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)
October 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 October 1997 distribution to
holders of the following series of Conduit Mortgage
Pass-Through Certificates.
Master Serviced by GMACM Pennsylvania
Series 1986-1
Series 1986-4
Master Serviced by Residential Funding Corporation
1986-12 RFM1
1986-15 RFM1
1987-1 RFM1
1987-3 RFM1
1987-4 RFM1
1987-S2 RFM1
1987-6 RFM1
1987-S5 RFM1
1987-S7 RFM1
1987-SA1 RFM1
1988-3A RFM1
1988-3B RFM1
1988-3C RFM1
1988-4B RFM1
1989-2 RFM1
1989-3A RFM1
1989-3B RFM1
1989-3C RFM1
1989-SW1A RFM1
1989-SW1B RFM1
1989-S1 RFM1
1989-S2 RFM1
1989-SW2 RFM1
1989-4A RFM1
1989-4B RFM1
1989-S4 RFM1
1989-5A RFM1
1989-5B RFM1
1989-7 RFM1
1990-S1 RFM1
1990-2 RFM1
1990-3A RFM1
1990-3B RFM1
1990-3C RFM1
1990-5 RFM1
1990-6 RFM1
1990-8 RFM1
1990-S14 RFM1
1990-R16 RFM1
1991-4 RFM1
1991-R9 RFM1
1991-S11 RFM1
1991-R13 RFM1
1991-R14 RFM1
1991-20 RFM1
1991-21A RFM1
1991-21B RFM1
1991-21C RFM1
1991-25A RFM1
1991-25B RFM1
1991-S30 RFM1
1992-S1 RFM1
1992-S2 RFM1
1992-S3 RFM1
1992-S4 RFM1
1992-S5 RFM1
1992-S6 RFM1
1992-S7 RFM1
1992-S8 RFM1
1992-S9 RFM1
1992-S10 RFM1
1992-S11 RFM1
1992-S12 RFM1
1992-13 RFM1
1992-S14 RFM1
1992-S15 RFM1
1992-S16 RFM1
1992-17A RFM1
1992-17B RFM1
1992-17C RFM1
1992-S18 RFM1
1992-S19 RFM1
1992-S20 RFM1
1992-S21 RFM1
1992-S23 RFM1
1992-S22 RFM1
1992-S25 RFM1
1992-S26 RFM1
1992-S27 RFM1
1992-S28 RFM1
1992-S29 RFM1
1992-S31 RFM1
1992-S32 RFM1
1992-S33 RFM1
1992-S34 RFM1
1992-S35 RFM1
1992-S36 RFM1
1992-S37 RFM1
1992-S38 RFM1
1992-S39 RFM1
1992-S40 RFM1
1992-S41 RFM1
1992-S42 RFM1
1992-S43 RFM1
1992-S44 RFM1
1993-S1 RFM1
1993-S2 RFM1
1993-S3 RFM1
1993-S4 RFM1
1993-S5 RFM1
1993-S6 RFM1
1993-S7 RFM1
1993-S8 RFM1
1993-S9 RFM1
1993-S10 RFM1
1993-S11 RFM1
1993-S12 RFM1
1993-S13 RFM1
1993-MZ1 RFM1
1987-S1 RFM1
1989-4C RFM1
1989-4D RFM1
1989-4E RFM1
1993-S14 RFM1
1993-S15 RFM1
1993-19 RFM1
1993-S16 RFM1
1993-S17 RFM1
1993-S18 RFM1
1993-MZ2 RFM1
1993-S20 RFM1
1993-S21 RFM1
1993-S22 RFM1
1993-S23 RFM1
1993-S27 RFM1
1993-S24 RFM1
1993-S25 RFM1
1993-S26 RFM1
1993-S28 RFM1
1993-S29 RFM1
1993-S30 RFM1
1993-S33 RFM1
1993-MZ3 RFM1
1993-S31 RFM1
1993-S32 RFM1
1993-S34 RFM1
1993-S38 RFM1
1993-S41 RFM1
1993-S35 RFM1
1993-S36 RFM1
1993-S37 RFM1
1993-S39 RFM1
1993-S42 RFM1
1993-S40 RFM1
1993-S43 RFM1
1993-S44 RFM1
1993-S46 RFM1
1993-S45 RFM1
1993-S47 RFM1
1993-S48 RFM1
1993-S49 RFM1
1994-S1 RFM1
1994-S2 RFM1
1994-S3 RFM1
1994-S5 RFM1
1994-S6 RFM1
1994-RS4 RFM1
1994-S7 RFM1
1994-S8 RFM1
1994-S9 RFM1
1994-S10 RFM1
1994-S11 RFM1
1994-S12 RFM1
1994-S13 RFM1
1994-S14 RFM1
1994-S15 RFM1
1994-S16 RFM1
1994-MZ1 RFM1
1994-S17 RFM1
1994-S18 RFM1
1994-S19 RFM1
1994-S20 RFM1
1995-S1 RFM1
1995-S2 RFM1
1995-S3 RFM1
1995-S4 RFM1
1995-S6 RFM1
1995-S7 RFM1
1995-S8 RFM1
1995-R5 RFM1
1995-S9 RFM1
1995-S10 RFM1
1995-S11 RFM1
1995-S12 RFM1
1995-S13 RFM1
1995-S14 RFM1
1995-S15 RFM1
1995-S16 RFM1
1995-S17 RFM1
1995-S18 RFM1
1995-S19 RFM1
1995-S21 RFM1
1996-S3 RFM1
1996-S1 RFM1
1996-S2 RFM1
1996-S4 RFM1
1996-S5 RFM1
1996-S6 RFM1
1996-S7 RFM1
1996-S8 RFM1
1996-S9 RFM1
1996-S11 RFM1
1996-S12 RFM1
1996-S10 RFM1
1996-S13 RFM1
1996-S14 RFM1
1996-S15 RFM1
1996-S16 RFM1
1996-S17 RFM1
1996-S18 RFM1
1996-S19 RFM1
1996-S20 RFM1
1996-S21 RFM1
1996-S22 RFM1
1996-S23 RFM1
1995-R20 RFM1
1996-S24 RFM1
1996-S25 RFM1
1997-S1 RFM1
1997-S2 RFM1
1997-S3 RFM1
1997-S4 RFM1
1997-S5 RFM1
1997-S6 RFM1
1997-S7 RFM1
1997-S8 RFM1
1997-QPCR1 RFM1
1997-QPCR2 RFM1
1997-S9 RFM1
1997-S10 RFM1
1997-S11 RFM1
1993-1 RFM1
1997-S12 RFM1
1997-S13 RFM1
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: October 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: 10/01/97
GROSS INTEREST RATE: 12.22428
NET INTEREST RATE: 10.000000
TOTAL NUMBER OF LOANS: 7
REPORT DATE: 09/30/97
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 10,770.34 10,770.34 10,770.34
LESS SERVICE FEE 1,960.26 1,960.26 1,960.26
NET INTEREST 8,810.08 8,810.08 8,810.08
PAYOFF NET INTEREST 1,015.11 1,015.11 1,015.11
PLUS REO NET INT GAIN 0.00 0.00 0.00
LESS REO REIMBURSEMENT 0.00 0.00 0.00
PRINCIPAL INSTALLMENT 1,399.28 1,399.28 1,399.28
ADDITIONAL PRINCIPAL 0.00 0.00 0.00
PAYOFF PRINCIPAL 354,570.52 354,570.52 354,570.52
REO PRINCIPAL 0.00 0.00 0.00
ADJUSTMENT + OR- 0.00 0.00 0.00
TOTAL REMITTANCE 365,794.99 365,794.99 365,794.99
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 1,411,843.79 1,411,843.79 1,411,843.79
LESS PAYOFF PRINCIPAL BALANCE 354,570.52 354,570.52 354,570.52
2) LESS REO BALANCE REMOVAL 0.00 0.00 0.00
LESS REO BALANCE FOR CURRENT
MONTHS P&I PAYMENTS NOT ADVANCED 0.00 0.00 0.00
ADJ BEGINNING PRINCIPAL
CURRENT MONTHS P&I CALCULATION 1,057,273.27 1,057,273.27 1,057,273.27
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 1,399.28 1,399.28 1,399.28
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 0.00 0.00 0.00
PAYOFF PRINCIPAL 354,570.52 354,570.52 354,570.52
REO PRINCIPAL 0.00 0.00 0.00
PRINCIPAL ADJUSTMENT + OR - 0.00 0.00 0.00
3) TOTAL PRINCIPAL REMITTANCE 355,969.80 355,969.80 355,969.80
ENDING PRINCIPAL BALANCE 1,055,873.99 1,055,873.99 1,055,873.99
***SECTION 3***DELINQUENCY DATA
#LOANS AGGREGATGE PR BAL
DELINQ ON LOANS DELINQ
30-59 DAYS 1
PRINCIPAL 323.27 0.00 0.00 0.00
INTEREST 2,622.46 2,622.46 2,622.46
60-89 DAYS 0
PRINCIPAL 0.00 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
OVER 90 DAYS 0
PRINCIPAL 0.00 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
FORECLOSURE 1
PRINCIPAL 11,518.39 0.00 0.00 0.00
INTEREST 127,065.61 127,065.61 127,065.61
REO 0
PRINICPAL 0.00 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
TOTAL 2 11,841.66 129,688.07 129,688.07 129,688.07
***SECTION 4***TOTAL DETAIL OF DELINQUENCY NOT ADVANCED
NET INTEREST 0.00 0.00 0.00
SERVICE FEE 0.00 0.00 0.00
PRINCIPAL 0.00 0.00 0.00
TOTAL NOT ADVANCED 0.00 0.00 0.00
IF ANY QUESTIONS, CONTACT CONVENTIONAL PASS
THROUGH DEPARTMENT (215-682-1909)
- -------------------------------------------------------------------------------
<PAGE>
GMAC MORTGAGE CORPORATION
100 WITMER ROAD, P.O.BOX 963
HORSHAM, PA 19044-0963
SERIES 1986-4 HL
PARTICIPATION CERTIFICATE REMITTANCE ADVICE
INVESTOR NAME: SALOMON BROTHERS INC
ADDRESS: DIVIDEND DEPT 44TH FLOOR
ONE NEW YORK PLAZA
NEW YORK, NY 10004
CONTROL NUMBER: 3506 MORTGAGE POOL INSURANCE
INVESTOR CERTIFICATE NUMBER: 000001 NON CALIFORNIA LOANS: 6,711,109.51
CERTIFICATE NUMBER OF UNITS: 0001 SPECIAL HAZARD INSURANCE: 368,860.56
BANKRUPTCY BOND: 342,969.66
SCHEDULED INSTALLMENTS OF: 09/01/97
GROSS INTEREST RATE: 12.06845
NET INTEREST RATE: 10.25
TOTAL NUMBER OF LOANS: 5
REPORT DATE: 08/29/97
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 5,104.45 5,104.45 5,104.45
LESS SERVICE FEE 769.12 769.12 769.12
NET INTEREST 4,335.33 4,335.33 4,335.33
PAYOFF NET INTEREST 393.87 393.87 393.87
PLUS REO NET INT GAIN 0.00 0.00 0.00
LESS REO REIMBURSEMENT 0.00 0.00 0.00
PRINCIPAL INSTALLMENT 671.85 671.85 671.85
ADDITIONAL PRINCIPAL 0.00 0.00 0.00
PAYOFF PRINCIPAL 72,821.61 72,821.61 72,821.61
REO PRINCIPAL 0.00 0.00 0.00
ADJUSTMENT + OR- 0.00 0.00 0.00
TOTAL REMITTANCE 78,222.66 78,222.66 78,222.66
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 580,371.86 580,371.86 580,371.86
LESS PAYOFF PRINCIPAL BALANCE 72,821.61 72,821.61 72,821.61
2) LESS REO BALANCE REMOVAL 0.00 0.00 0.00
LESS REO BALANCE FOR CURRENT
MONTHS P&I PAYMENTS NOT ADVANCED 0.00 0.00 0.00
ADJ BEGINNING PRINCIPAL
CURRENT MONTHS P&I CALCULATION 507,550.25 507,550.25 507,550.25
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 671.85 671.85 671.85
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 0.00 0.00 0.00
PAYOFF PRINCIPAL 72,821.61 72,821.61 72,821.61
REO PRINCIPAL 0.00 0.00 0.00
PRINCIPAL ADJUSTMENT + OR - 0.00 0.00 0.00
3) TOTAL PRINCIPAL REMITTANCE 73,493.46 73,493.46 73,493.46
ENDING PRINCIPAL BALANCE 506,878.40 506,878.40 506,878.40
***SECTION 3***DELINQUENCY DATA
#LOANS AGGREGATGE PR BAL
DELINQ ON LOANS DELINQ
30-59 DAYS 0
PRINCIPAL 0.00 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
60-89 DAYS 0
PRINCIPAL 0.00 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
OVER 90 DAYS 1
PRINCIPAL 1,819.36 0.00 0.00 0.00
INTEREST 27,301.64 27,301.64 27,301.64
FORECLOSURE 0
PRINCIPAL 0.00 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
REO 0
PRINICPAL 0.00 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
TOTAL 1 1,819.36 27,301.64 27,301.64 27,301.64
***SECTION 4***TOTAL DETAIL OF DELINQUENCY NOT ADVANCED
NET INTEREST 0.00 0.00 0.00
SERVICE FEE 0.00 0.00 0.00
PRINCIPAL 0.00 0.00 0.00
TOTAL NOT ADVANCED 0.00 0.00 0.00
IF ANY QUESTIONS, CONTACT CONVENTIONAL PASS
THROUGH DEPARTMENT (215-682-1909)
- -------------------------------------------------------------------------------
<PAGE>
Run: 10/23/97 17:24:43 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1986-12 (POOL 3010)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3010
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
795483AN6 51,185,471.15 356,178.63 8.0000 682.75
STRIP 0.00 0.00 1.4363 0.00
- --------------------------------------------------------------------------------
51,185,471.15 356,178.63 682.75
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
2,374.52 0.00 3,057.27 0.00 355,495.88
STRIP 426.30 0.00 426.30 0.00 0.00
2,800.82 0.00 3,483.57 0.00 355,495.88
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
6.958588 0.013339 0.046391 0.000000 0.059730 6.945250
STRIP 0.000000 0.000000 0.008329 0.000000 0.008329 0.000000
Determination Date 20-October-1997
Distribution Date 27-October-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 10/23/97 17:24:43 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 74.20
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 133.57
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 355,495.88
ACTUAL UPAID PRINCIPAL BALANCE @ 09/30 356,078.63
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 582.75
MORTGAGE POOL INSURANCE 3,273,620.71
SPECIAL HAZARD LOSS COVERAGE 973,995.52
BANKRUPTCY BOND 0.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.1362%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.0000%
POOL TRADING FACTOR 0.006945250
................................................................................
Run: 10/23/97 17:24:43 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 1,103,532.42 8.0000 107,184.38
STRIP 0.00 0.00 1.5591 0.00
- --------------------------------------------------------------------------------
50,250,749.71 1,103,532.42 107,184.38
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
7,162.14 0.00 114,346.52 0.00 996,348.04
STRIP 1,396.21 0.00 1,396.21 0.00 0.00
8,558.35 0.00 115,742.73 0.00 996,348.04
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
21.960517 2.132991 0.142528 0.000000 2.275519 19.827526
STRIP 0.000000 0.000000 0.027785 0.000000 0.027785 0.000000
Determination Date 20-October-1997
Distribution Date 27-October-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 10/23/97 17:24:43 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 317.07
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 389.44
SUBSERVICER ADVANCES THIS MONTH 4,624.35
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 461,616.63
(B) TWO MONTHLY PAYMENTS: 1 127,630.66
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 996,348.04
ACTUAL UPAID PRINCIPAL BALANCE @ 09/30 999,140.65
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 6
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 105,567.13
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 1,617.25
MORTGAGE POOL INSURANCE 2,914,650.07
SPECIAL HAZARD LOSS COVERAGE 718,071.50
BANKRUPTCY BOND 0.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.3562%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.0000%
POOL TRADING FACTOR 0.019827526
................................................................................
Run: 10/23/97 17:24:43 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1987-1 (POOL 3029)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3029
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
795483BA3 96,428,600.14 3,857,879.38 8.5000 127,045.12
STRIP 0.00 0.00 0.9171 0.00
- --------------------------------------------------------------------------------
96,428,600.14 3,857,879.38 127,045.12
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
27,258.78 0.00 154,303.90 0.00 3,730,834.26
STRIP 2,958.41 0.00 2,958.41 0.00 0.00
30,217.19 0.00 157,262.31 0.00 3,730,834.26
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
40.007626 1.317505 0.282684 0.000000 1.600189 38.690122
STRIP 0.000000 0.000000 0.030680 0.000000 0.030680 0.000000
Determination Date 20-October-1997
Distribution Date 27-October-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 10/23/97 17:24:43 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 1,645.36
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,222.70
SUBSERVICER ADVANCES THIS MONTH 4,240.71
MASTER SERVICER ADVANCES THIS MONTH 1,287.40
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 442,869.14
(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 3,730,834.26
ACTUAL UPAID PRINCIPAL BALANCE @ 09/30 3,602,928.82
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 26
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 133,584.02
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 120,589.64
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 706.87
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 5,748.61
MORTGAGE POOL INSURANCE 5,237,225.62
SPECIAL HAZARD LOSS COVERAGE 975,802.16
BANKRUPTCY BOND 100,000.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.3188%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.5000%
POOL TRADING FACTOR 0.038690122
................................................................................
Run: 10/23/97 17:24:43 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1987-3 (POOL 3028)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3028
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
795483AY2 99,525,248.34 1,938,128.54 6.5000 3,514.34
STRIP 0.00 0.00 2.8746 0.00
- --------------------------------------------------------------------------------
99,525,248.34 1,938,128.54 3,514.34
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
10,498.20 0.00 14,012.54 0.00 1,934,614.20
STRIP 4,642.80 0.00 4,642.80 0.00 0.00
15,141.00 0.00 18,655.34 0.00 1,934,614.20
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
19.473737 0.035311 0.105483 0.000000 0.140794 19.438426
STRIP 0.000000 0.000000 0.046649 0.000000 0.046649 0.000000
Determination Date 20-October-1997
Distribution Date 27-October-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 10/23/97 17:24:43 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 754.08
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 670.27
SUBSERVICER ADVANCES THIS MONTH 3,773.48
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 200,707.30
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 193,928.57
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 1,934,614.20
ACTUAL UPAID PRINCIPAL BALANCE @ 09/30 1,938,871.43
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 11
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 403.54
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 3,110.80
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 0.019438426
................................................................................
Run: 10/23/97 17:24:43 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 5,101,869.07 7.0000 143,330.39
STRIP 0.00 0.00 1.9289 0.00
- --------------------------------------------------------------------------------
106,883,729.60 5,101,869.07 143,330.39
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
29,063.69 0.00 172,394.08 0.00 4,958,538.68
STRIP 8,013.43 0.00 8,013.43 0.00 0.00
37,077.12 0.00 180,407.51 0.00 4,958,538.68
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
47.732888 1.340994 0.271919 0.000000 1.612913 46.391894
STRIP 0.000000 0.000000 0.074973 0.000000 0.074973 0.000000
Determination Date 20-October-1997
Distribution Date 27-October-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 10/23/97 17:24:43 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 2,041.44
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,723.06
SUBSERVICER ADVANCES THIS MONTH 6,153.08
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 654,522.43
(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 4,958,538.68
ACTUAL UPAID PRINCIPAL BALANCE @ 09/30 4,967,232.64
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 127,933.44
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 5,508.73
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 9,888.22
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 9.8360%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.0000%
POOL TRADING FACTOR 0.046391894
................................................................................
SEC REPORT
DISTRIBUTION DATE: 10/27/97
MONTHLY Cutoff: Sep-97
DETERMINATION DATE: 10/20/97
RUN TIME/DATE: 10/13/97 03:04 PM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4000
SERIES: 1987-S1
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A STRIP
CUSIP Number 795483BD7 NA
Tot Principal and Interest Distr 7,654.45 2,715.09
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 1,364.35
Total Principal Prepayments 23.21
Principal Payoffs-In-Full 0.00
Principal Curtailments 23.21
Principal Liquidations 0.00
Scheduled Principal Due 1,341.14
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 6,290.10 2,715.09
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 888,013.97
Current Period ENDING Prin Bal 886,649.62
Change in Principal Balance 1,364.35
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.011567
Interest Distributed 0.053327
Total Distribution 0.064894
Total Principal Prepayments 0.000197
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 7.528571
ENDING Principal Balance 7.517004
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.500000% 1.419500%
Subordinated Unpaid Amounts
Period Ending Class Percentages 38.689185%
Prepayment Percentages 38.689185%
Trading Factors 0.751700%
Certificate Denominations 1,000
Sub-Servicer Fees 318.56
Master Servicer Fees 111.00
Percentage Interest
Current Period Master Servicer Advance 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Tot Principal and Interest Distr 9,195.12 22.43 19,587.09
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 1,700.48 3,064.83
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 2,125.31 3,466.45
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 7,494.64 22.43 16,522.26
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 1,407,237.21 2,295,251.18
Current Period ENDING Prin Bal 1,405,075.11 2,291,724.73
Change in Principal Balance 2,162.10 3,526.45
PER CERTIFICATE DATA BY CLASS
Principal Distributed 47.883863
Interest Distributed 211.041773
Total Distribution 258.925636
Total Principal Prepayments 1.035971
Current Period Interest Shortfall
BEGINNING Principal Balance 158.505725
ENDING Principal Balance 158.262194
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.380000% 0.120000%
Subordinated Unpaid Amounts 507,065.19 2,901.63 509,966.82
Period Ending Class Percentages 61.310815%
Prepayment Percentages 61.310815%
Trading Factors 15.826219% 1.806917%
Certificate Denominations 250,000
Sub-Servicer Fees 504.82 823.38
Master Servicer Fees 175.91 286.91
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 155,316.69 1
Loans Delinquent TWO Payments 190,937.49 1
Loans Delinquent THREE + Payments 0.00 0
Tot Unpaid Principal on Delinq Loans 346,254.18 2
Loans in Foreclosure, INCL in Delinq 0.00 0
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
6 Mo Avg Delinquencies 2+ Payments 17.3300%
Loans in Pool 16
Current Period Sub-Servicer Fee 823.38
Current Period Master Servicer Fee 286.91
Aggregate REO Losses (509,401.82)
................................................................................
Run: 10/23/97 17:24:43 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1987-6 (POOL 3042)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3042
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920AD0 126,773,722.44 4,973,189.32 8.5000 10,041.45
STRIP 0.00 0.00 0.3269 0.00
- --------------------------------------------------------------------------------
126,773,722.44 4,973,189.32 10,041.45
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
35,226.76 0.00 45,268.21 0.00 4,963,147.87
STRIP 1,354.88 0.00 1,354.88 0.00 0.00
36,581.64 0.00 46,623.09 0.00 4,963,147.87
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
39.228866 0.079208 0.277871 0.000000 0.357079 39.149658
STRIP 0.000000 0.000000 0.010687 0.000000 0.010687 0.000000
Determination Date 20-October-1997
Distribution Date 27-October-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 10/23/97 17:24:43 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 2,227.76
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,812.73
SUBSERVICER ADVANCES THIS MONTH 7,015.75
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 531,030.39
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 237,527.17
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 4,963,147.87
ACTUAL UPAID PRINCIPAL BALANCE @ 09/30 4,973,624.07
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 29
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 512.09
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 9,529.36
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 9.8019%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.5000%
POOL TRADING FACTOR 0.039149658
................................................................................
SEC REPORT
DISTRIBUTION DATE: 10/27/97
MONTHLY Cutoff: Sep-97
DETERMINATION DATE: 10/20/97
RUN TIME/DATE: 10/13/97 04:22 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 66,198.12 1,138.56
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 53,927.70
Total Principal Prepayments 28,460.53
Principal Payoffs-In-Full 28,385.22
Principal Curtailments 75.31
Principal Liquidations 0.00
Scheduled Principal Due 25,467.17
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 12,270.42 1,138.56
Prepayment Interest Shortfall 200.16 0.00
Unpaid Interest Shortfall Distr (Paid) 0.00
Remaining Unpaid Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 72,064,664.88
Current Period BEGINNING Princ Balance 1,710,250.78
Current Period ENDING Princ Balance 1,656,323.08
Change in Principal Balance 53,927.70
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.748324
Interest Distributed 0.170270
Total Distribution 0.918593
Total Principal Prepayments 0.394930
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 23.732169
ENDING Principal Balance 22.983845
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.750000% 0.601603%
Subordinated Unpaid Amounts
Period Ending Class Percentages 75.306471%
Prepayment Percentages 75.306471%
Trading Factors 2.298384%
Certificate Denominations 1,000
Sub-Servicer Fees 469.15
Master Servicer Fees 210.35
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 29,293.98 41.68 96,672.34
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 17,683.27 71,610.97
Total Principal Prepayments 9,332.40 37,792.93
Principal Payoffs-In-Full 9,307.71 37,692.93
Principal Curtailments 24.69 100.00
Principal Liquidations 0.00 0.00
Scheduled Principal Due 8,350.87 33,818.04
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 11,610.71 41.68 25,061.37
Prepayment Interest Shortfall 65.19 0.45 265.80
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 560,803.42 2,271,054.20
Current Period ENDING Princ Balance 543,120.15 2,199,443.23
Change in Principal Balance 17,683.27 71,610.97
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1,301.880355
Interest Distributed 854.805432
Total Distribution 2,156.685787
Total Principal Prepayments 687.071352
Current Period Interest Shortfall
BEGINNING Principal Balance 165.150214
ENDING Principal Balance 159.942692
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.690000% 0.060000%
Subordinated Unpaid Amounts 116,080.00 165.17 116,245.17
Period Ending Class Percentages 24.693529%
Prepayment Percentages 24.693529%
Trading Factors 15.994269% 2.914699%
Certificate Denominations 250,000
Sub-Servicer Fees 153.84 622.99
Master Servicer Fees 68.97 279.32
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 543,120.15
POOL DELINQUENCY DATA Unpaid Princ Number of
Balance Loans
Loans Delinquent ONE Payment 150,821.60 1
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 102,823.96 1
Tot Unpaid Princ on Delinquent Loans 253,645.56 2
Loans in Foreclosure, INCL in Delinq 102,823.96 1
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
Six Month Average Delinq 2+ Pmts 6.3980%
Loans in Pool 33
Curr Period Sub-Servicer Fee 622.99
Curr Period Master Servicer Fee 279.32
Aggregate REO Losses (105,184.39)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 10/27/97
MONTHLY Cutoff: Sep-97
DETERMINATION DATE: 10/20/97
RUN TIME/DATE: 10/13/97 04:27 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 120,565.56 676.96
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 101,428.42
Total Principal Prepayments 97,214.54
Principal Payoffs-In-Full 96,643.97
Principal Curtailments 570.57
Principal Liquidations 0.00
Scheduled Principal Due 4,213.88
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 19,137.14 676.96
Prepayment Interest Shortfall 129.08 8.14
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 2,568,829.11
Curr Period ENDING Princ Balance 2,467,400.69
Change in Principal Balance 101,428.42
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1.065563
Interest Distributed 0.201046
Total Distribution 1.266609
Total Principal Prepayments 1.021293
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 26.986996
ENDING Principal Balance 25.921433
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 9.000000% 0.208788%
Subordinated Unpaid Amounts
Period Ending Class Percentages 66.023163%
Prepayment Percentages 66.023163%
Trading Factors 2.592143%
Certificate Denominations 1,000
Sub-Servicer Fees 654.65
Master Servicer Fees 265.79
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 62,007.83 37.62 183,287.97
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 52,197.09 153,625.51
Total Principal Prepayments 50,028.54 147,243.08
Principal Payoffs-In-Full 49,734.92 146,378.89
Principal Curtailments 293.62 864.19
Principal Liquidations 0.00 0.00
Scheduled Principal Due 2,168.55 6,382.43
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 9,810.74 37.62 29,662.46
Prepayment Interest Shortfall 66.27 0.15 203.64
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 1,321,970.70 3,890,799.81
Curr Period ENDING Princ Balance 1,269,773.61 3,737,174.30
Change in Principal Balance 52,197.09 153,625.51
PER CERTIFICATE DATA BY CLASS
Principal Distributed 2,247.083130
Interest Distributed 422.352057
Total Distribution 2,669.435187
Total Principal Prepayments 2,153.727119
Current Period Interest Shortfall
BEGINNING Principal Balance 227.643193
ENDING Principal Balance 218.654860
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.980000% 0.020000%
Subordinated Unpaid Amounts 372,359.44 347.43 372,706.87
Period Ending Class Percentages 33.976837%
Prepayment Percentages 33.976837%
Trading Factors 21.865486% 3.700361%
Certificate Denominations 250,000
Sub-Servicer Fees 336.89 991.54
Master Servicer Fees 136.78 402.57
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 384,979.06 3
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 0.00 0
Total Unpaid Principal on Delinq Loans 384,979.06 3
Loans in Foreclosure, INCL in Delinq 0.00 0
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 1.5469%
Loans in Pool 27
Current Period Sub-Servicer Fee 991.54
Current Period Master Servicer Fee 402.57
Aggregate REO Losses (380,719.66)
................................................................................
CONDUIT SENIOR MORTGAGE PASS-THROUGH CERTIFICATES 15-Oct-97
1987-SA1, CLASS A, 7.87232065% PASS-THROUGH RATE (POOL 4009) 10:31 AM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: OCTOBER 20, 1997
DISTRIBUTION DATE: OCTOBER 27, 1997
ORIGINAL POOL BALANCE: $43,895,323.25
BEGINNING POOL BALANCE $2,765,915.75
ENDING POOL BALANCE $2,759,907.93
PRINCIPAL DISTRIBUTIONS $6,007.82
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $1,443.25
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 09/01 $4,564.57
$6,007.82
INTEREST DUE ON BEG POOL BALANCE $18,145.15
PREPAYMENT INTEREST SHORTFALL $0.00
$18,145.15
TOTAL DISTRIBUTION DUE THIS PERIOD $24,152.97
UNPAID INTEREST SHORTFALL $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $288.12
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 52.156539%
TOTAL PRINCIPAL PASS-THROUGH PER SINGLE CERTIFICATE $0.136866973
TOTAL INTEREST PASS-THROUGH PER SINGLE CERTIFICATE $0.413373195
TOTAL PRINCIPAL PREPAYMENT PASS-THROUGH PER SINGLE CERTIFICATE $0.032879357
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $5,291,585.60
TRADING FACTOR 0.062874760
NUMBER OF LOANS DELINQUENT ONE MONTH 2
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 0
NUMBER OF REO PROPERTIES 0
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $411,897.39
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $0.00
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $0.00
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES 15-Oct-97
1987-SA1, CLASS B, 7.84232065% PASS-THROUGH RATE (POOL 4009) 10:31 AM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: OCTOBER 20, 1997
DISTRIBUTION DATE: OCTOBER 27, 1997
ORIGINAL POOL BALANCE: $3,177,409.46
BEGINNING POOL BALANCE $2,535,862.59
ENDING POOL BALANCE $2,531,677.67
NET CHANGE TO PRINCIPAL BALANCE $4,184.92
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $0.00
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 09/01 $4,184.92
$4,184.92
INTEREST DUE ON BEGINNING POOL BALANCE $16,572.54
PREPAYMENT INTEREST SHORTFALL $0.00
LOSS ON LIQUIDATED MORTGAGE $0.00
$16,572.54
TOTAL DISTRIBUTION DUE THIS PERIOD $20,757.46
PRINCIPAL DISTRIBUTION PER SINGLE CERTIFICATE $329.27
INTEREST DISTRIBUTION PER SINGLE CERTIFICATE $1,303.93
ESTIMATED UNPAID AMOUNT (AFTER TAKING INTO ACCOUNT
CURRENT DISTRIBUTION) $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $264.15
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 47.843461%
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $5,291,585.60
NUMBER OF LOANS DELINQUENT ONE MONTH 2
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 0
NUMBER OF REO PROPERTIES 0
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $411,897.39
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $0.00
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $0.00
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES 15-Oct-97
1987-SA1, CLASS C, 0.03% PASS-THROUGH RATE (POOL 4009) 10:31 AM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: OCTOBER 20, 1997
DISTRIBUTION DATE: OCTOBER 27, 1997
ORIGINAL POOL BALANCE: $0.00
BEGINNING POOL BALANCE $0.00
ENDING POOL BALANCE $0.00
PRINCIPAL DISTRIBUTIONS $0.00
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $0.00
SCHEDULED PAYMENTS DUE 09/01 $0.00
$0.00
INTEREST DUE ON BEGINNING POOL BALANCE AFTER DEDUCTING
CURRENT MONTH CLASS C UNPAID INTEREST AMOUNT $63.40
PREPAYMENT INTEREST SHORTFALL $0.00
LOSS ON LIQUIDATED MORTGAGE $0.00
TOTAL DISTRIBUTION DUE THIS PERIOD $63.40
CLASS C UNPAID AMOUNT $0.00
ADVANCE BY MASTER SERVICER $0.00
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 0.000000%
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $5,291,585.60
NUMBER OF LOANS DELINQUENT ONE MONTH 2
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 0
NUMBER OF REO PROPERTIES 0
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $411,897.39
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $0.00
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $0.00
................................................................................
Run: 10/23/97 17:24:43 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 3,495,998.18 7.7163 9,743.06
- --------------------------------------------------------------------------------
25,441,326.74 3,495,998.18 9,743.06
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
22,480.14 0.00 32,223.20 0.00 3,486,255.12
22,480.14 0.00 32,223.20 0.00 3,486,255.12
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
137.414146 0.382962 0.883607 0.000000 1.266569 137.031184
Determination Date 20-October-1997
Distribution Date 27-October-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 10/23/97 17:24:43 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 1,154.84
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,069.48
SUBSERVICER ADVANCES THIS MONTH 2,071.08
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 251,856.96
(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 3,486,255.12
ACTUAL UPAID PRINCIPAL BALANCE @ 09/30 3,491,114.36
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 26
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 4,300.59
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 5,442.47
LOC AMOUNT AVAILABLE 1,736,363.00
BANKRUPTCY AMOUNT AVAILABLE 388,117.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,013,592.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.4329%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.6929%
POOL TRADING FACTOR 0.137031184
................................................................................
Run: 10/23/97 17:24:43 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 4,265,039.86 7.7610 271,063.26
- --------------------------------------------------------------------------------
38,297,875.16 4,265,039.86 271,063.26
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
25,930.19 0.00 296,993.45 0.00 3,993,976.60
25,930.19 0.00 296,993.45 0.00 3,993,976.60
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
111.364922 7.077762 0.677066 0.000000 7.754828 104.287159
Determination Date 20-October-1997
Distribution Date 27-October-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 10/23/97 17:24:43 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 1,304.20
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 835.21
SUBSERVICER ADVANCES THIS MONTH 1,021.91
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 61,168.57
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 65,444.14
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 3,993,976.60
ACTUAL UPAID PRINCIPAL BALANCE @ 09/30 4,000,327.26
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 38
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 264,704.77
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 451.91
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 5,906.58
LOC AMOUNT AVAILABLE 1,736,363.00
BANKRUPTCY AMOUNT AVAILABLE 388,117.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,013,592.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.3321%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.6917%
POOL TRADING FACTOR 0.104287159
................................................................................
Run: 10/23/97 17:24:43 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 7,754,366.88 6.7481 330,597.44
- --------------------------------------------------------------------------------
69,360,201.61 7,754,366.88 330,597.44
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
43,253.96 0.00 373,851.40 0.00 7,423,769.44
43,253.96 0.00 373,851.40 0.00 7,423,769.44
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
111.798506 4.766385 0.623614 0.000000 5.389999 107.032120
Determination Date 20-October-1997
Distribution Date 27-October-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 10/23/97 17:24:43 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 2,598.70
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,564.25
SUBSERVICER ADVANCES THIS MONTH 5,109.69
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 561,059.98
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 2 161,217.10
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 7,423,769.44
ACTUAL UPAID PRINCIPAL BALANCE @ 09/30 7,483,710.48
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 56
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH 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 134,659.59
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 951.58
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 183,311.78
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 11,674.49
LOC AMOUNT AVAILABLE 1,736,363.00
BANKRUPTCY AMOUNT AVAILABLE 388,117.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,013,592.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.4231%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.7481%
POOL TRADING FACTOR 0.107032120
................................................................................
Run: 10/23/97 17:24:43 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 9,209,655.99 880,158.71 8.5000 12,242.06
STRIP 0.00 0.00 0.2368 0.00
- --------------------------------------------------------------------------------
9,209,655.99 880,158.71 12,242.06
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
6,234.46 0.00 18,476.52 0.00 867,916.65
STRIP 173.66 0.00 173.66 0.00 0.00
6,408.12 0.00 18,650.18 0.00 867,916.65
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
95.569119 1.329264 0.676948 0.000000 2.006212 94.239856
STRIP 0.000000 0.000000 0.018856 0.000000 0.018856 0.000000
Determination Date 20-October-1997
Distribution Date 27-October-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 10/23/97 17:24:43 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 183.37
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 161.36
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 867,916.65
ACTUAL UPAID PRINCIPAL BALANCE @ 09/30 880,158.71
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 12,242.06
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 0.094239856
................................................................................
