,433.83 7.750000 % 571.22
- -------------------------------------------------------------------------------
212,551,576.99 196,965,698.59 2,534,660.55
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 147,188.22 401,307.61 0.00 0.00 24,118,871.91
A-2 175,787.42 823,265.09 0.00 0.00 33,127,105.18
A-3 77,409.66 77,409.66 0.00 0.00 0.00
A-4 183,461.63 1,383,981.21 0.00 0.00 31,429,345.39
A-5 133,574.89 557,603.77 0.00 0.00 21,694,723.83
A-6 43,883.67 43,883.67 0.00 0.00 7,805,000.00
A-7 25,010.44 25,010.44 259,973.68 0.00 41,498,821.83
A-8 77,465.65 77,465.65 0.00 0.00 12,000,000.00
A-9 68,118.54 68,118.54 0.00 0.00 10,690,000.00
A-10 0.00 661.04 0.00 0.00 696,861.61
A-11 64,379.71 64,379.71 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 27,319.93 30,175.93 0.00 0.00 4,229,203.57
M-2 20,490.27 22,632.31 0.00 0.00 3,171,952.42
M-3 13,659.97 15,087.97 0.00 0.00 2,114,601.79
B-1 5,463.99 6,035.19 0.00 0.00 845,840.71
B-2 2,731.35 3,016.88 0.00 0.00 422,820.87
B-3 5,464.13 6,035.35 0.00 0.00 845,862.61
- -------------------------------------------------------------------------------
1,071,409.47 3,606,070.02 259,973.68 0.00 194,691,011.72
===============================================================================
Run: 08/24/97 20:23:59
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-1 951.215365 9.917628 5.744379 15.662007 0.000000 941.297737
A-2 884.290277 16.952340 4.602488 21.554828 0.000000 867.337937
A-4 789.897237 29.061938 4.441202 33.503140 0.000000 760.835300
A-5 884.290277 16.952340 5.340219 22.292559 0.000000 867.337938
A-6 1000.000000 0.000000 5.622507 5.622507 0.000000 1000.000000
A-7 1044.973853 0.000000 0.633753 0.633753 6.587616 1051.561469
A-8 1000.000000 0.000000 6.455471 6.455471 0.000000 1000.000000
A-9 1000.000000 0.000000 6.372174 6.372174 0.000000 1000.000000
A-10 913.998723 0.866194 0.000000 0.866194 0.000000 913.132530
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-1 995.544477 0.671842 6.426707 7.098549 0.000000 994.872635
M-2 995.544478 0.671844 6.426707 7.098551 0.000000 994.872634
M-3 995.544479 0.671842 6.426709 7.098551 0.000000 994.872637
B-1 995.544472 0.671842 6.426711 7.098553 0.000000 994.872630
B-2 995.544471 0.671835 6.426706 7.098541 0.000000 994.872635
B-3 995.544446 0.671848 6.426709 7.098557 0.000000 994.872593
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:24:00 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 42,881.62
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,019.59
SUBSERVICER ADVANCES THIS MONTH 28,381.79
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 2,483,553.01
(B) TWO MONTHLY PAYMENTS: 1 141,928.98
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,174,061.32
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 194,691,011.72
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 794
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,141,672.06
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.07028880 % 4.85161900 % 1.07809230 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.00482850 % 4.88762049 % 1.08999380 %
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 8.42222598
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 348.70
POOL TRADING FACTOR: 91.59706763
................................................................................
Run: 08/24/97 20:24:00 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S1 (POOL # 4235)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4235
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947Y47 96,648,000.00 91,010,975.29 7.000000 % 1,137,366.80
A-2 760947Y54 15,536,000.00 15,536,000.00 7.000000 % 0.00
A-3 760947Y62 13,007,000.00 12,768,404.87 7.000000 % 40,923.28
A-4 760947Y70 163,098.92 159,569.89 0.000000 % 1,170.36
A-5 760947Y88 0.00 0.00 0.585413 % 0.00
R 760947Y96 100.00 0.00 7.000000 % 0.00
M-1 760947Z20 2,280,000.00 2,238,176.25 7.000000 % 7,173.45
M-2 760947Z38 1,107,000.00 1,086,693.47 7.000000 % 3,482.90
M-3 760947Z46 521,000.00 511,442.92 7.000000 % 1,639.20
B-1 325,500.00 319,529.11 7.000000 % 1,024.10
B-2 260,400.00 255,623.31 7.000000 % 819.28
B-3 390,721.16 383,553.82 7.000000 % 1,229.31
- -------------------------------------------------------------------------------
130,238,820.08 124,269,968.93 1,194,828.68
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 530,400.33 1,667,767.13 0.00 0.00 89,873,608.49
A-2 90,541.82 90,541.82 0.00 0.00 15,536,000.00
A-3 74,412.63 115,335.91 0.00 0.00 12,727,481.59
A-4 0.00 1,170.36 0.00 0.00 158,399.53
A-5 60,567.61 60,567.61 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 13,043.81 20,217.26 0.00 0.00 2,231,002.80
M-2 6,333.12 9,816.02 0.00 0.00 1,083,210.57
M-3 2,980.63 4,619.83 0.00 0.00 509,803.72
B-1 1,862.17 2,886.27 0.00 0.00 318,505.01
B-2 1,489.74 2,309.02 0.00 0.00 254,804.03
B-3 2,235.31 3,464.62 0.00 0.00 382,324.51
- -------------------------------------------------------------------------------
783,867.17 1,978,695.85 0.00 0.00 123,075,140.25
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 941.674688 11.768136 5.487960 17.256096 0.000000 929.906553
A-2 1000.000000 0.000000 5.827872 5.827872 0.000000 1000.000000
A-3 981.656406 3.146250 5.720968 8.867218 0.000000 978.510155
A-4 978.362640 7.175768 0.000000 7.175768 0.000000 971.186872
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 981.656250 3.146250 5.720969 8.867219 0.000000 978.510000
M-2 981.656251 3.146251 5.720976 8.867227 0.000000 978.510000
M-3 981.656276 3.146257 5.720979 8.867236 0.000000 978.510019
B-1 981.656252 3.146237 5.720952 8.867189 0.000000 978.510015
B-2 981.656336 3.146237 5.720968 8.867205 0.000000 978.510100
B-3 981.656125 3.146259 5.720985 8.867244 0.000000 978.509866
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:24:01 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-S1 (POOL # 4235)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4235
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 27,183.81
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,916.92
SUBSERVICER ADVANCES THIS MONTH 4,576.44
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 480,408.20
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 123,075,140.25
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 464
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 796,505.85
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.13648900 % 3.09104900 % 0.77246250 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.11147300 % 3.10705889 % 0.77746410 %
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 7.89648019
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 170.42
POOL TRADING FACTOR: 94.49958175
................................................................................