Run: 10/23/97 17:24:43 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-2 (POOL 3094)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3094
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920BF4 199,725,759.94 22,777,769.47 6.7289 331,003.29
- --------------------------------------------------------------------------------
199,725,759.94 22,777,769.47 331,003.29
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
126,707.08 0.00 457,710.37 0.00 22,446,766.18
126,707.08 0.00 457,710.37 0.00 22,446,766.18
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
114.045226 1.657289 0.634405 0.000000 2.291694 112.387937
Determination Date 20-October-1997
Distribution Date 27-October-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 10/23/97 17:24:43 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 8,145.92
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,642.55
SUBSERVICER ADVANCES THIS MONTH 14,472.09
MASTER SERVICER ADVANCES THIS MONTH 2,577.38
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 720,460.35
(B) TWO MONTHLY PAYMENTS: 1 161,780.07
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 7 978,943.94
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 22,446,766.18
ACTUAL UPAID PRINCIPAL BALANCE @ 09/30 22,140,028.35
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 163
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 353,861.44
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 287,186.48
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 6,716.12
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 37,100.69
FSA GUARANTY INSURANCE POLICY 5,716,006.18
BANKRUPTCY AMOUNT AVAILABLE 373,426.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,174,005.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.4173%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.7286%
POOL TRADING FACTOR 0.112387937
................................................................................
Run: 10/23/97 17:24:43 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-3A (POOL 3095)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3095
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920BH0 60,404,491.94 7,362,649.40 7.7825 272,233.59
- --------------------------------------------------------------------------------
60,404,491.94 7,362,649.40 272,233.59
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
46,781.93 0.00 319,015.52 0.00 7,090,415.81
46,781.93 0.00 319,015.52 0.00 7,090,415.81
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
121.889104 4.506843 0.774478 0.000000 5.281321 117.382261
Determination Date 20-October-1997
Distribution Date 27-October-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 10/23/97 17:24:43 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 2,557.81
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,168.62
SUBSERVICER ADVANCES THIS MONTH 4,963.16
MASTER SERVICER ADVANCES THIS MONTH 959.03
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 514,534.68
(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 7,090,415.81
ACTUAL UPAID PRINCIPAL BALANCE @ 09/30 6,983,112.33
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 59
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 122,881.79
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 157,469.47
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 103,533.61
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 11,230.51
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 8.4163%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7387%
POOL TRADING FACTOR 0.117382261
................................................................................
Run: 10/23/97 17:24:43 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-3C (POOL 3097)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3097
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920BJ6 80,948,485.59 10,570,895.70 6.7304 72,391.41
- --------------------------------------------------------------------------------
80,948,485.59 10,570,895.70 72,391.41
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
59,125.38 0.00 131,516.79 0.00 10,498,504.29
59,125.38 0.00 131,516.79 0.00 10,498,504.29
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
130.587937 0.894290 0.730407 0.000000 1.624697 129.693647
Determination Date 20-October-1997
Distribution Date 27-October-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 10/23/97 17:24:43 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 3,489.20
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,211.31
SUBSERVICER ADVANCES THIS MONTH 3,076.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 73,469.88
(B) TWO MONTHLY PAYMENTS: 1 189,779.41
(C) THREE OR MORE MONTHLY PAYMENTS: 1 46,490.43
(D) LOANS IN FORECLOSURE 1 106,694.47
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 10,498,504.29
ACTUAL UPAID PRINCIPAL BALANCE @ 09/30 10,516,401.06
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 83
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 52,443.15
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,599.78
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 17,348.48
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 7.3971%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.7500%
POOL TRADING FACTOR 0.129693647
................................................................................
Run: 10/23/97 17:24:43 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 8,650,426.08 6.7580 17,095.97
- --------------------------------------------------------------------------------
42,805,537.40 8,650,426.08 17,095.97
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
48,698.16 0.00 65,794.13 0.00 8,633,330.11
48,698.16 0.00 65,794.13 0.00 8,633,330.11
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
202.086613 0.399387 1.137660 0.000000 1.537047 201.687226
Determination Date 20-October-1997
Distribution Date 27-October-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 10/23/97 17:24:43 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 3,604.38
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,809.69
SUBSERVICER ADVANCES THIS MONTH 12,452.89
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 748,167.10
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 3 535,915.43
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 8,633,330.11
ACTUAL UPAID PRINCIPAL BALANCE @ 09/30 8,652,427.53
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 74
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 3,223.75
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 13,872.22
FSA GUARANTY INSURANCE POLICY 7,872,143.96
BANKRUPTCY AMOUNT AVAILABLE 497,233.28
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 972,601.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.5080%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.7580%
POOL TRADING FACTOR 0.201687226
................................................................................
Run: 10/23/97 17:24:43 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 9,300,996.73 6.6960 15,764.13
- --------------------------------------------------------------------------------
55,464,913.85 9,300,996.73 15,764.13
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
51,895.15 0.00 67,659.28 0.00 9,285,232.60
51,895.15 0.00 67,659.28 0.00 9,285,232.60
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
167.691538 0.284218 0.935639 0.000000 1.219857 167.407320
Determination Date 20-October-1997
Distribution Date 27-October-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 10/23/97 17:24:43 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 3,747.05
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,877.91
SUBSERVICER ADVANCES THIS MONTH 7,457.64
MASTER SERVICER ADVANCES THIS MONTH 2,246.88
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 475,679.98
(B) TWO MONTHLY PAYMENTS: 1 209,795.21
(C) THREE OR MORE MONTHLY PAYMENTS: 1 207,309.96
(D) LOANS IN FORECLOSURE 2 195,661.97
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 9,285,232.60
ACTUAL UPAID PRINCIPAL BALANCE @ 09/30 8,997,315.76
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 66
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 307,720.75
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 790.34
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 14,973.79
FSA GUARANTY INSURANCE POLICY 7,872,143.96
BANKRUPTCY AMOUNT AVAILABLE 497,233.28
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 972,601.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.4417%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.6917%
POOL TRADING FACTOR 0.167407320
................................................................................
DISTRIBUTION DATE: 10/27/97
MONTHLY Cutoff: Sep-97
DETERMINATION DATE: 10/20/97
RUN TIME/DATE: 10/15/97 09:58 AM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4012
SERIES: 1989-S1
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A
CUSIP Number 760920BN7
Total Princ and Interest Distributed 365,408.23
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 315,438.98
Total Principal Prepayments 300,964.00
Principal Payoffs-In-Full 299,462.07
Principal Curtailments 1,501.93
Principal Liquidations 0.00
Scheduled Principal Due 14,474.98
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 49,969.25
Prepayment Interest Shortfall 706.07
Unpaid Interest Shortfall Distr (Paid) 0.00
Remaining Unpaid Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 151,041,172.86
Curr Period BEGINNING Princ Balance 8,945,089.12
Curr Period ENDING Princ Balance 8,629,650.14
Change in Principal Balance 315,438.98
PER CERTIFICATE DATA BY CLASS
Principal Distributed 2.088430
Interest Distributed 0.330832
Total Distribution 2.419262
Total Principal Prepayments 1.992596
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 59.222853
ENDING Principal Balance 57.134422
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 6.798187%
Subordinated Unpaid Amounts
Period Ending Class Percentages 47.872154%
Prepayment Percentages 100.000000%
Trading Factors 5.713442%
Certificate Denominations 1,000
Sub-Servicer Fees 3,171.90
Master Servicer Fees 884.79
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 73,990.99 67.58 439,466.80
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 15,230.58 330,669.56
Total Principal Prepayments 0.00 300,964.00
Principal Payoffs-In-Full 0.00 299,462.07
Principal Curtailments 0.00 1,501.93
Principal Liquidations 0.00 0.00
Scheduled Principal Due 14,639.74 29,114.72
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 58,760.41 67.58 108,797.24
Prepayment Interest Shortfall 741.83 1.09 1,448.99
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 9,412,030.80 18,357,119.92
Curr Period ENDING Princ Balance 9,396,800.22 18,026,450.36
Change in Principal Balance 15,230.58 330,669.56
PER CERTIFICATE DATA BY CLASS
Principal Distributed 315.457145
Interest Distributed 1,217.050906
Total Distribution 1,532.508051
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 779.771319
ENDING Principal Balance 778.509491
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 3,446.58
Passthru Rate 6.788187% 0.010000%
Subordinated Unpaid Amounts 1,191,579.51 995.51 994,071.74
Period Ending Class Percentages 52.127846%
Prepayment Percentages 0.000000%
Trading Factors 77.850949% 11.051618%
Certificate Denominations 250,000
Sub-Servicer Fees 3,453.88 6,625.78
Master Servicer Fees 963.44 1,848.23
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 893,002.39 7
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 1,076,768.64 5
Total Unpaid Princ on Delinquent Loans 1,969,771.03 12
Loans in Foreclosure, INCL in Delinq 705,463.67 3
REO/Pending Cash Liquidations 371,304.97 2
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 7.5225%
Loans in Pool 121
Current Period Sub-Servicer Fee 6,625.78
Current Period Master Servicer Fee 1,848.23
Aggregate REO Losses (923,043.23)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 10/27/97
MONTHLY Cutoff: Sep-97
DETERMINATION DATE: 10/20/97
RUN TIME/DATE: 10/13/97 02:51 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 722,110.63
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 611,861.19
Total Principal Prepayments 582,507.09
Principal Payoffs-In-Full 547,479.20
Principal Curtailments 35,027.89
Principal Liquidations 0.00
Scheduled Principal Due 29,354.10
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 110,249.44
Prepayment Interest Shortfall 1,168.71
Unpaid Interest Shortfall Paid 0.00
Remaining Unpaid Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 133,916,671.59
Current Period BEGINNING Prin Bal 16,836,058.87
Current Period ENDING Prin Bal 16,224,197.68
Change in Principal Balance 611,861.19
PER CERTIFICATE DATA BY CLASS
Principal Distributed 4.568970
Interest Distributed 0.823269
Total Distribution 5.392238
Total Principal Prepayments 4.349773
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 125.720410
ENDING Principal Balance 121.151441
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 7.941394%
Subordinated Unpaid Amounts
Period Ending Class Percentages 58.227102%
Prepayment Percentages 100.000000%
Trading Factors 12.115144%
Certificate Denominations 1,000
Sub-Servicer Fees 5,138.12
Master Servicer Fees 1,712.71
Percentage Interest
Current Period Master Servicer Advance 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Tot Prin & Int Distributed 93,733.85 89.99 815,934.47
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 19,782.13 631,643.32
Total Principal Prepayments 0.00 582,507.09
Principal Payoffs-In-Full 0.00 547,479.20
Principal Curtailments 0.00 35,027.89
Principal Liquidations 0.00 0.00
Scheduled Principal Due 20,329.13 49,683.23
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 73,951.72 89.99 184,291.15
Prepayment Interest Shortfall 808.37 1.02 1,978.10
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 11,659,784.42 28,495,843.29
Current Period ENDING Prin Bal 11,639,455.29 27,863,652.97
Change in Principal Balance 20,329.13 632,190.32
PER CERTIFICATE DATA BY CLASS
Principal Distributed 347.756784
Interest Distributed 1,300.022410
Total Distribution 1,647.779194
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 819.885246
ENDING Principal Balance 818.455756
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 7.931394% 0.010000%
Subordinated Unpaid Amounts 1,911,691.91 1,569.93 1,913,261.84
Period Ending Class Percentages 41.772898%
Prepayment Percentages 0.000000%
Trading Factors 81.845576% 18.809265%
Certificate Denominations 250,000
Sub-Servicer Fees 3,686.15 8,824.27
Master Servicer Fees 1,228.72 2,941.43
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 139
Current Period Sub-Servicer Fee 8,824.27
Current Period Master Servicer Fee 2,941.43
POOL DELINQUENCY DATA Unpaid Number
Prin Bal of Loans
Loans Delinquent ONE Payment 170,960.67 1
Loans Delinquent TWO Payments 283,302.64 1
Loans Delinquent THREE + Payments 356,538.62 2
Tot Unpaid Prin on Delinquent Loans 810,801.93 4
Loans in Foreclosure, INCL in Delinq 356,538.62 2
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
6 Mo Avg Delinquencies 2+ Payments 2.8348%
Aggregate REO Losses (1,861,130.82)
................................................................................
Run: 10/23/97 17:24:43 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 8,687,855.83 6.7060 108,778.63
- --------------------------------------------------------------------------------
69,922,443.97 8,687,855.83 108,778.63
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
48,191.25 0.00 156,969.88 0.00 8,579,077.20
48,191.25 0.00 156,969.88 0.00 8,579,077.20
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
124.249888 1.555704 0.689210 0.000000 2.244914 122.694184
Determination Date 20-October-1997
Distribution Date 27-October-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 10/23/97 17:24:43 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 3,205.09
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,798.76
SUBSERVICER ADVANCES THIS MONTH 8,074.42
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 850,633.89
(B) TWO MONTHLY PAYMENTS: 1 241,642.45
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 8,579,077.20
ACTUAL UPAID PRINCIPAL BALANCE @ 09/30 8,593,876.87
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 44
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 94,377.14
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 586.14
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 13,815.35
LOC AMOUNT AVAILABLE 10,030,284.55
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.4022%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.7060%
POOL TRADING FACTOR 0.122694184
................................................................................
Run: 10/23/97 17:24:43 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 7,666,734.01 6.7500 13,531.54
- --------------------------------------------------------------------------------
74,994,327.48 7,666,734.01 13,531.54
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
43,119.11 0.00 56,650.65 0.00 7,653,202.47
43,119.11 0.00 56,650.65 0.00 7,653,202.47
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
102.230852 0.180434 0.574965 0.000000 0.755399 102.050418
Determination Date 20-October-1997
Distribution Date 27-October-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 10/23/97 17:24:43 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 2,888.73
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,603.50
SUBSERVICER ADVANCES THIS MONTH 6,931.63
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 534,510.63
(B) TWO MONTHLY PAYMENTS: 2 209,022.48
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 2 191,148.71
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 7,653,202.47
ACTUAL UPAID PRINCIPAL BALANCE @ 09/30 7,665,727.43
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 53
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,113.75
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 12,417.79
LOC AMOUNT AVAILABLE 10,030,284.55
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.4521%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.7500%
POOL TRADING FACTOR 0.102050418
................................................................................
Run: 10/23/97 17:24:43 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 5,606,629.63 7.7184 9,628.88
- --------------------------------------------------------------------------------
37,402,303.81 5,606,629.63 9,628.88
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
36,052.81 0.00 45,681.69 0.00 5,597,000.75
36,052.81 0.00 45,681.69 0.00 5,597,000.75
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
149.900649 0.257441 0.963920 0.000000 1.221361 149.643209
Determination Date 20-October-1997
Distribution Date 27-October-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 10/23/97 17:24:43 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 2,087.37
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,171.66
SUBSERVICER ADVANCES THIS MONTH 4,680.36
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 1 126,217.47
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 442,629.18
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 5,597,000.75
ACTUAL UPAID PRINCIPAL BALANCE @ 09/30 5,608,547.69
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 32
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,403.68
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 8,225.20
LOC AMOUNT AVAILABLE 10,030,284.55
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.3944%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7080%
POOL TRADING FACTOR 0.149643209
................................................................................
Run: 10/23/97 17:24:43 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 2,910,435.45 7.7538 6,668.01
- --------------------------------------------------------------------------------
22,040,775.69 2,910,435.45 6,668.01
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
18,790.59 0.00 25,458.60 0.00 2,903,767.44
18,790.59 0.00 25,458.60 0.00 2,903,767.44
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
132.047778 0.302531 0.852538 0.000000 1.155069 131.745247
Determination Date 20-October-1997
Distribution Date 27-October-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 10/23/97 17:24:43 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 1,190.19
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 621.52
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 2,903,767.44
ACTUAL UPAID PRINCIPAL BALANCE @ 09/30 2,907,742.18
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 18
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,350.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,318.01
LOC AMOUNT AVAILABLE 10,030,284.55
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.3742%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.6936%
POOL TRADING FACTOR 0.131745247
................................................................................
Run: 10/23/97 17:24:43 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 2,095,331.97 7.6432 232,879.41
- --------------------------------------------------------------------------------
20,728,527.60 2,095,331.97 232,879.41
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
12,612.76 0.00 245,492.17 0.00 1,862,452.56
12,612.76 0.00 245,492.17 0.00 1,862,452.56
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
101.084458 11.234730 0.608474 0.000000 11.843204 89.849728
Determination Date 20-October-1997
Distribution Date 27-October-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 10/23/97 17:24:43 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 727.31
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 412.21
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 1,862,452.56
ACTUAL UPAID PRINCIPAL BALANCE @ 09/30 1,865,111.41
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 6
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 230,220.56
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 2,658.85
LOC AMOUNT AVAILABLE 10,030,284.55
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.3383%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.6432%
POOL TRADING FACTOR 0.089849728
................................................................................
SEC REPORT
DISTRIBUTION DATE: 10/27/97
MONTHLY Cutoff: Sep-97
DETERMINATION DATE: 10/20/97
RUN TIME/DATE: 10/15/97 10:04 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 216,590.81 2,995.85
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 157,635.97 21.76
Total Principal Prepayments 148,070.34 20.44
Principal Payoffs-In-Full 145,814.96 20.13
Principal Curtailments 2,255.38 0.31
Principal Liquidations 0.00 0.00
Scheduled Principal Due 9,565.63 1.32
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 58,954.84 2,974.09
Prepayment Interest Shortfall 314.94 15.87
Unpaid Interest Shortfall Paid 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
Current Period Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 77,408,317.05 10,000.00
Current Period BEGINNING Prin Bal 8,763,937.54 1,211.25
Current Period ENDING Prin Bal 8,606,301.57 1,189.49
Change in Principal Balance 157,635.97 21.76
PER CERTIFICATE DATA BY CLASS
Principal Distributed 2.036422 2.176000
Interest Distributed 0.761609 297.409000
Total Distribution 1.912848 2.044000
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 111.180580 118.949000
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.1155% 0.2500%
Subordinated Unpaid Amounts
Period Ending Class Percentages 60.6589% 0.0084%
Prepayment Percentages 100.0000% 100.0000%
Trading Factors 11.1181% 11.8949%
Certificate Denominations 1,000 1,000
Sub-Servicer fees 3,919.56 0.54
Master Servicer Fees 873.40 0.12
Current Period Master Servicer Advanc 0.00 0.00
Deferred Interest Added to Principal 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Tot Principal and Interest Distr 36,348.36 8.64 255,943.66
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 0.00 0.00 157,657.73
Total Principal Prepayments
Principal Payoffs-In-Full
Principal Curtailments
Principal Liquidations
Scheduled Principal Due
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 36,348.36 8.64 98,285.93
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 5,586,482.32 142.29 14,351,773.40
Current Period ENDING Prin Bal 5,580,384.80 142.14 14,188,018.00
Change in Principal Balance 6,097.52 0.15 163,755.40
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.000000
Interest Distributed 1,224.069067
Total Principal Prepayments
Unpaid Interest Shortfall Paid
Current Period Interest Shortfall
Unpaid Interest Shortfall Remaining
ENDING Principal Balance 751.701195
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00 0.00
Passthru Rate 8.1155% 8.1155%
Subordinated Unpaid Amounts 2,306,060.97 548.35
Period Ending Class Percentages 39.3317% 0.0010% 100.0000%
Prepayment Percentages 0.0000% 0.0000%
Trading Factors 75.1701%
Certificate Denominations 250,000
Sub-Servicer fees 2,498.48 6,418.58
Master Servicer Fees 556.74 1,430.26
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 (3,107.06)
Unpaid Number
POOL DELINQUENCY DATA Prin Bal of Loans
Loans Delinquent ONE Payment 433,158.77 3
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 953,396.45 5
Tot Unpaid Principal on Delinq Loans 1,386,555.22 8
Loans in Foreclosure (incl in delinq) 397,486.61 2
REO/Pending Cash Liquidations 555,909.84 3
6 Mo Avg Delinquencies 2+ Payments 11.7922%
Loans in Pool 74
Current Period Sub-Servicer Fee 6,418.65
Current Period Master Servicer Fee 1,430.27
Aggregate REO Losses (2,156,570.73)
................................................................................
Run: 10/23/97 17:24:43 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-5A (POOL 3105)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3105
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920CC0 87,338,199.16 15,810,699.47 7.6755 1,354,106.98
- --------------------------------------------------------------------------------
87,338,199.16 15,810,699.47 1,354,106.98
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
97,739.96 0.00 1,451,846.94 0.00 14,456,592.49
97,739.96 0.00 1,451,846.94 0.00 14,456,592.49
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
181.028457 15.504178 1.119097 0.000000 16.623275 165.524280
Determination Date 20-October-1997
Distribution Date 27-October-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 10/23/97 17:24:43 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 5,207.33
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,706.93
SUBSERVICER ADVANCES THIS MONTH 5,051.54
MASTER SERVICER ADVANCES THIS MONTH 3,563.54
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 369,576.80
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 3 515,806.31
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 14,456,592.49
ACTUAL UPAID PRINCIPAL BALANCE @ 09/30 14,023,503.78
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 77
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 455,233.58
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 1,330,695.18
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 3,140.04
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 20,271.76
MORTGAGE POOL INSURANCE 8,509,757.16
SPECIAL HAZARD LOSS COVERAGE 1,996,946.00
BANKRUPTCY BOND 104,405.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.4662%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.6680%
POOL TRADING FACTOR 0.165524280
................................................................................
Run: 10/23/97 17:24:43 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-5B (POOL 3106)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3106
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920CE6 62,922,765.27 9,303,540.03 8.4638 12,453.70
- --------------------------------------------------------------------------------
62,922,765.27 9,303,540.03 12,453.70
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
65,609.84 0.00 78,063.54 0.00 9,291,086.33
65,609.84 0.00 78,063.54 0.00 9,291,086.33
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
147.856503 0.197920 1.042704 0.000000 1.240624 147.658583
Determination Date 20-October-1997
Distribution Date 27-October-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 10/23/97 17:24:43 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 3,747.05
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,862.37
SUBSERVICER ADVANCES THIS MONTH 11,713.87
MASTER SERVICER ADVANCES THIS MONTH 2,193.85
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 736,015.93
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 302,507.70
(D) LOANS IN FORECLOSURE 4 511,259.03
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 9,291,086.33
ACTUAL UPAID PRINCIPAL BALANCE @ 09/30 9,041,910.33
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 62
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 265,530.27
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,358.64
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 11,095.06
MORTGAGE POOL INSURANCE 8,509,757.16
SPECIAL HAZARD LOSS COVERAGE 1,996,946.00
BANKRUPTCY BOND 104,405.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.3470%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.4707%
POOL TRADING FACTOR 0.147658583
................................................................................
Run: 10/23/97 17:24:43 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 2,412,667.15 10.0000 291,566.48
- --------------------------------------------------------------------------------
120,931,254.07 2,412,667.15 291,566.48
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
19,595.72 0.00 311,162.20 0.00 2,121,100.67
19,595.72 0.00 311,162.20 0.00 2,121,100.67
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
19.950733 2.411010 0.162040 0.000000 2.573050 17.539723
Determination Date 20-October-1997
Distribution Date 27-October-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 10/23/97 17:24:43 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 850.56
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,429.13
SUBSERVICER ADVANCES THIS MONTH 2,298.52
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 227,064.03
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 2,121,100.67
ACTUAL UPAID PRINCIPAL BALANCE @ 09/30 2,124,218.79
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 12
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 289,591.84
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 89.85
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 1,884.79
MORTGAGE POOL INSURANCE 2,575,831.45
SPECIAL HAZARD LOSS COVERAGE 1,516,886.00
BANKRUPTCY BOND 100,000.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.6784%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 10.0000%
POOL TRADING FACTOR 0.017539723
................................................................................
Run: 10/23/97 17:24:43 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 3,037,712.00 10.5000 147,673.21
- --------------------------------------------------------------------------------
193,971,603.35 3,037,712.00 147,673.21
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
26,579.98 0.00 174,253.19 21,380.14 2,868,658.65
26,579.98 0.00 174,253.19 21,380.14 2,868,658.65
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
15.660602 0.761314 0.137030 0.000000 0.898344 14.789065
Determination Date 20-October-1997
Distribution Date 27-October-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 10/23/97 17:24:43 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 823.61
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,248.98
SUBSERVICER ADVANCES THIS MONTH 9,005.97
MASTER SERVICER ADVANCES THIS MONTH 2,690.24
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 426,031.81
(D) LOANS IN FORECLOSURE 2 464,977.65
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 2,868,658.65
ACTUAL UPAID PRINCIPAL BALANCE @ 09/30 2,595,151.02
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 10
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 279,992.36
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 166,633.25
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION -18,960.04
MORTGAGE POOL INSURANCE 1,103,731.21
SPECIAL HAZARD LOSS COVERAGE 856,064.00
BANKRUPTCY BOND 100,000.00
MORTGAGE REPURCHASE BOND 366,957.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.4910%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 10.5000%
POOL TRADING FACTOR 0.014789065
................................................................................
Run: 10/23/97 17:24:43 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-3A (POOL 3118)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3118
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920DB1 46,306,707.62 8,921,652.74 7.4604 188,315.42
- --------------------------------------------------------------------------------
46,306,707.62 8,921,652.74 188,315.42
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
55,130.80 0.00 243,446.22 0.00 8,733,337.32
55,130.80 0.00 243,446.22 0.00 8,733,337.32
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
192.664372 4.066699 1.190558 0.000000 5.257257 188.597673
Determination Date 20-October-1997
Distribution Date 27-October-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 10/23/97 17:24:43 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 3,452.59
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,831.89
SUBSERVICER ADVANCES THIS MONTH 11,679.25
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,164,795.84
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 302,779.39
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 8,733,337.32
ACTUAL UPAID PRINCIPAL BALANCE @ 09/30 8,747,592.45
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 43
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 175,619.37
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 177.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 12,519.05
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 8.3272%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.4790%
POOL TRADING FACTOR 0.188597673
................................................................................
Run: 10/23/97 17:24:43 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 2,755,580.57 7.7227 4,784.46
- --------------------------------------------------------------------------------
19,212,019.52 2,755,580.57 4,784.46
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
17,726.59 0.00 22,511.05 0.00 2,750,796.11
17,726.59 0.00 22,511.05 0.00 2,750,796.11
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
143.430032 0.249035 0.922682 0.000000 1.171717 143.180997
Determination Date 20-October-1997
Distribution Date 27-October-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 10/23/97 17:24:43 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-3B (POOL 3119)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 934.38
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 868.30
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
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 2,750,796.11
ACTUAL UPAID PRINCIPAL BALANCE @ 09/30 2,754,464.65
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 16
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,115.79
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 3,668.67
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 8.4936%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7172%
POOL TRADING FACTOR 0.143180997
................................................................................
Run: 10/23/97 17:24:43 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 1,578,921.92 8.4058 2,265.23
- --------------------------------------------------------------------------------
15,507,832.37 1,578,921.92 2,265.23
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
11,057.28 0.00 13,322.51 0.00 1,576,656.69
11,057.28 0.00 13,322.51 0.00 1,576,656.69
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
101.814482 0.146070 0.713013 0.000000 0.859083 101.668412
Determination Date 20-October-1997
Distribution Date 27-October-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 10/23/97 17:24:43 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 499.00
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 496.21
SUBSERVICER ADVANCES THIS MONTH 1,474.34
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 176,099.33
(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 1,576,656.69
ACTUAL UPAID PRINCIPAL BALANCE @ 09/30 1,578,730.39
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 400.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 1,865.23
FSA GUARANTY INSURANCE POLICY 5,564,361.10
BANKRUPTCY AMOUNT AVAILABLE 102,899.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 862,471.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.3485%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.5000%
POOL TRADING FACTOR 0.101668412
................................................................................
Run: 11/03/97 09:11:30 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 1,136,106.98 9.500000 % 1,069.43
I 760920FV5 10,000.00 533.13 0.500000 % 0.50
B 11,825,033.00 4,727,633.28 9.500000 % 4,450.15
S 760920FW3 0.00 0.00 0.140891 % 0.00
- -------------------------------------------------------------------------------
110,000,309.00 5,864,273.39 5,520.08
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 8,994.18 10,063.61 0.00 0.00 1,135,037.55
I 2,443.45 2,443.95 0.00 0.00 532.63
B 37,427.09 41,877.24 0.00 0.00 4,723,183.13
S 692.74 692.74 0.00 0.00 0.00
- -------------------------------------------------------------------------------
49,557.46 55,077.54 0.00 0.00 5,858,753.31
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 11.573410 0.010894 0.091623 0.102517 0.000000 11.562516
I 53.313000 0.050000 244.345000 244.395000 0.000000 53.263000
B 399.798739 0.376332 3.165074 3.541406 0.000000 399.422406
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:11:30 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 1,784.81
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 610.86
SUBSERVICER ADVANCES THIS MONTH 4,791.30
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 503,299.76
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 5,858,753.31
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 % 80.61754570 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 19.38245430 % 80.61754570 %
CLASS S - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1409 %
LETTER OF CREDIT - TOTAL AVAILABLE AMOUNT 7,793,146.50
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,129,615.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.63114052
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 274.24
POOL TRADING FACTOR: 5.32612441
................................................................................
Run: 10/23/97 17:24:43 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 20,472,107.98 7.3117 233,880.68
- --------------------------------------------------------------------------------
190,576,742.37 20,472,107.98 233,880.68
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
124,623.12 0.00 358,503.80 0.00 20,238,227.30
124,623.12 0.00 358,503.80 0.00 20,238,227.30
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
107.421859 1.227226 0.653926 0.000000 1.881152 106.194633
Determination Date 20-October-1997
Distribution Date 27-October-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 10/23/97 17:24:43 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 7,088.27
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,414.18
SUBSERVICER ADVANCES THIS MONTH 12,322.99
MASTER SERVICER ADVANCES THIS MONTH 1,560.74
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,342,312.92
(B) TWO MONTHLY PAYMENTS: 1 196,018.34
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 20,238,227.30
ACTUAL UPAID PRINCIPAL BALANCE @ 09/30 20,062,508.33
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 203,719.65
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 200,160.24
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 3,267.15
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 30,453.29
LOC AMOUNT AVAILABLE 2,684,052.88
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,457,325.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.0502%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.3102%
POOL TRADING FACTOR 0.106194633
................................................................................
Run: 10/23/97 17:24:43 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-4 (POOL 3151)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3151
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920HN1 139,233,192.04 26,093,358.42 6.5703 863,732.25
- --------------------------------------------------------------------------------
139,233,192.04 26,093,358.42 863,732.25
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
142,126.42 0.00 1,005,858.67 0.00 25,229,626.17
142,126.42 0.00 1,005,858.67 0.00 25,229,626.17
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
187.407600 6.203494 1.020780 0.000000 7.224274 181.204107
Determination Date 20-October-1997
Distribution Date 27-October-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 10/23/97 17:24:43 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-4 (POOL 3151)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,784.74
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,037.04
SUBSERVICER ADVANCES THIS MONTH 31,194.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,022,554.99
(B) TWO MONTHLY PAYMENTS: 1 291,633.40
(C) THREE OR MORE MONTHLY PAYMENTS: 1 180,739.50
(D) LOANS IN FORECLOSURE 7 1,823,861.05
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 25,229,626.17
ACTUAL UPAID PRINCIPAL BALANCE @ 09/30 25,283,699.34
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 100
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH 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 531,130.81
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 3,054.61
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 294,752.38
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 34,794.45
LOC AMOUNT AVAILABLE 2,174,624.16
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 7.3623%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.5712%
POOL TRADING FACTOR 0.181204107
................................................................................
Run: 10/23/97 17:24:43 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-R9 (POOL 2014)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 2014
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
A 760920HW1 180,816,953.83 34,661,394.55 5.8886 69,834.15
S 760920JG4 0.00 0.00 0.5500 0.00
- --------------------------------------------------------------------------------
180,816,953.83 34,661,394.55 69,834.15
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 170,041.93 0.00 239,876.08 0.00 34,591,560.40
S 15,882.05 0.00 15,882.05 0.00 0.00
185,923.98 0.00 255,758.13 0.00 34,591,560.40
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 191.693278 0.386215 0.940409 0.000000 1.326624 191.307063
S 0.000000 0.000000 0.087835 0.000000 0.087835 0.000000
Determination Date 20-October-1997
Distribution Date 27-October-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 10/23/97 17:24:43 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-R9 (POOL 2014)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,553.80
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,294.77
SUBSERVICER ADVANCES THIS MONTH 5,515.33
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 740,141.47
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 34,591,560.40
ACTUAL UPAID PRINCIPAL BALANCE @ 09/30 34,642,931.20
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 140
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 9,633.87
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 60,200.28
LOC AMOUNT AVAILABLE 2,502,726.14
BANKRUPTCY AMOUNT AVAILABLE 1,022,179.00
FRAUD AMOUNT AVAILABLE 614,130.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,686,952.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.1593%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 5.8887%
POOL TRADING FACTOR 0.191307063
................................................................................
Run: 11/03/97 09:11:31 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-S11 (POOL # 4037)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4037
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920JY5 41,630,000.00 0.00 10.000000 % 0.00
A-2 760920JZ2 8,734,000.00 926,092.07 10.000000 % 739.32
A-3 760920KA5 62,000,000.00 1,140,054.54 10.000000 % 910.13
A-4 760920KB3 10,000.00 173.98 0.692500 % 0.14
B 10,439,807.67 1,757,314.54 10.000000 % 1,402.90
R 0.00 9.87 10.000000 % 0.01
- -------------------------------------------------------------------------------
122,813,807.67 3,823,645.00 3,052.50
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 7,717.43 8,456.75 0.00 0.00 925,352.75
A-3 9,500.45 10,410.58 0.00 0.00 1,139,144.41
A-4 2,206.56 2,206.70 0.00 0.00 173.84
B 14,644.29 16,047.19 0.00 0.00 1,755,911.64
R 1.53 1.54 0.00 0.00 9.86
- -------------------------------------------------------------------------------
34,070.26 37,122.76 0.00 0.00 3,820,592.50
===============================================================================
_______________________________________________________________________________
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-2 106.032983 0.084649 0.883608 0.968257 0.000000 105.948334
A-3 18.387976 0.014680 0.153233 0.167913 0.000000 18.373297
A-4 17.398000 0.014000 220.656000 220.670000 0.000000 17.384000
B 168.328249 0.134381 1.402735 1.537116 0.000000 168.193869
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:11:32 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 1,423.31
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 374.31
SUBSERVICER ADVANCES THIS MONTH 4,861.35
MASTER SERVICER ADVANCES THIS MONTH 2,179.26
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 242,752.57
(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 3,820,592.50
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 230,088.23
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 54.04085530 % 45.95914470 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 54.04085520 % 45.95914480 %
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 11.27925895
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 16.68
POOL TRADING FACTOR: 3.11088189
................................................................................
Run: 11/03/97 09:11:23 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-R13 (POOL # 2015)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 2015
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 145,575,900.00 9,368,582.62 7.023056 % 244,334.63
R 760920KT4 100.00 0.00 7.023056 % 0.00
B 10,120,256.77 6,849,418.51 7.023056 % 11,116.34
- -------------------------------------------------------------------------------
155,696,256.77 16,218,001.13 255,450.97
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 54,070.44 298,405.07 0.00 0.00 9,124,247.99
R 0.00 0.00 0.00 0.00 0.00
B 39,531.17 50,647.51 0.00 0.00 6,838,302.17
- -------------------------------------------------------------------------------
93,601.61 349,052.58 0.00 0.00 15,962,550.16
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 64.355313 1.678400 0.371424 2.049824 0.000000 62.676913
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 676.802839 1.098425 3.906143 5.004568 0.000000 675.704414
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:11:23 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 5,306.56
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,690.29
SPREAD 2,999.25
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 1,960.38
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 15,962,550.16
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 65
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 272,561.11
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 229,129.78
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 57.76656780 % 42.23343220 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 57.16034030 % 42.83965970 %
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 7.77686411
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 256.08
POOL TRADING FACTOR: 10.25236604
................................................................................
Run: 11/03/97 09:11:25 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-R14 (POOL # 2016)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 2016
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760920KQ0 111,396,540.00 17,959,288.17 6.137432 % 747,797.70
R 760920KR8 100.00 0.00 6.137432 % 0.00
B 9,358,525.99 7,986,247.19 6.137432 % 16,190.45
- -------------------------------------------------------------------------------
120,755,165.99 25,945,535.36 763,988.15
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 90,904.41 838,702.11 0.00 0.00 17,211,490.47
R 0.00 0.00 0.00 0.00 0.00
B 40,423.95 56,614.40 0.00 0.00 7,970,056.74
- -------------------------------------------------------------------------------
131,328.36 895,316.51 0.00 0.00 25,181,547.21
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 161.219443 6.712935 0.816043 7.528978 0.000000 154.506509
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 853.365925 1.730022 4.319477 6.049499 0.000000 851.635904
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:11:26 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 8,665.84
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,717.02
SPREAD 4,814.37
SUBSERVICER ADVANCES THIS MONTH 4,001.24
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 555,518.58
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 25,181,547.21
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 107
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 711,388.98
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 69.21918520 % 30.78081480 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 68.34961460 % 31.65038540 %
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 6.90840671
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 237.31
POOL TRADING FACTOR: 20.85339124
................................................................................
Run: 10/23/97 17:24:43 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-21A (POOL 3152)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3152
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
A 760920MK1 114,708,718.07 25,932,027.75 6.5701 298,212.19
S 760920ML9 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
114,708,718.07 25,932,027.75 298,212.19
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 141,654.26 0.00 439,866.45 0.00 25,633,815.56
S 5,390.11 0.00 5,390.11 0.00 0.00
147,044.37 0.00 445,256.56 0.00 25,633,815.56
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 226.068499 2.599734 1.234904 0.000000 3.834638 223.468765
S 0.000000 0.000000 0.046990 0.000000 0.046990 0.000000
Determination Date 20-October-1997
Distribution Date 27-October-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 10/23/97 17:24:43 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 8,244.10
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,677.93
SUBSERVICER ADVANCES THIS MONTH 4,251.51
MASTER SERVICER ADVANCES THIS MONTH 2,821.88
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 604,078.54
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 25,633,815.56
ACTUAL UPAID PRINCIPAL BALANCE @ 09/30 25,263,338.26
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 88
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 399,630.68
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 259,872.66
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 4,267.78
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 34,071.75
LOC AMOUNT AVAILABLE 14,323,078.00
BANKRUPTCY AMOUNT AVAILABLE 1,306,278.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,860,840.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.3321%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.5687%
POOL TRADING FACTOR 0.223468765
................................................................................
Run: 10/23/97 17:24:43 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 12,121,719.51 7.6304 100,566.72
S 760920MN5 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
56,810,233.31 12,121,719.51 100,566.72
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 76,545.03 0.00 177,111.75 0.00 12,021,152.79
S 2,507.90 0.00 2,507.90 0.00 0.00
79,052.93 0.00 179,619.65 0.00 12,021,152.79
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 213.372113 1.770222 1.347381 0.000000 3.117603 211.601891
S 0.000000 0.000000 0.044145 0.000000 0.044145 0.000000
Determination Date 20-October-1997
Distribution Date 27-October-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 10/23/97 17:24:43 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 3,403.45
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,082.53
SUBSERVICER ADVANCES THIS MONTH 6,299.73
MASTER SERVICER ADVANCES THIS MONTH 1,267.89
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 517,166.11
(B) TWO MONTHLY PAYMENTS: 1 295,581.90
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 12,021,152.79
ACTUAL UPAID PRINCIPAL BALANCE @ 09/30 11,869,421.31
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 51
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 165,811.67
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 85,202.77
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 15,363.95
LOC AMOUNT AVAILABLE 14,323,078.00
BANKRUPTCY AMOUNT AVAILABLE 1,306,278.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,860,840.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.3765%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.6311%
POOL TRADING FACTOR 0.211601891
................................................................................
Run: 10/23/97 17:24:43 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 4,935,602.77 8.4124 317,714.46
S 760920MC9 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
23,305,328.64 4,935,602.77 317,714.46
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 34,597.97 0.00 352,312.43 0.00 4,617,888.31
S 1,028.18 0.00 1,028.18 0.00 0.00
35,626.15 0.00 353,340.61 0.00 4,617,888.31
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 211.780012 13.632696 1.484552 0.000000 15.117248 198.147316
S 0.000000 0.000000 0.044118 0.000000 0.044118 0.000000
Determination Date 20-October-1997
Distribution Date 27-October-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 10/23/97 17:24:43 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 1,720.74
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 483.89
SUBSERVICER ADVANCES THIS MONTH 1,126.28
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 133,748.58
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 4,617,888.31
ACTUAL UPAID PRINCIPAL BALANCE @ 09/30 4,622,497.19
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 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 321.99
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 312,545.84
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,846.63
LOC AMOUNT AVAILABLE 14,323,078.00
BANKRUPTCY AMOUNT AVAILABLE 1,306,278.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,860,840.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.2552%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.4335%
POOL TRADING FACTOR 0.198147316
................................................................................
Run: 10/23/97 17:24:43 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-25A (POOL 3159)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3159
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
A 760920NV6 56,799,660.28 12,413,792.48 6.5929 16,797.96
S 760920NX2 0.00 0.00 0.2750 0.00
- --------------------------------------------------------------------------------
56,799,660.28 12,413,792.48 16,797.96
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 68,198.11 0.00 84,996.07 0.00 12,396,994.52
S 2,844.65 0.00 2,844.65 0.00 0.00
71,042.76 0.00 87,840.72 0.00 12,396,994.52
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 218.553992 0.295741 1.200678 0.000000 1.496419 218.258251
S 0.000000 0.000000 0.050082 0.000000 0.050082 0.000000
Determination Date 20-October-1997
Distribution Date 27-October-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 10/23/97 17:24:43 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-25A (POOL 3159)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,879.31
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,038.96
SUBSERVICER ADVANCES THIS MONTH 1,953.57
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 275,372.98
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 12,396,994.52
ACTUAL UPAID PRINCIPAL BALANCE @ 09/30 12,411,923.59
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 49
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 779.80
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 16,018.16
LOC AMOUNT AVAILABLE 13,882,257.19
BANKRUPTCY AMOUNT AVAILABLE 951,412.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,883,017.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.3429%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.5929%
POOL TRADING FACTOR 0.218258251
................................................................................
Run: 10/23/97 17:24:43 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-25B (POOL 3160)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3160
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
A 760920NW4 79,584,135.22 18,560,174.44 7.6287 25,546.34
S 760920NY0 0.00 0.00 0.2750 0.00
- --------------------------------------------------------------------------------
79,584,135.22 18,560,174.44 25,546.34
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 117,966.52 0.00 143,512.86 0.00 18,534,628.10
S 4,252.46 0.00 4,252.46 0.00 0.00
122,218.98 0.00 147,765.32 0.00 18,534,628.10
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 233.214502 0.320998 1.482287 0.000000 1.803285 232.893504
S 0.000000 0.000000 0.053434 0.000000 0.053434 0.000000
Determination Date 20-October-1997
Distribution Date 27-October-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 10/23/97 17:24:43 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 5,006.58
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,661.62
SUBSERVICER ADVANCES THIS MONTH 6,646.67
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 446,746.23
(B) TWO MONTHLY PAYMENTS: 2 401,776.04
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 18,534,628.10
ACTUAL UPAID PRINCIPAL BALANCE @ 09/30 18,555,656.54
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 73
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 3,951.73
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 21,594.61
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 8.3903%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.6212%
POOL TRADING FACTOR 0.232893504
................................................................................
Run: 11/03/97 09:11:32 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 6,145,319.49 6.737500 % 6,145,319.49
A-6 760920TY4 3,789,773.00 1,807,447.07 14.491500 % 1,807,447.07
A-7 760920UA4 10,000.00 524.49 7590.550000 % 524.49
A-8 760920TZ1 0.00 0.00 0.035120 % 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 2,894,577.59 9.000000 % 2,894,577.59
B 8,174,757.92 4,711,365.36 9.000000 % 4,711,365.36
- -------------------------------------------------------------------------------
163,495,140.92 15,559,234.00 15,559,234.00
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 34,107.09 6,179,426.58 0.00 0.00 0.00
A-6 21,576.47 1,829,023.54 0.00 0.00 0.00
A-7 3,279.53 3,804.02 0.00 0.00 0.00
A-8 450.14 450.14 0.00 0.00 0.00
R-I 1.49 1.49 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 21,459.97 2,916,037.56 0.00 0.00 0.00
B 34,929.32 4,746,294.68 0.00 0.00 0.00
- -------------------------------------------------------------------------------
115,804.01 15,675,038.01 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-5 476.927530 476.927530 2.646992 479.574522 0.000000 0.000000
A-6 476.927528 476.927528 5.693341 482.620869 0.000000 0.000000
A-7 52.449000 52.449000 327.953000 380.402000 0.000000 0.000000
R-I 0.000000 0.000000 14.900000 14.900000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 786.744663 786.744663 5.832809 792.577472 0.000000 0.000000
B 576.330872 576.330872 4.272832 580.603704 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:11:33 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S1 (POOL # 4051)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4051
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,742.79
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,534.79
SUBSERVICER ADVANCES THIS MONTH 3,407.93
MASTER SERVICER ADVANCES THIS MONTH 4,304.58
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 15,259,437.82
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 58
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 511,902.02
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 282,094.28
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 51.11621210 % 18.60360000 % 30.28018830 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 0.00000000 % 0.00000000 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0358 %
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 9.46311022
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 279.51
POOL TRADING FACTOR: 9.33326687
................................................................................
Run: 11/03/97 09:11:35 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 2,190,805.80 8.000000 % 1,172,343.15
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 2,701,288.31 8.000000 % 140,830.59
A-16 760920SY5 0.00 0.00 0.500000 % 0.00
A-17 760920SZ2 10,000.00 499.16 8.000000 % 26.02
A-18 760920UR7 0.00 0.00 0.166088 % 0.00
R-I 760920TR9 38,000.00 5,077.74 8.000000 % 0.00
R-II 760920TS7 702,000.00 1,045,221.80 8.000000 % 0.00
M 760920TQ1 12,177,000.00 10,679,536.26 8.000000 % 10,873.97
B 27,060,001.70 22,314,365.45 8.000000 % 285,990.48
- -------------------------------------------------------------------------------
541,188,443.70 58,048,236.52 1,610,064.21
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 14,375.36 1,186,718.51 0.00 0.00 1,018,462.65
A-10 125,403.06 125,403.06 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 17,724.98 158,555.57 0.00 0.00 2,560,457.72
A-16 23,821.83 23,821.83 0.00 0.00 0.00
A-17 3.28 29.30 0.00 0.00 473.14
A-18 7,913.04 7,913.04 0.00 0.00 0.00
R-I 0.00 0.00 33.85 0.00 5,111.59
R-II 0.00 0.00 6,968.15 0.00 1,052,189.95
M 70,122.65 80,996.62 0.00 0.00 10,668,662.29
B 146,517.81 432,508.29 0.00 0.00 22,028,374.97
- -------------------------------------------------------------------------------
405,882.01 2,015,946.22 7,002.00 0.00 56,445,174.31
===============================================================================
Run: 11/03/97 09:11:35
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-9 353.869456 189.362486 2.321977 191.684463 0.000000 164.506970
A-10 1000.000000 0.000000 6.561674 6.561674 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-15 153.491011 8.002193 1.007158 9.009351 0.000000 145.488819
A-17 49.916000 2.602000 0.328000 2.930000 0.000000 47.314000
R-I 133.624737 0.000000 0.000000 0.000000 0.890789 134.515526
R-II 1488.919943 0.000000 0.000000 0.000000 9.926140 1498.846083
M 877.025233 0.892993 5.758615 6.651608 0.000000 876.132240
B 824.625427 10.568752 5.414554 15.983306 0.000000 814.056674
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:11:35 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 16,067.33
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,058.57
SUBSERVICER ADVANCES THIS MONTH 20,282.31
MASTER SERVICER ADVANCES THIS MONTH 3,392.99
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,611,209.58
(B) TWO MONTHLY PAYMENTS: 2 588,136.71
(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 56,445,174.31
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 218
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 416,561.94
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,543,957.14
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 43.16123330 % 18.39769300 % 38.44107380 %
PREPAYMENT PERCENT 82.94837000 % 0.00000000 % 17.05163000 %
NEXT DISTRIBUTION 42.07292710 % 18.90092895 % 39.02614390 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1655 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 8.0000 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,916,094.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.13198965
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 282.38
POOL TRADING FACTOR: 10.42985580
................................................................................
Run: 11/03/97 09:11:36 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 6,168,754.05 8.075735 % 6,168,754.05
R 100.00 0.00 8.075735 % 0.00
B 5,302,117.23 3,880,298.26 8.075735 % 3,880,298.26
- -------------------------------------------------------------------------------
106,042,332.23 10,049,052.31 10,049,052.31
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 41,489.83 6,210,243.88 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 26,098.12 3,906,396.38 0.00 0.00 0.00
- -------------------------------------------------------------------------------
67,587.95 10,116,640.26 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 61.234336 61.234336 0.411850 61.646186 0.000000 0.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 731.839394 731.839394 4.922207 736.761601 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:11:36 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S4 (POOL # 4054)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4054
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,465.56
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,086.76
SUBSERVICER ADVANCES THIS MONTH 12,337.65
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 155,240.56
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 182,287.11
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 692,526.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 9,977,790.17
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 5,838.05
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 61.38642590 % 38.61357410 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 0.00000000 % 0.00000000 %
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 8.61469621
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 105.57
POOL TRADING FACTOR: 9.40925191
PASS THROUGH RATE FOR NEXT DISTRIBUTION: -0.0001
................................................................................
Run: 11/03/97 09:11:37 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-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 5,232,941.53 7.500000 % 348,943.74
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 0.428139 % 0.00
R-I 760920VG0 500.00 0.00 7.500000 % 0.00
R-II 760920VH8 500.00 0.00 7.500000 % 0.00
B 5,825,312.92 3,997,618.94 7.500000 % 71,693.42
- -------------------------------------------------------------------------------
116,500,312.92 9,230,560.47 420,637.16
===============================================================================
_______________________________________________________________________________
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 32,174.96 381,118.70 0.00 0.00 4,883,997.79
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 0.00 0.00 0.00 0.00 0.00
A-11 3,783.64 3,783.64 0.00 0.00 0.00
A-12 3,239.84 3,239.84 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 24,579.52 96,272.94 0.00 0.00 3,925,925.52
- -------------------------------------------------------------------------------
63,777.96 484,415.12 0.00 0.00 8,809,923.31
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 750.996201 50.078034 4.617532 54.695566 0.000000 700.918167
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 686.249648 12.307220 4.219435 16.526655 0.000000 673.942426
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:11:38 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 2,507.73
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,024.04
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 8,809,923.31
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 50
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 364,422.85
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 56.69148200 % 43.30851800 %
CURRENT PREPAYMENT PERCENTAGE 87.00744460 % 12.99255540 %
PERCENTAGE FOR NEXT DISTRIBUTION 55.43746090 % 44.56253910 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4284 %
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 8.88684189
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 108.20
POOL TRADING FACTOR: 7.56214562
................................................................................
Run: 11/03/97 09:11:39 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 26,008,340.96 5.737000 % 296,033.03
A-10 760920VS4 10,124,000.00 8,669,732.44 12.788826 % 98,680.93
A-11 760920VT2 0.00 0.00 1.000000 % 0.00
A-12 760920VU9 0.00 0.00 0.141011 % 0.00
R 760920VX3 100.00 0.00 7.500000 % 0.00
M 760920VW5 10,339,213.00 8,617,077.13 7.500000 % 9,095.53
B 22,976,027.86 18,998,744.87 7.500000 % 20,053.62
- -------------------------------------------------------------------------------
459,500,240.86 62,293,895.40 423,863.11
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 123,827.16 419,860.19 0.00 0.00 25,712,307.93
A-10 92,014.19 190,695.12 0.00 0.00 8,571,051.51
A-11 51,696.83 51,696.83 0.00 0.00 0.00
A-12 7,289.81 7,289.81 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 53,633.93 62,729.46 0.00 0.00 8,607,981.60
B 118,250.92 138,304.54 0.00 0.00 18,978,691.25
- -------------------------------------------------------------------------------
446,712.84 870,575.95 0.00 0.00 61,870,032.29
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 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-9 856.354449 9.747227 4.077151 13.824378 0.000000 846.607222
A-10 856.354449 9.747227 9.088718 18.835945 0.000000 846.607222
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 833.436465 0.879712 5.187429 6.067141 0.000000 832.556753
B 826.894230 0.872806 5.146709 6.019515 0.000000 826.021424
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:11:39 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S6 (POOL # 4056)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4056
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 19,954.79
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,519.15
SUBSERVICER ADVANCES THIS MONTH 56,550.66
MASTER SERVICER ADVANCES THIS MONTH 7,540.30
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 16 4,374,138.23
(B) TWO MONTHLY PAYMENTS: 2 289,979.46
(C) THREE OR MORE MONTHLY PAYMENTS: 1 152,001.50
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 2,183,002.63
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 61,870,032.29
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 244
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 940,892.84
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 358,110.43
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 55.66849400 % 13.83294000 % 30.49856610 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 55.41189840 % 13.91300648 % 30.67509510 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1415 %
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 9.16098839
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 283.97
POOL TRADING FACTOR: 13.46463544
................................................................................
Run: 11/03/97 09:11:41 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S7 (POOL # 4057)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4057
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920WT1 107,070,000.00 0.00 8.500000 % 0.00
A-2 760920WU8 74,668,000.00 0.00 8.500000 % 0.00
A-3 760920WV6 56,784,000.00 0.00 8.500000 % 0.00
A-4 760920WX2 31,674,000.00 22,886,833.39 8.500000 % 523,799.08
A-5 760920WY0 30,082,000.00 2,543,008.73 8.500000 % 58,200.52
A-6 760920WW4 0.00 0.00 0.123450 % 0.00
R 760920XA1 539,100.00 0.00 8.500000 % 0.00
M 760920WZ7 7,278,000.00 6,275,150.51 8.500000 % 6,848.57
B 15,364,881.77 12,214,659.46 8.500000 % 13,330.84
- -------------------------------------------------------------------------------
323,459,981.77 43,919,652.09 602,179.01
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 160,587.81 684,386.89 0.00 0.00 22,363,034.31
A-5 17,843.28 76,043.80 0.00 0.00 2,484,808.21
A-6 4,475.66 4,475.66 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 44,030.23 50,878.80 0.00 0.00 6,268,301.94
B 85,705.43 99,036.27 0.00 0.00 12,201,328.62
- -------------------------------------------------------------------------------
312,642.41 914,821.42 0.00 0.00 43,317,473.08
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-4 722.574774 16.537194 5.070020 21.607214 0.000000 706.037580
A-5 84.535893 1.934729 0.593155 2.527884 0.000000 82.601164
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 862.208094 0.940996 6.049771 6.990767 0.000000 861.267098
B 794.972564 0.867619 5.578006 6.445625 0.000000 794.104947
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:11:41 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S7 (POOL # 4057)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4057
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,323.44
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,598.08
SUBSERVICER ADVANCES THIS MONTH 30,031.80
MASTER SERVICER ADVANCES THIS MONTH 1,464.83
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 895,174.68
(B) TWO MONTHLY PAYMENTS: 3 833,791.59
(C) THREE OR MORE MONTHLY PAYMENTS: 1 326,835.17
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,625,663.63
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 43,317,473.08
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 173
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 181,714.82
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 554,245.98
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 57.90082780 % 14.28779600 % 27.81137570 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 57.36216990 % 14.47060850 % 28.16722160 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1218 %
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 9.06048532
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 282.47
POOL TRADING FACTOR: 13.39191106
OPTIMAL PERCENTAGE: NOT APPLICABLE UNTIL CREDIT
SUPPORT DEPLETION DATE
................................................................................
Run: 11/03/97 09:11:42 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S8 (POOL # 4058)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4058
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760920WD6 100,786,658.00 20,771,803.08 7.752213 % 666,055.38
S 760920WF1 0.00 0.00 0.150000 % 0.00
R 760920WE4 100.00 0.00 7.752213 % 0.00
B 7,295,556.68 4,686,090.33 7.752213 % 59,922.32
- -------------------------------------------------------------------------------
108,082,314.68 25,457,893.41 725,977.70
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 133,132.97 799,188.35 0.00 0.00 20,105,747.70
S 3,157.18 3,157.18 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 30,034.61 89,956.93 0.00 0.00 4,626,168.01
- -------------------------------------------------------------------------------
166,324.76 892,302.46 0.00 0.00 24,731,915.71
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 206.096754 6.608567 1.320938 7.929505 0.000000 199.488187
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 642.321146 8.213536 4.116836 12.330372 0.000000 634.107610
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:11:42 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 7,332.01
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,947.18
SUBSERVICER ADVANCES THIS MONTH 9,492.55
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 962,444.62
(B) TWO MONTHLY PAYMENTS: 1 84,317.58
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 201,480.51
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 24,731,915.71
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 105
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 400,440.65
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 298,580.79
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 81.59278050 % 18.40721950 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 81.29474460 % 18.70525540 %
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 8.37239563
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 287.55
POOL TRADING FACTOR: 22.88248154
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.1329
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 298,580.79
................................................................................
Run: 11/03/97 09:11:43 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-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 14,188,867.40 8.000000 % 493,280.76
A-6 760920WG9 5,000,000.00 7,709,272.11 8.000000 % 0.00
A-7 760920WH7 20,288,000.00 2,433,127.99 8.000000 % 49,149.53
A-8 760920WJ3 0.00 0.00 0.186553 % 0.00
R 760920WL8 100.00 0.00 8.000000 % 0.00
M 760920WK0 4,908,000.00 4,218,794.63 8.000000 % 62,102.06
B 10,363,398.83 9,619,272.54 8.000000 % 10,749.88
- -------------------------------------------------------------------------------
218,151,398.83 38,169,334.67 615,282.23
===============================================================================
_______________________________________________________________________________
REMAINING
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 93,745.94 587,026.70 0.00 0.00 13,695,586.64
A-6 0.00 0.00 50,935.21 0.00 7,760,207.32
A-7 16,075.69 65,225.22 0.00 0.00 2,383,978.46
A-8 5,880.74 5,880.74 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 27,873.61 89,975.67 0.00 0.00 4,156,692.57
B 63,554.58 74,304.46 0.00 0.00 9,608,522.66
- -------------------------------------------------------------------------------
207,130.56 822,412.79 50,935.21 0.00 37,604,987.65
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 570.431955 19.831259 3.768848 23.600107 0.000000 550.600696
A-6 1541.854422 0.000000 0.000000 0.000000 10.187042 1552.041464
A-7 119.929416 2.422591 0.792374 3.214965 0.000000 117.506825
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 859.575108 12.653231 5.679220 18.332451 0.000000 846.921877
B 928.196695 1.037292 6.132601 7.169893 0.000000 927.159402
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:11:43 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S9 (POOL # 4059)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4059
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,516.09
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,020.19
SUBSERVICER ADVANCES THIS MONTH 7,147.16
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 279,562.34
(B) TWO MONTHLY PAYMENTS: 1 301,800.72
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 344,706.42
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 37,604,987.65
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 159
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 519,143.73
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 63.74558980 % 11.05283800 % 25.20157250 %
PREPAYMENT PERCENT 89.12367690 % 11.00000000 % 10.87632310 %
NEXT DISTRIBUTION 63.39524070 % 11.05356717 % 25.55119220 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1872 %
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 8.67799186
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 277.97
POOL TRADING FACTOR: 17.23802270
OPTIMAL PERCENTAGE: NOT APPLICABLE UNTIL CREDIT
SUPPORT DEPLETION DATE
................................................................................
Run: 11/03/97 09:11:44 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-S10 (POOL # 4060)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4060
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920WM6 17,396,000.00 0.00 8.000000 % 0.00
A-2 760920WN4 42,597,000.00 0.00 8.000000 % 0.00
A-3 760920WP9 11,500,000.00 10,741,571.87 8.000000 % 5,865.28
A-4 760920WQ7 61,114,000.00 0.00 8.000000 % 0.00
A-5 760920WR5 0.00 0.00 0.170524 % 0.00
R 760920WS3 100.00 0.00 8.000000 % 0.00
B 7,347,668.28 5,163,620.69 8.000000 % 28,697.16
- -------------------------------------------------------------------------------
139,954,768.28 15,905,192.56 34,562.44
===============================================================================
_______________________________________________________________________________
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 71,942.36 77,807.64 0.00 0.00 10,735,706.59
A-4 0.00 0.00 0.00 0.00 0.00
A-5 2,270.67 2,270.67 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 34,583.67 63,280.83 0.00 0.00 5,134,923.53
- -------------------------------------------------------------------------------
108,796.70 143,359.14 0.00 0.00 15,870,630.12
===============================================================================
_______________________________________________________________________________
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-3 934.049728 0.510024 6.255857 6.765881 0.000000 933.539704
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 702.756370 3.905613 4.706756 8.612369 0.000000 698.850756
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:11:45 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S10 (POOL # 4060)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4060
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,606.61
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,154.97
SUBSERVICER ADVANCES THIS MONTH 5,231.20
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 434,918.41
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 15,870,630.12
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 79
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION -74,090.21
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 67.53500050 % 32.46499950 %
CURRENT PREPAYMENT PERCENTAGE 91.12309420 % 8.87690580 %
PERCENTAGE FOR NEXT DISTRIBUTION 67.64511870 % 32.35488130 %
CLASS A-5 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1703 %
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 8.64119201
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 106.01
POOL TRADING FACTOR: 11.33982809
CLASS A-4 PAC COMPONENT PRINCIPAL: 0.00
CLASS A-4 COMPANION PRINCIPAL: 0.00
................................................................................
Run: 11/03/97 09:11:46 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S11 (POOL # 4061)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4061
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920XG8 119,002,000.00 0.00 8.500000 % 0.00
A-2 760920XH6 5,000,000.00 0.00 8.500000 % 0.00
A-3 760920XJ2 35,000,000.00 0.00 8.500000 % 0.00
A-4 760920XK9 7,000,000.00 0.00 8.500000 % 0.00
A-5 760920XL7 20,748,000.00 0.00 8.500000 % 0.00
A-6 760920XM5 15,000,000.00 0.00 8.500000 % 0.00
A-7 760920XN3 2,250,000.00 0.00 8.500000 % 0.00
A-8 760920XP8 28,600,000.00 0.00 8.500000 % 0.00
A-9 760920XU7 38,830,000.00 20,586,425.50 8.500000 % 430,787.88
A-10 760920XQ6 6,395,000.00 3,390,424.70 8.500000 % 70,947.42
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 0.171981 % 0.00
R 760920XW3 100.00 0.00 8.500000 % 0.00
M 760920XV5 7,292,000.00 6,217,478.99 8.500000 % 6,423.95
B 15,395,727.87 12,519,547.66 8.500000 % 12,935.29
- -------------------------------------------------------------------------------
324,107,827.87 42,713,876.85 521,094.54
===============================================================================
_______________________________________________________________________________
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 0.00 0.00 0.00 0.00 0.00
A-9 144,755.56 575,543.44 0.00 0.00 20,155,637.62
A-10 23,840.12 94,787.54 0.00 0.00 3,319,477.28
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 6,076.94 6,076.94 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 43,718.85 50,142.80 0.00 0.00 6,211,055.04
B 88,032.49 100,967.78 0.00 0.00 12,506,612.37
- -------------------------------------------------------------------------------
306,423.96 827,518.50 0.00 0.00 42,192,782.31
===============================================================================
Run: 11/03/97 09:11:46
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-9 530.168053 11.094202 3.727931 14.822133 0.000000 519.073851
A-10 530.168053 11.094202 3.727931 14.822133 0.000000 519.073851
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 852.643855 0.880959 5.995454 6.876413 0.000000 851.762896
B 813.183226 0.840187 5.717982 6.558169 0.000000 812.343039
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:11:47 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S11 (POOL # 4061)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4061
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,579.76
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,392.08
SUBSERVICER ADVANCES THIS MONTH 21,972.04
MASTER SERVICER ADVANCES THIS MONTH 7,075.80
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,834,555.81
(B) TWO MONTHLY PAYMENTS: 1 210,935.46
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 655,227.91
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 42,192,782.31
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 167
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 864,573.54
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 476,962.23
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 56.13363140 % 14.55611000 % 29.31025840 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 55.63775040 % 14.72065766 % 29.64159200 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1734 %
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 9.13123417
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 282.44
POOL TRADING FACTOR: 13.01813121
OPTIMAL PERCENTAGE: NOT APPLICABLE UNTIL CREDIT
SUPPORT DEPLETION DATE
................................................................................
Run: 11/03/97 09:11:48 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-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 7,512,447.74 7.898745 % 71,039.35
R 760920XF0 100.00 0.00 7.898745 % 0.00
B 5,010,927.54 3,713,921.56 7.898745 % 25,886.50
- -------------------------------------------------------------------------------
105,493,196.54 11,226,369.30 96,925.85
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 49,334.61 120,373.96 0.00 0.00 7,441,408.39
R 0.00 0.00 0.00 0.00 0.00
B 24,389.50 50,276.00 0.00 0.00 3,688,035.06
- -------------------------------------------------------------------------------
73,724.11 170,649.96 0.00 0.00 11,129,443.45
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 74.763989 0.706985 0.490979 1.197964 0.000000 74.057004
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 741.164491 5.166010 4.867263 10.033273 0.000000 735.998481
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:11:48 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S12 (POOL # 4062)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4062
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 2,766.45
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,340.51
SUBSERVICER ADVANCES THIS MONTH 5,016.53
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 403,379.97
(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 11,129,443.45
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 26,680.94
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 66.91787470 % 33.08212530 %
CURRENT PREPAYMENT PERCENTAGE 90.07536240 % 9.92463760 %
PERCENTAGE FOR NEXT DISTRIBUTION 66.86235860 % 33.13764140 %
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 8.32077688
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 109.41
POOL TRADING FACTOR: 10.54991584
................................................................................
Run: 10/23/97 17:24:43 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 25,014,827.62 8.3456 822,559.11
- --------------------------------------------------------------------------------
149,986,318.83 25,014,827.62 822,559.11
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
173,259.25 0.00 995,818.36 0.00 24,192,268.51
173,259.25 0.00 995,818.36 0.00 24,192,268.51
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
166.780729 5.484228 1.155167 0.000000 6.639395 161.296502
Determination Date 20-October-1997
Distribution Date 27-October-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 10/23/97 17:24:43 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-13 (POOL 3165)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 6,566.18
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,547.43
SUBSERVICER ADVANCES THIS MONTH 4,436.57
MASTER SERVICER ADVANCES THIS MONTH 2,206.51
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 239,858.54
(B) TWO MONTHLY PAYMENTS: 1 154,468.28
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 2 123,809.81
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 24,192,268.51
ACTUAL UPAID PRINCIPAL BALANCE @ 09/30 23,941,997.54
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 103
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 276,731.58
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 115,776.55
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 3,565.47
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 677,071.14
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 26,145.95
FSA GUARANTY INSURANCE POLICY 8,134,285.47
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 266,496.00
SPECIAL HAZARD AMOUNT AVAILABLE 684,318.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.8873%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.3223%
POOL TRADING FACTOR 0.161296502
................................................................................
Run: 11/03/97 09:11:48 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-S14 (POOL # 4063)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4063
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760920XB9 86,981,379.00 12,816,286.56 8.471430 % 496,428.99
S 760920XD5 0.00 0.00 0.150000 % 0.00
R 760920XC7 100.00 0.00 8.471430 % 0.00
B 6,546,994.01 3,197,765.54 8.471430 % 3,736.70
- -------------------------------------------------------------------------------
93,528,473.01 16,014,052.10 500,165.69
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 90,004.86 586,433.85 0.00 0.00 12,319,857.57
S 1,991.32 1,991.32 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 22,456.92 26,193.62 0.00 0.00 3,194,028.84
- -------------------------------------------------------------------------------
114,453.10 614,618.79 0.00 0.00 15,513,886.41
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 147.345176 5.707302 1.034760 6.742062 0.000000 141.637874
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 488.432636 0.570750 3.430112 4.000862 0.000000 487.861885
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:11:49 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S14 (POOL # 4063)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4063
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,618.73
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,840.22
SUBSERVICER ADVANCES THIS MONTH 15,679.67
MASTER SERVICER ADVANCES THIS MONTH 8,102.08
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 270,345.01
(B) TWO MONTHLY PAYMENTS: 2 328,056.67
(C) THREE OR MORE MONTHLY PAYMENTS: 1 217,013.33
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,110,846.99
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 15,513,886.41
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 71
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 3
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 972,345.73
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 481,452.70
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 80.03150280 % 19.96849720 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 79.41180720 % 20.58819280 %
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 9.27076952
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 263.04
POOL TRADING FACTOR: 16.58734064
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.2062
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 11/03/97 09:11:50 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-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 14,566,109.16 6.137000 % 749,926.87
A-9 760920YL6 4,375,000.00 3,089,780.73 18.211284 % 159,075.40
A-10 760920XZ6 23,595,000.00 1,542,561.81 7.270000 % 79,417.81
A-11 760920YA0 6,435,000.00 420,698.65 11.843331 % 21,659.40
A-12 760920YB8 0.00 0.00 0.500000 % 0.00
A-13 760920YC6 0.00 0.00 0.231995 % 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 5,905,872.00 8.750000 % 5,314.92
B 15,327,940.64 11,534,731.43 8.750000 % 10,380.54
- -------------------------------------------------------------------------------
322,682,743.64 37,059,753.78 1,025,774.94
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 73,394.02 823,320.89 0.00 0.00 13,816,182.29
A-9 46,198.65 205,274.05 0.00 0.00 2,930,705.33
A-10 9,207.42 88,625.23 0.00 0.00 1,463,144.00
A-11 4,090.78 25,750.18 0.00 0.00 399,039.25
A-12 8,054.00 8,054.00 0.00 0.00 0.00
A-13 7,058.99 7,058.99 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 42,428.05 47,742.97 0.00 0.00 5,900,557.08
B 82,866.03 93,246.57 0.00 0.00 11,524,350.89
- -------------------------------------------------------------------------------
273,297.94 1,299,072.88 0.00 0.00 36,033,978.84
===============================================================================
Run: 11/03/97 09:11:50
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-8 706.235596 36.360091 3.558498 39.918589 0.000000 669.875505
A-9 706.235595 36.360091 10.559691 46.919782 0.000000 669.875504
A-10 65.376640 3.365875 0.390228 3.756103 0.000000 62.010765
A-11 65.376636 3.365874 0.635708 4.001582 0.000000 62.010762
R-I 0.000000 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 813.413431 0.732022 5.843599 6.575621 0.000000 812.681410
B 752.529756 0.677229 5.406208 6.083437 0.000000 751.852526
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:11:51 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S16 (POOL # 4065)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4065
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 9,594.00
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,801.66
SUBSERVICER ADVANCES THIS MONTH 27,393.97
MASTER SERVICER ADVANCES THIS MONTH 2,238.38
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,922,121.68
(B) TWO MONTHLY PAYMENTS: 1 249,123.99
(C) THREE OR MORE MONTHLY PAYMENTS: 1 175,813.25
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 946,326.27
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 36,033,978.84
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 148
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 256,150.60
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 992,423.47
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 52.93923560 % 15.93608000 % 31.12468450 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 51.64311980 % 16.37498070 % 31.98189950 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2285 %
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 9.42130956
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 288.19
POOL TRADING FACTOR: 11.16699903
LIBOR INDEX: 0.0000
COFI INDEX: 0.0000
TREASURY INDEX: 0.0000
................................................................................
Run: 10/23/97 17:24:43 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-17A (POOL 3166)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3166
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
A 760920YR3 32,200,599.87 4,784,487.46 8.0000 279,284.48
S 760920YS1 0.00 0.00 0.5290 0.00
- --------------------------------------------------------------------------------
32,200,599.87 4,784,487.46 279,284.48
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 30,025.99 0.00 309,310.47 0.00 4,505,202.98
S 1,985.47 0.00 1,985.47 0.00 0.00
32,011.46 0.00 311,295.94 0.00 4,505,202.98
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 148.583799 8.673269 0.932467 0.000000 9.605736 139.910530
S 0.000000 0.000000 0.061659 0.000000 0.061659 0.000000
Determination Date 20-October-1997
Distribution Date 27-October-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 10/23/97 17:24:43 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 1,423.34
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 473.67
SUBSERVICER ADVANCES THIS MONTH 6,217.78
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 211,744.71
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 581,112.78
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 4,505,202.98
ACTUAL UPAID PRINCIPAL BALANCE @ 09/30 4,518,074.13
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 274,537.56
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 393.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,353.92
FSA GUARANTY INSURANCE POLICY 12,459,506.93
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 141,653.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,772,279.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.0030%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.0000%
POOL TRADING FACTOR 0.139910530
................................................................................
Run: 10/23/97 17:24:43 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 6,257,441.97 7.5555 6,896.82
S 760920YU6 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
63,951,716.07 6,257,441.97 6,896.82
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 39,397.30 0.00 46,294.12 0.00 6,250,545.15
S 1,303.59 0.00 1,303.59 0.00 0.00
40,700.89 0.00 47,597.71 0.00 6,250,545.15
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 97.846350 0.107844 0.616048 0.000000 0.723892 97.738505
S 0.000000 0.000000 0.020384 0.000000 0.020384 0.000000
Determination Date 20-October-1997
Distribution Date 27-October-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 10/23/97 17:24:43 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 1,316.55
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 626.51
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 1,919.73
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 6,250,545.15
ACTUAL UPAID PRINCIPAL BALANCE @ 09/30 6,002,914.61
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 253,818.71
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 176.18
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 6,720.64
FSA GUARANTY INSURANCE POLICY 12,459,506.93
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 141,653.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,772,279.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.1960%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.5578%
POOL TRADING FACTOR 0.097738505
................................................................................
Run: 10/23/97 17:24:43 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 9,098,782.73 7.5639 10,101.07
S 760920YW2 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
75,606,730.04 9,098,782.73 10,101.07
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 57,348.99 0.00 67,450.06 0.00 9,088,681.66
S 1,895.48 0.00 1,895.48 0.00 0.00
59,244.47 0.00 69,345.54 0.00 9,088,681.66
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 120.343556 0.133600 0.758517 0.000000 0.892117 120.209956
S 0.000000 0.000000 0.025070 0.000000 0.025070 0.000000
Determination Date 20-October-1997
Distribution Date 27-October-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 10/23/97 17:24:43 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 2,564.32
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 950.80
SUBSERVICER ADVANCES THIS MONTH 2,530.29
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 334,050.61
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 9,088,681.66
ACTUAL UPAID PRINCIPAL BALANCE @ 09/30 9,099,645.27
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 463.94
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 9,637.13
FSA GUARANTY INSURANCE POLICY 12,459,506.93
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 141,653.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,772,279.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.2715%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.5583%
POOL TRADING FACTOR 0.120209956
................................................................................