Run: 08/24/97 20:24:01 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-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 40,928,769.16 7.500000 % 28,123.23
A-6 7609472A8 9,750,000.00 9,750,000.00 7.500000 % 0.00
A-7 7609472B6 25,963,473.00 24,504,348.47 6.248440 % 309,960.72
A-8 7609472C4 0.00 0.00 2.751560 % 0.00
A-9 7609472D2 156,744,610.00 145,592,640.91 7.350000 % 2,369,004.38
A-10 7609472E0 36,000,000.00 32,877,012.91 7.150000 % 655,259.35
A-11 7609472F7 6,260,870.00 5,717,741.77 6.198440 % 113,958.16
A-12 7609472G5 0.00 0.00 2.301560 % 0.00
A-13 7609472H3 6,079,451.00 6,306,278.90 7.350000 % 0.00
A-14 7609472J9 486,810.08 484,150.89 0.000000 % 450.44
A-15 7609472K6 0.00 0.00 0.458337 % 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 8,442,986.70 7.500000 % 5,801.40
M-2 7609472M2 5,297,900.00 5,276,829.33 7.500000 % 3,625.85
M-3 7609472N0 4,238,400.00 4,221,543.13 7.500000 % 2,900.73
B-1 7609472R1 1,695,400.00 1,688,657.11 7.500000 % 1,160.32
B-2 847,700.00 844,328.55 7.500000 % 580.16
B-3 1,695,338.32 1,688,595.65 7.500000 % 1,160.28
- -------------------------------------------------------------------------------
423,830,448.40 407,525,279.48 3,491,985.02
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 334,000.40 334,000.40 0.00 0.00 54,550,000.00
A-2 42,609.90 42,609.90 0.00 0.00 6,820,000.00
A-3 212,152.31 212,152.31 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-5 255,714.20 283,837.43 0.00 0.00 40,900,645.93
A-6 60,915.92 60,915.92 0.00 0.00 9,750,000.00
A-7 127,549.77 437,510.49 0.00 0.00 24,194,387.75
A-8 56,167.75 56,167.75 0.00 0.00 0.00
A-9 891,439.07 3,260,443.45 0.00 0.00 143,223,636.53
A-10 195,822.81 851,082.16 0.00 0.00 32,221,753.56
A-11 29,523.77 143,481.93 0.00 0.00 5,603,783.61
A-12 10,962.56 10,962.56 0.00 0.00 0.00
A-13 0.00 0.00 38,612.28 0.00 6,344,891.18
A-14 0.00 450.44 0.00 0.00 483,700.45
A-15 155,598.12 155,598.12 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 52,749.98 58,551.38 0.00 0.00 8,437,185.30
M-2 32,968.50 36,594.35 0.00 0.00 5,273,203.48
M-3 26,375.29 29,276.02 0.00 0.00 4,218,642.40
B-1 10,550.37 11,710.69 0.00 0.00 1,687,496.79
B-2 5,275.18 5,855.34 0.00 0.00 843,748.39
B-3 10,549.98 11,710.26 0.00 0.00 1,687,435.37
- -------------------------------------------------------------------------------
2,660,144.63 6,152,129.65 38,612.28 0.00 404,071,906.74
===============================================================================
Run: 08/24/97 20:24:01
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 6.122830 6.122830 0.000000 1000.000000
A-2 1000.000000 0.000000 6.247786 6.247786 0.000000 1000.000000
A-3 1000.000000 0.000000 6.247786 6.247786 0.000000 1000.000000
A-4 1000.000000 0.000000 6.250000 6.250000 0.000000 1000.000000
A-5 996.022826 0.684393 6.222938 6.907331 0.000000 995.338432
A-6 1000.000000 0.000000 6.247787 6.247787 0.000000 1000.000000
A-7 943.800872 11.938338 4.912662 16.851000 0.000000 931.862534
A-9 928.852615 15.113785 5.687207 20.800992 0.000000 913.738830
A-10 913.250359 18.201649 5.439523 23.641172 0.000000 895.048710
A-11 913.250358 18.201649 4.715602 22.917251 0.000000 895.048709
A-13 1037.310589 0.000000 0.000000 0.000000 6.351277 1043.661867
A-14 994.537521 0.925289 0.000000 0.925289 0.000000 993.612232
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-1 996.022827 0.684394 6.222938 6.907332 0.000000 995.338434
M-2 996.022826 0.684394 6.222937 6.907331 0.000000 995.338432
M-3 996.022822 0.684393 6.222936 6.907329 0.000000 995.338430
B-1 996.022832 0.684393 6.222939 6.907332 0.000000 995.338439
B-2 996.022826 0.684393 6.222933 6.907326 0.000000 995.338433
B-3 996.022817 0.684394 6.222935 6.907329 0.000000 995.338423
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:24:02 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 84,937.60
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,413.60
SUBSERVICER ADVANCES THIS MONTH 55,259.58
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 23 5,331,873.63
(B) TWO MONTHLY PAYMENTS: 5 1,938,885.37
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 107,821.70
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 404,071,906.74
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,580
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,173,302.56
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.55511030 % 4.40775100 % 1.03713880 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.51229960 % 4.43708926 % 1.04529330 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4576 %
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 8.23881499
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 350.52
POOL TRADING FACTOR: 95.33810236
................................................................................