Run: 11/03/97 09:11:52 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 4,297,737.18 7.950000 % 788,609.06
A-5 760920B31 41,703.00 214.87 1008.000000 % 39.43
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 0.380909 % 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 5,417,507.87 8.000000 % 118,708.57
- -------------------------------------------------------------------------------
157,858,019.23 15,203,459.92 907,357.06
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 27,558.39 816,167.45 0.00 0.00 3,509,128.12
A-5 174.70 214.13 0.00 0.00 175.44
A-6 35,412.04 35,412.04 0.00 0.00 5,488,000.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 0.00 0.00 0.00 0.00 0.00
A-11 4,671.01 4,671.01 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 34,957.16 153,665.73 0.00 0.00 5,298,799.30
- -------------------------------------------------------------------------------
102,773.30 1,010,130.36 0.00 0.00 14,296,102.86
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 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-4 452.393387 83.011480 2.900883 85.912363 0.000000 369.381907
A-5 5.152387 0.945496 4.189147 5.134643 0.000000 4.206892
A-6 1000.000000 0.000000 6.452631 6.452631 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 762.615936 16.710458 4.920878 21.631336 0.000000 745.905477
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:11:52 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S18 (POOL # 4066)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4066
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,917.12
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,562.00
SUBSERVICER ADVANCES THIS MONTH 4,655.58
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 373,585.46
(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 14,296,102.86
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 86
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 820,312.06
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 64.36661200 % 35.63338810 %
CURRENT PREPAYMENT PERCENTAGE 89.30998360 % 10.69001640 %
PERCENTAGE FOR NEXT DISTRIBUTION 62.93535830 % 37.06464170 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3889 %
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 8.83334549
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 110.28
POOL TRADING FACTOR: 9.05630448
................................................................................
Run: 11/03/97 09:11:53 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 10,070,548.36 8.500000 % 1,168,361.81
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 0.171962 % 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 5,345,935.95 8.500000 % 5,404.01
B 12,805,385.16 10,358,043.30 8.500000 % 10,470.58
- -------------------------------------------------------------------------------
320,111,585.16 34,878,527.61 1,184,236.40
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 69,601.91 1,237,963.72 0.00 0.00 8,902,186.55
A-7 62,921.68 62,921.68 0.00 0.00 9,104,000.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 0.00 0.00 0.00 0.00 0.00
A-11 4,876.85 4,876.85 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 36,948.08 42,352.09 0.00 0.00 5,340,531.94
B 71,588.89 82,059.47 0.00 0.00 10,347,572.72
- -------------------------------------------------------------------------------
245,937.41 1,430,173.81 0.00 0.00 33,694,291.21
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-6 298.829328 34.669490 2.065339 36.734829 0.000000 264.159838
A-7 1000.000000 0.000000 6.911432 6.911432 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 835.041542 0.844113 5.771334 6.615447 0.000000 834.197429
B 808.881824 0.817668 5.590532 6.408200 0.000000 808.064154
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:11:54 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S19 (POOL # 4067)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4067
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,256.44
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,491.77
SUBSERVICER ADVANCES THIS MONTH 18,968.80
MASTER SERVICER ADVANCES THIS MONTH 5,958.11
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 708,341.27
(B) TWO MONTHLY PAYMENTS: 3 898,011.82
(C) THREE OR MORE MONTHLY PAYMENTS: 2 449,731.19
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 220,805.57
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 33,694,291.21
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 129
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 715,171.52
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,148,978.95
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 54.97522310 % 15.32729800 % 29.69747870 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 53.43987340 % 15.84996077 % 30.71016590 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1756 %
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 9.09742336
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 283.71
POOL TRADING FACTOR: 10.52579562
................................................................................
Run: 11/03/97 09:11:55 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S20 (POOL # 4068)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4068
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920E20 54,519,000.00 0.00 8.100000 % 0.00
A-2 760920E46 121,290,000.00 0.00 8.100000 % 0.00
A-3 760920E61 38,352,000.00 0.00 8.100000 % 0.00
A-4 760920E79 45,739,000.00 0.00 8.100000 % 0.00
A-5 760920E87 38,405,000.00 4,933,551.23 8.100000 % 465,335.56
A-6 760920D70 2,829,000.00 430,370.73 8.100000 % 47,202.01
A-7 760920D88 2,530,000.00 2,530,000.00 8.100000 % 0.00
A-8 760920E38 6,097,000.00 6,097,000.00 8.100000 % 0.00
A-9 760920F45 4,635,000.00 7,033,629.27 8.100000 % 0.00
A-10 760920E53 16,830,000.00 0.00 8.100000 % 0.00
A-11 760920D96 8,130,000.00 1,665,173.05 8.100000 % 36,855.21
A-12 760920F37 10,000,000.00 667,136.65 8.100000 % 14,765.71
A-13 760920E95 0.00 0.00 0.400000 % 0.00
A-14 760920F29 0.00 0.00 0.247115 % 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 7,369,064.87 8.500000 % 7,929.50
B 16,895,592.50 14,691,303.59 8.500000 % 15,808.61
- -------------------------------------------------------------------------------
375,449,692.50 45,417,229.39 587,896.60
===============================================================================
_______________________________________________________________________________
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 33,108.59 498,444.15 0.00 0.00 4,468,215.67
A-6 2,888.17 50,090.18 0.00 0.00 383,168.72
A-7 16,978.59 16,978.59 0.00 0.00 2,530,000.00
A-8 40,916.38 40,916.38 0.00 0.00 6,097,000.00
A-9 0.00 0.00 47,202.01 0.00 7,080,831.28
A-10 0.00 0.00 0.00 0.00 0.00
A-11 11,174.82 48,030.03 0.00 0.00 1,628,317.84
A-12 4,477.09 19,242.80 0.00 0.00 652,370.94
A-13 7,740.53 7,740.53 0.00 0.00 0.00
A-14 9,298.57 9,298.57 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 51,895.21 59,824.71 0.00 0.00 7,361,135.37
B 103,460.68 119,269.29 0.00 0.00 14,675,494.98
- -------------------------------------------------------------------------------
281,938.63 869,835.23 47,202.01 0.00 44,876,534.80
===============================================================================
Run: 11/03/97 09:11:55
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-5 128.461170 12.116536 0.862091 12.978627 0.000000 116.344634
A-6 152.128218 16.685051 1.020916 17.705967 0.000000 135.443167
A-7 1000.000000 0.000000 6.710905 6.710905 0.000000 1000.000000
A-8 1000.000000 0.000000 6.710904 6.710904 0.000000 1000.000000
A-9 1517.503618 0.000000 0.000000 0.000000 10.183821 1527.687439
A-10 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-11 204.818333 4.533236 1.374517 5.907753 0.000000 200.285097
A-12 66.713665 1.476571 0.447709 1.924280 0.000000 65.237094
R-I 0.000000 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 872.285141 0.938625 6.142899 7.081524 0.000000 871.346516
B 869.534678 0.935665 6.123530 7.059195 0.000000 868.599014
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:11:55 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 12,046.28
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,755.44
SUBSERVICER ADVANCES THIS MONTH 27,539.53
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,268,763.51
(B) TWO MONTHLY PAYMENTS: 1 300,164.55
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,783,467.02
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 44,876,534.80
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 168
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 491,823.28
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 51.42731350 % 16.22526300 % 32.34742360 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 50.89498230 % 16.40308327 % 32.70193440 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2476 %
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 9.19306515
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 282.72
POOL TRADING FACTOR: 11.95274246
................................................................................
Run: 11/03/97 09:11:56 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S21 (POOL # 4069)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4069
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760920ZL5 105,871,227.00 31,528,823.35 6.691326 % 147,625.86
S 760920ZN1 0.00 0.00 0.150000 % 0.00
R 760920ZM3 100.00 0.00 6.691326 % 0.00
B 7,968,810.12 1,786,024.82 6.691326 % 2,222.03
- -------------------------------------------------------------------------------
113,840,137.12 33,314,848.17 149,847.89
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 175,252.34 322,878.20 0.00 0.00 31,381,197.49
S 4,151.20 4,151.20 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 9,927.58 12,149.61 0.00 0.00 1,783,802.79
- -------------------------------------------------------------------------------
189,331.12 339,179.01 0.00 0.00 33,165,000.28
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 297.803513 1.394391 1.655335 3.049726 0.000000 296.409123
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 224.126914 0.278841 1.245805 1.524646 0.000000 223.848073
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:11:56 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S21 (POOL # 4069)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4069
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,007.12
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,622.17
SUBSERVICER ADVANCES THIS MONTH 16,392.35
MASTER SERVICER ADVANCES THIS MONTH 2,275.28
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 683,591.81
(B) TWO MONTHLY PAYMENTS: 1 233,325.03
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,569,953.39
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 33,165,000.28
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 117
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 323,906.81
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 108,400.15
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 94.63895250 % 5.36104750 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 94.62142990 % 5.37857010 %
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 7.37331177
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 289.55
POOL TRADING FACTOR: 29.13295883
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.1536
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 11/03/97 09:22:54 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S23 (POOL # 4070)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4070
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920G28 37,023,610.00 0.00 7.000000 % 0.00
A-2 760920F86 58,150,652.00 0.00 0.000000 % 0.00
A-3 760920F94 307,675.00 0.00 0.000000 % 0.00
A-4 760920G36 42,213,063.00 0.00 8.500000 % 0.00
A-5 760920G44 18,094,000.00 0.00 8.500000 % 0.00
A-6 760920G51 20,500,000.00 13,309,143.99 8.500000 % 29,990.02
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 3,661,879.00 686,602.17 0.094402 % 1,194.53
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 3,508,173.64 8.500000 % 5,732.35
B 10,804,782.23 9,454,689.86 8.500000 % 10,430.53
- -------------------------------------------------------------------------------
216,050,982.23 29,933,731.06 47,347.43
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 94,228.59 124,218.61 0.00 0.00 13,279,153.97
A-7 21,063.83 21,063.83 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 2,353.73 3,548.26 0.00 0.00 685,407.64
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 24,837.83 30,570.18 0.00 0.00 3,502,441.29
B 66,939.11 77,369.64 0.00 0.00 9,444,259.33
- -------------------------------------------------------------------------------
209,423.09 256,770.52 0.00 0.00 29,886,383.63
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-6 649.226536 1.462928 4.596517 6.059445 0.000000 647.763608
A-7 1000.000000 0.000000 7.079990 7.079990 0.000000 1000.000000
A-8 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-9 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-10 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-11 187.499961 0.326207 0.642766 0.968973 0.000000 187.173754
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 812.077231 1.326933 5.749498 7.076431 0.000000 810.750299
B 875.046776 0.965363 6.195322 7.160685 0.000000 874.081414
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:22:56 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S23 (POOL # 4070)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4070
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 7,596.07
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,185.79
SUBSERVICER ADVANCES THIS MONTH 11,004.35
MASTER SERVICER ADVANCES THIS MONTH 2,309.62
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 765,457.24
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 588,804.79
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 29,886,383.63
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 125
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 299,235.13
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 14,320.33
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 56.69479530 % 11.71980100 % 31.58540390 %
PREPAYMENT PERCENT 87.00843860 % 13.00000000 % 12.99156140 %
NEXT DISTRIBUTION 56.68027030 % 11.71918735 % 31.60054240 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0944 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,284,794.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.83467500
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 280.85
POOL TRADING FACTOR: 13.83302373
COFI INDEX USED FOR THIS DISTRIBUTION 0.0000
................................................................................
Run: 11/03/97 09:11:57 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 6,324,307.42 8.000000 % 185,816.18
A-7 760920J90 7,108,000.00 0.00 8.000000 % 0.00
A-8 760920K23 10,000,000.00 885,702.51 8.000000 % 26,023.06
A-9 760920K31 37,500,000.00 3,455,276.31 8.000000 % 101,520.40
A-10 760920J74 17,000,000.00 5,171,396.87 8.000000 % 151,942.21
A-11 760920J66 0.00 0.00 0.349158 % 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 6,264,049.81 8.000000 % 36,440.42
- -------------------------------------------------------------------------------
183,771,178.70 22,100,732.92 501,742.27
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 41,683.13 227,499.31 0.00 0.00 6,138,491.24
A-7 0.00 0.00 0.00 0.00 0.00
A-8 5,837.61 31,860.67 0.00 0.00 859,679.45
A-9 22,773.52 124,293.92 0.00 0.00 3,353,755.91
A-10 34,084.37 186,026.58 0.00 0.00 5,019,454.66
A-11 6,357.51 6,357.51 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 41,285.97 77,726.39 0.00 0.00 6,192,929.82
- -------------------------------------------------------------------------------
152,022.11 653,764.38 0.00 0.00 21,564,311.08
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-6 575.879386 16.920067 3.795586 20.715653 0.000000 558.959319
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 88.570251 2.602306 0.583761 3.186067 0.000000 85.967945
A-9 92.140702 2.707211 0.607294 3.314505 0.000000 89.433491
A-10 304.199816 8.937777 2.004963 10.942740 0.000000 295.262039
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 757.444491 4.406350 4.992270 9.398620 0.000000 748.844712
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:11:57 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S22 (POOL # 4072)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4072
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,614.95
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,306.02
SUBSERVICER ADVANCES THIS MONTH 12,142.99
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 790,372.42
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 189,642.77
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 21,564,311.08
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 407,853.26
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 71.65682320 % 28.34317680 %
CURRENT PREPAYMENT PERCENTAGE 91.49704700 % 8.50295300 %
PERCENTAGE FOR NEXT DISTRIBUTION 71.28157820 % 28.71842180 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3502 %
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 8.77938229
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 111.03
POOL TRADING FACTOR: 11.73432702
PAC COMPANION
ENDING A-7 PRINCIPAL COMPONENT: 0.00 0.00
ENDING A-8 PRINCIPAL COMPONENT: 859,679.45 0.00
ENDING A-9 PRINCIPAL COMPONENT: 3,353,755.91 0.00
ENDING A-10 PRINCIPAL COMPONENT: 5,019,454.66 0.00
................................................................................
Run: 11/03/97 09:11:59 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S25 (POOL # 4074)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4074
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760920H68 126,657,873.00 26,150,344.69 7.783659 % 709,877.57
S 760920H84 0.00 0.00 0.150000 % 0.00
R 760920H76 100.00 0.00 7.783659 % 0.00
B 8,084,552.09 6,402,869.18 7.783659 % 6,815.81
- -------------------------------------------------------------------------------
134,742,525.09 32,553,213.87 716,693.38
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 168,270.02 878,147.59 0.00 0.00 25,440,467.12
S 4,036.74 4,036.74 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 41,200.63 48,016.44 0.00 0.00 6,396,053.37
- -------------------------------------------------------------------------------
213,507.39 930,200.77 0.00 0.00 31,836,520.49
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 206.464423 5.604686 1.328540 6.933226 0.000000 200.859738
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 791.988116 0.843065 5.096218 5.939283 0.000000 791.145050
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:11:59 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S25 (POOL # 4074)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4074
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 9,381.66
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,735.63
SUBSERVICER ADVANCES THIS MONTH 17,648.44
MASTER SERVICER ADVANCES THIS MONTH 2,095.51
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 736,021.26
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,621,929.49
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 31,836,520.49
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 110
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 289,168.79
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 682,040.73
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 80.33106900 % 19.66893100 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 79.90969720 % 20.09030280 %
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 8.41656871
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 286.64
POOL TRADING FACTOR: 23.62767097
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.1485
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 11/03/97 09:12:00 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 2,200,000.00 898,605.84 8.500000 % 66,462.58
A-11 760920T24 20,000,000.00 8,169,143.74 8.500000 % 604,205.22
A-12 760920P44 39,837,000.00 16,271,708.97 8.500000 % 1,203,486.16
A-13 760920P77 4,598,000.00 7,033,728.88 8.500000 % 0.00
A-14 760920M62 2,400,000.00 0.00 8.500000 % 0.00
A-15 760920M70 3,700,000.00 3,664,271.10 8.500000 % 49,283.55
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 0.092261 % 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 7,601,824.24 8.500000 % 33,314.67
B 17,878,726.36 14,943,812.11 8.500000 % 19,305.31
- -------------------------------------------------------------------------------
376,384,926.36 66,885,094.88 1,976,057.49
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 6,296.30 72,758.88 0.00 0.00 832,143.26
A-11 57,239.11 661,444.33 0.00 0.00 7,564,938.52
A-12 114,011.71 1,317,497.87 0.00 0.00 15,068,222.81
A-13 0.00 0.00 49,283.55 0.00 7,083,012.43
A-14 0.00 0.00 0.00 0.00 0.00
A-15 25,674.61 74,958.16 0.00 0.00 3,614,987.55
A-16 28,026.98 28,026.98 0.00 0.00 4,000,000.00
A-17 30,143.02 30,143.02 0.00 0.00 4,302,000.00
A-18 5,086.79 5,086.79 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 53,264.05 86,578.72 0.00 0.00 7,568,509.57
B 104,707.47 124,012.78 0.00 0.00 14,878,321.52
- -------------------------------------------------------------------------------
424,450.04 2,400,507.53 49,283.55 0.00 64,912,135.66
===============================================================================
Run: 11/03/97 09:12:00
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-10 408.457200 30.210264 2.861955 33.072219 0.000000 378.246936
A-11 408.457187 30.210261 2.861956 33.072217 0.000000 378.246926
A-12 408.457187 30.210261 2.861955 33.072216 0.000000 378.246927
A-13 1529.736599 0.000000 0.000000 0.000000 10.718475 1540.455074
A-14 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-15 990.343541 13.319878 6.939084 20.258962 0.000000 977.023662
A-16 1000.000000 0.000000 7.006745 7.006745 0.000000 1000.000000
A-17 1000.000000 0.000000 7.006746 7.006746 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 897.605885 3.933719 6.289296 10.223015 0.000000 893.672166
B 835.843214 1.079792 5.856540 6.936332 0.000000 832.180169
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:12:01 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 17,306.91
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,893.03
SUBSERVICER ADVANCES THIS MONTH 11,943.21
MASTER SERVICER ADVANCES THIS MONTH 4,626.80
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 935,137.68
(B) TWO MONTHLY PAYMENTS: 1 267,111.30
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 251,779.85
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 64,912,135.66
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 244
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 573,491.23
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,679,838.20
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 66.29198720 % 11.36549800 % 22.34251460 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 65.41966940 % 11.65962188 % 22.92070870 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0918 %
BANKRUPTCY AMOUNT AVAILABLE 323,353.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,033,730.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.03451187
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 289.55
POOL TRADING FACTOR: 17.24621023
................................................................................
Run: 11/03/97 09:12:02 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S27 (POOL # 4076)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4076
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920Q27 13,123,000.00 0.00 7.000000 % 0.00
A-2 760920Q76 70,000.00 0.00 952.000000 % 0.00
A-3 760920Q35 14,026,000.00 0.00 7.000000 % 0.00
A-4 760920Q43 15,799,000.00 0.00 7.000000 % 0.00
A-5 760920Q50 13,201,000.00 0.00 7.000000 % 0.00
A-6 760920Q68 20,050,000.00 0.00 7.500000 % 0.00
A-7 760920Q84 16,484,000.00 3,957,574.62 8.000000 % 111,240.12
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 0.169155 % 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 5,797,605.84 8.000000 % 33,885.16
- -------------------------------------------------------------------------------
157,499,405.19 22,776,180.46 145,125.28
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 26,370.04 137,610.16 0.00 0.00 3,846,334.50
A-8 86,761.30 86,761.30 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 3,208.91 3,208.91 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 38,630.51 72,515.67 0.00 0.00 5,763,720.68
- -------------------------------------------------------------------------------
154,970.76 300,096.04 0.00 0.00 22,631,055.18
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 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-7 240.085818 6.748369 1.599736 8.348105 0.000000 233.337448
A-8 1000.000000 0.000000 6.663183 6.663183 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 774.935416 4.529251 5.163537 9.692788 0.000000 770.406165
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:12:03 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S27 (POOL # 4076)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4076
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 6,537.93
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,453.60
SUBSERVICER ADVANCES THIS MONTH 10,123.14
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 239,318.41
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 594,382.35
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 22,631,055.18
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 125
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 12,005.76
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 74.54531130 % 25.45468870 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 74.53180760 % 25.46819240 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1692 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,191,758.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.63884788
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 112.68
POOL TRADING FACTOR: 14.36897819
................................................................................
Run: 11/03/97 09:12:04 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 38,686,188.10 8.000000 % 821,645.01
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 0.268013 % 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 6,501,776.27 8.000000 % 92,739.35
B 16,432,384.46 14,722,848.92 8.000000 % 13,546.69
- -------------------------------------------------------------------------------
365,162,840.46 65,513,813.29 927,931.05
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 256,847.65 1,078,492.66 0.00 0.00 37,864,543.09
A-11 37,199.77 37,199.77 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 14,571.96 14,571.96 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 43,166.99 135,906.34 0.00 0.00 6,409,036.92
B 97,748.81 111,295.50 0.00 0.00 14,709,302.23
- -------------------------------------------------------------------------------
449,535.18 1,377,466.23 0.00 0.00 64,585,882.24
===============================================================================
Run: 11/03/97 09:12:04
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-10 816.164306 17.334283 5.418727 22.753010 0.000000 798.830023
A-11 1000.000000 0.000000 6.639259 6.639259 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 890.257204 12.698357 5.910650 18.609007 0.000000 877.558848
B 895.965461 0.824389 5.948548 6.772937 0.000000 895.141071
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:12:05 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S28 (POOL # 4077)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4077
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 16,242.26
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,127.44
SUBSERVICER ADVANCES THIS MONTH 23,103.07
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,671,460.48
(B) TWO MONTHLY PAYMENTS: 1 289,458.91
(C) THREE OR MORE MONTHLY PAYMENTS: 1 488,426.38
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 462,390.10
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 64,585,882.24
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 254
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 856,941.63
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 67.60282430 % 9.92428300 % 22.47289260 %
PREPAYMENT PERCENT 90.28084730 % 10.00000000 % 9.71915270 %
NEXT DISTRIBUTION 67.30192660 % 9.92327843 % 22.77479490 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2674 %
BANKRUPTCY AMOUNT AVAILABLE 233,273.00
FRAUD AMOUNT AVAILABLE 667,523.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,900,420.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.68976070
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 285.31
POOL TRADING FACTOR: 17.68687147
................................................................................
Run: 11/03/97 09:12:05 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 13,380,543.96 7.718499 % 449,927.26
S 760920U30 0.00 0.00 0.250000 % 0.00
R 760920U48 100.00 0.00 7.718499 % 0.00
B 6,095,852.88 4,027,007.20 7.718499 % 3,950.18
- -------------------------------------------------------------------------------
116,111,466.88 17,407,551.16 453,877.44
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 84,069.08 533,996.34 0.00 0.00 12,930,616.70
S 3,542.48 3,542.48 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 25,301.42 29,251.60 0.00 0.00 4,023,057.02
- -------------------------------------------------------------------------------
112,912.98 566,790.42 0.00 0.00 16,953,673.72
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 121.624155 4.089671 0.764157 4.853828 0.000000 117.534484
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 660.614237 0.648011 4.150596 4.798607 0.000000 659.966226
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:12:05 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S29 (POOL # 4078)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4078
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,448.20
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,822.31
SPREAD 52.84
SUBSERVICER ADVANCES THIS MONTH 3,950.82
MASTER SERVICER ADVANCES THIS MONTH 6,862.34
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 310,101.08
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 205,961.44
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 16,953,673.72
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 55
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 893,634.26
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 436,802.01
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 76.86631990 % 23.13368010 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 76.27029350 % 23.72970650 %
BANKRUPTCY AMOUNT AVAILABLE 302,045.00
FRAUD AMOUNT AVAILABLE 244,969.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,897,800.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.42772065
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 296.70
POOL TRADING FACTOR: 14.60120536
................................................................................
Run: 11/03/97 09:12:08 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S31 (POOL # 4080)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4080
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920W95 32,264,000.00 0.00 5.800000 % 0.00
A-2 760920X29 47,118,000.00 0.00 6.250000 % 0.00
A-3 760920X45 29,970,000.00 0.00 7.000000 % 0.00
A-4 760920X52 24,469,000.00 15,444,647.35 7.500000 % 294,986.20
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 4,431,124.06 7.500000 % 35,527.58
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 0.201681 % 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 9,109,405.33 7.500000 % 59,232.81
- -------------------------------------------------------------------------------
261,801,192.58 49,921,176.74 389,746.59
===============================================================================
_______________________________________________________________________________
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 96,425.87 391,412.07 0.00 0.00 15,149,661.15
A-5 130,710.13 130,710.13 0.00 0.00 20,936,000.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 27,664.93 63,192.51 0.00 0.00 4,395,596.48
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 8,381.17 8,381.17 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 56,872.92 116,105.73 0.00 0.00 9,050,172.52
- -------------------------------------------------------------------------------
320,055.02 709,801.61 0.00 0.00 49,531,430.15
===============================================================================
Run: 11/03/97 09:12:08
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S31 (POOL # 4080)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4080
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 631.192421 12.055507 3.940736 15.996243 0.000000 619.136914
A-5 1000.000000 0.000000 6.243319 6.243319 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-8 295.408271 2.368505 1.844329 4.212834 0.000000 293.039765
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 771.918571 5.019307 4.819334 9.838641 0.000000 766.899264
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:12:09 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S31 (POOL # 4080)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4080
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,926.13
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,289.63
SUBSERVICER ADVANCES THIS MONTH 4,455.23
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 370,560.17
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 49,531,430.15
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 222
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 93,057.39
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 81.75242270 % 18.24757730 %
CURRENT PREPAYMENT PERCENTAGE 94.52572680 % 5.47427320 %
PERCENTAGE FOR NEXT DISTRIBUTION 81.72842480 % 18.27157520 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2020 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 302,240.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,380,492.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.11352509
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 113.36
POOL TRADING FACTOR: 18.91948225
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: 35,527.58 N/A 0.00
CLASS A-8 ENDING BAL: 4,395,596.48 N/A 0.00
................................................................................
Run: 11/03/97 09:12:10 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 50,392,199.72 7.750000 % 2,341,715.61
A-11 760920U55 2,522,000.00 0.00 7.750000 % 0.00
A-12 760920U63 2,475,000.00 1,755,645.88 7.750000 % 65,421.85
A-13 760920U89 10,958,000.00 10,958,000.00 7.750000 % 0.00
A-14 760920W46 6,968,000.00 10,209,354.12 7.750000 % 0.00
A-15 760920V54 23,788,000.00 0.00 7.750000 % 0.00
A-16 760920W53 16,332,000.00 8,146,065.62 7.750000 % 260,188.46
A-17 760920W38 0.00 0.00 0.325229 % 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 7,786,167.33 7.750000 % 198,254.44
B 20,436,665.48 18,490,006.53 7.750000 % 28,320.67
- -------------------------------------------------------------------------------
430,245,573.48 107,737,439.20 2,893,901.03
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 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-10 322,914.76 2,664,630.37 0.00 0.00 48,050,484.11
A-11 0.00 0.00 0.00 0.00 0.00
A-12 11,250.24 76,672.09 0.00 0.00 1,690,224.03
A-13 70,219.20 70,219.20 0.00 0.00 10,958,000.00
A-14 0.00 0.00 65,421.85 0.00 10,274,775.97
A-15 0.00 0.00 0.00 0.00 0.00
A-16 52,200.24 312,388.70 0.00 0.00 7,885,877.16
A-17 28,971.99 28,971.99 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 49,893.99 248,148.43 0.00 0.00 7,587,912.89
B 118,484.54 146,805.21 0.00 0.00 18,461,685.86
- -------------------------------------------------------------------------------
653,934.96 3,547,835.99 65,421.85 0.00 104,908,960.02
===============================================================================
Run: 11/03/97 09:12:10
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-10 766.992888 35.642009 4.914914 40.556923 0.000000 731.350879
A-11 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-12 709.351871 26.433071 4.545552 30.978623 0.000000 682.918800
A-13 1000.000000 0.000000 6.408031 6.408031 0.000000 1000.000000
A-14 1465.177113 0.000000 0.000000 0.000000 9.388899 1474.566012
A-15 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-16 498.779428 15.931206 3.196194 19.127400 0.000000 482.848222
R-I 0.000000 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 904.746754 23.037016 5.797644 28.834660 0.000000 881.709738
B 904.746743 1.385778 5.797645 7.183423 0.000000 903.360966
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:12:12 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S32 (POOL # 4081)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4081
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 32,480.22
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,936.83
SUBSERVICER ADVANCES THIS MONTH 22,845.84
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,113,615.57
(B) TWO MONTHLY PAYMENTS: 2 565,379.82
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,155,471.19
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 104,908,960.02
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 392
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,713,538.57
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 75.61091660 % 7.22698400 % 17.16209950 %
PREPAYMENT PERCENT 92.68327500 % 7.00000000 % 7.31672500 %
NEXT DISTRIBUTION 75.16932900 % 7.23285493 % 17.59781610 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3263 %
BANKRUPTCY AMOUNT AVAILABLE 115,846.00
FRAUD AMOUNT AVAILABLE 1,231,335.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,479,595.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.56489680
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 287.40
POOL TRADING FACTOR: 24.38350711
................................................................................
Run: 11/03/97 09:12:13 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S33 (POOL # 4082)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4082
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609203M8 18,000,000.00 0.00 7.000000 % 0.00
A-2 7609203L0 20,000,000.00 0.00 6.500000 % 0.00
A-3 7609203T3 70,813,559.00 0.00 7.000000 % 0.00
A-4 7609203Q9 70,830,509.00 0.00 0.000000 % 0.00
A-5 7609203R7 355,932.00 0.00 0.000000 % 0.00
A-6 7609203S5 17,000,000.00 0.00 6.823529 % 0.00
A-7 7609203W6 11,800,000.00 2,502,673.37 8.000000 % 466,969.05
A-8 7609204H8 36,700,000.00 18,835,835.71 8.000000 % 244,308.31
A-9 7609204J4 15,000,000.00 11,921,415.03 8.000000 % 154,625.51
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 0.162534 % 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 6,701,972.89 8.000000 % 7,324.91
B 15,322,642.27 13,031,249.12 8.000000 % 14,242.49
- -------------------------------------------------------------------------------
322,581,934.27 86,493,146.12 887,470.27
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 16,559.89 483,528.94 0.00 0.00 2,035,704.32
A-8 124,634.47 368,942.78 0.00 0.00 18,591,527.40
A-9 78,882.58 233,508.09 0.00 0.00 11,766,789.52
A-10 211,740.17 211,740.17 0.00 0.00 32,000,000.00
A-11 9,925.32 9,925.32 0.00 0.00 1,500,000.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 11,627.59 11,627.59 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 44,346.15 51,671.06 0.00 0.00 6,694,647.98
B 86,226.23 100,468.72 0.00 0.00 13,017,006.63
- -------------------------------------------------------------------------------
583,942.40 1,471,412.67 0.00 0.00 85,605,675.85
===============================================================================
Run: 11/03/97 09:12:13
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-7 212.090964 39.573648 1.403381 40.977029 0.000000 172.517315
A-8 513.238030 6.656902 3.396035 10.052937 0.000000 506.581128
A-9 794.761002 10.308367 5.258839 15.567206 0.000000 784.452635
A-10 1000.000000 0.000000 6.616880 6.616880 0.000000 1000.000000
A-11 1000.000000 0.000000 6.616880 6.616880 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 923.252232 1.009067 6.109049 7.118116 0.000000 922.243165
B 850.457048 0.929507 5.627372 6.556879 0.000000 849.527542
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:12:14 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S33 (POOL # 4082)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4082
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 22,450.95
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,154.30
SUBSERVICER ADVANCES THIS MONTH 36,489.02
MASTER SERVICER ADVANCES THIS MONTH 1,830.07
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,165,732.18
(B) TWO MONTHLY PAYMENTS: 2 440,816.66
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 8
AGGREGATE PRINCIPAL BALANCE 2,095,282.07
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 85,605,675.85
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 337
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 228,718.05
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 792,937.70
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 77.18521880 % 7.74855900 % 15.06622170 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 76.97389290 % 7.82033190 % 15.20577520 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1625 %
BANKRUPTCY AMOUNT AVAILABLE 180,157.00
FRAUD AMOUNT AVAILABLE 1,016,561.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,922,939.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.60207926
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 287.88
POOL TRADING FACTOR: 26.53765346
................................................................................
Run: 11/03/97 09:12:14 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 24,071,306.74 7.500000 % 514,192.29
A-7 7609203P1 15,000,000.00 8,127,073.03 7.500000 % 173,604.13
A-8 7609204B1 7,005,400.00 6,848,647.75 7.500000 % 17,360.41
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 15,622,456.05 7.500000 % 0.00
A-12 7609203Y2 0.00 0.00 0.278553 % 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 10,902,823.69 7.500000 % 30,344.26
B 16,042,796.83 14,601,451.20 7.500000 % 8,000.54
- -------------------------------------------------------------------------------
427,807,906.83 150,711,758.46 743,501.63
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 150,405.65 664,597.94 0.00 0.00 23,557,114.45
A-7 50,780.70 224,384.83 0.00 0.00 7,953,468.90
A-8 31,945.92 49,306.33 10,846.74 0.00 6,842,134.08
A-9 190,811.73 190,811.73 0.00 0.00 30,538,000.00
A-10 249,933.50 249,933.50 0.00 0.00 40,000,000.00
A-11 0.00 0.00 97,614.38 0.00 15,720,070.43
A-12 34,974.98 34,974.98 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 68,124.52 98,468.78 0.00 0.00 10,872,479.43
B 91,234.79 99,235.33 0.00 32,637.58 14,560,813.07
- -------------------------------------------------------------------------------
868,211.79 1,611,713.42 108,461.12 32,637.58 150,044,080.36
===============================================================================
Run: 11/03/97 09:12:14
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-6 541.804869 11.573609 3.385380 14.958989 0.000000 530.231261
A-7 541.804869 11.573609 3.385380 14.958989 0.000000 530.231260
A-8 977.624083 2.478147 4.560185 7.038332 1.548340 976.694276
A-9 1000.000000 0.000000 6.248337 6.248337 0.000000 1000.000000
A-10 1000.000000 0.000000 6.248338 6.248338 0.000000 1000.000000
A-11 1440.136437 0.000000 0.000000 0.000000 8.998459 1449.134895
R-I 0.000000 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 926.705424 2.579166 5.790368 8.369534 0.000000 924.126259
B 910.156212 0.498700 5.686963 6.185663 0.000000 907.623105
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:12:15 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 42,404.24
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,868.94
SUBSERVICER ADVANCES THIS MONTH 22,004.36
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,499,515.87
(B) TWO MONTHLY PAYMENTS: 2 488,285.01
(C) THREE OR MORE MONTHLY PAYMENTS: 1 245,955.30
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 692,029.18
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 150,044,080.36
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 248,223.69
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 83.07744850 % 7.23422200 % 9.68832910 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 83.04945290 % 7.24619019 % 9.70435690 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2791 %
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 8.24198252
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 287.18
POOL TRADING FACTOR: 35.07276934
COMPONENTS
ACCRUAL NON-ACCRUAL
CLASS A-8 PRINCIPAL DISTRIBUTION: 0.00 17,360.41
CLASS A-8 ENDING BALANCE: 1,746,787.18 5,095,346.90
................................................................................
Run: 11/03/97 09:12:16 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-S35 (POOL # 4084)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4084
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609202T4 19,150,000.00 0.00 7.000000 % 0.00
A-2 7609202U1 8,000,000.00 0.00 5.500000 % 0.00
A-3 7609202V9 19,300,000.00 0.00 5.750000 % 0.00
A-4 7609202W7 10,000,000.00 0.00 6.500000 % 0.00
A-5 7609202S6 20,800,000.00 16,922,151.37 6.500000 % 847,583.95
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 4,443.62 2775.250000 % 153.09
A-11 7609203B2 0.00 0.00 0.447381 % 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 4,548,239.14 7.000000 % 27,981.29
- -------------------------------------------------------------------------------
146,754,518.99 44,154,834.13 875,718.33
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 90,931.04 938,514.99 0.00 0.00 16,074,567.42
A-6 18,121.06 18,121.06 0.00 0.00 3,680,000.00
A-7 14,785.37 14,785.37 0.00 0.00 2,800,000.00
A-8 8,361.98 8,361.98 0.00 0.00 1,200,000.00
A-9 86,802.56 86,802.56 0.00 0.00 15,000,000.00
A-10 10,194.89 10,347.98 0.00 0.00 4,290.53
A-11 16,330.47 16,330.47 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
B 26,319.91 54,301.20 0.00 0.00 4,520,257.87
- -------------------------------------------------------------------------------
271,847.28 1,147,565.61 0.00 0.00 43,279,115.82
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 813.564970 40.749228 4.371685 45.120913 0.000000 772.815741
A-6 1000.000000 0.000000 4.924201 4.924201 0.000000 1000.000000
A-7 176.211454 0.000000 0.930483 0.930483 0.000000 176.211454
A-8 176.211454 0.000000 1.227897 1.227897 0.000000 176.211454
A-9 403.225806 0.000000 2.333402 2.333402 0.000000 403.225807
A-10 222.181000 7.654500 509.744500 517.399000 0.000000 214.526500
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 770.324088 4.739122 4.457738 9.196860 0.000000 765.584969
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:12:17 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S35 (POOL # 4084)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4084
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 10,918.71
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,018.16
SUBSERVICER ADVANCES THIS MONTH 5,749.12
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 491,307.44
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 43,279,115.82
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 604,072.88
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 89.69934050 % 10.30065960 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 89.55556790 % 10.44443210 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4479 %
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 7.87202280
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 113.61
POOL TRADING FACTOR: 29.49082326
PAC I PAC II COMPANION
CLASS A-7 PRIN DIST: 0.00 0.00 N/A
CLASS A-7 ENDING BAL: 2,800,000.00 0.00 N/A
CLASS A-8 PRIN DIST: 0.00 0.00 N/A
CLASS A-8 ENDING BAL: 1,200,000.00 0.00 N/A
CLASS A-9 PRIN DIST: 0.00 0.00 0.00
CLASS A-9 ENDING BAL: 15,000,000.00 0.00 0.00
................................................................................