Run: 08/24/97 20:24:04 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S3 (POOL # 4238)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4238
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609472S9 92,500,000.00 92,500,000.00 7.250000 % 269,204.15
A-2 7609472T7 11,073,000.00 10,503,682.36 7.000000 % 115,985.69
A-3 7609472U4 7,931,000.00 7,931,000.00 7.300000 % 0.00
A-4 7609472V2 3,750,000.00 3,868,634.20 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 19,187,438.85 6.750000 % 185,723.90
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 14,770,483.29 7.500000 % 105,689.55
A-10 45,347,855.00 40,310,442.72 0.000000 % 2,426,471.17
A-11 7609473C3 3,300,000.00 1,675,305.34 7.500000 % 1,096,383.86
A-12 7609473D1 6,000,000.00 6,000,000.00 7.500000 % 0.00
A-13 7609473E9 112,677.89 112,129.15 0.000000 % 108.65
A-14 7609473F6 0.00 0.00 0.449933 % 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 4,494,511.94 7.500000 % 3,044.96
M-2 7609473K5 3,221,000.00 3,210,365.67 7.500000 % 2,174.97
M-3 7609473L3 2,576,700.00 2,568,192.87 7.500000 % 1,739.91
B-1 1,159,500.00 1,155,671.84 7.500000 % 782.95
B-2 515,300.00 513,598.71 7.500000 % 347.96
B-3 902,034.34 899,056.21 7.500000 % 609.09
- -------------------------------------------------------------------------------
257,678,667.23 249,416,513.15 4,208,266.81
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 558,625.21 827,829.36 0.00 0.00 92,230,795.85
A-2 61,246.38 177,232.07 0.00 0.00 10,387,696.67
A-3 48,227.15 48,227.15 0.00 0.00 7,931,000.00
A-4 0.00 0.00 24,169.05 0.00 3,892,803.25
A-5 112,453.91 112,453.91 0.00 0.00 18,000,000.00
A-6 107,885.12 293,609.02 0.00 0.00 19,001,714.95
A-7 94,128.92 94,128.92 0.00 0.00 16,143,000.00
A-8 33,888.53 33,888.53 0.00 0.00 5,573,000.00
A-9 92,277.70 197,967.25 0.00 0.00 14,664,793.74
A-10 176,962.35 2,603,433.52 119,472.84 0.00 38,003,444.39
A-11 0.00 1,096,383.86 10,466.37 0.00 589,387.85
A-12 37,484.64 37,484.64 0.00 0.00 6,000,000.00
A-13 0.00 108.65 0.00 0.00 112,020.50
A-14 93,478.99 93,478.99 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 28,079.19 31,124.15 0.00 0.00 4,491,466.98
M-2 20,056.57 22,231.54 0.00 0.00 3,208,190.70
M-3 16,044.63 17,784.54 0.00 0.00 2,566,452.96
B-1 7,219.99 8,002.94 0.00 0.00 1,154,888.89
B-2 3,208.67 3,556.63 0.00 0.00 513,250.75
B-3 5,616.80 6,225.89 0.00 0.00 898,447.12
- -------------------------------------------------------------------------------
1,496,884.75 5,705,151.56 154,108.26 0.00 245,362,354.60
===============================================================================
Run: 08/24/97 20:24:04
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S3 (POOL # 4238)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4238
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 1000.000000 2.910315 6.039191 8.949506 0.000000 997.089685
A-2 948.585059 10.474640 5.531146 16.005786 0.000000 938.110419
A-3 1000.000000 0.000000 6.080841 6.080841 0.000000 1000.000000
A-4 1031.635787 0.000000 0.000000 0.000000 6.445080 1038.080867
A-5 1000.000000 0.000000 6.247439 6.247439 0.000000 1000.000000
A-6 965.405728 9.344599 5.428182 14.772781 0.000000 956.061130
A-7 1000.000000 0.000000 5.830943 5.830943 0.000000 1000.000000
A-8 1000.000000 0.000000 6.080842 6.080842 0.000000 1000.000000
A-9 972.446066 6.958295 6.075298 13.033593 0.000000 965.487770
A-10 888.916195 53.507959 3.902331 57.410290 2.634586 838.042822
A-11 507.668285 332.237533 0.000000 332.237533 3.171627 178.602379
A-12 1000.000000 0.000000 6.247440 6.247440 0.000000 1000.000000
A-13 995.130012 0.964253 0.000000 0.964253 0.000000 994.165759
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-1 996.698439 0.675247 6.226813 6.902060 0.000000 996.023192
M-2 996.698438 0.675247 6.226815 6.902062 0.000000 996.023192
M-3 996.698440 0.675247 6.226813 6.902060 0.000000 996.023193
B-1 996.698439 0.675248 6.226813 6.902061 0.000000 996.023191
B-2 996.698448 0.675257 6.226800 6.902057 0.000000 996.023190
B-3 996.698429 0.675251 6.226814 6.902065 0.000000 996.023191
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:24:04 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 51,477.62
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 56,663.21
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 23 6,086,322.13
(B) TWO MONTHLY PAYMENTS: 3 852,672.12
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 816,603.55
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 245,362,354.60
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 977
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,885,173.41
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.84910890 % 4.12069400 % 1.03019720 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.76751070 % 4.18406102 % 1.04651710 %
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 8.22289902
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 351.73
POOL TRADING FACTOR: 95.22028239
................................................................................
Run: 08/24/97 20:24:05 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 69,217,947.01 6.750000 % 636,580.93
A-2 7609474L2 17,686,000.00 16,936,852.74 6.098440 % 106,092.82
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 44,438,150.78 7.000000 % 143,738.49
A-6 7609474Q1 0.00 0.00 2.401560 % 0.00
A-7 7609474R9 1,021,562.20 1,006,558.20 0.000000 % 3,446.77
A-8 7609474S7 0.00 0.00 0.371599 % 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 2,240,867.02 7.000000 % 7,248.25
M-2 7609474W8 907,500.00 896,169.06 7.000000 % 2,898.73
M-3 7609474X6 907,500.00 896,169.06 7.000000 % 2,898.73
B-1 BC0073306 544,500.00 537,701.43 7.000000 % 1,739.24
B-2 BC0073314 363,000.00 358,467.62 7.000000 % 1,159.49
B-3 BC0073322 453,585.73 447,922.34 7.000000 % 1,448.82
- -------------------------------------------------------------------------------
181,484,047.93 175,594,805.26 907,252.27
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 389,131.64 1,025,712.57 0.00 0.00 68,581,366.08
A-2 86,025.17 192,117.99 0.00 0.00 16,830,759.92
A-3 182,186.70 182,186.70 0.00 0.00 32,407,000.00
A-4 36,210.42 36,210.42 0.00 0.00 6,211,000.00
A-5 259,076.54 402,815.03 0.00 0.00 44,294,412.29
A-6 33,876.63 33,876.63 0.00 0.00 0.00
A-7 0.00 3,446.77 0.00 0.00 1,003,111.43
A-8 54,345.05 54,345.05 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 13,064.36 20,312.61 0.00 0.00 2,233,618.77
M-2 5,224.71 8,123.44 0.00 0.00 893,270.33
M-3 5,224.71 8,123.44 0.00 0.00 893,270.33
B-1 3,134.82 4,874.06 0.00 0.00 535,962.19
B-2 2,089.88 3,249.37 0.00 0.00 357,308.13
B-3 2,611.41 4,060.23 0.00 0.00 446,473.52
- -------------------------------------------------------------------------------
1,072,202.04 1,979,454.31 0.00 0.00 174,687,552.99
===============================================================================
Run: 08/24/97 20:24:05
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-1 939.019535 8.635938 5.279010 13.914948 0.000000 930.383597
A-2 957.641792 5.998689 4.864026 10.862715 0.000000 951.643103
A-3 1000.000000 0.000000 5.621832 5.621832 0.000000 1000.000000
A-4 1000.000000 0.000000 5.830047 5.830047 0.000000 1000.000000
A-5 987.514462 3.194189 5.757256 8.951445 0.000000 984.320273
A-7 985.312691 3.374019 0.000000 3.374019 0.000000 981.938672
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-1 987.514111 3.194187 5.757254 8.951441 0.000000 984.319923
M-2 987.514116 3.194193 5.757256 8.951449 0.000000 984.319923
M-3 987.514116 3.194193 5.757256 8.951449 0.000000 984.319923
B-1 987.514105 3.194197 5.757245 8.951442 0.000000 984.319908
B-2 987.514105 3.194187 5.757245 8.951432 0.000000 984.319917
B-3 987.514180 3.194192 5.757258 8.951450 0.000000 984.320031
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:24:05 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 36,532.66
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,213.68
SUBSERVICER ADVANCES THIS MONTH 6,260.58
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 649,013.19
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 174,687,552.99
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 643
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 339,065.12
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.92001230 % 2.31012400 % 0.76986360 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.91399920 % 2.30134280 % 0.77136660 %
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 7.64159909
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 172.21
POOL TRADING FACTOR: 96.25504554
................................................................................