Run: 11/03/97 09:12:17 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 12,586,034.84 5.700000 % 1,514,663.51
A-3 7609204R6 19,990,000.00 10,996,974.17 6.400000 % 322,881.92
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 0.349430 % 0.00
R-I 7609205E4 100.00 0.00 7.000000 % 0.00
R-II 7609205F1 100.00 0.00 7.000000 % 0.00
B 10,418,078.54 7,938,541.76 7.000000 % 48,038.92
- -------------------------------------------------------------------------------
260,444,078.54 93,781,550.77 1,885,584.35
===============================================================================
_______________________________________________________________________________
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 59,387.02 1,574,050.53 0.00 0.00 11,071,371.33
A-3 58,261.40 381,143.32 0.00 0.00 10,674,092.25
A-4 215,259.76 215,259.76 0.00 0.00 38,524,000.00
A-5 103,289.29 103,289.29 0.00 0.00 17,825,000.00
A-6 34,252.06 34,252.06 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 26,979.00 26,979.00 0.00 0.00 0.00
A-12 27,127.25 27,127.25 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 46,000.91 94,039.83 0.00 0.00 7,890,502.84
- -------------------------------------------------------------------------------
570,556.69 2,456,141.04 0.00 0.00 91,895,966.42
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 229.785384 27.653470 1.084239 28.737709 0.000000 202.131914
A-3 550.123770 16.152172 2.914527 19.066699 0.000000 533.971598
A-4 1000.000000 0.000000 5.587679 5.587679 0.000000 1000.000000
A-5 1000.000000 0.000000 5.794631 5.794631 0.000000 1000.000000
A-6 1000.000000 0.000000 5.794630 5.794630 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 761.996728 4.611110 4.415490 9.026600 0.000000 757.385617
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:12:18 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S36 (POOL # 4085)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4085
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 22,597.32
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,997.64
SUBSERVICER ADVANCES THIS MONTH 16,091.15
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,092,532.62
(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 91,895,966.42
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 426
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,318,079.10
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 91.53507090 % 8.46492910 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 91.41365700 % 8.58634300 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3474 %
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 7.76378830
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 113.98
POOL TRADING FACTOR: 35.28433702
................................................................................
Run: 11/03/97 09:12:19 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S37 (POOL # 4086)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4086
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609206K9 71,071,000.00 0.00 6.250000 % 0.00
A-2 7609206L7 59,799,000.00 0.00 6.750000 % 0.00
A-3 7609206M5 10,000,000.00 0.00 6.750000 % 0.00
A-4 7609206N3 34,297,000.00 0.00 6.750000 % 0.00
A-5 7609206J2 193,000.00 0.00 1008.609700 % 0.00
A-6 7609206R4 16,418,000.00 0.00 7.650000 % 0.00
A-7 7609206S2 48,219,000.00 0.00 7.650000 % 0.00
A-8 7609206T0 26,191,000.00 833,121.56 7.650000 % 833,121.56
A-9 7609206U7 51,291,000.00 51,291,000.00 7.650000 % 180,881.85
A-10 7609206P8 21,624,652.00 21,624,652.00 7.650000 % 0.00
A-11 7609206Q6 10,902,000.00 8,112,564.74 7.650000 % 111,543.12
A-12 7609206G8 0.00 0.00 0.350000 % 0.00
A-13 7609206H6 0.00 0.00 0.100936 % 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 8,574,413.78 8.000000 % 8,851.09
B 16,935,768.50 15,433,946.93 8.000000 % 15,931.95
- -------------------------------------------------------------------------------
376,350,379.50 105,869,699.01 1,150,329.57
===============================================================================
_______________________________________________________________________________
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 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 5,280.50 838,402.06 0.00 0.00 0.00
A-9 325,093.27 505,975.12 0.00 0.00 51,110,118.15
A-10 137,061.65 137,061.65 0.00 0.00 21,624,652.00
A-11 51,419.16 162,962.28 0.00 0.00 8,001,021.62
A-12 23,738.44 23,738.44 0.00 0.00 0.00
A-13 8,853.70 8,853.70 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 56,832.90 65,683.99 0.00 0.00 8,565,562.69
B 102,299.23 118,231.18 0.00 0.00 15,418,014.98
- -------------------------------------------------------------------------------
710,578.85 1,860,908.42 0.00 0.00 104,719,369.44
===============================================================================
Run: 11/03/97 09:12:19
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S37 (POOL # 4086)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4086
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 31.809460 31.809460 0.201615 32.011075 0.000000 0.000000
A-9 1000.000000 3.526581 6.338213 9.864794 0.000000 996.473419
A-10 1000.000000 0.000000 6.338213 6.338213 0.000000 1000.000000
A-11 744.135456 10.231436 4.716489 14.947925 0.000000 733.904019
R-I 0.000000 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 911.322501 0.940729 6.040425 6.981154 0.000000 910.381772
B 911.322502 0.940728 6.040424 6.981152 0.000000 910.381775
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:12:20 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S37 (POOL # 4086)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4086
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 25,942.98
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,100.99
SUBSERVICER ADVANCES THIS MONTH 29,274.42
MASTER SERVICER ADVANCES THIS MONTH 3,827.41
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,952,968.29
(B) TWO MONTHLY PAYMENTS: 1 222,418.60
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,545,367.51
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 104,719,369.44
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 382
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 501,236.35
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,041,043.76
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 77.32272700 % 8.09902500 % 14.57824770 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 77.09728600 % 8.17953998 % 14.72317400 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1016 %
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 8.52476525
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 291.78
POOL TRADING FACTOR: 27.82496714
................................................................................
Run: 11/03/97 09:12:21 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-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 7,447,721.91 7.500000 % 3,772,951.47
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 9,956,785.94 7.500000 % 0.00
A-9 7609206B9 9,248,000.00 13,240,346.92 7.500000 % 0.00
A-10 7609205S3 0.00 0.00 0.197861 % 0.00
R 7609206D5 100.00 0.00 7.500000 % 0.00
M 7609206C7 9,625,924.00 9,078,019.90 7.500000 % 10,111.79
B 18,182,304.74 16,965,933.03 7.500000 % 18,897.95
- -------------------------------------------------------------------------------
427,814,328.74 179,227,807.70 3,801,961.21
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 46,044.00 3,818,995.47 0.00 0.00 3,674,770.44
A-6 285,510.70 285,510.70 0.00 0.00 46,182,000.00
A-7 472,061.42 472,061.42 0.00 0.00 76,357,000.00
A-8 52,456.76 52,456.76 9,099.01 0.00 9,965,884.95
A-9 0.00 0.00 81,855.72 0.00 13,322,202.64
A-10 29,231.66 29,231.66 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 56,122.98 66,234.77 0.00 0.00 9,067,908.11
B 104,888.38 123,786.33 0.00 0.00 16,947,035.08
- -------------------------------------------------------------------------------
1,046,315.90 4,848,277.11 90,954.73 0.00 175,516,801.22
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-5 106.368675 53.885450 0.657602 54.543052 0.000000 52.483225
A-6 1000.000000 0.000000 6.182294 6.182294 0.000000 1000.000000
A-7 1000.000000 0.000000 6.182294 6.182294 0.000000 1000.000000
A-8 1046.650472 0.000000 5.514218 5.514218 0.956482 1047.606954
A-9 1431.698413 0.000000 0.000000 0.000000 8.851181 1440.549593
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 943.080363 1.050475 5.830399 6.880874 0.000000 942.029888
B 933.101346 1.039360 5.768707 6.808067 0.000000 932.061987
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:12:22 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S38 (POOL # 4087)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4087
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 49,364.18
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 19,073.75
SUBSERVICER ADVANCES THIS MONTH 22,197.19
MASTER SERVICER ADVANCES THIS MONTH 1,848.69
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,619,648.43
(B) TWO MONTHLY PAYMENTS: 1 441,529.71
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 891,084.08
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 175,516,801.22
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 677
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 252,502.26
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,511,368.91
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 85.46879900 % 5.06507300 % 9.46612760 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 85.17808950 % 5.16640461 % 9.65550590 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1982 %
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 8.15601989
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 290.00
POOL TRADING FACTOR: 41.02639613
COMPONENTS
ACCRUAL NON-ACCRUAL
CLASS A-8 PRINCIPAL DISTRIBUTION: 0.00 0.00
CLASS A-8 ENDING BALANCE: 1,480,884.95 8,485,000.00
................................................................................
Run: 11/03/97 09:12:23 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-S39 (POOL # 4088)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4088
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609205G9 8,800,000.00 0.00 7.500000 % 0.00
A-2 7609204P0 15,008,000.00 0.00 5.350000 % 0.00
A-3 7609204S4 32,074,000.00 0.00 6.400000 % 0.00
A-4 7609204T2 27,018,800.00 0.00 0.000000 % 0.00
A-5 7609204U9 0.00 0.00 0.000000 % 0.00
A-6 7609205L8 13,180,000.00 0.00 7.500000 % 0.00
A-7 7609205M6 29,879,000.00 16,252,701.29 7.500000 % 1,193,918.54
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 0.153353 % 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 6,674,093.63 7.500000 % 38,612.89
- -------------------------------------------------------------------------------
183,802,829.51 42,491,794.92 1,232,531.43
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 99,540.57 1,293,459.11 0.00 0.00 15,058,782.75
A-8 119,826.93 119,826.93 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 5,321.21 5,321.21 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 40,875.87 79,488.76 0.00 0.00 6,635,480.74
- -------------------------------------------------------------------------------
265,564.58 1,498,096.01 0.00 0.00 41,259,263.49
===============================================================================
_______________________________________________________________________________
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-6 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-7 543.950644 39.958450 3.331456 43.289906 0.000000 503.992194
A-8 1000.000000 0.000000 6.124556 6.124556 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 764.428354 4.422592 4.681784 9.104376 0.000000 760.005763
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:12:24 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S39 (POOL # 4088)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4088
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 12,447.59
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,470.27
SUBSERVICER ADVANCES THIS MONTH 6,564.20
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 394,167.67
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 162,127.06
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 41,259,263.49
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 187
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 986,695.63
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 84.29321790 % 15.70678210 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 83.91759770 % 16.08240230 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1522 %
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 8.13461161
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 114.58
POOL TRADING FACTOR: 22.44756710
................................................................................
Run: 11/03/97 09:12:25 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-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 31,320,424.59 7.922456 % 1,538,788.23
R 7609206F0 100.00 0.00 7.922456 % 0.00
B 11,237,146.51 8,383,179.07 7.922456 % 8,006.88
- -------------------------------------------------------------------------------
187,272,146.51 39,703,603.66 1,546,795.11
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 201,106.91 1,739,895.14 0.00 0.00 29,781,636.36
R 0.00 0.00 0.00 0.00 0.00
B 53,827.98 61,834.86 0.00 0.00 8,375,172.19
- -------------------------------------------------------------------------------
254,934.89 1,801,730.00 0.00 0.00 38,156,808.55
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 177.921677 8.741382 1.142426 9.883808 0.000000 169.180295
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 746.023829 0.712537 4.790182 5.502719 0.000000 745.311293
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:12:25 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S40 (POOL # 4089)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4089
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,792.64
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,914.26
SUBSERVICER ADVANCES THIS MONTH 19,315.53
MASTER SERVICER ADVANCES THIS MONTH 9,176.83
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 717,037.56
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 194,543.04
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,631,296.48
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 38,156,808.55
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 134
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 1,192,825.72
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,508,873.68
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 78.88559650 % 21.11440350 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 78.05064810 % 21.94935190 %
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 8.37522038
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 298.17
POOL TRADING FACTOR: 20.37505804
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 11/03/97 09:12:26 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 8,149,076.82 7.000000 % 485,216.15
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 0.397651 % 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 4,882,061.77 7.000000 % 29,455.61
- -------------------------------------------------------------------------------
156,959,931.35 52,931,138.59 514,671.76
===============================================================================
_______________________________________________________________________________
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 47,458.94 532,675.09 0.00 0.00 7,663,860.67
A-9 82,116.18 82,116.18 0.00 0.00 14,100,000.00
A-10 56,491.27 56,491.27 0.00 0.00 9,700,000.00
A-11 93,763.86 93,763.86 0.00 0.00 16,100,000.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 0.00 0.00 0.00 0.00 0.00
A-14 0.00 0.00 0.00 0.00 0.00
A-15 0.00 0.00 0.00 0.00 0.00
A-16 0.00 0.00 0.00 0.00 0.00
A-17 17,511.54 17,511.54 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 28,432.35 57,887.96 0.00 0.00 4,852,606.16
- -------------------------------------------------------------------------------
325,774.14 840,445.90 0.00 0.00 52,416,466.83
===============================================================================
Run: 11/03/97 09:12:26
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-8 582.076916 34.658296 3.389924 38.048220 0.000000 547.418619
A-9 1000.000000 0.000000 5.823843 5.823843 0.000000 1000.000000
A-10 1000.000000 0.000000 5.823842 5.823842 0.000000 1000.000000
A-11 1000.000000 0.000000 5.823842 5.823842 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 777.530681 4.691182 4.528215 9.219397 0.000000 772.839499
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:12:27 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S41 (POOL # 4090)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4090
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 14,203.79
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,731.25
SUBSERVICER ADVANCES THIS MONTH 9,505.46
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 393,306.10
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 426,289.43
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 52,416,466.83
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 249
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 195,315.09
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 90.77657900 % 9.22342100 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 90.74221050 % 9.25778950 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.397358 %
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 7.84500931
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 114.59
POOL TRADING FACTOR: 33.39480744
LIBOR INDEX: 0.0000
1 YEAR TREASURY INDEX: 0.0000
5 YEAR TREASURY INDEX: 0.0000
PAC COMPANION
CLASS A-12 PRINCIPAL DISTRIBUTION: 0.00 0.00
CLASS A-12 ENDING BALANCE: 0.00 0.00
................................................................................
Run: 11/03/97 09:12:28 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-S42 (POOL # 4091)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4091
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760944AA6 120,073,000.00 28,234,764.44 7.936158 % 1,019,806.61
M 760944AB4 5,352,000.00 3,920,707.15 7.936158 % 134,640.05
R 760944AC2 100.00 0.00 7.936158 % 0.00
B 8,362,385.57 5,618,319.78 7.936158 % 209,898.43
- -------------------------------------------------------------------------------
133,787,485.57 37,773,791.37 1,364,345.09
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 181,355.56 1,201,162.17 0.00 0.00 27,214,957.83
M 25,183.21 159,823.26 0.00 0.00 3,786,067.10
R 0.00 0.00 0.00 0.00 0.00
B 36,087.20 245,985.63 0.00 0.00 5,408,421.35
- -------------------------------------------------------------------------------
242,625.97 1,606,971.06 0.00 0.00 36,409,446.28
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 235.146656 8.493222 1.510378 10.003600 0.000000 226.653434
M 732.568601 25.156960 4.705383 29.862343 0.000000 707.411641
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 671.856103 25.100305 4.315419 29.415724 0.000000 646.755798
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:12:28 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S42 (POOL # 4091)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4091
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,984.81
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,869.88
SUBSERVICER ADVANCES THIS MONTH 20,119.91
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,449,688.20
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 640,703.60
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 574,653.18
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 36,409,446.28
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 128
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,328,887.69
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 74.74696980 % 10.37943800 % 14.87359250 %
PREPAYMENT PERCENT 74.74696980 % 0.00000000 % 25.25303020 %
NEXT DISTRIBUTION 74.74696980 % 10.39858467 % 14.85444550 %
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 8.42569585
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 300.75
POOL TRADING FACTOR: 27.21438864
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 11/03/97 09:12:28 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 2,341,444.17 8.000000 % 254,330.01
A-6 760944BH0 45,000,000.00 0.00 8.500000 % 0.00
A-7 760944BB3 15,000,000.00 13,935,577.91 8.000000 % 328,050.16
A-8 760944BC1 4,612,500.00 4,612,500.00 8.000000 % 0.00
A-9 760944BD9 38,895,833.00 34,769,719.07 8.000000 % 1,271,649.98
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 0.156478 % 0.00
R 760944BF4 100.00 0.00 8.000000 % 0.00
M 760944BE7 9,408,500.00 8,683,155.62 8.000000 % 8,876.44
B 16,938,486.28 15,502,764.17 8.000000 % 15,847.87
- -------------------------------------------------------------------------------
376,347,086.28 119,170,160.94 1,878,754.46
===============================================================================
_______________________________________________________________________________
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 15,489.83 269,819.84 0.00 0.00 2,087,114.16
A-6 0.00 0.00 0.00 0.00 0.00
A-7 92,190.85 420,241.01 0.00 0.00 13,607,527.75
A-8 30,514.01 30,514.01 0.00 0.00 4,612,500.00
A-9 230,019.17 1,501,669.15 0.00 0.00 33,498,069.09
A-10 154,000.00 154,000.00 0.00 0.00 23,100,000.00
A-11 99,232.54 99,232.54 0.00 0.00 15,000,000.00
A-12 8,103.99 8,103.99 0.00 0.00 1,225,000.00
A-13 15,420.28 15,420.28 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 57,443.43 66,319.87 0.00 0.00 8,674,279.18
B 102,558.58 118,406.45 0.00 0.00 15,486,916.30
- -------------------------------------------------------------------------------
804,972.68 2,683,727.14 0.00 0.00 117,291,406.48
===============================================================================
Run: 11/03/97 09:12:28
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-5 468.288834 50.866002 3.097966 53.963968 0.000000 417.422832
A-6 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-7 929.038527 21.870011 6.146057 28.016068 0.000000 907.168517
A-8 1000.000000 0.000000 6.615504 6.615504 0.000000 1000.000000
A-9 893.918870 32.693733 5.913723 38.607456 0.000000 861.225137
A-10 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000
A-11 1000.000000 0.000000 6.615503 6.615503 0.000000 1000.000000
A-12 1000.000000 0.000000 6.615502 6.615502 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 922.905417 0.943449 6.105482 7.048931 0.000000 921.961968
B 915.239055 0.935611 6.054767 6.990378 0.000000 914.303442
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:12:29 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S43 (POOL # 4092)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4092
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 29,078.83
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,882.74
SUBSERVICER ADVANCES THIS MONTH 36,852.83
MASTER SERVICER ADVANCES THIS MONTH 2,828.38
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,100,439.04
(B) TWO MONTHLY PAYMENTS: 1 210,878.54
(C) THREE OR MORE MONTHLY PAYMENTS: 2 368,625.52
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 2,069,137.12
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 117,291,406.48
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 425
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 354,086.37
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,756,931.64
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 79.70471840 % 7.28635100 % 13.00893110 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 79.40071130 % 7.39549421 % 13.20379450 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1566 %
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 8.57671031
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 292.77
POOL TRADING FACTOR: 31.16575384
AMOUNT PAID FROM SPECIAL RESERVE ACCT FOR A-10 SHORTFALL 1,181.89
AMOUNT PAID TO CLASS R FROM EARNINGS ON RESERVE ACCOUNT 0.00
AMOUNT ON DEPOSIT IN SPECIAL RESERVE ACCOUNT 61,239.78
................................................................................
Run: 11/03/97 09:12:30 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-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 14,909,000.00 854,799.67 7.500000 % 854,799.67
A-6 760944AP3 4,188,000.00 4,188,000.00 7.500000 % 768,513.28
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 1,066,299.96 7.500000 % 180,368.11
A-11 760944AJ7 4,175,000.00 4,175,000.00 7.500000 % 0.00
A-12 760944AE8 0.00 0.00 0.145627 % 0.00
R 760944AU2 100.00 0.00 7.500000 % 0.00
M 760944AT5 3,008,033.00 2,867,433.99 7.500000 % 3,114.77
B 5,682,302.33 5,309,284.50 7.500000 % 5,767.23
- -------------------------------------------------------------------------------
133,690,335.33 60,589,718.12 1,812,563.06
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 5,295.01 860,094.68 0.00 0.00 0.00
A-6 25,942.34 794,455.62 0.00 0.00 3,419,486.72
A-7 68,299.95 68,299.95 0.00 0.00 11,026,000.00
A-8 118,146.65 118,146.65 0.00 0.00 19,073,000.00
A-9 74,518.56 74,518.56 0.00 0.00 12,029,900.00
A-10 6,605.13 186,973.24 0.00 0.00 885,931.85
A-11 25,861.81 25,861.81 0.00 0.00 4,175,000.00
A-12 7,287.57 7,287.57 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 17,762.16 20,876.93 0.00 0.00 2,864,319.22
B 32,888.06 38,655.29 0.00 0.00 5,303,517.27
- -------------------------------------------------------------------------------
382,607.24 2,195,170.30 0.00 0.00 58,777,155.06
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 57.334474 57.334474 0.355155 57.689629 0.000000 0.000000
A-6 1000.000000 183.503649 6.194446 189.698095 0.000000 816.496352
A-7 1000.000000 0.000000 6.194445 6.194445 0.000000 1000.000000
A-8 1000.000000 0.000000 6.194445 6.194445 0.000000 1000.000000
A-9 1000.000000 0.000000 6.194446 6.194446 0.000000 1000.000000
A-10 128.084079 21.665839 0.793409 22.459248 0.000000 106.418240
A-11 1000.000000 0.000000 6.194446 6.194446 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 953.258821 1.035484 5.904909 6.940393 0.000000 952.223337
B 934.354456 1.014944 5.787807 6.802751 0.000000 933.339510
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:12:30 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S44 (POOL # 4093)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4093
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 16,282.89
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,348.45
SUBSERVICER ADVANCES THIS MONTH 2,180.53
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 288,848.53
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 58,777,155.06
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 223
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,746,747.15
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 86.50477550 % 4.73254200 % 8.76268230 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 86.10372260 % 4.87318452 % 9.02309280 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1405 %
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 8.09086802
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 292.80
POOL TRADING FACTOR: 43.96514895
................................................................................
Run: 11/03/97 09:12:31 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 34,540,572.89 7.851137 % 733,677.13
R 760944CB2 100.00 0.00 7.851137 % 0.00
B 3,851,896.47 3,064,682.24 7.851137 % 16,976.83
- -------------------------------------------------------------------------------
154,075,839.47 37,605,255.13 750,653.96
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 225,439.58 959,116.71 0.00 0.00 33,806,895.76
R 0.00 0.00 0.00 0.00 0.00
B 20,002.59 36,979.42 0.00 0.00 3,047,705.41
- -------------------------------------------------------------------------------
245,442.17 996,096.13 0.00 0.00 36,854,601.17
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 229.927368 4.883893 1.500691 6.384584 0.000000 225.043476
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 795.629442 4.407395 5.192917 9.600312 0.000000 791.222047
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:12:31 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S1 (POOL # 4094)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4094
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,010.00
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,968.32
SUBSERVICER ADVANCES THIS MONTH 3,241.08
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 283,785.98
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 36,854,601.17
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 202
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 542,339.39
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 91.85038840 % 8.14961160 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 91.73046160 % 8.26953840 %
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 8.23125138
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 117.38
POOL TRADING FACTOR: 23.91977957
................................................................................
Run: 11/03/97 09:12:32 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 20,557,220.52 8.000000 % 584,219.84
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 0.228115 % 0.00
R 760944CM8 100.00 0.00 8.000000 % 0.00
M-1 760944CJ5 6,417,561.00 5,902,545.70 8.000000 % 6,751.41
M-2 760944CK2 4,813,170.00 4,548,976.44 8.000000 % 5,203.18
M-3 760944CL0 3,208,780.00 3,077,145.32 8.000000 % 3,519.68
B-1 4,813,170.00 4,760,192.39 8.000000 % 0.00
B-2 1,604,363.09 656,528.93 8.000000 % 0.00
- -------------------------------------------------------------------------------
320,878,029.09 80,676,489.30 599,694.11
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 136,561.40 720,781.24 0.00 0.00 19,973,000.68
A-5 273,517.65 273,517.65 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 15,281.80 15,281.80 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 39,210.54 45,961.95 0.00 0.00 5,895,794.29
M-2 30,218.80 35,421.98 0.00 0.00 4,543,773.26
M-3 20,441.44 23,961.12 0.00 0.00 3,073,625.64
B-1 42,178.96 42,178.96 0.00 0.00 4,760,192.39
B-2 0.00 0.00 0.00 0.00 650,333.21
- -------------------------------------------------------------------------------
557,410.59 1,157,104.70 0.00 0.00 80,070,599.47
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 655.164380 18.619250 4.352250 22.971500 0.000000 636.545130
A-5 1000.000000 0.000000 6.642989 6.642989 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-1 919.749060 1.052021 6.109882 7.161903 0.000000 918.697039
M-2 945.110279 1.081030 6.278357 7.359387 0.000000 944.029249
M-3 958.976720 1.096890 6.370471 7.467361 0.000000 957.879830
B-1 988.993198 0.000000 8.763239 8.763239 0.000000 988.993198
B-2 409.214681 0.000000 0.000000 0.000000 0.000000 405.352887
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:12:33 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S2 (POOL # 4095)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4095
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 21,967.09
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,497.87
SUBSERVICER ADVANCES THIS MONTH 16,606.83
MASTER SERVICER ADVANCES THIS MONTH 485.55
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 542,132.36
(B) TWO MONTHLY PAYMENTS: 1 120,680.01
(C) THREE OR MORE MONTHLY PAYMENTS: 2 626,110.66
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 814,851.59
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 80,070,599.47
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 342
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 62,734.59
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 513,610.97
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 76.51684040 % 16.76903300 % 6.71412620 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 76.36620820 % 16.87659800 % 6.75719380 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2295 %
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 8.68184443
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 287.09
POOL TRADING FACTOR: 24.95359364
................................................................................
Run: 11/03/97 09:12:34 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 3,214,427.71 7.500000 % 564,399.07
A-4 760944BV9 37,600,000.00 17,113,600.10 7.500000 % 458,903.92
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 0.176508 % 0.00
R 760944BZ0 100.00 0.00 7.500000 % 0.00
M 760944BY3 2,674,000.00 2,552,621.43 7.500000 % 2,812.74
B-1 3,744,527.00 3,586,330.29 7.500000 % 0.00
B-2 534,817.23 398,157.22 7.500000 % 0.00
- -------------------------------------------------------------------------------
106,963,444.23 45,865,136.75 1,026,115.73
===============================================================================
_______________________________________________________________________________
REMAINING
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 19,762.61 584,161.68 0.00 0.00 2,650,028.64
A-4 105,216.08 564,120.00 0.00 0.00 16,654,696.18
A-5 61,480.98 61,480.98 0.00 0.00 10,000,000.00
A-6 55,332.88 55,332.88 0.00 0.00 9,000,000.00
A-7 6,636.32 6,636.32 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 15,693.76 18,506.50 0.00 0.00 2,549,808.69
B-1 28,887.55 28,887.55 0.00 0.00 3,586,330.29
B-2 0.00 0.00 0.00 0.00 393,766.70
- -------------------------------------------------------------------------------
293,010.18 1,319,125.91 0.00 0.00 44,834,630.50
===============================================================================
_______________________________________________________________________________
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-3 300.413805 52.747577 1.846973 54.594550 0.000000 247.666228
A-4 455.148939 12.204891 2.798300 15.003191 0.000000 442.944047
A-5 1000.000000 0.000000 6.148098 6.148098 0.000000 1000.000000
A-6 1000.000000 0.000000 6.148098 6.148098 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 954.607865 1.051885 5.869020 6.920905 0.000000 953.555980
B-1 957.752552 0.000000 7.714606 7.714606 0.000000 957.752552
B-2 744.473434 0.000000 0.000000 0.000000 0.000000 736.264050
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:12:34 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 13,052.24
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,751.18
SUBSERVICER ADVANCES THIS MONTH 10,860.83
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 862,881.93
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 600,656.38
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 44,834,630.50
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 979,967.27
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 85.74710680 % 5.56549400 % 8.68739920 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 85.43557600 % 5.68714108 % 8.87728290 %
CLASS A-7 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1747 %
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 8.14678098
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 291.08
POOL TRADING FACTOR: 41.91584407
................................................................................
Run: 11/03/97 09:12:35 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 27,730,592.47 7.903222 % 1,837,756.31
R 760944BR8 100.00 0.00 7.903222 % 0.00
B 7,272,473.94 5,454,532.21 7.903222 % 36,308.02
- -------------------------------------------------------------------------------
121,207,887.94 33,185,124.68 1,874,064.33
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 177,498.27 2,015,254.58 0.00 0.00 25,892,836.16
R 0.00 0.00 0.00 0.00 0.00
B 34,913.43 71,221.45 0.00 0.00 5,418,224.19
- -------------------------------------------------------------------------------
212,411.70 2,086,476.03 0.00 0.00 31,311,060.35
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 243.388915 16.129822 1.557886 17.687708 0.000000 227.259093
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 750.024305 4.992527 4.800764 9.793291 0.000000 745.031778
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:12:35 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S4 (POOL # 4097)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4097
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 10,309.99
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,774.80
SUBSERVICER ADVANCES THIS MONTH 17,317.27
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,370,107.65
(B) TWO MONTHLY PAYMENTS: 1 266,523.25
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 631,794.67
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 31,311,060.35
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 120
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,653,168.02
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 83.56332160 % 16.43667840 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 82.69549440 % 17.30450560 %
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 8.40850003
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 299.55
POOL TRADING FACTOR: 25.83252698
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 11/03/97 09:12:36 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S5 (POOL # 4098)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4098
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760944BJ6 141,622,300.00 35,098,132.35 7.142045 % 2,184,110.21
R 760944BK3 100.00 0.00 7.142045 % 0.00
B 11,897,842.91 9,490,566.42 7.142045 % 54,563.28
- -------------------------------------------------------------------------------
153,520,242.91 44,588,698.77 2,238,673.49
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 202,391.08 2,386,501.29 0.00 0.00 32,914,022.14
R 0.00 0.00 0.00 0.00 0.00
B 54,726.73 109,290.01 0.00 0.00 9,340,264.36
- -------------------------------------------------------------------------------
257,117.81 2,495,791.30 0.00 0.00 42,254,286.50
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 247.829137 15.422078 1.429090 16.851168 0.000000 232.407058
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 797.671182 4.585981 4.599719 9.185700 0.000000 785.038467
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:12:36 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S5 (POOL # 4098)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4098
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 12,009.46
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,836.05
SPREAD 3,572.44
SUBSERVICER ADVANCES THIS MONTH 7,962.69
MASTER SERVICER ADVANCES THIS MONTH 1,880.28
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 471,001.94
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 703,828.44
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 42,254,286.50
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 145
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 269,659.19
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,628,261.21
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 78.71530980 % 21.28469030 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 77.89510810 % 22.10489190 %
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 7.99989476
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 300.11
POOL TRADING FACTOR: 27.52359278
................................................................................
Run: 11/03/97 09:12:37 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S6 (POOL # 4099)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4099
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944ES3 52,656,000.00 0.00 8.000000 % 0.00
A-2 760944EH7 24,701,000.00 0.00 8.000000 % 0.00
A-3 760944EP9 64,683,000.00 0.00 8.000000 % 0.00
A-4 760944EQ7 12,103,000.00 0.00 8.000000 % 0.00
A-5 760944ET1 38,663,000.00 22,536,200.46 8.000000 % 2,223,690.31
A-6 760944EU8 23,596,900.00 23,596,900.00 8.000000 % 0.00
A-7 760944EW4 5,326,000.00 7,648,509.71 8.000000 % 0.00
A-8 760944ER5 18,394,000.00 0.00 8.000000 % 0.00
A-9 760944EX2 7,607,000.00 7,082,041.46 8.000000 % 247,077.76
A-10 760944EV6 40,000,000.00 10,895,029.32 8.000000 % 380,105.01
A-11 760944EF1 2,607,000.00 284,490.29 8.000000 % 50,382.10
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 0.223348 % 0.00
R 760944FB9 100.00 0.00 8.000000 % 0.00
M-1 760944EY0 9,677,910.00 9,082,143.45 8.000000 % 9,446.76
M-2 760944EZ7 4,032,382.00 3,844,937.63 8.000000 % 3,999.30
M-3 760944FA1 2,419,429.00 2,328,173.02 8.000000 % 2,421.64
B-1 5,000,153.00 4,932,222.55 8.000000 % 0.00
B-2 1,451,657.66 634,376.21 8.000000 % 0.00
- -------------------------------------------------------------------------------
322,590,531.66 102,537,024.10 2,917,122.88
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 148,450.01 2,372,140.32 0.00 0.00 20,312,510.15
A-6 155,437.02 155,437.02 0.00 0.00 23,596,900.00
A-7 0.00 0.00 50,382.10 0.00 7,698,891.81
A-8 0.00 0.00 0.00 0.00 0.00
A-9 46,650.68 293,728.44 0.00 0.00 6,834,963.70
A-10 71,767.52 451,872.53 0.00 0.00 10,514,924.31
A-11 1,873.99 52,256.09 0.00 0.00 234,108.19
A-12 25,591.19 25,591.19 0.00 0.00 3,885,000.00
A-13 38,120.01 38,120.01 0.00 0.00 5,787,000.00
A-14 18,856.98 18,856.98 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 59,825.71 69,272.47 0.00 0.00 9,072,696.69
M-2 25,327.30 29,326.60 0.00 0.00 3,840,938.33
M-3 15,336.09 17,757.73 0.00 0.00 2,325,751.38
B-1 42,458.27 42,458.27 0.00 0.00 4,932,222.55
B-2 0.00 0.00 0.00 0.00 628,586.13
- -------------------------------------------------------------------------------
649,694.77 3,566,817.65 50,382.10 0.00 99,664,493.24
===============================================================================
Run: 11/03/97 09:12:37
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S6 (POOL # 4099)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4099
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 582.888044 57.514686 3.839588 61.354274 0.000000 525.373358
A-6 1000.000000 0.000000 6.587180 6.587180 0.000000 1000.000000
A-7 1436.070167 0.000000 0.000000 0.000000 9.459651 1445.529818
A-8 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-9 930.990070 32.480315 6.132599 38.612914 0.000000 898.509754
A-10 272.375733 9.502625 1.794188 11.296813 0.000000 262.873108
A-11 109.125543 19.325700 0.718830 20.044530 0.000000 89.799843
A-12 1000.000000 0.000000 6.587179 6.587179 0.000000 1000.000000
A-13 1000.000000 0.000000 6.587180 6.587180 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 938.440578 0.976116 6.181677 7.157793 0.000000 937.464462
M-2 953.515225 0.991796 6.280977 7.272773 0.000000 952.523429
M-3 962.282018 1.000914 6.338723 7.339637 0.000000 961.281104
B-1 986.414326 0.000000 8.491394 8.491394 0.000000 986.414326
B-2 437.001249 0.000000 0.000000 0.000000 0.000000 433.012650
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:12:38 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S6 (POOL # 4099)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4099
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 30,742.61
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,777.05
SUBSERVICER ADVANCES THIS MONTH 32,532.08
MASTER SERVICER ADVANCES THIS MONTH 683.38
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,620,376.03
(B) TWO MONTHLY PAYMENTS: 3 938,864.48
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,586,100.87
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 99,664,493.24
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 385
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 87,271.84
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,765,877.30
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 79.69333220 % 14.87780100 % 5.42886710 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 79.12978390 % 15.29068769 % 5.57952840 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2225 %
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 8.71078823
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 288.88
POOL TRADING FACTOR: 30.89504603
................................................................................
Run: 11/03/97 09:12:39 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-S7 (POOL # 4100)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4100
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944DN5 23,017,500.00 0.00 5.500000 % 0.00
A-2 760944DQ8 7,746,000.00 0.00 6.000000 % 0.00
A-3 760944DD7 42,158,384.00 2,899,612.42 6.337500 % 88,981.26
A-4 760944DE5 0.00 0.00 3.662500 % 0.00
A-5 760944DR6 28,033,649.00 0.00 6.500000 % 0.00
A-6 760944DW5 56,309,467.00 20,711,518.46 7.150000 % 635,580.45
A-7 760944DY1 1,986,000.00 730,482.41 7.500000 % 22,416.53
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 3,730,482.41 7.500000 % 22,416.53
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 0.320113 % 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 2,709,687.86 7.500000 % 15,238.51
M-2 760944EB0 6,051,700.00 4,957,085.65 7.500000 % 27,877.22
B 1,344,847.83 849,255.71 7.500000 % 4,775.96
- -------------------------------------------------------------------------------
268,959,047.83 67,670,124.92 817,286.46
===============================================================================
_______________________________________________________________________________
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 15,252.95 104,234.21 0.00 0.00 2,810,631.16
A-4 8,814.82 8,814.82 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 122,917.57 758,498.02 0.00 0.00 20,075,938.01
A-7 4,547.45 26,963.98 0.00 0.00 708,065.88
A-8 193,493.42 193,493.42 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 23,223.21 45,639.74 0.00 0.00 3,708,065.88
A-12 0.00 0.00 0.00 0.00 0.00
A-13 0.00 0.00 0.00 0.00 0.00
A-14 17,980.29 17,980.29 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 16,868.50 32,107.01 0.00 0.00 2,694,449.35
M-2 30,859.13 58,736.35 0.00 0.00 4,929,208.43
B 5,286.83 10,062.79 0.00 0.00 844,479.75
- -------------------------------------------------------------------------------
439,244.17 1,256,530.63 0.00 0.00 66,852,838.46
===============================================================================
Run: 11/03/97 09:12:39
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 68.779022 2.110642 0.361801 2.472443 0.000000 66.668380
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 367.815921 11.287275 2.182894 13.470169 0.000000 356.528646
A-7 367.815916 11.287276 2.289753 13.577029 0.000000 356.528641
A-8 1000.000000 0.000000 6.225256 6.225256 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 99.572465 0.598333 0.619864 1.218197 0.000000 98.974133
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-1 805.855126 4.531899 5.016654 9.548553 0.000000 801.323227
M-2 819.122833 4.606511 5.099250 9.705761 0.000000 814.516323
B 631.488330 3.551301 3.931181 7.482482 0.000000 627.937028
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:12:40 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S7 (POOL # 4100)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4100
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 15,358.74
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,362.89
SUBSERVICER ADVANCES THIS MONTH 6,631.10
MASTER SERVICER ADVANCES THIS MONTH 2,436.84
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 575,126.08
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 66,852,838.46
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 303
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 177,157.26
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 436,729.14
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.41537830 % 11.32962800 % 1.25499360 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.33316680 % 11.40364113 % 1.26319210 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3210 %
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 8.22031495
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 118.02
POOL TRADING FACTOR: 24.85614037
................................................................................
Run: 11/03/97 09:12:41 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-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 24,850,527.33 7.896870 % 954,098.73
R 760944DC9 100.00 0.00 7.896870 % 0.00
B 6,746,402.77 5,023,833.80 7.896870 % 4,892.91
- -------------------------------------------------------------------------------
112,439,802.77 29,874,361.13 958,991.64
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 161,476.96 1,115,575.69 0.00 0.00 23,896,428.60
R 0.00 0.00 0.00 0.00 0.00
B 32,644.51 37,537.42 0.00 0.00 5,018,940.89
- -------------------------------------------------------------------------------
194,121.47 1,153,113.11 0.00 0.00 28,915,369.49
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 235.119230 9.027050 1.527788 10.554838 0.000000 226.092180
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 744.668525 0.725262 4.838802 5.564064 0.000000 743.943263
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:12:41 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S8 (POOL # 4101)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4101
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,516.99
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,238.30
SUBSERVICER ADVANCES THIS MONTH 13,323.47
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,143,111.42
(B) TWO MONTHLY PAYMENTS: 1 218,599.39
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 419,992.04
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 28,915,369.49
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 929,895.85
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 83.18346030 % 16.81653970 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 82.64265340 % 17.35734660 %
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 8.31394768
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 302.04
POOL TRADING FACTOR: 25.71631111
................................................................................
Run: 11/03/97 09:12:42 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 2,422,785.25 6.000000 % 550,946.41
A-4 760944EL8 10,000.00 817.82 2969.500000 % 185.97
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 0.210080 % 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 3,487,720.38 7.000000 % 20,353.15
B-2 677,492.20 536,438.42 7.000000 % 3,130.47
- -------------------------------------------------------------------------------
135,502,292.20 65,650,809.44 574,616.00
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 12,108.03 563,054.44 0.00 0.00 1,871,838.84
A-4 2,022.78 2,208.75 0.00 0.00 631.85
A-5 195,904.61 195,904.61 0.00 0.00 33,600,000.00
A-6 121,565.81 121,565.81 0.00 0.00 20,850,000.00
A-7 17,839.99 17,839.99 0.00 0.00 3,327,133.30
A-8 9,872.62 9,872.62 0.00 0.00 1,425,914.27
A-9 11,487.68 11,487.68 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 20,335.14 40,688.29 0.00 0.00 3,467,367.23
B-2 3,127.69 6,258.16 0.00 0.00 533,307.95
- -------------------------------------------------------------------------------
394,264.35 968,880.35 0.00 0.00 65,076,193.44
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 135.730266 30.865345 0.678321 31.543666 0.000000 104.864921
A-4 81.782000 18.597000 202.278000 220.875000 0.000000 63.185000
A-5 1000.000000 0.000000 5.830494 5.830494 0.000000 1000.000000
A-6 1000.000000 0.000000 5.830494 5.830494 0.000000 1000.000000
A-7 94.569568 0.000000 0.507079 0.507079 0.000000 94.569568
A-8 94.569568 0.000000 0.654772 0.654772 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-1 791.799941 4.620675 4.616586 9.237261 0.000000 787.179266
B-2 791.800142 4.620658 4.616585 9.237243 0.000000 787.179469
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:12:43 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S9 (POOL # 4102)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4102
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 15,840.99
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,981.88
SUBSERVICER ADVANCES THIS MONTH 1,165.41
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 93,813.85
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 65,076,193.44
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 306
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 191,500.16
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 93.87035920 % 6.12964080 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 93.85232150 % 6.14767850 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2097 %
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 7.62446952
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 117.07
POOL TRADING FACTOR: 48.02589859
................................................................................
Run: 11/03/97 09:12:44 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S10 (POOL # 4103)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4103
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944CS5 38,548,900.00 0.00 6.500000 % 0.00
A-2 760944CN6 38,548,900.00 0.00 0.000000 % 0.00
A-3 760944CP1 0.00 0.00 0.000000 % 0.00
A-4 760944CT3 14,583,000.00 0.00 8.000000 % 0.00
A-5 760944CU0 20,606,000.00 15,372,059.71 8.150000 % 25,436.08
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 2,287,392.47 8.500000 % 2,543.61
A-10 760944FD5 0.00 0.00 0.144818 % 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 3,049,553.13 8.500000 % 2,833.44
M-2 760944CY2 2,016,155.00 1,855,930.26 8.500000 % 1,724.41
M-3 760944EE4 1,344,103.00 1,247,839.59 8.500000 % 1,159.41
B-1 2,016,155.00 1,982,564.84 8.500000 % 0.00
B-2 672,055.59 87,503.95 8.500000 % 0.00
- -------------------------------------------------------------------------------
134,410,378.59 33,384,707.95 33,696.95
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 104,387.35 129,823.43 0.00 0.00 15,346,623.63
A-6 4,482.89 4,482.89 0.00 0.00 0.00
A-7 51,186.26 51,186.26 0.00 0.00 7,500,864.00
A-8 1,944.54 1,944.54 0.00 0.00 1,000.00
A-9 16,200.10 18,743.71 0.00 0.00 2,284,848.86
A-10 4,028.35 4,028.35 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 21,597.99 24,431.43 0.00 0.00 3,046,719.69
M-2 13,144.34 14,868.75 0.00 0.00 1,854,205.85
M-3 8,837.63 9,997.04 0.00 0.00 1,246,680.18
B-1 16,584.29 16,584.29 0.00 0.00 1,982,564.84
B-2 0.00 0.00 0.00 0.00 85,580.59
- -------------------------------------------------------------------------------
242,393.74 276,090.69 0.00 0.00 33,349,087.64
===============================================================================
Run: 11/03/97 09:12:44
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-5 745.999209 1.234402 5.065872 6.300274 0.000000 744.764808
A-7 1000.000000 0.000000 6.824049 6.824049 0.000000 1000.000000
A-8 1000.000000 0.000000 1944.540000 1944.540000 0.000000 1000.000000
A-9 438.804131 0.487956 3.107762 3.595718 0.000000 438.316175
R-I 0.000000 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-1 907.535142 0.843221 6.427478 7.270699 0.000000 906.691922
M-2 920.529553 0.855296 6.519509 7.374805 0.000000 919.674256
M-3 928.380928 0.862590 6.575114 7.437704 0.000000 927.518338
B-1 983.339495 0.000000 8.225702 8.225702 0.000000 983.339495
B-2 130.203440 0.000000 0.000000 0.000000 0.000000 127.341534
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:12:44 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S10 (POOL # 4103)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4103
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,266.82
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,486.75
SUBSERVICER ADVANCES THIS MONTH 19,284.34
MASTER SERVICER ADVANCES THIS MONTH 1,904.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 801,526.89
(B) TWO MONTHLY PAYMENTS: 3 391,958.14
(C) THREE OR MORE MONTHLY PAYMENTS: 2 651,491.30
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 541,908.89
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 33,349,087.64
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 136
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 233,816.28
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,601.49
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 75.36778880 % 18.43156200 % 6.20064970 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 75.36439010 % 18.43410466 % 6.20150530 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1448 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 374,095.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,590,842.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.06874797
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 294.52
POOL TRADING FACTOR: 24.81139328
................................................................................
Run: 11/03/97 09:21:35 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 28,098,016.35 7.470000 % 332,192.95
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 63,134,846.78 332,192.95
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 173,759.26 505,952.21 0.00 0.00 27,765,823.40
A-2 216,669.17 216,669.17 0.00 0.00 35,036,830.43
S-1 2,524.57 2,524.57 0.00 0.00 0.00
S-2 12,190.45 12,190.45 0.00 0.00 0.00
S-3 1,611.45 1,611.45 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
406,754.90 738,947.85 0.00 0.00 62,802,653.83
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 849.190533 10.039681 5.251428 15.291109 0.000000 839.150852
A-2 1000.000000 0.000000 6.184040 6.184040 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 27-October-97
DISTRIBUTION DATE 30-October-97
Run: 11/03/97 09:21:37 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 1,578.37
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 62,802,653.83
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 1,366,541.15
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 251,307.13
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: 92.18747591
................................................................................
Run: 11/03/97 09:12:45 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S11 (POOL # 4104)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4104
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609208W1 29,554,000.00 8,790,947.13 10.000000 % 145,803.52
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 28,395,577.41 7.250000 % 1,166,428.12
A-6 7609208K7 48,625,000.00 7,098,894.30 6.437500 % 291,607.03
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 0.163632 % 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 8,101,838.84 8.000000 % 8,142.80
M-2 7609208S0 5,252,983.00 4,941,349.17 8.000000 % 4,966.33
M-3 7609208T8 3,501,988.00 3,324,564.75 8.000000 % 3,341.37
B-1 5,252,983.00 5,134,940.89 8.000000 % 0.00
B-2 1,750,995.34 988,348.63 8.000000 % 0.00
- -------------------------------------------------------------------------------
350,198,858.34 119,191,461.12 1,620,289.17
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 72,528.41 218,331.93 0.00 0.00 8,645,143.61
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-5 169,848.31 1,336,276.43 0.00 0.00 27,229,149.29
A-6 37,703.40 329,310.43 0.00 0.00 6,807,287.27
A-7 20,864.98 20,864.98 0.00 0.00 0.00
A-8 42,878.24 42,878.24 0.00 0.00 6,663,000.00
A-9 229,095.80 229,095.80 0.00 0.00 35,600,000.00
A-10 65,330.91 65,330.91 0.00 0.00 10,152,000.00
A-11 16,091.10 16,091.10 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 53,474.42 61,617.22 0.00 0.00 8,093,696.04
M-2 32,614.30 37,580.63 0.00 0.00 4,936,382.84
M-3 21,943.07 25,284.44 0.00 0.00 3,321,223.38
B-1 46,569.71 46,569.71 0.00 0.00 5,134,940.89
B-2 0.00 0.00 0.00 0.00 982,194.38
- -------------------------------------------------------------------------------
808,942.65 2,429,231.82 0.00 0.00 117,565,017.70
===============================================================================
Run: 11/03/97 09:12:45
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-1 297.453716 4.933461 2.454098 7.387559 0.000000 292.520255
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-5 479.266429 19.687215 2.866735 22.553950 0.000000 459.579214
A-6 145.992685 5.997060 0.775391 6.772451 0.000000 139.995625
A-8 1000.000000 0.000000 6.435275 6.435275 0.000000 1000.000000
A-9 1000.000000 0.000000 6.435275 6.435275 0.000000 1000.000000
A-10 1000.000000 0.000000 6.435275 6.435275 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-1 925.398707 0.930077 6.107892 7.037969 0.000000 924.468629
M-2 940.674883 0.945430 6.208720 7.154150 0.000000 939.729453
M-3 949.336420 0.954135 6.265890 7.220025 0.000000 948.382285
B-1 977.528557 0.000000 8.865384 8.865384 0.000000 977.528557
B-2 564.449606 0.000000 0.000000 0.000000 0.000000 560.934891
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:12:45 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S11 (POOL # 4104)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4104
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 35,221.30
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,376.72
SUBSERVICER ADVANCES THIS MONTH 38,118.71
MASTER SERVICER ADVANCES THIS MONTH 2,622.04
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,602,163.41
(B) TWO MONTHLY PAYMENTS: 3 1,131,094.36
(C) THREE OR MORE MONTHLY PAYMENTS: 3 748,308.25
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,524,644.43
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 117,565,017.70
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 455
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 333,959.81
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,506,649.30
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 81.13032420 % 13.73232000 % 5.13735590 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 80.88850070 % 13.90830587 % 5.20319340 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1637 %
BANKRUPTCY AMOUNT AVAILABLE 544,063.00
FRAUD AMOUNT AVAILABLE 1,256,598.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,727,761.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.64783792
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 293.30
POOL TRADING FACTOR: 33.57093117
................................................................................
Run: 11/03/97 09:12:46 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S12 (POOL # 4105)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4105
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944GC6 40,873,000.00 0.00 7.500000 % 0.00
A-2 760944GB8 9,405,000.00 0.00 5.500000 % 0.00
A-3 760944GF9 27,507,000.00 0.00 7.500000 % 0.00
A-4 760944GE2 39,680,000.00 0.00 6.750000 % 0.00
A-5 760944GJ1 22,004,000.00 4,980,591.79 7.500000 % 417,059.10
A-6 760944GG7 20,505,000.00 4,641,294.06 7.000000 % 388,647.38
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 7,475,000.00 135,579.30 7.500000 % 135,579.30
A-10 760944GA0 3,403,000.00 3,403,000.00 7.500000 % 24,979.58
A-11 760944GD4 29,995,000.00 29,995,000.00 7.500000 % 0.00
A-12 760944GT9 18,350,000.00 25,689,420.70 7.500000 % 0.00
A-13 760944GH5 23,529,000.00 928,258.83 6.387500 % 77,729.48
A-14 760944GU6 0.00 0.00 3.612500 % 0.00
A-15 760944GV4 0.00 0.00 0.164694 % 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 7,691,413.07 7.500000 % 8,573.27
M-2 760944GX0 3,698,106.00 3,500,344.00 7.500000 % 3,901.67
M-3 760944GY8 2,218,863.00 2,113,158.02 7.500000 % 2,355.44
B-1 4,437,728.00 4,304,609.74 7.500000 % 4,798.15
B-2 1,479,242.76 1,167,303.02 7.500000 % 1,301.13
- -------------------------------------------------------------------------------
295,848,488.76 121,701,972.53 1,064,924.50
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 31,047.41 448,106.51 0.00 0.00 4,563,532.69
A-6 27,003.51 415,650.89 0.00 0.00 4,252,646.68
A-7 144,322.12 144,322.12 0.00 0.00 23,152,000.00
A-8 62,336.78 62,336.78 0.00 0.00 10,000,000.00
A-9 845.16 136,424.46 0.00 0.00 0.00
A-10 21,213.21 46,192.79 0.00 0.00 3,378,020.42
A-11 186,979.19 186,979.19 0.00 0.00 29,995,000.00
A-12 0.00 0.00 160,558.88 0.00 25,849,979.58
A-13 4,928.14 82,657.62 0.00 0.00 850,529.35
A-14 2,787.15 2,787.15 0.00 0.00 0.00
A-15 16,670.26 16,670.26 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 47,977.13 56,550.40 0.00 0.00 7,682,839.80
M-2 21,834.28 25,735.95 0.00 0.00 3,496,442.33
M-3 13,181.36 15,536.80 0.00 0.00 2,110,802.58
B-1 26,851.09 31,649.24 0.00 0.00 4,299,811.59
B-2 7,281.33 8,582.46 0.00 0.00 1,166,001.89
- -------------------------------------------------------------------------------
615,258.12 1,680,182.62 160,558.88 0.00 120,797,606.91
===============================================================================
Run: 11/03/97 09:12:46
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-5 226.349381 18.953786 1.410989 20.364775 0.000000 207.395596
A-6 226.349381 18.953786 1.316923 20.270709 0.000000 207.395595
A-7 1000.000000 0.000000 6.233678 6.233678 0.000000 1000.000000
A-8 1000.000000 0.000000 6.233678 6.233678 0.000000 1000.000000
A-9 18.137699 18.137699 0.113065 18.250764 0.000000 0.000000
A-10 1000.000000 7.340458 6.233679 13.574137 0.000000 992.659542
A-11 1000.000000 0.000000 6.233679 6.233679 0.000000 1000.000000
A-12 1399.968431 0.000000 0.000000 0.000000 8.749803 1408.718233
A-13 39.451691 3.303561 0.209450 3.513011 0.000000 36.148130
R-I 0.000000 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-1 945.315039 1.053700 5.896641 6.950341 0.000000 944.261339
M-2 946.523437 1.055045 5.904179 6.959224 0.000000 945.468391
M-3 952.360745 1.061553 5.940592 7.002145 0.000000 951.299192
B-1 970.003060 1.081218 6.050639 7.131857 0.000000 968.921842
B-2 789.122010 0.879592 4.922343 5.801935 0.000000 788.242418
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:12:47 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 44,461.39
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,753.30
SUBSERVICER ADVANCES THIS MONTH 17,882.24
MASTER SERVICER ADVANCES THIS MONTH 4,569.72
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,248,193.96
(B) TWO MONTHLY PAYMENTS: 2 726,027.97
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 463,377.40
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 120,797,606.91
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 466
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 3
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 618,185.28
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 768,710.01
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 84.57146790 % 10.93237400 % 4.49615780 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 84.47328660 % 11.00194371 % 4.52476970 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1657 %
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 8.23125602
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 290.90
POOL TRADING FACTOR: 40.83090213
................................................................................
Run: 11/03/97 09:12:48 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S13 (POOL # 4106)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4106
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944FP8 22,000,000.00 0.00 6.477270 % 0.00
A-2 760944FL7 3,692,298.00 0.00 5.250000 % 0.00
A-3 760944FM5 3,391,307.00 0.00 5.500000 % 0.00
A-4 760944FS2 15,000,000.00 0.00 7.228260 % 0.00
A-5 760944FJ2 18,249,728.00 0.00 0.000000 % 0.00
A-6 760944FK9 0.00 0.00 0.000000 % 0.00
A-7 760944FN3 6,666,667.00 0.00 6.250000 % 0.00
A-8 760944FU7 32,500,001.00 32,283,695.59 7.500000 % 833,963.21
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 0.280491 % 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 1,849,025.71 7.500000 % 10,347.76
M-2 760944FW3 4,582,565.00 3,734,441.74 7.500000 % 20,899.17
B-1 458,256.00 375,613.10 7.500000 % 2,102.06
B-2 917,329.35 549,127.27 7.500000 % 3,073.10
- -------------------------------------------------------------------------------
183,302,633.35 55,791,903.41 870,385.30
===============================================================================
_______________________________________________________________________________
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 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-8 200,238.57 1,034,201.78 0.00 0.00 31,449,732.38
A-9 64,668.32 64,668.32 0.00 0.00 12,000,000.00
A-10 39,695.79 39,695.79 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 1,077.81 1,077.81 0.00 0.00 200,000.00
A-15 12,941.74 12,941.74 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 11,468.52 21,816.28 0.00 0.00 1,838,677.95
M-2 23,162.75 44,061.92 0.00 0.00 3,713,542.57
B-1 2,329.73 4,431.79 0.00 0.00 373,511.04
B-2 3,405.98 6,479.08 0.00 0.00 546,054.17
- -------------------------------------------------------------------------------
358,989.21 1,229,374.51 0.00 0.00 54,921,518.11
===============================================================================
Run: 11/03/97 09:12:48
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S13 (POOL # 4106)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4106
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 993.344449 25.660406 6.161187 31.821593 0.000000 967.684044
A-9 1000.000000 0.000000 5.389027 5.389027 0.000000 1000.000000
A-10 120.000000 0.000000 0.992395 0.992395 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 5.389050 5.389050 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-1 806.983038 4.516144 5.005285 9.521429 0.000000 802.466894
M-2 814.923900 4.560583 5.054538 9.615121 0.000000 810.363316
B-1 819.657790 4.587087 5.083905 9.670992 0.000000 815.070703
B-2 598.615176 3.350051 3.712898 7.062949 0.000000 595.265125
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:12:49 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S13 (POOL # 4106)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4106
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 14,992.25
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,767.33
SUBSERVICER ADVANCES THIS MONTH 14,679.17
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 906,572.31
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 224,836.56
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 54,921,518.11
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 260
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 558,155.31
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.33485250 % 10.00766600 % 1.65748130 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.21630220 % 10.10937190 % 1.67432590 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2793 %
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 8.22889728
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 117.93
POOL TRADING FACTOR: 29.96220900
................................................................................
Run: 11/03/97 09:12:50 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S14 (POOL # 4107)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4107
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944HE1 65,000,000.00 0.00 7.500000 % 0.00
A-2 760944HN1 8,177,000.00 0.00 7.500000 % 0.00
A-3 760944HB7 5,773,000.00 0.00 5.200000 % 0.00
A-4 760944HP6 37,349,000.00 0.00 7.500000 % 0.00
A-5 760944HC5 33,306,000.00 0.00 6.200000 % 0.00
A-6 760944HQ4 32,628,000.00 19,005,753.34 7.500000 % 1,215,672.48
A-7 760944HD3 36,855,000.00 21,467,973.49 7.000000 % 1,373,164.43
A-8 760944HW1 29,999,000.00 4,293,268.41 10.000190 % 274,612.02
A-9 760944HR2 95,366,000.00 95,366,000.00 7.500000 % 0.00
A-10 760944HF8 8,366,000.00 8,366,000.00 7.500000 % 0.00
A-11 760944HG6 1,385,000.00 1,385,000.00 7.500000 % 0.00
A-12 760944HH4 20,000,000.00 0.00 7.500000 % 0.00
A-13 760944HJ0 9,794,000.00 0.00 7.500000 % 0.00
A-14 760944HK7 36,449,000.00 0.00 7.500000 % 0.00
A-15 760944HL5 29,559,000.00 17,217,382.83 7.500000 % 1,101,326.51
A-16 760944HM3 0.00 0.00 0.296530 % 0.00
R 760944HV3 1,000.00 0.00 7.500000 % 0.00
M-1 760944HS0 13,271,500.00 12,456,393.21 7.500000 % 13,503.64
M-2 760944HT8 6,032,300.00 5,678,242.13 7.500000 % 6,155.63
M-3 760944HU5 3,619,400.00 3,432,770.62 7.500000 % 3,721.37
B-1 4,825,900.00 4,646,613.19 7.500000 % 5,037.27
B-2 2,413,000.00 2,358,480.75 7.500000 % 0.00
B-3 2,412,994.79 1,734,785.80 7.500000 % 0.00
- -------------------------------------------------------------------------------
482,582,094.79 197,408,663.77 3,993,193.35
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 117,556.17 1,333,228.65 0.00 0.00 17,790,080.86
A-7 123,933.35 1,497,097.78 0.00 0.00 20,094,809.06
A-8 35,407.51 310,019.53 0.00 0.00 4,018,656.39
A-9 589,866.73 589,866.73 0.00 0.00 95,366,000.00
A-10 51,746.17 51,746.17 0.00 0.00 8,366,000.00
A-11 8,566.63 8,566.63 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-15 106,494.57 1,207,821.08 0.00 0.00 16,116,056.32
A-16 48,276.24 48,276.24 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 77,046.45 90,550.09 0.00 0.00 12,442,889.57
M-2 35,121.59 41,277.22 0.00 0.00 5,672,086.50
M-3 21,232.70 24,954.07 0.00 0.00 3,429,049.25
B-1 34,175.69 39,212.96 0.00 0.00 4,641,575.92
B-2 24,320.42 24,320.42 0.00 0.00 2,358,480.75
B-3 0.00 0.00 0.00 0.00 1,730,348.41
- -------------------------------------------------------------------------------
1,273,744.22 5,266,937.57 0.00 0.00 193,411,033.03
===============================================================================
Run: 11/03/97 09:12:50
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-6 582.498263 37.258566 3.602923 40.861489 0.000000 545.239698
A-7 582.498263 37.258565 3.362728 40.621293 0.000000 545.239698
A-8 143.113717 9.154039 1.180290 10.334329 0.000000 133.959678
A-9 1000.000000 0.000000 6.185294 6.185294 0.000000 1000.000000
A-10 1000.000000 0.000000 6.185294 6.185294 0.000000 1000.000000
A-11 1000.000000 0.000000 6.185292 6.185292 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-15 582.475146 37.258585 3.602780 40.861365 0.000000 545.216561
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 938.582166 1.017492 5.805406 6.822898 0.000000 937.564674
M-2 941.306323 1.020445 5.822255 6.842700 0.000000 940.285878
M-3 948.436376 1.028173 5.866359 6.894532 0.000000 947.408203
B-1 962.849042 1.043799 7.081724 8.125523 0.000000 961.805243
B-2 977.406030 0.000000 10.078914 10.078914 0.000000 977.406030
B-3 718.934747 0.000000 0.000000 0.000000 0.000000 717.095792
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:12:51 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S14 (POOL # 4107)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4107
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 55,935.98
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 20,555.90
SUBSERVICER ADVANCES THIS MONTH 55,937.21
MASTER SERVICER ADVANCES THIS MONTH 7,100.07
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 13 3,505,349.99
(B) TWO MONTHLY PAYMENTS: 2 830,526.70
(C) THREE OR MORE MONTHLY PAYMENTS: 1 497,503.27
FORECLOSURES
NUMBER OF LOANS 10
AGGREGATE PRINCIPAL BALANCE 2,576,075.93
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 193,411,033.03
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 706
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 4
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 899,011.48
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,783,625.34
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 84.64743890 % 10.92525800 % 4.42730300 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 84.34710270 % 11.13898467 % 4.51391260 %
CLASS A-16 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2960 %
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 8.26684885
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 293.79
POOL TRADING FACTOR: 40.07836907
................................................................................
Run: 11/03/97 09:12:51 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 3,458,391.58 5.600000 % 1,233,809.10
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 8,691,338.80 6.437500 % 934,940.46
A-11 760944JE9 0.00 0.00 2.062500 % 0.00
A-12 760944JN9 2,200,013.00 515,082.01 7.500000 % 27,387.61
A-13 760944JP4 9,999,984.00 2,341,249.72 9.500000 % 124,487.42
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 6.687000 % 0.00
A-17 760944JT6 11,027,260.00 2,328,663.67 7.876400 % 0.00
A-18 760944JU3 4,711,421.00 0.00 0.000000 % 0.00
A-19 760944JV1 0.00 0.00 0.310053 % 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 4,658,585.50 7.000000 % 26,184.68
M-2 760944JK5 5,050,288.00 4,163,266.30 7.000000 % 23,400.62
B-1 1,442,939.00 1,231,870.06 7.000000 % 6,924.02
B-2 721,471.33 264,444.48 7.000000 % 1,486.37
- -------------------------------------------------------------------------------
288,587,914.33 114,322,924.44 2,378,620.28
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 15,954.43 1,249,763.53 0.00 0.00 2,224,582.48
A-4 50,904.07 50,904.07 0.00 0.00 10,298,695.00
A-5 220,777.00 220,777.00 0.00 0.00 40,000,000.00
A-6 66,721.72 66,721.72 0.00 0.00 11,700,000.00
A-7 7,331.44 7,331.44 0.00 0.00 0.00
A-8 102,370.01 102,370.01 0.00 0.00 18,141,079.00
A-9 2,299.35 2,299.35 0.00 0.00 10,000.00
A-10 46,091.72 981,032.18 0.00 0.00 7,756,398.34
A-11 14,767.25 14,767.25 0.00 0.00 0.00
A-12 3,182.41 30,570.02 0.00 0.00 487,694.40
A-13 18,322.74 142,810.16 0.00 0.00 2,216,762.30
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 35,918.25 35,918.25 0.00 0.00 6,520,258.32
A-17 15,109.62 15,109.62 0.00 0.00 2,328,663.67
A-18 0.00 0.00 0.00 0.00 0.00
A-19 29,200.32 29,200.32 0.00 0.00 0.00
R-I 0.04 0.04 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 26,864.03 53,048.71 0.00 0.00 4,632,400.82
M-2 24,007.74 47,408.36 0.00 0.00 4,139,865.68
B-1 7,103.66 14,027.68 0.00 0.00 1,224,946.04
B-2 1,524.94 3,011.31 0.00 0.00 262,958.11
- -------------------------------------------------------------------------------
688,450.74 3,067,071.02 0.00 0.00 111,944,304.16
===============================================================================
Run: 11/03/97 09:12:51
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-3 145.805691 52.017357 0.672638 52.689995 0.000000 93.788334
A-4 1000.000000 0.000000 4.942769 4.942769 0.000000 1000.000000
A-5 1000.000000 0.000000 5.519425 5.519425 0.000000 1000.000000
A-6 1000.000000 0.000000 5.702711 5.702711 0.000000 1000.000000
A-8 1000.000000 0.000000 5.642995 5.642995 0.000000 1000.000000
A-9 1000.000000 0.000000 229.935000 229.935000 0.000000 1000.000000
A-10 273.427750 29.413037 1.450036 30.863073 0.000000 244.014714
A-12 234.126803 12.448840 1.446541 13.895381 0.000000 221.677963
A-13 234.125347 12.448762 1.832277 14.281039 0.000000 221.676585
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 0.914744 0.914744 0.000000 166.053934
A-17 211.173371 0.000000 1.370206 1.370206 0.000000 211.173371
A-18 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-I 0.000000 0.000000 0.400000 0.400000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 807.098508 4.536488 4.654185 9.190673 0.000000 802.562020
M-2 824.362155 4.633522 4.753737 9.387259 0.000000 819.728633
B-1 853.722895 4.798554 4.923049 9.721603 0.000000 848.924341
B-2 366.534981 2.060193 2.113639 4.173832 0.000000 364.474788
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:12:52 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S15 (POOL # 4108)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4108
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 31,109.14
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,114.27
SUBSERVICER ADVANCES THIS MONTH 11,211.63
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 953,952.43
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 45,402.96
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 111,944,304.16
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 511
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,736,041.32
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.97454300 % 7.71660800 % 1.30884910 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.83457550 % 7.83627766 % 1.32914680 %
CLASS A-19 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3071 %
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 7.76265882
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 119.37
POOL TRADING FACTOR: 38.79036460
................................................................................
Run: 11/03/97 09:21:49 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 27,638,788.48 7.470000 % 2,973,106.42
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 51,707,309.06 2,973,106.42
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 170,563.24 3,143,669.66 0.00 0.00 24,665,682.06
A-2 148,530.55 148,530.55 0.00 0.00 24,068,520.58
S-1 3,586.92 3,586.92 0.00 0.00 0.00
S-2 6,280.05 6,280.05 0.00 0.00 0.00
S-3 3,346.57 3,346.57 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
332,307.33 3,305,413.75 0.00 0.00 48,734,202.64
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 866.338228 93.192064 5.346307 98.538371 0.000000 773.146164
A-2 1000.000000 0.000000 6.171154 6.171154 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 27-October-97
DISTRIBUTION DATE 30-October-97
Run: 11/03/97 09:21:51 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1993-MZ2
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 8018
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 0.00
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,292.68
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 48,734,202.64
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 3,706,085.81
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 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: 87.06948653
................................................................................
Run: 11/03/97 09:12:53 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S16 (POOL # 4109)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4109
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944KT4 50,166,000.00 11,162,691.60 7.000000 % 732,654.97
A-2 760944KV9 20,040,000.00 9,361,271.05 7.000000 % 200,593.85
A-3 760944KS6 30,024,000.00 14,025,089.96 6.000000 % 300,530.43
A-4 760944LF3 10,008,000.00 4,675,029.96 10.000000 % 100,176.81
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 0.237623 % 0.00
R 760944LE6 333,970.00 0.00 7.000000 % 0.00
M-1 760944LB2 5,917,999.88 5,649,520.48 7.000000 % 20,975.84
M-2 760944LC0 2,689,999.61 2,570,855.03 7.000000 % 0.00
M-3 760944LD8 1,613,999.76 1,542,513.02 7.000000 % 0.00
B-1 2,151,999.69 2,068,165.63 7.000000 % 0.00
B-2 1,075,999.84 1,038,790.39 7.000000 % 0.00
B-3 1,075,999.84 869,037.71 7.000000 % 0.00
- -------------------------------------------------------------------------------
215,199,968.62 143,064,964.83 1,354,931.90
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 64,882.73 797,537.70 0.00 0.00 10,430,036.63
A-2 54,412.04 255,005.89 0.00 0.00 9,160,677.20
A-3 69,874.56 370,404.99 0.00 0.00 13,724,559.53
A-4 38,819.19 138,996.00 0.00 0.00 4,574,853.15
A-5 129,798.11 129,798.11 0.00 0.00 22,331,000.00
A-6 106,228.57 106,228.57 0.00 0.00 18,276,000.00
A-7 197,013.43 197,013.43 0.00 0.00 33,895,000.00
A-8 81,606.98 81,606.98 0.00 0.00 14,040,000.00
A-9 9,067.44 9,067.44 0.00 0.00 1,560,000.00
A-10 28,228.22 28,228.22 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 32,837.63 53,813.47 0.00 0.00 5,628,544.64
M-2 0.00 0.00 0.00 0.00 2,570,855.03
M-3 0.00 0.00 0.00 0.00 1,542,513.02
B-1 0.00 0.00 0.00 0.00 2,068,165.63
B-2 0.00 0.00 0.00 0.00 1,038,790.39
B-3 0.00 0.00 0.00 0.00 826,138.37
- -------------------------------------------------------------------------------
812,768.90 2,167,700.80 0.00 0.00 141,667,133.59
===============================================================================
Run: 11/03/97 09:12:53
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-1 222.515082 14.604612 1.293361 15.897973 0.000000 207.910470
A-2 467.129294 10.009673 2.715172 12.724845 0.000000 457.119621
A-3 467.129295 10.009673 2.327290 12.336963 0.000000 457.119622
A-4 467.129293 10.009673 3.878816 13.888489 0.000000 457.119619
A-5 1000.000000 0.000000 5.812463 5.812463 0.000000 1000.000000
A-6 1000.000000 0.000000 5.812463 5.812463 0.000000 1000.000000
A-7 1000.000000 0.000000 5.812463 5.812463 0.000000 1000.000000
A-8 1000.000000 0.000000 5.812463 5.812463 0.000000 1000.000000
A-9 1000.000000 0.000000 5.812462 5.812462 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 954.633423 3.544414 5.548772 9.093186 0.000000 951.089009
M-2 955.708328 0.000000 0.000000 0.000000 0.000000 955.708328
M-3 955.708333 0.000000 0.000000 0.000000 0.000000 955.708333
B-1 961.043647 0.000000 0.000000 0.000000 0.000000 961.043647
B-2 965.418722 0.000000 0.000000 0.000000 0.000000 965.418722
B-3 807.655984 0.000000 0.000000 0.000000 0.000000 767.786703
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:12:54 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S16 (POOL # 4109)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4109
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 32,196.28
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,028.99
SUBSERVICER ADVANCES THIS MONTH 18,037.99
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,434,561.59
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,115,632.74
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 141,667,133.59
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 510
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 732,689.60
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.39675280 % 6.82409500 % 2.77915260 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.34708560 % 6.87662159 % 2.77629280 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2379 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 743,764.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,901,572.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.63493465
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 292.80
POOL TRADING FACTOR: 65.83046201
................................................................................
Run: 11/03/97 09:12:55 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 3,411,052.27 5.650000 % 921,647.99
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 13,456,836.82 6.287500 % 497,654.41
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 6,410,531.02 7.000000 % 72,015.25
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 0.140604 % 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 3,312,790.06 7.000000 % 18,866.28
M-2 760944KM9 2,343,800.00 1,911,689.91 7.000000 % 10,887.04
M-3 760944MF2 1,171,900.00 961,997.35 7.000000 % 5,478.56
B-1 1,406,270.00 1,182,190.03 7.000000 % 6,732.55
B-2 351,564.90 133,319.97 7.000000 % 759.24
- -------------------------------------------------------------------------------
234,376,334.90 96,774,407.43 1,534,041.32
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 15,941.86 937,589.85 0.00 0.00 2,489,404.28
A-4 37,253.22 37,253.22 0.00 0.00 7,444,000.00
A-5 149,846.02 149,846.02 0.00 0.00 28,305,000.00
A-6 71,167.18 71,167.18 0.00 0.00 12,746,000.00
A-7 69,987.92 567,642.33 0.00 0.00 12,959,182.41
A-8 35,759.23 35,759.23 0.00 0.00 0.00
A-9 85,296.72 85,296.72 0.00 0.00 14,731,000.00
A-10 0.00 0.00 0.00 0.00 0.00
A-11 0.00 0.00 0.00 0.00 0.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 37,118.81 109,134.06 0.00 0.00 6,338,515.77
A-14 14,539.24 14,539.24 0.00 0.00 2,768,000.00
A-15 0.00 0.00 0.00 0.00 0.00
A-16 11,255.37 11,255.37 0.00 0.00 0.00
R-I 2.77 2.77 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 19,182.01 38,048.29 0.00 0.00 3,293,923.78
M-2 11,069.23 21,956.27 0.00 0.00 1,900,802.87
M-3 5,570.24 11,048.80 0.00 0.00 956,518.79
B-1 6,845.22 13,577.77 0.00 0.00 1,175,457.48
B-2 771.95 1,531.19 0.00 0.00 132,560.73
- -------------------------------------------------------------------------------
571,606.99 2,105,648.31 0.00 0.00 95,240,366.11
===============================================================================
Run: 11/03/97 09:12:55
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-3 160.271215 43.304421 0.749042 44.053463 0.000000 116.966794
A-4 1000.000000 0.000000 5.004463 5.004463 0.000000 1000.000000
A-5 1000.000000 0.000000 5.293977 5.293977 0.000000 1000.000000
A-6 1000.000000 0.000000 5.583491 5.583491 0.000000 1000.000000
A-7 287.085310 10.616854 1.493107 12.109961 0.000000 276.468456
A-9 1000.000000 0.000000 5.790287 5.790287 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-13 186.461054 2.094684 1.079663 3.174347 0.000000 184.366369
A-14 461.333333 0.000000 2.423207 2.423207 0.000000 461.333333
A-15 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-I 0.000000 0.000000 27.670000 27.670000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 807.682382 4.599737 4.676714 9.276451 0.000000 803.082646
M-2 815.636961 4.645038 4.722771 9.367809 0.000000 810.991923
M-3 820.886893 4.674938 4.753170 9.428108 0.000000 816.211955
B-1 840.656510 4.787523 4.867643 9.655166 0.000000 835.868987
B-2 379.218659 2.159601 2.195782 4.355383 0.000000 377.059058
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:12:55 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S17 (POOL # 4110)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4110
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 27,480.22
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,176.83
SUBSERVICER ADVANCES THIS MONTH 2,903.95
MASTER SERVICER ADVANCES THIS MONTH 3,835.15
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 147,529.77
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 116,084.70
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 95,240,366.11
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 423
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 346,892.01
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 982,912.81
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.24796360 % 6.39267900 % 1.35935730 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.16795990 % 6.45865371 % 1.37338640 %
CLASS A-16 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1414 %
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 7.61172316
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 120.24
POOL TRADING FACTOR: 40.63565810
................................................................................