Run: 08/24/97 20:24:07 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 97,068,378.63 7.500000 % 2,980,506.25
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 125,000,000.00 124,748,393.60 7.500000 % 84,797.42
A-6 7609475P2 132,774,000.00 128,531,867.39 7.500000 % 2,894,208.87
A-7 7609475Q0 2,212,000.00 1,757,208.93 7.500000 % 310,282.70
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 1,259,701.93 0.000000 % 1,390.81
A-11 7609475U1 0.00 0.00 0.389986 % 0.00
R 7609475V9 100.00 0.00 7.500000 % 0.00
M-1 7609475X5 10,026,600.00 10,006,417.70 7.500000 % 6,801.84
M-2 7609475Y3 5,013,300.00 5,003,208.84 7.500000 % 3,400.92
M-3 7609475Z0 5,013,300.00 5,003,208.84 7.500000 % 3,400.92
B-1 2,256,000.00 2,251,458.95 7.500000 % 1,530.42
B-2 1,002,700.00 1,000,681.69 7.500000 % 680.21
B-3 1,755,253.88 1,751,720.79 7.500000 % 1,190.74
- -------------------------------------------------------------------------------
501,329,786.80 491,950,247.29 6,288,191.10
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 606,473.01 3,586,979.26 0.00 0.00 94,087,872.38
A-2 224,836.74 224,836.74 0.00 0.00 35,986,000.00
A-3 182,982.09 182,982.09 0.00 0.00 29,287,000.00
A-4 103,166.25 103,166.25 0.00 0.00 16,236,000.00
A-5 779,414.82 864,212.24 0.00 0.00 124,663,596.18
A-6 803,053.57 3,697,262.44 0.00 0.00 125,637,658.52
A-7 10,978.86 321,261.56 0.00 0.00 1,446,926.23
A-8 174,941.05 174,941.05 0.00 0.00 28,000,000.00
A-9 23,669.52 23,669.52 0.00 0.00 4,059,000.00
A-10 0.00 1,390.81 0.00 0.00 1,258,311.12
A-11 159,824.17 159,824.17 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 62,519.04 69,320.88 0.00 0.00 9,999,615.86
M-2 31,259.53 34,660.45 0.00 0.00 4,999,807.92
M-3 31,259.53 34,660.45 0.00 0.00 4,999,807.92
B-1 14,066.88 15,597.30 0.00 0.00 2,249,928.53
B-2 6,252.15 6,932.36 0.00 0.00 1,000,001.48
B-3 10,944.56 12,135.30 0.00 0.00 1,750,530.05
- -------------------------------------------------------------------------------
3,225,641.77 9,513,832.87 0.00 0.00 485,662,056.19
===============================================================================
Run: 08/24/97 20:24:07
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-1 956.932664 29.382831 5.978815 35.361646 0.000000 927.549833
A-2 1000.000000 0.000000 6.247895 6.247895 0.000000 1000.000000
A-3 1000.000000 0.000000 6.247895 6.247895 0.000000 1000.000000
A-4 1000.000000 0.000000 6.354167 6.354167 0.000000 1000.000000
A-5 997.987149 0.678379 6.235319 6.913698 0.000000 997.308769
A-6 968.049975 21.798009 6.048274 27.846283 0.000000 946.251966
A-7 794.398250 140.272468 4.963318 145.235786 0.000000 654.125782
A-8 1000.000000 0.000000 6.247895 6.247895 0.000000 1000.000000
A-9 1000.000000 0.000000 5.831367 5.831367 0.000000 1000.000000
A-10 990.695491 1.093806 0.000000 1.093806 0.000000 989.601685
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 997.987124 0.678380 6.235318 6.913698 0.000000 997.308745
M-2 997.987122 0.678380 6.235320 6.913700 0.000000 997.308743
M-3 997.987122 0.678380 6.235320 6.913700 0.000000 997.308743
B-1 997.987123 0.678378 6.235319 6.913697 0.000000 997.308746
B-2 997.987125 0.678378 6.235315 6.913693 0.000000 997.308746
B-3 997.987134 0.678380 6.235315 6.913695 0.000000 997.308751
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:24:08 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-S5 (POOL # 4243)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4243
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 102,008.56
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,414.52
SUBSERVICER ADVANCES THIS MONTH 72,733.84
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 26 7,404,608.81
(B) TWO MONTHLY PAYMENTS: 5 2,249,306.83
(C) THREE OR MORE MONTHLY PAYMENTS: 1 229,198.72
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 485,662,056.19
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,904
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 5,953,610.90
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.90173650 % 4.07850400 % 1.01975910 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.83907960 % 4.11793169 % 1.03229180 %
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 8.16055680
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 353.68
POOL TRADING FACTOR: 96.87476567
................................................................................
Run: 08/24/97 20:24:10 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 78,036,241.38 7.000000 % 1,069,390.87
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 40,565,789.21 7.000000 % 188,346.80
A-5 7609476E6 20,955,000.00 20,955,000.00 7.000000 % 0.00
A-6 7609476F3 36,169,000.00 35,341,141.07 7.000000 % 723,377.39
A-7 7609476G1 38,393,000.00 38,393,000.00 7.000000 % 0.00
A-8 7609476H9 64,000,000.00 63,603,102.62 7.000000 % 200,352.43
A-9 7609476J5 986,993.86 979,133.88 0.000000 % 14,035.59
A-10 7609476L0 0.00 0.00 0.371435 % 0.00
R 7609476M8 100.00 0.00 7.000000 % 0.00
M-1 7609476N6 3,297,200.00 3,276,751.85 7.000000 % 10,321.91
M-2 7609476P1 2,472,800.00 2,457,464.51 7.000000 % 7,741.12
M-3 7609476Q9 824,300.00 819,187.96 7.000000 % 2,580.48
B-1 1,154,000.00 1,146,843.28 7.000000 % 3,612.60
B-2 659,400.00 655,310.62 7.000000 % 2,064.26
B-3 659,493.00 655,403.02 7.000000 % 2,064.53
- -------------------------------------------------------------------------------
329,713,286.86 326,311,369.40 2,223,887.98
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 455,134.54 1,524,525.41 0.00 0.00 76,966,850.51
A-2 93,317.57 93,317.57 0.00 0.00 16,000,000.00
A-3 136,634.42 136,634.42 0.00 0.00 23,427,000.00
A-4 236,593.81 424,940.61 0.00 0.00 40,377,442.41
A-5 122,216.86 122,216.86 0.00 0.00 20,955,000.00
A-6 206,121.85 929,499.24 0.00 0.00 34,617,763.68
A-7 223,921.35 223,921.35 0.00 0.00 38,393,000.00
A-8 370,955.45 571,307.88 0.00 0.00 63,402,750.19
A-9 0.00 14,035.59 0.00 0.00 965,098.29
A-10 100,985.73 100,985.73 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 19,111.16 29,433.07 0.00 0.00 3,266,429.94
M-2 14,332.79 22,073.91 0.00 0.00 2,449,723.39
M-3 4,777.79 7,358.27 0.00 0.00 816,607.48
B-1 6,688.79 10,301.39 0.00 0.00 1,143,230.68
B-2 3,822.00 5,886.26 0.00 0.00 653,246.36
B-3 3,822.53 5,887.06 0.00 0.00 653,338.49
- -------------------------------------------------------------------------------
1,998,436.64 4,222,324.62 0.00 0.00 324,087,481.42
===============================================================================
Run: 08/24/97 20:24:10
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-1 975.453017 13.367386 5.689182 19.056568 0.000000 962.085631
A-2 1000.000000 0.000000 5.832348 5.832348 0.000000 1000.000000
A-3 1000.000000 0.000000 5.832348 5.832348 0.000000 1000.000000
A-4 996.335238 4.625981 5.810974 10.436955 0.000000 991.709257
A-5 1000.000000 0.000000 5.832348 5.832348 0.000000 1000.000000
A-6 977.111368 19.999928 5.698854 25.698782 0.000000 957.111440
A-7 1000.000000 0.000000 5.832348 5.832348 0.000000 1000.000000
A-8 993.798478 3.130507 5.796179 8.926686 0.000000 990.667972
A-9 992.036445 14.220543 0.000000 14.220543 0.000000 977.815902
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 993.798329 3.130508 5.796179 8.926687 0.000000 990.667821
M-2 993.798330 3.130508 5.796178 8.926686 0.000000 990.667822
M-3 993.798326 3.130511 5.796179 8.926690 0.000000 990.667815
B-1 993.798336 3.130503 5.796179 8.926682 0.000000 990.667834
B-2 993.798332 3.130513 5.796178 8.926691 0.000000 990.667819
B-3 993.798297 3.130511 5.796165 8.926676 0.000000 990.667813
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:24:10 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-S6 (POOL # 4245)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4245
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 68,135.94
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,663.22
SUBSERVICER ADVANCES THIS MONTH 22,313.42
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,181,636.51
(B) TWO MONTHLY PAYMENTS: 1 224,327.89
(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 324,087,481.42
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,185
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,195,877.81
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.23022800 % 2.01437300 % 0.75539910 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.22006990 % 2.01573994 % 0.75816960 %
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 7.67346178
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 174.40
POOL TRADING FACTOR: 98.29372802
................................................................................
Run: 08/24/97 20:24:11 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-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 134,700,000.00 131,496,677.17 7.500000 % 4,364,582.46
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 19,268,381.69 7.500000 % 75,453.09
A-5 7609476V8 11,938,000.00 12,087,618.31 7.500000 % 0.00
A-6 7609476W6 549,825.51 548,980.31 0.000000 % 555.39
A-7 7609476X4 0.00 0.00 0.379977 % 0.00
R 7609476Y2 100.00 0.00 7.500000 % 0.00
M-1 7609476Z9 5,276,800.00 5,269,737.35 7.500000 % 3,560.67
M-2 7609477A3 2,374,500.00 2,371,321.88 7.500000 % 1,602.26
M-3 7609477B1 2,242,600.00 2,239,598.43 7.500000 % 1,513.26
B-1 1,187,300.00 1,185,710.87 7.500000 % 801.17
B-2 527,700.00 526,993.71 7.500000 % 356.08
B-3 923,562.67 922,326.56 7.500000 % 623.20
- -------------------------------------------------------------------------------
263,833,388.18 260,612,346.28 4,449,047.58
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 820,825.93 5,185,408.39 0.00 0.00 127,132,094.71
A-2 454,205.99 454,205.99 0.00 0.00 72,764,000.00
A-3 74,475.45 74,475.45 0.00 0.00 11,931,000.00
A-4 120,276.71 195,729.80 0.00 0.00 19,192,928.60
A-5 0.00 0.00 75,453.09 0.00 12,163,071.40
A-6 0.00 555.39 0.00 0.00 548,424.92
A-7 82,418.97 82,418.97 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 32,894.65 36,455.32 0.00 0.00 5,266,176.68
M-2 14,802.22 16,404.48 0.00 0.00 2,369,719.62
M-3 13,979.98 15,493.24 0.00 0.00 2,238,085.17
B-1 7,401.42 8,202.59 0.00 0.00 1,184,909.70
B-2 3,289.59 3,645.67 0.00 0.00 526,637.63
B-3 5,757.33 6,380.53 0.00 0.00 921,703.36
- -------------------------------------------------------------------------------
1,630,328.24 6,079,375.82 75,453.09 0.00 256,238,751.79
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 976.218836 32.402245 6.093734 38.495979 0.000000 943.816590
A-2 1000.000000 0.000000 6.242180 6.242180 0.000000 1000.000000
A-3 1000.000000 0.000000 6.242180 6.242180 0.000000 1000.000000
A-4 992.294865 3.885729 6.194083 10.079812 0.000000 988.409136
A-5 1012.532946 0.000000 0.000000 0.000000 6.320413 1018.853359
A-6 998.462785 1.010120 0.000000 1.010120 0.000000 997.452665
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 998.661566 0.674778 6.233825 6.908603 0.000000 997.986787
M-2 998.661562 0.674778 6.233826 6.908604 0.000000 997.986785
M-3 998.661567 0.674779 6.233827 6.908606 0.000000 997.986788
B-1 998.661560 0.674783 6.233825 6.908608 0.000000 997.986777
B-2 998.661569 0.674777 6.233826 6.908603 0.000000 997.986792
B-3 998.661585 0.674778 6.233827 6.908605 0.000000 997.986807
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:24:11 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-S7 (POOL # 4246)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4246
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 53,876.37
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,998.23
SUBSERVICER ADVANCES THIS MONTH 22,244.26
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 13 2,912,359.12
(B) TWO MONTHLY PAYMENTS: 1 154,622.81
(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 256,238,751.79
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,030
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,197,460.52
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.18744640 % 3.79932700 % 1.01322660 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.10844530 % 3.85343021 % 1.02985930 %
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 8.16676694
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 354.69
POOL TRADING FACTOR: 97.12142711
................................................................................