Run: 11/03/97 09:12:56 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-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 2,886,178.02 7.500000 % 1,057,872.22
A-3 760944LY2 81,356,000.00 10,757,696.31 6.250000 % 1,974,690.21
A-4 760944LN6 40,678,000.00 5,378,848.15 10.000000 % 987,345.10
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 0.130344 % 0.00
R 760944LX4 1,000.00 0.00 7.500000 % 0.00
M-1 760944LU0 13,767,600.00 12,961,262.11 7.500000 % 14,994.45
M-2 760944LV8 6,257,900.00 5,928,290.50 7.500000 % 6,858.24
M-3 760944LW6 3,754,700.00 3,571,109.93 7.500000 % 4,131.30
B-1 5,757,200.00 5,583,523.36 7.500000 % 1,212.39
B-2 2,753,500.00 2,690,855.48 7.500000 % 0.00
B-3 2,753,436.49 2,046,225.52 7.500000 % 0.00
- -------------------------------------------------------------------------------
500,624,336.49 238,828,989.38 4,047,103.91
===============================================================================
_______________________________________________________________________________
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 17,898.35 1,075,770.57 0.00 0.00 1,828,305.80
A-3 55,594.00 2,030,284.21 0.00 0.00 8,783,006.10
A-4 44,475.19 1,031,820.29 0.00 0.00 4,391,503.05
A-5 412,963.73 412,963.73 0.00 0.00 66,592,000.00
A-6 325,989.07 325,989.07 0.00 0.00 52,567,000.00
A-7 331,402.90 331,402.90 0.00 0.00 53,440,000.00
A-8 89,461.42 89,461.42 0.00 0.00 14,426,000.00
A-9 25,739.86 25,739.86 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 80,377.99 95,372.44 0.00 0.00 12,946,267.66
M-2 36,763.71 43,621.95 0.00 0.00 5,921,432.26
M-3 22,145.89 26,277.19 0.00 0.00 3,566,978.63
B-1 74,729.39 75,941.78 0.00 0.00 5,582,310.97
B-2 0.00 0.00 0.00 0.00 2,690,855.48
B-3 0.00 0.00 0.00 0.00 2,035,498.36
- -------------------------------------------------------------------------------
1,517,541.50 5,564,645.41 0.00 0.00 234,771,158.31
===============================================================================
Run: 11/03/97 09:12:56
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 40.545319 14.861095 0.251438 15.112533 0.000000 25.684224
A-3 132.229907 24.272214 0.683342 24.955556 0.000000 107.957693
A-4 132.229907 24.272213 1.093348 25.365561 0.000000 107.957693
A-5 1000.000000 0.000000 6.201402 6.201402 0.000000 1000.000000
A-6 1000.000000 0.000000 6.201401 6.201401 0.000000 1000.000000
A-7 1000.000000 0.000000 6.201402 6.201402 0.000000 1000.000000
A-8 1000.000000 0.000000 6.201402 6.201402 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 941.432211 1.089111 5.838199 6.927310 0.000000 940.343100
M-2 947.329056 1.095933 5.874768 6.970701 0.000000 946.233123
M-3 951.103931 1.100301 5.898178 6.998479 0.000000 950.003630
B-1 969.833141 0.210587 12.980162 13.190749 0.000000 969.622554
B-2 977.249130 0.000000 0.000000 0.000000 0.000000 977.249130
B-3 743.153339 0.000000 0.000000 0.000000 0.000000 739.257422
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:12:57 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S18 (POOL # 4111)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4111
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 61,951.72
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 25,749.73
SUBSERVICER ADVANCES THIS MONTH 34,530.80
MASTER SERVICER ADVANCES THIS MONTH 5,707.43
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,481,319.54
(B) TWO MONTHLY PAYMENTS: 1 312,781.11
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,620,994.53
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 234,771,158.31
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 842
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 769,535.99
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,781,537.74
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 86.27416760 % 9.40449600 % 4.32133650 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 86.05308100 % 9.55597728 % 4.39094180 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1296 %
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 8.06900913
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 291.69
POOL TRADING FACTOR: 46.89567430
................................................................................
Run: 11/03/97 09:11:28 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-19 (POOL # 3184)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 3184
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944LH9 82,498,000.00 23,178,037.14 6.988529 % 25,455.25
A-2 760944LJ5 5,265,582.31 1,479,379.67 6.988529 % 1,624.73
S-1 760944LK2 0.00 0.00 0.090000 % 0.00
S-2 760944LG1 0.00 0.00 0.123172 % 0.00
- -------------------------------------------------------------------------------
87,763,582.31 24,657,416.81 27,079.98
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 134,979.59 160,434.84 0.00 0.00 23,152,581.89
A-2 8,615.31 10,240.04 0.00 0.00 1,477,754.94
S-1 1,849.25 1,849.25 0.00 0.00 0.00
S-2 2,530.84 2,530.84 0.00 0.00 0.00
- -------------------------------------------------------------------------------
147,974.99 175,054.97 0.00 0.00 24,630,336.83
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 280.952716 0.308556 1.636156 1.944712 0.000000 280.644160
A-2 280.952720 0.308557 1.636155 1.944712 0.000000 280.644163
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:11:29 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-19 (POOL # 3184)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 3184
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 6,844.56
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,045.49
SUBSERVICER ADVANCES THIS MONTH 9,324.38
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 913,863.11
(B) TWO MONTHLY PAYMENTS: 1 365,652.73
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 24,630,336.80
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 86
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 776.31
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 7.98160480
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 302.66
POOL TRADING FACTOR: 28.06441596
................................................................................
Run: 11/03/97 09:12:58 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 18,365,268.08 5.750030 % 1,020,770.29
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 23,391,970.27 6.387500 % 850,618.57
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 6.087000 % 0.00
A-14 760944NP9 13,505,000.00 3,526,465.71 8.730020 % 0.00
A-15 760944NQ7 0.00 0.00 0.094214 % 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 3,180,201.79 7.000000 % 17,906.99
M-2 760944NW4 1,958,800.00 1,601,571.65 7.000000 % 9,018.09
M-3 760944NX2 1,305,860.00 1,073,219.84 7.000000 % 6,043.06
B-1 1,567,032.00 1,288,472.97 7.000000 % 3,218.04
B-2 783,516.00 650,732.08 7.000000 % 0.00
B-3 914,107.69 622,417.05 7.000000 % 0.00
- -------------------------------------------------------------------------------
261,172,115.69 132,037,311.34 1,907,575.04
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 87,440.28 1,108,210.57 0.00 0.00 17,344,497.79
A-6 62,447.68 62,447.68 0.00 0.00 12,561,000.00
A-7 137,681.45 137,681.45 0.00 0.00 23,816,000.00
A-8 104,290.11 104,290.11 0.00 0.00 18,040,000.00
A-9 123,720.57 974,339.14 0.00 0.00 22,541,351.70
A-10 40,917.36 40,917.36 0.00 0.00 0.00
A-11 75,036.89 75,036.89 0.00 0.00 12,499,498.87
A-12 14,034.63 14,034.63 0.00 0.00 2,400,000.00
A-13 45,465.06 45,465.06 0.00 0.00 9,020,493.03
A-14 25,491.72 25,491.72 0.00 0.00 3,526,465.71
A-15 10,300.39 10,300.39 0.00 0.00 0.00
R-I 2.63 2.63 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 18,433.04 36,340.03 0.00 0.00 3,162,294.80
M-2 14,219.73 23,237.82 0.00 0.00 1,592,553.56
M-3 12,422.87 18,465.93 0.00 0.00 1,067,176.78
B-1 14,914.50 18,132.54 0.00 0.00 1,285,254.93
B-2 0.00 0.00 0.00 0.00 650,732.08
B-3 0.00 0.00 0.00 0.00 611,211.17
- -------------------------------------------------------------------------------
786,818.91 2,694,393.95 0.00 0.00 130,118,530.42
===============================================================================
Run: 11/03/97 09:12:58
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-5 839.631879 46.668051 3.997635 50.665686 0.000000 792.963827
A-6 1000.000000 0.000000 4.971553 4.971553 0.000000 1000.000000
A-7 1000.000000 0.000000 5.781048 5.781048 0.000000 1000.000000
A-8 1000.000000 0.000000 5.781048 5.781048 0.000000 1000.000000
A-9 657.502608 23.909227 3.477544 27.386771 0.000000 633.593381
A-11 337.824294 0.000000 2.028024 2.028024 0.000000 337.824294
A-12 1000.000000 0.000000 5.847763 5.847763 0.000000 1000.000000
A-13 261.122971 0.000000 1.316111 1.316111 0.000000 261.122971
A-14 261.122970 0.000000 1.887576 1.887576 0.000000 261.122970
R-I 0.000000 0.000000 26.300000 26.300000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 811.772971 4.570908 4.705187 9.276095 0.000000 807.202063
M-2 817.628982 4.603885 7.259409 11.863294 0.000000 813.025097
M-3 821.849080 4.627648 9.513171 14.140819 0.000000 817.221433
B-1 822.237816 2.053589 9.517674 11.571263 0.000000 820.184227
B-2 830.528132 0.000000 0.000000 0.000000 0.000000 830.528132
B-3 680.901229 0.000000 0.000000 0.000000 0.000000 668.642411
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:12:59 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S20 (POOL # 4112)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4112
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 35,905.00
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,597.85
SUBSERVICER ADVANCES THIS MONTH 15,205.10
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 844,293.75
(B) TWO MONTHLY PAYMENTS: 1 71,094.20
(C) THREE OR MORE MONTHLY PAYMENTS: 1 406,936.52
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 96,362.98
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 130,118,530.42
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 542
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,175,308.87
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.62557800 % 4.43434800 % 1.94007440 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.56800040 % 4.47440124 % 1.95759830 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0950 %
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 7.54857311
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 121.26
POOL TRADING FACTOR: 49.82098877
................................................................................
Run: 11/03/97 09:13:00 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-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 3,540,300.09 6.500000 % 664,539.39
A-4 760944QX9 38,099,400.00 1,416,118.58 10.000000 % 265,815.48
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 0.079746 % 0.00
R 760944QL5 1,000.00 0.00 7.500000 % 0.00
M-1 760944QH4 7,403,017.00 7,030,095.75 7.500000 % 7,547.11
M-2 760944QJ0 3,365,008.00 3,214,709.08 7.500000 % 3,451.13
M-3 760944QK7 2,692,006.00 2,586,336.79 7.500000 % 2,776.54
B-1 2,422,806.00 2,342,636.81 7.500000 % 2,514.92
B-2 1,480,605.00 1,443,052.71 7.500000 % 0.00
B-3 1,480,603.82 1,199,496.96 7.500000 % 0.00
- -------------------------------------------------------------------------------
269,200,605.82 139,780,306.77 946,644.57
===============================================================================
_______________________________________________________________________________
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 19,117.01 683,656.40 0.00 0.00 2,875,760.70
A-4 11,764.30 277,579.78 0.00 0.00 1,150,303.10
A-5 384,151.93 384,151.93 0.00 0.00 61,656,000.00
A-6 56,199.73 56,199.73 0.00 0.00 9,020,000.00
A-7 231,465.62 231,465.62 0.00 0.00 37,150,000.00
A-8 57,206.34 57,206.34 0.00 0.00 9,181,560.00
A-9 9,260.17 9,260.17 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 43,801.49 51,348.60 0.00 0.00 7,022,548.64
M-2 20,029.46 23,480.59 0.00 0.00 3,211,257.95
M-3 16,114.34 18,890.88 0.00 0.00 2,583,560.25
B-1 32,485.30 35,000.22 0.00 0.00 2,340,121.89
B-2 1,412.14 1,412.14 0.00 0.00 1,443,052.71
B-3 0.00 0.00 0.00 0.00 1,196,660.08
- -------------------------------------------------------------------------------
883,007.83 1,829,652.40 0.00 0.00 138,830,825.32
===============================================================================
Run: 11/03/97 09:13:00
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 88.417758 16.596639 0.477441 17.074080 0.000000 71.821119
A-4 37.169052 6.976894 0.308779 7.285673 0.000000 30.192158
A-5 1000.000000 0.000000 6.230568 6.230568 0.000000 1000.000000
A-6 1000.000000 0.000000 6.230569 6.230569 0.000000 1000.000000
A-7 1000.000000 0.000000 6.230569 6.230569 0.000000 1000.000000
A-8 1000.000000 0.000000 6.230569 6.230569 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 949.625774 1.019464 5.916708 6.936172 0.000000 948.606310
M-2 955.334751 1.025593 5.952277 6.977870 0.000000 954.309158
M-3 960.747038 1.031402 5.985997 7.017399 0.000000 959.715636
B-1 966.910603 1.038020 13.408131 14.446151 0.000000 965.872583
B-2 974.637199 0.000000 0.953759 0.953759 0.000000 974.637199
B-3 810.140393 0.000000 0.000000 0.000000 0.000000 808.224363
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:13:00 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S21 (POOL # 4113)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4113
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 37,569.58
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,954.28
SUBSERVICER ADVANCES THIS MONTH 42,120.07
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 3,664,045.41
(B) TWO MONTHLY PAYMENTS: 1 320,569.30
(C) THREE OR MORE MONTHLY PAYMENTS: 1 264,602.51
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,402,764.56
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 138,830,825.32
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 493
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 799,421.37
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.25404990 % 9.17950600 % 3.56644410 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.18065570 % 9.23236379 % 3.58698050 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0801 %
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 8.02875067
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 298.13
POOL TRADING FACTOR: 51.57151296
................................................................................
Run: 11/03/97 09:13:01 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-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 1,166,060.55 7.000000 % 1,166,060.55
A-2 760944PP7 20,000,000.00 12,007,409.08 7.000000 % 499,866.32
A-3 760944PQ5 20,000,000.00 12,830,456.91 7.000000 % 344,439.82
A-4 760944PR3 44,814,000.00 30,768,277.49 7.000000 % 674,785.83
A-5 760944PS1 26,250,000.00 26,250,000.00 7.000000 % 86,914.17
A-6 760944PT9 29,933,000.00 29,933,000.00 7.000000 % 0.00
A-7 760944PU6 15,000,000.00 11,641,989.75 7.000000 % 161,325.82
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 6.287000 % 0.00
A-13 760944PM4 9,750,000.00 1,837,004.63 8.663662 % 0.00
A-14 760944PN2 0.00 0.00 0.209396 % 0.00
R 760944QA9 100.00 0.00 7.000000 % 0.00
M-1 760944PX0 8,667,030.00 8,236,398.71 7.000000 % 9,772.15
M-2 760944PY8 4,333,550.00 4,131,731.69 7.000000 % 4,902.13
M-3 760944PZ5 2,600,140.00 2,479,048.54 7.000000 % 2,941.29
B-1 2,773,475.00 2,649,828.59 7.000000 % 3,143.91
B-2 1,560,100.00 1,493,732.91 7.000000 % 1,772.25
B-3 1,733,428.45 1,600,397.67 7.000000 % 1,898.81
- -------------------------------------------------------------------------------
346,680,823.45 258,168,680.67 2,957,823.05
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 6,764.68 1,172,825.23 0.00 0.00 0.00
A-2 69,658.67 569,524.99 0.00 0.00 11,507,542.76
A-3 74,433.42 418,873.24 0.00 0.00 12,486,017.09
A-4 178,496.23 853,282.06 0.00 0.00 30,093,491.66
A-5 152,284.32 239,198.49 0.00 0.00 26,163,085.83
A-6 173,650.53 173,650.53 0.00 0.00 29,933,000.00
A-7 67,538.76 228,864.58 0.00 0.00 11,480,663.93
A-8 217,549.02 217,549.02 0.00 0.00 37,500,000.00
A-9 249,786.88 249,786.88 0.00 0.00 43,057,000.00
A-10 15,663.53 15,663.53 0.00 0.00 2,700,000.00
A-11 136,910.85 136,910.85 0.00 0.00 23,600,000.00
A-12 22,333.58 22,333.58 0.00 0.00 4,286,344.15
A-13 13,189.85 13,189.85 0.00 0.00 1,837,004.63
A-14 44,802.16 44,802.16 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 47,781.88 57,554.03 0.00 0.00 8,226,626.56
M-2 23,969.45 28,871.58 0.00 0.00 4,126,829.56
M-3 14,381.73 17,323.02 0.00 0.00 2,476,107.25
B-1 15,372.47 18,516.38 0.00 0.00 2,646,684.68
B-2 8,665.60 10,437.85 0.00 0.00 1,491,960.66
B-3 9,284.39 11,183.20 0.00 0.00 1,598,498.86
- -------------------------------------------------------------------------------
1,542,518.00 4,500,341.05 0.00 0.00 255,210,857.62
===============================================================================
Run: 11/03/97 09:13:01
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 39.315572 39.315572 0.228082 39.543654 0.000000 0.000000
A-2 600.370454 24.993316 3.482934 28.476250 0.000000 575.377138
A-3 641.522846 17.221991 3.721671 20.943662 0.000000 624.300855
A-4 686.577353 15.057478 3.983046 19.040524 0.000000 671.519875
A-5 1000.000000 3.311016 5.801307 9.112323 0.000000 996.688984
A-6 1000.000000 0.000000 5.801307 5.801307 0.000000 1000.000000
A-7 776.132650 10.755055 4.502584 15.257639 0.000000 765.377595
A-8 1000.000000 0.000000 5.801307 5.801307 0.000000 1000.000000
A-9 1000.000000 0.000000 5.801307 5.801307 0.000000 1000.000000
A-10 1000.000000 0.000000 5.801307 5.801307 0.000000 1000.000000
A-11 1000.000000 0.000000 5.801307 5.801307 0.000000 1000.000000
A-12 188.410732 0.000000 0.981696 0.981696 0.000000 188.410732
A-13 188.410731 0.000000 1.352805 1.352805 0.000000 188.410731
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 950.313857 1.127509 5.513063 6.640572 0.000000 949.186349
M-2 953.428872 1.131204 5.531135 6.662339 0.000000 952.297668
M-3 953.428869 1.131204 5.531137 6.662341 0.000000 952.297665
B-1 955.418235 1.133563 5.542675 6.676238 0.000000 954.284672
B-2 957.459721 1.135985 5.554516 6.690501 0.000000 956.323736
B-3 923.255684 1.095407 5.356091 6.451498 0.000000 922.160277
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:13:02 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S22 (POOL # 4114)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4114
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 66,849.33
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 27,240.63
SUBSERVICER ADVANCES THIS MONTH 23,652.05
MASTER SERVICER ADVANCES THIS MONTH 3,810.25
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,421,083.25
(B) TWO MONTHLY PAYMENTS: 3 886,249.30
(C) THREE OR MORE MONTHLY PAYMENTS: 1 259,036.05
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 476,907.08
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 255,210,857.62
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 899
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 530,199.07
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,651,516.39
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.02415330 % 5.75096100 % 2.22488610 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.94128820 % 5.81071021 % 2.24800160 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2090 %
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 7.64743996
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 294.73
POOL TRADING FACTOR: 73.61551039
................................................................................
Run: 11/03/97 09:13:03 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-S23 (POOL # 4115)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4115
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944ML9 14,417,000.00 0.00 6.500000 % 0.00
A-2 760944MG0 25,150,000.00 1,766,691.17 5.500000 % 709,399.54
A-3 760944MH8 12,946,000.00 3,592,676.46 6.637500 % 283,759.82
A-4 760944MJ4 0.00 0.00 2.362500 % 0.00
A-5 760944MV7 22,700,000.00 11,205,727.09 6.500000 % 245,065.30
A-6 760944MK1 11,100,000.00 11,100,000.00 5.850000 % 0.00
A-7 760944MW5 16,290,000.00 16,290,000.00 6.500000 % 0.00
A-8 760944MX3 12,737,000.00 12,737,000.00 6.500000 % 0.00
A-9 760944MY1 7,300,000.00 7,300,000.00 6.500000 % 0.00
A-10 760944MM7 15,200,000.00 15,200,000.00 6.500000 % 0.00
A-11 760944MN5 5,000,000.00 3,694,424.61 6.817500 % 0.00
A-12 760944MP0 2,692,308.00 1,989,305.77 5.910315 % 0.00
A-13 760944MQ8 15,531,578.00 11,476,048.76 6.687500 % 0.00
A-14 760944MR6 7,168,422.00 5,296,638.91 6.093730 % 0.00
A-15 760944MS4 5,000,000.00 3,694,424.61 6.687500 % 0.00
A-16 760944MT2 2,307,692.00 1,705,118.82 6.093730 % 0.00
A-17 760944MU9 0.00 0.00 0.270633 % 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 2,203,040.56 6.500000 % 12,442.09
M-2 760944NA2 1,368,000.00 1,100,313.82 6.500000 % 6,214.23
M-3 760944NB0 912,000.00 733,542.53 6.500000 % 4,142.82
B-1 729,800.00 586,994.88 6.500000 % 3,315.17
B-2 547,100.00 440,045.09 6.500000 % 2,485.24
B-3 547,219.77 440,141.35 6.500000 % 2,485.77
- -------------------------------------------------------------------------------
182,383,319.77 112,552,134.43 1,269,309.98
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 8,064.82 717,464.36 0.00 0.00 1,057,291.63
A-3 19,792.19 303,552.01 0.00 0.00 3,308,916.64
A-4 7,044.68 7,044.68 0.00 0.00 0.00
A-5 60,453.96 305,519.26 0.00 0.00 10,960,661.79
A-6 53,895.21 53,895.21 0.00 0.00 11,100,000.00
A-7 87,883.19 87,883.19 0.00 0.00 16,290,000.00
A-8 68,715.05 68,715.05 0.00 0.00 12,737,000.00
A-9 39,382.89 39,382.89 0.00 0.00 7,300,000.00
A-10 82,002.72 82,002.72 0.00 0.00 15,200,000.00
A-11 20,904.67 20,904.67 0.00 0.00 3,694,424.61
A-12 9,758.51 9,758.51 0.00 0.00 1,989,305.77
A-13 63,698.25 63,698.25 0.00 0.00 11,476,048.76
A-14 26,788.91 26,788.91 0.00 0.00 5,296,638.91
A-15 20,506.05 20,506.05 0.00 0.00 3,694,424.61
A-16 8,624.01 8,624.01 0.00 0.00 1,705,118.82
A-17 25,281.67 25,281.67 0.00 0.00 0.00
R-I 0.18 0.18 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 11,885.22 24,327.31 0.00 0.00 2,190,598.47
M-2 5,936.10 12,150.33 0.00 0.00 1,094,099.59
M-3 3,957.41 8,100.23 0.00 0.00 729,399.71
B-1 3,166.79 6,481.96 0.00 0.00 583,679.71
B-2 2,374.01 4,859.25 0.00 0.00 437,559.85
B-3 2,374.53 4,860.30 0.00 0.00 437,655.58
- -------------------------------------------------------------------------------
632,491.02 1,901,801.00 0.00 0.00 111,282,824.45
===============================================================================
Run: 11/03/97 09:13:03
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 70.246170 28.206741 0.320669 28.527410 0.000000 42.039429
A-3 277.512472 21.918725 1.528827 23.447552 0.000000 255.593746
A-5 493.644365 10.795828 2.663170 13.458998 0.000000 482.848537
A-6 1000.000000 0.000000 4.855424 4.855424 0.000000 1000.000000
A-7 1000.000000 0.000000 5.394917 5.394917 0.000000 1000.000000
A-8 1000.000000 0.000000 5.394916 5.394916 0.000000 1000.000000
A-9 1000.000000 0.000000 5.394916 5.394916 0.000000 1000.000000
A-10 1000.000000 0.000000 5.394916 5.394916 0.000000 1000.000000
A-11 738.884922 0.000000 4.180934 4.180934 0.000000 738.884922
A-12 738.884916 0.000000 3.624589 3.624589 0.000000 738.884916
A-13 738.884919 0.000000 4.101209 4.101209 0.000000 738.884920
A-14 738.884919 0.000000 3.737072 3.737072 0.000000 738.884919
A-15 738.884922 0.000000 4.101210 4.101210 0.000000 738.884922
A-16 738.884921 0.000000 3.737071 3.737071 0.000000 738.884921
R-I 0.000000 0.000000 1.800000 1.800000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 804.322950 4.542567 4.339255 8.881822 0.000000 799.780383
M-2 804.322968 4.542566 4.339254 8.881820 0.000000 799.780402
M-3 804.322950 4.542566 4.339265 8.881831 0.000000 799.780384
B-1 804.322938 4.542573 4.339257 8.881830 0.000000 799.780365
B-2 804.322957 4.542570 4.339262 8.881832 0.000000 799.780388
B-3 804.322823 4.542562 4.339262 8.881824 0.000000 799.780278
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:13:04 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S23 (POOL # 4115)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4115
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 22,403.41
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,104.78
SUBSERVICER ADVANCES THIS MONTH 4,461.48
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 167,043.43
(B) TWO MONTHLY PAYMENTS: 1 208,607.45
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 111,282,824.45
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 442
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 633,650.43
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.10975220 % 3.58669100 % 1.30355710 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.08190690 % 3.60711349 % 1.31097960 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2708 %
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 7.13561924
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 121.90
POOL TRADING FACTOR: 61.01590024
................................................................................
Run: 11/03/97 09:13:05 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-S27 (POOL # 4116)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4116
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944PD4 21,790,000.00 0.00 6.500000 % 0.00
A-2 760944QQ4 20,994,000.00 0.00 7.500000 % 0.00
A-3 760944PE2 27,540,000.00 0.00 6.500000 % 0.00
A-4 760944PF9 26,740,000.00 5,439,340.29 6.500000 % 324,646.78
A-5 760944QB7 30,000,000.00 11,533,721.63 7.050000 % 70,013.68
A-6 760944PG7 48,041,429.00 48,041,429.00 6.500000 % 0.00
A-7 760944QY7 55,044,571.00 23,468,376.98 10.000000 % 142,461.17
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 0.110238 % 0.00
R 760944QW1 100.00 0.00 7.500000 % 0.00
M-1 760944QT8 6,864,500.00 6,464,491.08 7.500000 % 10,988.99
M-2 760944QU5 3,432,150.00 3,255,959.20 7.500000 % 5,534.80
M-3 760944QV3 2,059,280.00 1,974,722.33 7.500000 % 3,356.83
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 1,372,850.89 922,597.56 7.500000 % 0.00
- -------------------------------------------------------------------------------
274,570,013.89 121,532,265.04 557,002.25
===============================================================================
_______________________________________________________________________________
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 29,378.43 354,025.21 0.00 0.00 5,114,693.51
A-5 67,565.91 137,579.59 0.00 0.00 11,463,707.95
A-6 259,476.69 259,476.69 0.00 0.00 48,041,429.00
A-7 195,007.86 337,469.03 0.00 0.00 23,325,915.81
A-8 94,041.50 94,041.50 0.00 0.00 15,090,000.00
A-9 12,464.08 12,464.08 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 11,132.47 11,132.47 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 40,286.98 51,275.97 0.00 0.00 6,453,502.09
M-2 20,291.28 25,826.08 0.00 0.00 3,250,424.40
M-3 12,306.55 15,663.38 0.00 0.00 1,971,365.50
B-1 15,577.86 15,577.86 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 0.00 915,348.80
- -------------------------------------------------------------------------------
757,529.61 1,314,531.86 0.00 0.00 120,968,014.03
===============================================================================
Run: 11/03/97 09:13:05
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-4 203.415867 12.140867 1.098670 13.239537 0.000000 191.275000
A-5 384.457388 2.333789 2.252197 4.585986 0.000000 382.123598
A-6 1000.000000 0.000000 5.401103 5.401103 0.000000 1000.000000
A-7 426.352255 2.588106 3.542726 6.130832 0.000000 423.764149
A-8 1000.000000 0.000000 6.232041 6.232041 0.000000 1000.000000
A-9 1000.000000 0.000000 6.232040 6.232040 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-1 941.727887 1.600843 5.868888 7.469731 0.000000 940.127044
M-2 948.664598 1.612633 5.912119 7.524752 0.000000 947.051965
M-3 958.938236 1.630099 5.976142 7.606241 0.000000 957.308137
B-1 971.234332 0.000000 7.091919 7.091919 0.000000 971.234332
B-2 977.888412 0.000000 0.000000 0.000000 0.000000 977.888413
B-3 672.030420 0.000000 0.000000 0.000000 0.000000 666.750342
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:13:06 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S27 (POOL # 4116)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4116
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 35,600.20
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,262.21
SUBSERVICER ADVANCES THIS MONTH 19,827.71
MASTER SERVICER ADVANCES THIS MONTH 3,730.67
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,656,518.84
(B) TWO MONTHLY PAYMENTS: 2 275,172.43
(C) THREE OR MORE MONTHLY PAYMENTS: 2 466,734.87
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 300,132.07
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 120,968,014.03
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 439
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 497,349.62
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 357,658.37
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 86.86818090 % 9.62310100 % 3.50871810 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 86.82935490 % 9.65155300 % 3.51909210 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1103 %
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 8.09057717
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 295.78
POOL TRADING FACTOR: 44.05725604
................................................................................
Run: 11/03/97 09:13:06 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S24 (POOL # 4117)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4117
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944QZ4 45,077,000.00 15,690,648.95 7.000000 % 307,003.55
A-2 760944RC4 15,690,000.00 0.00 7.000000 % 0.00
A-3 760944RD2 16,985,000.00 3,385,132.30 7.000000 % 305,995.57
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 71,062,835.95 7.000000 % 459,749.33
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 0.189857 % 0.00
R 760944RP5 1,000.00 0.00 7.000000 % 0.00
M-1 760944RL4 9,349,300.00 8,886,989.74 7.000000 % 17,413.03
M-2 760944RM2 4,674,600.00 4,477,782.38 7.000000 % 8,773.70
M-3 760944RN0 3,739,700.00 3,606,833.61 7.000000 % 0.00
B-1 2,804,800.00 2,731,063.87 7.000000 % 0.00
B-2 935,000.00 914,257.10 7.000000 % 0.00
B-3 1,870,098.07 1,463,131.16 7.000000 % 0.00
- -------------------------------------------------------------------------------
373,968,498.07 269,990,675.06 1,098,935.18
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 91,395.64 398,399.19 0.00 0.00 15,383,645.40
A-2 0.00 0.00 0.00 0.00 0.00
A-3 19,717.88 325,713.45 0.00 0.00 3,079,136.73
A-4 71,377.68 71,377.68 0.00 0.00 12,254,000.00
A-5 42,672.83 42,672.83 0.00 0.00 7,326,000.00
A-6 428,400.03 428,400.03 0.00 0.00 73,547,000.00
A-7 49,802.44 49,802.44 0.00 0.00 8,550,000.00
A-8 413,930.16 873,679.49 0.00 0.00 70,603,086.62
A-9 192,546.15 192,546.15 0.00 0.00 33,056,000.00
A-10 134,198.66 134,198.66 0.00 0.00 23,039,000.00
A-11 42,654.23 42,654.23 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 51,765.35 69,178.38 0.00 0.00 8,869,576.71
M-2 26,082.40 34,856.10 0.00 0.00 4,469,008.68
M-3 20,461.31 20,461.31 0.00 0.00 3,606,833.61
B-1 0.00 0.00 0.00 0.00 2,731,063.87
B-2 0.00 0.00 0.00 0.00 914,257.10
B-3 0.00 0.00 0.00 0.00 1,446,054.58
- -------------------------------------------------------------------------------
1,585,004.76 2,683,939.94 0.00 0.00 268,874,663.30
===============================================================================
Run: 11/03/97 09:13:06
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S24 (POOL # 4117)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4117
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 348.085475 6.810647 2.027545 8.838192 0.000000 341.274828
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 199.301283 18.015636 1.160900 19.176536 0.000000 181.285648
A-4 1000.000000 0.000000 5.824847 5.824847 0.000000 1000.000000
A-5 1000.000000 0.000000 5.824847 5.824847 0.000000 1000.000000
A-6 1000.000000 0.000000 5.824847 5.824847 0.000000 1000.000000
A-7 1000.000000 0.000000 5.824847 5.824847 0.000000 1000.000000
A-8 617.561797 3.995388 3.597203 7.592591 0.000000 613.566408
A-9 1000.000000 0.000000 5.824847 5.824847 0.000000 1000.000000
A-10 1000.000000 0.000000 5.824847 5.824847 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 950.551350 1.862496 5.536816 7.399312 0.000000 948.688855
M-2 957.896372 1.876888 5.579600 7.456488 0.000000 956.019484
M-3 964.471377 0.000000 5.471377 5.471377 0.000000 964.471377
B-1 973.710735 0.000000 0.000000 0.000000 0.000000 973.710735
B-2 977.815080 0.000000 0.000000 0.000000 0.000000 977.815080
B-3 782.382049 0.000000 0.000000 0.000000 0.000000 773.250667
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:13:07 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S24 (POOL # 4117)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4117
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 60,804.77
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 28,854.73
SUBSERVICER ADVANCES THIS MONTH 18,821.28
MASTER SERVICER ADVANCES THIS MONTH 1,604.88
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,510,132.04
(B) TWO MONTHLY PAYMENTS: 2 346,342.56
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 792,391.48
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 268,874,663.30
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 944
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 230,687.43
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 586,996.15
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.82191840 % 6.28599700 % 1.89208470 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.80406430 % 6.30234876 % 1.89358700 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1900 %
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 7.58671925
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 297.22
POOL TRADING FACTOR: 71.89767713
................................................................................
Run: 11/03/97 09:13:08 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S25 (POOL # 4118)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4118
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944RQ3 99,235,000.00 47,316,648.06 6.500000 % 731,577.53
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 4,361,579.86 6.500000 % 3,111.06
A-7 760944RW0 0.00 0.00 0.297448 % 0.00
R 760944SA7 100.00 0.00 6.500000 % 0.00
M-1 760944RX8 2,337,700.00 1,897,236.55 6.500000 % 10,479.26
M-2 760944RY6 779,000.00 632,222.82 6.500000 % 3,492.04
M-3 760944RZ3 779,100.00 632,303.97 6.500000 % 3,492.49
B-1 701,100.00 569,000.54 6.500000 % 3,142.84
B-2 389,500.00 316,111.39 6.500000 % 1,746.02
B-3 467,420.45 379,350.26 6.500000 % 2,095.31
- -------------------------------------------------------------------------------
155,801,920.45 90,858,199.25 759,136.55
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 255,759.69 987,337.22 0.00 0.00 46,585,070.53
A-2 28,107.45 28,107.45 0.00 0.00 5,200,000.00
A-3 60,609.39 60,609.39 0.00 0.00 11,213,000.00
A-4 72,562.67 72,562.67 0.00 0.00 13,246,094.21
A-5 26,574.18 26,574.18 0.00 0.00 5,094,651.59
A-6 23,575.55 26,686.61 0.00 0.00 4,358,468.80
A-7 22,473.99 22,473.99 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 10,255.10 20,734.36 0.00 0.00 1,886,757.29
M-2 3,417.34 6,909.38 0.00 0.00 628,730.78
M-3 3,417.78 6,910.27 0.00 0.00 628,811.48
B-1 3,075.61 6,218.45 0.00 0.00 565,857.70
B-2 1,708.67 3,454.69 0.00 0.00 314,365.37
B-3 2,050.50 4,145.81 0.00 0.00 377,254.95
- -------------------------------------------------------------------------------
513,587.92 1,272,724.47 0.00 0.00 90,099,062.70
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 476.814109 7.372172 2.577313 9.949485 0.000000 469.441936
A-2 1000.000000 0.000000 5.405279 5.405279 0.000000 1000.000000
A-3 1000.000000 0.000000 5.405279 5.405279 0.000000 1000.000000
A-4 617.533530 0.000000 3.382875 3.382875 0.000000 617.533530
A-5 617.533526 0.000000 3.221113 3.221113 0.000000 617.533526
A-6 872.315972 0.622212 4.715110 5.337322 0.000000 871.693760
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 811.582560 4.482722 4.386833 8.869555 0.000000 807.099837
M-2 811.582567 4.482721 4.386829 8.869550 0.000000 807.099846
M-3 811.582557 4.482724 4.386831 8.869555 0.000000 807.099833
B-1 811.582570 4.482727 4.386835 8.869562 0.000000 807.099843
B-2 811.582516 4.482721 4.386829 8.869550 0.000000 807.099795
B-3 811.582506 4.482731 4.386821 8.869552 0.000000 807.099796
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:13:08 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S25 (POOL # 4118)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4118
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 20,663.50
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,809.15
SUBSERVICER ADVANCES THIS MONTH 8,708.59
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 745,955.84
(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 90,099,062.70
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 383
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 257,287.37
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.12842480 % 3.47988800 % 1.39168750 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.11451350 % 3.48982493 % 1.39566160 %
CLASS A-7 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2970 %
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 7.19549512
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 123.42
POOL TRADING FACTOR: 57.82923756
................................................................................