Run: 08/24/97 20:24:15 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 268,034,000.00 265,825,472.79 7.500000 % 8,494,504.63
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 19,856,864.53 7.500000 % 83,646.59
A-8 7609477K1 13,303,000.00 13,386,135.47 7.500000 % 0.00
A-9 7609477L9 120,899,000.00 120,899,000.00 7.500000 % 0.00
A-10 7609477M7 788,733.59 787,985.86 0.000000 % 686.72
A-11 7609477N5 0.00 0.00 0.492614 % 0.00
R 7609477P0 100.00 0.00 7.500000 % 0.00
M-1 7609477Q8 12,089,800.00 12,082,021.03 7.500000 % 7,769.29
M-2 7609477R6 5,440,400.00 5,436,899.47 7.500000 % 3,496.17
M-3 7609477S4 5,138,200.00 5,134,893.91 7.500000 % 3,301.97
B-1 2,720,200.00 2,718,449.73 7.500000 % 1,748.09
B-2 1,209,000.00 1,208,222.09 7.500000 % 776.94
B-3 2,116,219.73 2,114,858.09 7.500000 % 1,359.95
- -------------------------------------------------------------------------------
604,491,653.32 602,263,802.97 8,597,290.35
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 1,661,076.41 10,155,581.04 0.00 0.00 257,330,968.16
A-2 349,767.43 349,767.43 0.00 0.00 55,974,000.00
A-3 158,268.29 158,268.29 0.00 0.00 25,328,000.00
A-4 171,459.40 171,459.40 0.00 0.00 27,439,000.00
A-5 79,527.82 79,527.82 0.00 0.00 12,727,000.00
A-6 195,867.01 195,867.01 0.00 0.00 31,345,000.00
A-7 124,080.54 207,727.13 0.00 0.00 19,773,217.94
A-8 0.00 0.00 83,646.59 0.00 13,469,782.06
A-9 755,467.40 755,467.40 0.00 0.00 120,899,000.00
A-10 0.00 686.72 0.00 0.00 787,299.14
A-11 247,186.75 247,186.75 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 75,497.50 83,266.79 0.00 0.00 12,074,251.74
M-2 33,973.81 37,469.98 0.00 0.00 5,433,403.30
M-3 32,086.66 35,388.63 0.00 0.00 5,131,591.94
B-1 16,986.91 18,735.00 0.00 0.00 2,716,701.64
B-2 7,549.88 8,326.82 0.00 0.00 1,207,445.15
B-3 13,215.21 14,575.16 0.00 0.00 2,113,498.14
- -------------------------------------------------------------------------------
3,922,011.02 12,519,301.37 83,646.59 0.00 593,750,159.21
===============================================================================
Run: 08/24/97 20:24:15
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-1 991.760272 31.691892 6.197260 37.889152 0.000000 960.068380
A-2 1000.000000 0.000000 6.248748 6.248748 0.000000 1000.000000
A-3 1000.000000 0.000000 6.248748 6.248748 0.000000 1000.000000
A-4 1000.000000 0.000000 6.248748 6.248748 0.000000 1000.000000
A-5 1000.000000 0.000000 6.248748 6.248748 0.000000 1000.000000
A-6 1000.000000 0.000000 6.248748 6.248748 0.000000 1000.000000
A-7 995.830719 4.194914 6.222695 10.417609 0.000000 991.635804
A-8 1006.249378 0.000000 0.000000 0.000000 6.287799 1012.537177
A-9 1000.000000 0.000000 6.248748 6.248748 0.000000 1000.000000
A-10 999.051987 0.870662 0.000000 0.870662 0.000000 998.181325
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 999.356568 0.642632 6.244727 6.887359 0.000000 998.713936
M-2 999.356568 0.642631 6.244726 6.887357 0.000000 998.713937
M-3 999.356567 0.642632 6.244728 6.887360 0.000000 998.713935
B-1 999.356566 0.642633 6.244728 6.887361 0.000000 998.713933
B-2 999.356567 0.642630 6.244731 6.887361 0.000000 998.713937
B-3 999.356570 0.642632 6.244725 6.887357 0.000000 998.713938
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:24:16 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 123,139.91
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 38,322.85
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 20 4,958,135.10
(B) TWO MONTHLY PAYMENTS: 1 255,704.34
(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 593,750,159.21
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 2,388
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 8,126,269.33
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.22917740 % 3.76637200 % 1.00445100 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.16379630 % 3.81292478 % 1.01821640 %
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 8.27251065
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 356.90
POOL TRADING FACTOR: 98.22305336
................................................................................
Run: 08/24/97 20:24:35 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
_______________________________________________________________________________
CERT 24,934,336.17 24,842,860.24 7.351200 % 303,750.50
R 0.00 0.00 0.000000 % 0.00
- -------------------------------------------------------------------------------
24,934,336.17 24,842,860.24 303,750.50
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
CERT 151,504.92 455,255.42 0.00 0.00 24,539,109.74
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
151,504.92 455,255.42 0.00 0.00 24,539,109.74
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
CERT 996.331327 12.182017 6.076156 18.258173 0.000000 984.149310
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:24:36 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 7,685.21
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,054.46
SUBSERVICER ADVANCES THIS MONTH 1,666.35
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 233,525.96
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 24,521,228.99
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 126
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 303,750.50
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 100.07291950 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.80965100
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 287.21
POOL TRADING FACTOR: 98.34321966
................................................................................
Run: 08/24/97 20:24:36 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 30,798,565.76 7.293100 % 403,604.82
R 0.00 0.00 0.000000 % 0.00
- -------------------------------------------------------------------------------
30,798,565.76 30,798,565.76 403,604.82
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 187,127.38 590,732.20 0.00 0.00 30,394,960.94
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
187,127.38 590,732.20 0.00 0.00 30,394,960.94
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 1000.000000 13.104663 6.075847 19.180510 0.000000 986.895337
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:24:36 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 9,118.84
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,303.67
SUBSERVICER ADVANCES THIS MONTH 4,053.67
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 649,440.36
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 30,371,653.64
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 144
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 403,604.82
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 100.07674030 % 0.00000000 %
CLASS R - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 1.1454 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.53321300
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.00
POOL TRADING FACTOR: 98.61385714
................................................................................
Run: 08/24/97 20:24:17 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-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 48,785,000.00 7.150000 % 1,456,268.98
A-2 760972AP4 30,000,000.00 30,000,000.00 7.125000 % 432,762.61
A-3 760972AQ2 100,000,000.00 100,000,000.00 7.250000 % 1,442,542.03
A-4 760972AR0 45,330,000.00 45,330,000.00 7.150000 % 0.00
A-5 760972AS8 120,578,098.00 120,578,098.00 7.500000 % 1,205,057.83
A-6 760972AT6 25,500,000.00 25,500,000.00 9.500000 % 254,847.07
A-7 760972AU3 16,750,000.00 16,750,000.00 7.500000 % 108,085.14
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 18,200,000.00 7.500000 % 89,196.47
A-13 760972BA6 4,241,000.00 4,241,000.00 7.500000 % 0.00
A-14 760972BB4 52,672,000.00 52,672,000.00 7.500000 % 0.00
A-15 760972BC2 3,137,000.00 3,137,000.00 7.500000 % 9,371.16
A-16 760972BD0 1,500,000.00 1,500,000.00 7.500000 % 0.00
A-17 760972BE8 15,988,294.00 15,988,294.00 7.500000 % 0.00
A-18 760972BF5 81,200,000.00 81,200,000.00 7.500000 % 0.00
A-19 760972BG3 20,000,000.00 20,000,000.00 7.100000 % 0.00
A-20 760972BH1 56,300,000.00 56,300,000.00 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 1,859,236.82 0.000000 % 1,738.84
A-24 760972BM0 0.00 0.00 0.448935 % 0.00
R-I 760972BN8 100.00 100.00 7.500000 % 100.00
R-II 760972BP3 100.00 100.00 7.500000 % 100.00
M-1 760972BQ1 15,775,000.00 15,775,000.00 7.500000 % 10,338.24
M-2 760972BR9 7,098,700.00 7,098,700.00 7.500000 % 4,652.18
M-3 760972BS7 6,704,300.00 6,704,300.00 7.500000 % 4,393.70
B-1 3,549,400.00 3,549,400.00 7.500000 % 2,326.12
B-2 1,577,500.00 1,577,500.00 7.500000 % 1,033.82
B-3 2,760,620.58 2,760,620.58 7.500000 % 1,809.20
- -------------------------------------------------------------------------------
788,748,636.40 788,748,636.40 5,024,623.39
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 290,558.21 1,746,827.19 0.00 0.00 47,328,731.02
A-2 178,052.03 610,814.64 0.00 0.00 29,567,237.39
A-3 603,919.17 2,046,461.20 0.00 0.00 98,557,457.97
A-4 269,980.60 269,980.60 0.00 0.00 45,330,000.00
A-5 753,304.39 1,958,362.22 0.00 0.00 119,373,040.17
A-6 201,792.30 456,639.37 0.00 0.00 25,245,152.93
A-7 104,644.61 212,729.75 0.00 0.00 16,641,914.86
A-8 119,117.85 119,117.85 0.00 0.00 20,000,000.00
A-9 95,294.28 95,294.28 0.00 0.00 16,000,000.00
A-10 92,907.67 92,907.67 0.00 0.00 15,599,287.00
A-11 360,121.16 360,121.16 0.00 0.00 57,643,000.00
A-12 113,703.40 202,899.87 0.00 0.00 18,110,803.53
A-13 26,495.39 26,495.39 0.00 0.00 4,241,000.00
A-14 329,065.14 329,065.14 0.00 0.00 52,672,000.00
A-15 19,598.22 28,969.38 0.00 0.00 3,127,628.84
A-16 0.00 0.00 9,371.16 0.00 1,509,371.16
A-17 99,885.90 99,885.90 0.00 0.00 15,988,294.00
A-18 507,292.10 507,292.10 0.00 0.00 81,200,000.00
A-19 118,284.85 118,284.85 0.00 0.00 20,000,000.00
A-20 351,730.85 351,730.85 0.00 0.00 56,300,000.00
A-21 6,663.94 6,663.94 0.00 0.00 0.00
A-22 30,195.95 30,195.95 0.00 0.00 0.00
A-23 0.00 1,738.84 0.00 0.00 1,857,497.98
A-24 294,959.61 294,959.61 0.00 0.00 0.00
R-I 0.63 100.63 0.00 0.00 0.00
R-II 0.63 100.63 0.00 0.00 0.00
M-1 98,553.36 108,891.60 0.00 0.00 15,764,661.76
M-2 44,348.70 49,000.88 0.00 0.00 7,094,047.82
M-3 41,884.71 46,278.41 0.00 0.00 6,699,906.30
B-1 22,174.66 24,500.78 0.00 0.00 3,547,073.88
B-2 9,855.34 10,889.16 0.00 0.00 1,576,466.18
B-3 17,246.81 19,056.01 0.00 0.00 2,758,811.38
- -------------------------------------------------------------------------------
5,201,632.46 10,226,255.85 9,371.16 0.00 783,733,384.17
===============================================================================
Run: 08/24/97 20:24:17
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 1000.000000 29.850753 5.955892 35.806645 0.000000 970.149247
A-2 1000.000000 14.425420 5.935068 20.360488 0.000000 985.574580
A-3 1000.000000 14.425420 6.039192 20.464612 0.000000 985.574580
A-4 1000.000000 0.000000 5.955892 5.955892 0.000000 1000.000000
A-5 1000.000000 9.994003 6.247440 16.241443 0.000000 990.005997
A-6 1000.000000 9.994003 7.913424 17.907427 0.000000 990.005997
A-7 1000.000000 6.452844 6.247439 12.700283 0.000000 993.547156
A-8 1000.000000 0.000000 5.955893 5.955893 0.000000 1000.000000
A-9 1000.000000 0.000000 5.955893 5.955893 0.000000 1000.000000
A-10 1000.000000 0.000000 5.955892 5.955892 0.000000 1000.000000
A-11 1000.000000 0.000000 6.247440 6.247440 0.000000 1000.000000
A-12 1000.000000 4.900905 6.247440 11.148345 0.000000 995.099095
A-13 1000.000000 0.000000 6.247439 6.247439 0.000000 1000.000000
A-14 1000.000000 0.000000 6.247440 6.247440 0.000000 1000.000000
A-15 1000.000000 2.987300 6.247440 9.234740 0.000000 997.012700
A-16 1000.000000 0.000000 0.000000 0.000000 6.247440 1006.247440
A-17 1000.000000 0.000000 6.247440 6.247440 0.000000 1000.000000
A-18 1000.000000 0.000000 6.247440 6.247440 0.000000 1000.000000
A-19 1000.000000 0.000000 5.914243 5.914243 0.000000 1000.000000
A-20 1000.000000 0.000000 6.247440 6.247440 0.000000 1000.000000
A-23 1000.000000 0.935244 0.000000 0.935244 0.000000 999.064756
R-I 1000.000000 1000.00000 6.300000 1006.300000 0.000000 0.000000
R-II 1000.000000 1000.00000 6.300000 1006.300000 0.000000 0.000000
M-1 1000.000000 0.655356 6.247440 6.902796 0.000000 999.344644
M-2 1000.000000 0.655357 6.247440 6.902797 0.000000 999.344643
M-3 1000.000000 0.655356 6.247440 6.902796 0.000000 999.344645
B-1 1000.000000 0.655356 6.247439 6.902795 0.000000 999.344644
B-2 1000.000000 0.655353 6.247442 6.902795 0.000000 999.344647
B-3 1000.000000 0.655356 6.247439 6.902795 0.000000 999.344640
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:24:17 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 163,669.38
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 28,132.44
SUBSERVICER ADVANCES THIS MONTH 8,741.75
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,188,007.68
(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 783,733,384.16
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 2,901
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,498,138.56
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.23878190 % 3.75885100 % 1.00236710 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.21139250 % 3.77151420 % 1.00813330 %
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 8.23400284
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.00
POOL TRADING FACTOR: 99.36415076
................................................................................
Run: 08/24/97 20:24:18 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 25,026,000.00 7.000000 % 675,473.72
A-2 760972AB5 75,627,000.00 75,627,000.00 7.000000 % 155,209.01
A-3 760972AC3 13,626,000.00 13,626,000.00 7.000000 % 0.00
A-4 760972AD1 3,585,000.00 3,585,000.00 7.000000 % 1,104,533.32
A-5 760972AE9 30,511,000.00 30,511,000.00 7.000000 % 91,359.31
A-6 760972AF6 213,978.86 213,978.86 0.000000 % 689.99
A-7 760972AG4 0.00 0.00 0.597808 % 0.00
R 760972AJ8 100.00 100.00 7.000000 % 100.00
M-1 760972AK5 1,525,600.00 1,525,600.00 7.000000 % 4,568.12
M-2 760972AL3 915,300.00 915,300.00 7.000000 % 2,740.69
M-3 760972AM1 534,000.00 534,000.00 7.000000 % 1,598.96
B-1 381,400.00 381,400.00 7.000000 % 1,142.03
B-2 305,100.00 305,100.00 7.000000 % 913.56
B-3 305,583.48 305,583.48 7.000000 % 915.01
- -------------------------------------------------------------------------------
152,556,062.34 152,556,062.34 2,039,243.72
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 145,606.99 821,080.71 0.00 0.00 24,350,526.28
A-2 440,015.19 595,224.20 0.00 0.00 75,471,790.99
A-3 79,279.19 79,279.19 0.00 0.00 13,626,000.00
A-4 20,858.35 1,125,391.67 0.00 0.00 2,480,466.68
A-5 177,519.97 268,879.28 0.00 0.00 30,419,640.69
A-6 0.00 689.99 0.00 0.00 213,288.87
A-7 75,802.60 75,802.60 0.00 0.00 0.00
R 0.58 100.58 0.00 0.00 0.00
M-1 8,876.29 13,444.41 0.00 0.00 1,521,031.88
M-2 5,325.42 8,066.11 0.00 0.00 912,559.31
M-3 3,106.93 4,705.89 0.00 0.00 532,401.04
B-1 2,219.07 3,361.10 0.00 0.00 380,257.97
B-2 1,775.14 2,688.70 0.00 0.00 304,186.44
B-3 1,777.95 2,692.96 0.00 0.00 304,668.47
- -------------------------------------------------------------------------------
962,163.67 3,001,407.39 0.00 0.00 150,516,818.62
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 1000.000000 26.990878 5.818229 32.809107 0.000000 973.009122
A-2 1000.000000 2.052296 5.818229 7.870525 0.000000 997.947704
A-3 1000.000000 0.000000 5.818229 5.818229 0.000000 1000.000000
A-4 1000.000000 308.098554 5.818229 313.916783 0.000000 691.901446
A-5 1000.000000 2.994307 5.818229 8.812536 0.000000 997.005693
A-6 1000.000000 3.224560 0.000000 3.224560 0.000000 996.775440
R 1000.000000 1000.00000 5.800000 1005.800000 0.000000 0.000000
M-1 1000.000000 2.994310 5.818229 8.812539 0.000000 997.005690
M-2 1000.000000 2.994308 5.818224 8.812532 0.000000 997.005692
M-3 1000.000000 2.994307 5.818221 8.812528 0.000000 997.005693
B-1 1000.000000 2.994310 5.818222 8.812532 0.000000 997.005690
B-2 1000.000000 2.994297 5.818224 8.812521 0.000000 997.005703
B-3 1000.000000 2.994305 5.818214 8.812519 0.000000 997.005688
_______________________________________________________________________________
DETERMINATION DATE 20-August-97
DISTRIBUTION DATE 25-August-97
Run: 08/24/97 20:24:19 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 31,712.85
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,751.01
SUBSERVICER ADVANCES THIS MONTH 1,083.73
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 110,476.88
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 150,516,818.62
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 599
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,582,394.74
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.39600290 % 1.95277600 % 0.65122090 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.36858800 % 1.97053875 % 0.65807690 %
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 7.89979361
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.00
POOL TRADING FACTOR: 98.66328241
................................................................................