Run: 11/03/97 09:13:09 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S26 (POOL # 4119)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4119
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944SB5 46,831,871.00 0.00 6.500000 % 0.00
A-2 760944SC3 37,616,000.00 0.00 7.000000 % 0.00
A-3 760944SD1 49,533,152.00 3,927,122.83 7.050000 % 1,752,899.26
A-4 760944SE9 24,745,827.00 24,745,827.00 7.250000 % 0.00
A-5 760944SF6 47,058,123.00 3,976,830.93 6.437500 % 394,402.33
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 0.072686 % 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 9,848,781.12 7.500000 % 11,133.69
M-2 760944SP4 5,640,445.00 5,399,040.24 7.500000 % 6,103.42
M-3 760944SQ2 3,760,297.00 3,639,030.29 7.500000 % 4,113.79
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 1,061,565.62 7.500000 % 0.00
- -------------------------------------------------------------------------------
376,029,704.99 201,136,453.76 2,168,652.49
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 22,951.21 1,775,850.47 0.00 0.00 2,174,223.57
A-4 148,724.26 148,724.26 0.00 0.00 24,745,827.00
A-5 21,222.48 415,624.81 0.00 0.00 3,582,428.60
A-6 10,096.13 10,096.13 0.00 0.00 0.00
A-7 339,854.95 339,854.95 0.00 0.00 54,662,626.00
A-8 225,239.20 225,239.20 0.00 0.00 36,227,709.00
A-9 213,545.62 213,545.62 0.00 0.00 34,346,901.00
A-10 122,016.68 122,016.68 0.00 0.00 19,625,291.00
A-11 12,119.48 12,119.48 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 61,233.01 72,366.70 0.00 0.00 9,837,647.43
M-2 33,567.55 39,670.97 0.00 0.00 5,392,936.82
M-3 22,625.01 26,738.80 0.00 0.00 3,634,916.50
B-1 34,808.61 34,808.61 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 1,056,210.28
- -------------------------------------------------------------------------------
1,268,004.19 3,436,656.68 0.00 0.00 198,962,445.93
===============================================================================
Run: 11/03/97 09:13:09
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S26 (POOL # 4119)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4119
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 79.282716 35.388405 0.463350 35.851755 0.000000 43.894311
A-4 1000.000000 0.000000 6.010074 6.010074 0.000000 1000.000000
A-5 84.508915 8.381174 0.450984 8.832158 0.000000 76.127741
A-7 1000.000000 0.000000 6.217318 6.217318 0.000000 1000.000000
A-8 1000.000000 0.000000 6.217318 6.217318 0.000000 1000.000000
A-9 1000.000000 0.000000 6.217318 6.217318 0.000000 1000.000000
A-10 1000.000000 0.000000 6.217318 6.217318 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-1 952.418177 1.076674 5.921487 6.998161 0.000000 951.341503
M-2 957.201114 1.082081 5.951224 7.033305 0.000000 956.119033
M-3 967.750763 1.094007 6.016815 7.110822 0.000000 966.656756
B-1 976.417009 0.000000 12.342507 12.342507 0.000000 976.417009
B-2 980.790874 0.000000 0.000000 0.000000 0.000000 980.790874
B-3 564.617217 0.000000 0.000000 0.000000 0.000000 561.768861
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:13:10 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S26 (POOL # 4119)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4119
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 48,091.91
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 21,198.41
SUBSERVICER ADVANCES THIS MONTH 27,755.43
MASTER SERVICER ADVANCES THIS MONTH 2,753.96
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,029,205.52
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,749,475.07
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 198,962,445.93
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 699
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 372,685.12
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,946,630.35
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.25466710 % 9.39006900 % 2.35526390 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.13975190 % 9.48194050 % 2.37830760 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0734 %
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 7.98773154
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 295.20
POOL TRADING FACTOR: 52.91136399
................................................................................
Run: 11/03/97 09:21:59 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 36,160,457.70 6.970000 % 129,664.84
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 66,181,770.82 129,664.84
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 209,293.61 338,958.45 0.00 0.00 36,030,792.86
A-2 173,760.76 173,760.76 0.00 0.00 30,021,313.12
S 13,204.24 13,204.24 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
396,258.61 525,923.45 0.00 0.00 66,052,105.98
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 890.277341 3.192373 5.152848 8.345221 0.000000 887.084968
A-2 1000.000000 0.000000 5.787913 5.787913 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 27-October-97
DISTRIBUTION DATE 30-October-97
Run: 11/03/97 09:22:00 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 1,654.54
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 66,052,105.98
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 0
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 2,607,739.70
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 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: 93.50725328
................................................................................
Run: 11/03/97 09:13:10 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-S28 (POOL # 4120)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4120
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944UC0 22,205,000.00 11,720,036.63 9.860000 % 76,675.20
A-2 760944SZ2 24,926,000.00 0.00 6.350000 % 0.00
A-3 760944TA6 25,850,000.00 4,642,161.05 6.350000 % 337,370.89
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 6.387000 % 0.00
A-9 760944TH1 1,757,369.00 1,757,369.00 8.716390 % 0.00
A-10 760944TC2 0.00 0.00 0.104624 % 0.00
R 760944TM0 100.00 0.00 7.000000 % 0.00
M-1 760944TJ7 5,350,000.00 5,112,681.59 7.000000 % 5,983.49
M-2 760944TK4 3,210,000.00 3,067,608.96 7.000000 % 3,590.09
M-3 760944TL2 2,141,000.00 2,046,028.26 7.000000 % 2,394.51
B-1 1,070,000.00 1,022,536.31 7.000000 % 1,196.70
B-2 642,000.00 613,521.78 7.000000 % 718.02
B-3 963,170.23 791,576.91 7.000000 % 926.41
- -------------------------------------------------------------------------------
214,013,270.23 156,672,151.49 428,855.31
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 96,157.65 172,832.85 0.00 0.00 11,643,361.43
A-2 0.00 0.00 0.00 0.00 0.00
A-3 24,528.55 361,899.44 0.00 0.00 4,304,790.16
A-4 247,950.64 247,950.64 0.00 0.00 46,926,000.00
A-5 227,164.59 227,164.59 0.00 0.00 39,000,000.00
A-6 24,976.45 24,976.45 0.00 0.00 4,288,000.00
A-7 179,192.09 179,192.09 0.00 0.00 30,764,000.00
A-8 26,151.45 26,151.45 0.00 0.00 4,920,631.00
A-9 12,746.11 12,746.11 0.00 0.00 1,757,369.00
A-10 13,639.62 13,639.62 0.00 0.00 0.00
R 0.01 0.01 0.00 0.00 0.00
M-1 29,780.01 35,763.50 0.00 0.00 5,106,698.10
M-2 17,868.01 21,458.10 0.00 0.00 3,064,018.87
M-3 11,917.56 14,312.07 0.00 0.00 2,043,633.75
B-1 5,956.01 7,152.71 0.00 0.00 1,021,339.61
B-2 3,573.60 4,291.62 0.00 0.00 612,803.76
B-3 4,610.72 5,537.13 0.00 0.00 790,650.50
- -------------------------------------------------------------------------------
926,213.07 1,355,068.38 0.00 0.00 156,243,296.18
===============================================================================
Run: 11/03/97 09:13:10
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-1 527.810702 3.453060 4.330450 7.783510 0.000000 524.357642
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 179.580698 13.051098 0.948880 13.999978 0.000000 166.529600
A-4 1000.000000 0.000000 5.283865 5.283865 0.000000 1000.000000
A-5 1000.000000 0.000000 5.824733 5.824733 0.000000 1000.000000
A-6 1000.000000 0.000000 5.824732 5.824732 0.000000 1000.000000
A-7 1000.000000 0.000000 5.824733 5.824733 0.000000 1000.000000
A-8 1000.000000 0.000000 5.314654 5.314654 0.000000 1000.000000
A-9 1000.000000 0.000000 7.252950 7.252950 0.000000 1000.000000
R 0.000000 0.000000 0.100000 0.100000 0.000000 0.000000
M-1 955.641419 1.118409 5.566357 6.684766 0.000000 954.523009
M-2 955.641421 1.118408 5.566358 6.684766 0.000000 954.523013
M-3 955.641411 1.118407 5.566352 6.684759 0.000000 954.523003
B-1 955.641411 1.118411 5.566364 6.684775 0.000000 954.523000
B-2 955.641402 1.118411 5.566355 6.684766 0.000000 954.522991
B-3 821.845283 0.961824 4.787025 5.748849 0.000000 820.883449
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:13:11 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S28 (POOL # 4120)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4120
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 46,242.90
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,574.81
SUBSERVICER ADVANCES THIS MONTH 14,971.85
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,381,540.86
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 333,209.43
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 432,843.49
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 156,243,296.18
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 557
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 245,498.23
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.92329100 % 6.52720900 % 1.54950000 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.91060040 % 6.53746495 % 1.55193470 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1047 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,582,358.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,224,721.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.58441016
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 297.66
POOL TRADING FACTOR: 73.00635891
................................................................................
Run: 11/03/97 09:13:12 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-S29 (POOL # 4121)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4121
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944UE6 63,826,000.00 21,952,849.82 6.038793 % 734,934.61
A-2 760944UF3 47,547,000.00 27,422,616.82 6.337500 % 353,212.16
A-3 760944UG1 0.00 0.00 2.662500 % 0.00
A-4 760944UD8 22,048,000.00 22,048,000.00 5.758391 % 0.00
A-5 760944UH9 8,492,000.00 8,492,000.00 6.250000 % 0.00
A-6 760944UL0 15,208,000.00 15,208,000.00 7.000000 % 0.00
A-7 760944UM8 9,054,000.00 0.00 7.000000 % 0.00
A-8 760944UN6 64,926,000.00 20,634,128.31 7.000000 % 206,964.48
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 0.121859 % 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 3,181,414.49 7.000000 % 17,453.80
M-2 760944UR7 1,948,393.00 1,590,704.75 7.000000 % 8,726.88
M-3 760944US5 1,298,929.00 1,060,470.13 7.000000 % 5,817.92
B-1 909,250.00 742,328.82 7.000000 % 4,072.55
B-2 389,679.00 318,141.28 7.000000 % 1,745.38
B-3 649,465.07 494,535.54 7.000000 % 2,713.10
- -------------------------------------------------------------------------------
259,785,708.07 123,145,189.96 1,335,640.88
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 110,213.60 845,148.21 0.00 0.00 21,217,915.21
A-2 144,484.42 497,696.58 0.00 0.00 27,069,404.66
A-3 60,700.55 60,700.55 0.00 0.00 0.00
A-4 105,551.52 105,551.52 0.00 0.00 22,048,000.00
A-5 44,124.94 44,124.94 0.00 0.00 8,492,000.00
A-6 88,504.28 88,504.28 0.00 0.00 15,208,000.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 120,082.11 327,046.59 0.00 0.00 20,427,163.83
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 12,475.85 12,475.85 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 18,514.52 35,968.32 0.00 0.00 3,163,960.69
M-2 9,257.24 17,984.12 0.00 0.00 1,581,977.87
M-3 6,171.50 11,989.42 0.00 0.00 1,054,652.21
B-1 4,320.05 8,392.60 0.00 0.00 738,256.27
B-2 1,851.45 3,596.83 0.00 0.00 316,395.90
B-3 2,877.98 5,591.08 0.00 0.00 491,822.44
- -------------------------------------------------------------------------------
729,130.01 2,064,770.89 0.00 0.00 121,809,549.08
===============================================================================
Run: 11/03/97 09:13:12
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-1 343.948388 11.514659 1.726782 13.241441 0.000000 332.433729
A-2 576.747572 7.428695 3.038770 10.467465 0.000000 569.318877
A-4 1000.000000 0.000000 4.787351 4.787351 0.000000 1000.000000
A-5 1000.000000 0.000000 5.196060 5.196060 0.000000 1000.000000
A-6 1000.000000 0.000000 5.819587 5.819587 0.000000 1000.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 317.809942 3.187698 1.849523 5.037221 0.000000 314.622244
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-1 816.418862 4.479018 4.751221 9.230239 0.000000 811.939844
M-2 816.418838 4.479014 4.751218 9.230232 0.000000 811.939824
M-3 816.418857 4.479013 4.751222 9.230235 0.000000 811.939844
B-1 816.418829 4.479021 4.751224 9.230245 0.000000 811.939808
B-2 816.418847 4.479020 4.751218 9.230238 0.000000 811.939827
B-3 761.450558 4.177438 4.431324 8.608762 0.000000 757.273120
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:13:12 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S29 (POOL # 4121)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4121
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 28,777.99
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,294.90
SUBSERVICER ADVANCES THIS MONTH 7,971.51
MASTER SERVICER ADVANCES THIS MONTH 2,289.43
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 682,667.77
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 121,809,549.08
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 545
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 205,556.32
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 660,044.79
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.00090660 % 4.73635200 % 1.26274170 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.96839950 % 4.76201645 % 1.26958410 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1220 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 629,413.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,305,415.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.52830593
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 123.11
POOL TRADING FACTOR: 46.88847204
................................................................................
Run: 11/03/97 09:13:13 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-S30 (POOL # 4122)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4122
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944TP3 69,208,000.00 0.00 7.500000 % 0.00
A-2 760944TT5 51,250,000.00 13,966,560.72 7.500000 % 150,584.59
A-3 760944SW9 49,628,000.00 41,081,820.50 6.200000 % 442,935.76
A-4 760944SX7 41,944,779.00 36,158,944.45 6.337500 % 299,871.19
A-5 760944SY5 446,221.00 384,669.56 297.275000 % 3,190.12
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 13,219,197.61 7.500000 % 99,762.11
A-11 760944TR9 3,400,000.00 3,400,000.00 7.500000 % 0.00
A-12 760944TS7 0.00 0.00 0.034569 % 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 8,458,607.80 7.500000 % 9,530.46
M-2 760944TY4 4,823,973.00 4,613,785.28 7.500000 % 5,198.43
M-3 760944TZ1 3,215,982.00 3,075,856.86 7.500000 % 3,465.62
B-1 1,929,589.00 1,845,513.93 7.500000 % 2,079.37
B-2 803,995.00 768,963.72 7.500000 % 866.40
B-3 1,286,394.99 389,550.07 7.500000 % 438.92
- -------------------------------------------------------------------------------
321,598,232.99 185,131,470.50 1,017,922.97
===============================================================================
_______________________________________________________________________________
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 87,066.39 237,650.98 0.00 0.00 13,815,976.13
A-3 211,709.91 654,645.67 0.00 0.00 40,638,884.74
A-4 190,473.06 490,344.25 0.00 0.00 35,859,073.26
A-5 95,048.67 98,238.79 0.00 0.00 381,479.44
A-6 186,494.72 186,494.72 0.00 0.00 32,053,000.00
A-7 69,582.99 69,582.99 0.00 0.00 11,162,000.00
A-8 84,344.91 84,344.91 0.00 0.00 13,530,000.00
A-9 6,377.30 6,377.30 0.00 0.00 1,023,000.00
A-10 82,407.40 182,169.51 0.00 0.00 13,119,435.50
A-11 21,195.32 21,195.32 0.00 0.00 3,400,000.00
A-12 5,319.43 5,319.43 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 52,730.27 62,260.73 0.00 0.00 8,449,077.34
M-2 28,761.96 33,960.39 0.00 0.00 4,608,586.85
M-3 19,174.64 22,640.26 0.00 0.00 3,072,391.24
B-1 11,504.78 13,584.15 0.00 0.00 1,843,434.56
B-2 4,793.65 5,660.05 0.00 0.00 768,097.32
B-3 2,428.47 2,867.39 0.00 0.00 389,111.15
- -------------------------------------------------------------------------------
1,159,413.87 2,177,336.84 0.00 0.00 184,113,547.53
===============================================================================
Run: 11/03/97 09:13:13
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-2 272.518258 2.938236 1.698856 4.637092 0.000000 269.580022
A-3 827.795206 8.925118 4.265937 13.191055 0.000000 818.870088
A-4 862.060674 7.149190 4.541043 11.690233 0.000000 854.911484
A-5 862.060638 7.149193 213.008061 220.157254 0.000000 854.911445
A-6 1000.000000 0.000000 5.818323 5.818323 0.000000 1000.000000
A-7 1000.000000 0.000000 6.233918 6.233918 0.000000 1000.000000
A-8 1000.000000 0.000000 6.233918 6.233918 0.000000 1000.000000
A-9 1000.000000 0.000000 6.233920 6.233920 0.000000 1000.000000
A-10 495.657953 3.740612 3.089891 6.830503 0.000000 491.917342
A-11 1000.000000 0.000000 6.233918 6.233918 0.000000 1000.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 956.428506 1.077625 5.962297 7.039922 0.000000 955.350882
M-2 956.428504 1.077624 5.962297 7.039921 0.000000 955.350880
M-3 956.428506 1.077624 5.962297 7.039921 0.000000 955.350882
B-1 956.428509 1.077623 5.962296 7.039919 0.000000 955.350886
B-2 956.428485 1.077619 5.962288 7.039907 0.000000 955.350867
B-3 302.823062 0.341194 1.887779 2.228973 0.000000 302.481861
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:13:14 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S30 (POOL # 4122)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4122
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 43,382.54
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 19,612.52
SUBSERVICER ADVANCES THIS MONTH 46,386.32
MASTER SERVICER ADVANCES THIS MONTH 3,080.76
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 13 3,149,881.51
(B) TWO MONTHLY PAYMENTS: 2 294,763.90
(C) THREE OR MORE MONTHLY PAYMENTS: 1 289,177.82
FORECLOSURES
NUMBER OF LOANS 8
AGGREGATE PRINCIPAL BALANCE 2,652,739.96
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 184,113,547.53
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 659
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 424,370.13
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 809,332.16
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.65476930 % 8.72258500 % 1.62264560 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 89.60929340 % 8.76092805 % 1.62977850 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0347 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,889,543.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,120,589.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.94222045
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 296.87
POOL TRADING FACTOR: 57.24955197
................................................................................
Run: 11/03/97 09:13:15 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 42,271,203.00 8.162776 % 2,622,715.44
M 760944SU3 3,678,041.61 3,414,765.50 8.162776 % 2,931.92
R 760944SV1 100.00 0.00 8.162776 % 0.00
B-1 4,494,871.91 3,529,740.22 8.162776 % 3,030.63
B-2 1,225,874.16 0.00 8.162776 % 0.00
- -------------------------------------------------------------------------------
163,449,887.68 49,215,708.72 2,628,677.99
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 277,256.57 2,899,972.01 0.00 0.00 39,648,487.56
M 22,397.42 25,329.34 0.00 0.00 3,411,833.58
R 0.00 0.00 0.00 0.00 0.00
B-1 23,151.56 26,182.19 0.00 0.00 3,526,709.59
B-2 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
322,805.55 2,951,483.54 0.00 0.00 46,587,030.73
===============================================================================
Run: 11/03/97 09:13:15
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 274.397459 17.024982 1.799771 18.824753 0.000000 257.372478
M 928.419486 0.797142 6.089496 6.886638 0.000000 927.622344
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 785.281603 0.674242 5.150658 5.824900 0.000000 784.607362
B-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:13:15 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S33 (POOL # 4123)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4123
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 12,316.90
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,840.64
SUBSERVICER ADVANCES THIS MONTH 53,377.88
MASTER SERVICER ADVANCES THIS MONTH 9,500.26
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 3,502,878.95
(B) TWO MONTHLY PAYMENTS: 2 456,634.74
(C) THREE OR MORE MONTHLY PAYMENTS: 3 945,165.57
FORECLOSURES
NUMBER OF LOANS 8
AGGREGATE PRINCIPAL BALANCE 2,007,373.42
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 46,587,030.73
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 169
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 1,268,973.09
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,586,421.41
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 85.88965620 % 6.93836500 % 7.17197890 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 85.10627730 % 7.32356951 % 7.57015320 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 498,268.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,422,143.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.60775169
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 306.33
POOL TRADING FACTOR: 28.50233267
................................................................................
Run: 11/03/97 09:13:17 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S31 (POOL # 4125)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4125
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944VU9 93,237,000.00 0.00 7.000000 % 0.00
A-2 760944VV7 41,000,000.00 24,509,922.19 7.000000 % 252,555.99
A-3 760944VW5 145,065,000.00 131,326,053.84 7.000000 % 2,282,681.31
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 1,166,543.84 0.000000 % 1,761.58
A-9 760944WC8 0.00 0.00 0.252793 % 0.00
R 760944WG9 100.00 0.00 7.000000 % 0.00
M-1 760944WD6 9,616,700.00 9,174,042.83 7.000000 % 10,714.78
M-2 760944WE4 7,479,800.00 7,135,504.43 7.000000 % 8,333.88
M-3 760944WF1 4,274,200.00 4,077,458.38 7.000000 % 4,762.25
B-1 2,564,500.00 2,446,455.97 7.000000 % 2,857.33
B-2 854,800.00 815,453.53 7.000000 % 952.41
B-3 1,923,420.54 880,621.80 7.000000 % 1,028.51
- -------------------------------------------------------------------------------
427,416,329.03 301,423,056.81 2,565,648.04
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 142,350.57 394,906.56 0.00 0.00 24,257,366.20
A-3 762,725.30 3,045,406.61 0.00 0.00 129,043,372.53
A-4 209,809.49 209,809.49 0.00 0.00 36,125,000.00
A-5 280,247.39 280,247.39 0.00 0.00 48,253,000.00
A-6 160,756.17 160,756.17 0.00 0.00 27,679,000.00
A-7 45,498.89 45,498.89 0.00 0.00 7,834,000.00
A-8 0.00 1,761.58 0.00 0.00 1,164,782.26
A-9 63,220.91 63,220.91 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 53,281.69 63,996.47 0.00 0.00 9,163,328.05
M-2 41,442.12 49,776.00 0.00 0.00 7,127,170.55
M-3 23,681.36 28,443.61 0.00 0.00 4,072,696.13
B-1 14,208.71 17,066.04 0.00 0.00 2,443,598.64
B-2 4,736.05 5,688.46 0.00 0.00 814,501.12
B-3 5,114.53 6,143.04 0.00 0.00 879,593.29
- -------------------------------------------------------------------------------
1,807,073.18 4,372,721.22 0.00 0.00 298,857,408.77
===============================================================================
Run: 11/03/97 09:13:17
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-2 597.802980 6.159902 3.471965 9.631867 0.000000 591.643078
A-3 905.291103 15.735576 5.257818 20.993394 0.000000 889.555527
A-4 1000.000000 0.000000 5.807875 5.807875 0.000000 1000.000000
A-5 1000.000000 0.000000 5.807875 5.807875 0.000000 1000.000000
A-6 1000.000000 0.000000 5.807875 5.807875 0.000000 1000.000000
A-7 1000.000000 0.000000 5.807875 5.807875 0.000000 1000.000000
A-8 772.643582 1.166757 0.000000 1.166757 0.000000 771.476825
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 953.969951 1.114185 5.540538 6.654723 0.000000 952.855767
M-2 953.969950 1.114185 5.540539 6.654724 0.000000 952.855765
M-3 953.969955 1.114185 5.540536 6.654721 0.000000 952.855770
B-1 953.969963 1.114186 5.540538 6.654724 0.000000 952.855777
B-2 953.969970 1.114190 5.540536 6.654726 0.000000 952.855779
B-3 457.841529 0.534724 2.659086 3.193810 0.000000 457.306799
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:13:17 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S31 (POOL # 4125)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4125
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 71,911.77
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 32,476.37
SUBSERVICER ADVANCES THIS MONTH 39,730.83
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,333,157.24
(B) TWO MONTHLY PAYMENTS: 4 1,136,443.84
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 2,229,123.45
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 298,857,408.77
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,052
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,213,602.42
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.86209010 % 6.76358500 % 1.37432460 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.80181350 % 6.81368242 % 1.38450410 %
BANKRUPTCY AMOUNT AVAILABLE 50,000.00
FRAUD AMOUNT AVAILABLE 2,996,022.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,996,022.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.63731450
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 298.62
POOL TRADING FACTOR: 69.92185101
................................................................................
Run: 11/03/97 09:13:18 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 14,068,352.84 6.500000 % 1,755,872.73
A-2 760944VC9 37,300,000.00 37,300,000.00 6.500000 % 0.00
A-3 760944VD7 17,482,000.00 17,482,000.00 6.500000 % 0.00
A-4 760944VE5 5,120,000.00 5,120,000.00 6.500000 % 0.00
A-5 760944VF2 37,500,000.00 23,462,364.28 6.500000 % 59,288.28
A-6 760944VG0 64,049,000.00 52,631,722.98 6.500000 % 48,221.13
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 0.250039 % 0.00
R 760944VM7 100.00 0.00 6.500000 % 0.00
M 760944VL9 10,156,500.00 8,297,772.27 6.500000 % 45,360.05
B 781,392.32 581,807.12 6.500000 % 3,180.46
- -------------------------------------------------------------------------------
312,503,992.32 193,008,019.49 1,911,922.65
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 76,014.74 1,831,887.47 0.00 0.00 12,312,480.11
A-2 201,540.98 201,540.98 0.00 0.00 37,300,000.00
A-3 94,459.50 94,459.50 0.00 0.00 17,482,000.00
A-4 27,664.60 27,664.60 0.00 0.00 5,120,000.00
A-5 126,772.87 186,061.15 0.00 0.00 23,403,076.00
A-6 284,382.00 332,603.13 0.00 0.00 52,583,501.85
A-7 184,056.08 184,056.08 0.00 0.00 34,064,000.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 0.00 0.00 0.00 0.00 0.00
A-11 40,116.55 40,116.55 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 44,834.89 90,194.94 0.00 0.00 8,252,412.22
B 3,143.62 6,324.08 0.00 0.00 578,626.66
- -------------------------------------------------------------------------------
1,082,985.83 2,994,908.48 0.00 0.00 191,096,096.84
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 159.007560 19.845752 0.859157 20.704909 0.000000 139.161808
A-2 1000.000000 0.000000 5.403243 5.403243 0.000000 1000.000000
A-3 1000.000000 0.000000 5.403243 5.403243 0.000000 1000.000000
A-4 1000.000000 0.000000 5.403242 5.403242 0.000000 1000.000000
A-5 625.663047 1.581021 3.380610 4.961631 0.000000 624.082027
A-6 821.741526 0.752879 4.440069 5.192948 0.000000 820.988647
A-7 1000.000000 0.000000 5.403243 5.403243 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 816.991313 4.466110 4.414404 8.880514 0.000000 812.525203
B 744.577474 4.070209 4.023139 8.093348 0.000000 740.507265
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:13:19 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S32 (POOL # 4126)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4126
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 44,296.33
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 20,696.01
SUBSERVICER ADVANCES THIS MONTH 18,210.79
MASTER SERVICER ADVANCES THIS MONTH 2,409.90
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 320,179.58
(B) TWO MONTHLY PAYMENTS: 4 807,502.30
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 568,718.55
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 191,096,096.84
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 803
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 225,616.31
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 856,837.94
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.39937280 % 4.29918500 % 0.30144190 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.37874450 % 4.31846194 % 0.30279360 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2498 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 961,103.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,394,612.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.15121119
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 124.96
POOL TRADING FACTOR: 61.14996977
................................................................................
Run: 11/03/97 09:13:19 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-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 25,489,304.74 5.400000 % 862,844.86
A-2 760944VT2 18,171,000.00 18,171,000.00 6.450000 % 0.00
A-3 760944WL8 4,309,000.00 4,309,000.00 7.000000 % 0.00
A-4 760944WM6 34,777,700.00 32,672,470.51 7.000000 % 2,993,264.16
A-5 760944WN4 491,000.00 420,682.45 7.000000 % 99,979.09
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 6.037000 % 0.00
A-9 760944WY0 8,653,500.00 7,320,688.44 9.247002 % 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 0.150596 % 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 5,105,177.75 7.000000 % 5,838.48
M-2 760944WQ7 3,209,348.00 3,063,090.82 7.000000 % 3,503.07
M-3 760944WR5 2,139,566.00 2,042,061.15 7.000000 % 2,335.38
B-1 1,390,718.00 1,327,339.85 7.000000 % 1,518.00
B-2 320,935.00 306,309.28 7.000000 % 350.31
B-3 962,805.06 660,867.91 7.000000 % 755.80
- -------------------------------------------------------------------------------
213,956,513.06 165,556,033.03 3,970,389.15
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 112,849.83 975,694.69 0.00 0.00 24,626,459.88
A-2 96,092.11 96,092.11 0.00 0.00 18,171,000.00
A-3 24,729.97 24,729.97 0.00 0.00 4,309,000.00
A-4 187,512.05 3,180,776.21 0.00 0.00 29,679,206.35
A-5 2,414.36 102,393.45 0.00 0.00 320,703.36
A-6 131,983.20 131,983.20 0.00 0.00 26,829,850.30
A-7 73,324.00 73,324.00 0.00 0.00 8,943,283.44
A-8 84,547.16 84,547.16 0.00 0.00 17,081,606.39
A-9 55,501.15 55,501.15 0.00 0.00 7,320,688.44
A-10 49,510.56 49,510.56 0.00 0.00 8,704,536.00
A-11 18,287.69 18,287.69 0.00 0.00 3,108,764.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 41,630.88 41,630.88 0.00 0.00 0.00
A-14 20,441.28 20,441.28 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 29,299.35 35,137.83 0.00 0.00 5,099,339.27
M-2 17,579.52 21,082.59 0.00 0.00 3,059,587.75
M-3 11,719.68 14,055.06 0.00 0.00 2,039,725.77
B-1 7,617.80 9,135.80 0.00 0.00 1,325,821.85
B-2 1,757.95 2,108.26 0.00 0.00 305,958.97
B-3 3,792.85 4,548.65 0.00 0.00 660,112.11
- -------------------------------------------------------------------------------
970,591.39 4,940,980.54 0.00 0.00 161,585,643.88
===============================================================================
Run: 11/03/97 09:13:19
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-1 430.919253 14.587156 1.907826 16.494982 0.000000 416.332097
A-2 1000.000000 0.000000 5.288213 5.288213 0.000000 1000.000000
A-3 1000.000000 0.000000 5.739144 5.739144 0.000000 1000.000000
A-4 939.466109 86.068491 5.391732 91.460223 0.000000 853.397618
A-5 856.787067 203.623401 4.917230 208.540631 0.000000 653.163666
A-6 918.909163 0.000000 4.520360 4.520360 0.000000 918.909164
A-7 918.909164 0.000000 7.533933 7.533933 0.000000 918.909164
A-8 845.980060 0.000000 4.187265 4.187265 0.000000 845.980060
A-9 845.980059 0.000000 6.413723 6.413723 0.000000 845.980059
A-10 1000.000000 0.000000 5.687903 5.687903 0.000000 1000.000000
A-11 1000.000000 0.000000 5.882624 5.882624 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-1 954.427755 1.091521 5.477598 6.569119 0.000000 953.336234
M-2 954.427759 1.091521 5.477599 6.569120 0.000000 953.336238
M-3 954.427744 1.091520 5.477597 6.569117 0.000000 953.336223
B-1 954.427749 1.091523 5.477602 6.569125 0.000000 953.336226
B-2 954.427781 1.091529 5.477589 6.569118 0.000000 953.336252
B-3 686.398460 0.784988 3.939333 4.724321 0.000000 685.613462
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:13:20 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S34 (POOL # 4127)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4127
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 35,283.98
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 17,297.71
SUBSERVICER ADVANCES THIS MONTH 18,661.08
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,087,617.97
(B) TWO MONTHLY PAYMENTS: 1 335,861.79
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 227,330.46
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 161,585,643.88
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 559
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,781,052.75
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.44675860 % 6.16729500 % 1.38594590 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.27001520 % 6.31160823 % 1.41837660 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1478 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,627,345.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,996,394.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.53280851
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 300.26
POOL TRADING FACTOR: 75.52265718
................................................................................
Run: 11/03/97 09:13:21 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-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 39,035,108.52 8.067869 % 1,013,367.00
M 760944VP0 3,025,700.00 2,777,606.93 8.067869 % 13,090.39
R 760944VQ8 100.00 0.00 8.067869 % 0.00
B-1 3,429,100.00 2,311,063.45 8.067869 % 10,891.65
B-2 941,300.03 0.00 8.067869 % 0.00
- -------------------------------------------------------------------------------
134,473,200.03 44,123,778.90 1,037,349.04
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 260,842.34 1,274,209.34 0.00 0.00 38,021,741.52
M 18,560.66 31,651.05 0.00 0.00 2,764,516.54
R 0.00 0.00 0.00 0.00 0.00
B-1 15,443.11 26,334.76 0.00 0.00 2,300,171.80
B-2 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
294,846.11 1,332,195.15 0.00 0.00 43,086,429.86
===============================================================================
Run: 11/03/97 09:13:21
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 307.176818 7.974433 2.052632 10.027065 0.000000 299.202385
M 918.004736 4.326401 6.134336 10.460737 0.000000 913.678336
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 673.956271 3.176242 4.503543 7.679785 0.000000 670.780030
B-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:13:21 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S38 (POOL # 4128)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4128
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,493.24
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,580.21
SUBSERVICER ADVANCES THIS MONTH 30,327.01
MASTER SERVICER ADVANCES THIS MONTH 6,015.73
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,398,412.94
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 2,584,962.50
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 43,086,429.86
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 147
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 830,355.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 829,401.17
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 169,243.38
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.46728340 % 6.29503400 % 5.23768250 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.24528200 % 6.41621167 % 5.33850640 %
BANKRUPTCY AMOUNT AVAILABLE 50,000.00
FRAUD AMOUNT AVAILABLE 433,138.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,921,888.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.51326691
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 309.22
POOL TRADING FACTOR: 32.04090469
................................................................................
Run: 11/03/97 09:13:22 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S41 (POOL # 4129)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4129
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944WZ7 27,102,000.00 9,862,751.80 6.844121 % 647,060.07
A-2 760944XA1 25,550,000.00 25,550,000.00 6.844121 % 0.00
A-3 760944XB9 15,000,000.00 11,496,620.18 6.844121 % 131,496.29
A-4 32,700,000.00 32,700,000.00 6.844121 % 0.00
A-5 760944XC7 0.00 0.00 0.050800 % 0.00
R 760944XD5 100.00 0.00 6.844121 % 0.00
B-1 2,684,092.00 2,555,918.99 6.844121 % 2,991.01
B-2 1,609,940.00 1,533,060.82 6.844121 % 1,794.03
B-3 1,341,617.00 1,277,550.97 6.844121 % 1,495.03
B-4 536,646.00 511,019.66 6.844121 % 598.01
B-5 375,652.00 357,713.57 6.844121 % 418.61
B-6 429,317.20 334,866.76 6.844121 % 391.86
- -------------------------------------------------------------------------------
107,329,364.20 86,179,502.75 786,244.91
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 56,106.05 703,166.12 0.00 0.00 9,215,691.73
A-2 145,345.82 145,345.82 0.00 0.00 25,550,000.00
A-3 65,400.62 196,896.91 0.00 0.00 11,365,123.89
A-4 186,019.89 186,019.89 0.00 0.00 32,700,000.00
A-5 3,638.83 3,638.83 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B-1 14,539.81 17,530.82 0.00 0.00 2,552,927.98
B-2 8,721.09 10,515.12 0.00 0.00 1,531,266.79
B-3 7,267.58 8,762.61 0.00 0.00 1,276,055.94
B-4 2,907.03 3,505.04 0.00 0.00 510,421.65
B-5 2,034.92 2,453.53 0.00 0.00 357,294.96
B-6 1,904.96 2,296.82 0.00 0.00 334,474.90
- -------------------------------------------------------------------------------
493,886.60 1,280,131.51 0.00 0.00 85,393,257.84
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 363.912324 23.874993 2.070181 25.945174 0.000000 340.037331
A-2 1000.000000 0.000000 5.688682 5.688682 0.000000 1000.000000
A-3 766.441345 8.766419 4.360041 13.126460 0.000000 757.674926
A-4 1000.000000 0.000000 5.688682 5.688682 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 952.247162 1.114347 5.417031 6.531378 0.000000 951.132815
B-2 952.247177 1.114346 5.417028 6.531374 0.000000 951.132831
B-3 952.247154 1.114349 5.417030 6.531379 0.000000 951.132805
B-4 952.247217 1.114347 5.417035 6.531382 0.000000 951.132870
B-5 952.247213 1.114356 5.417035 6.531391 0.000000 951.132857
B-6 779.998472 0.912775 4.437162 5.349937 0.000000 779.085720
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:13:23 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 17,585.48
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,031.05
SUBSERVICER ADVANCES THIS MONTH 6,878.07
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,023,290.70
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 85,393,257.84
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 302
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 685,395.28
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 92.37622570 % 7.62377430 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 92.31503470 % 7.68496530 %
BANKRUPTCY AMOUNT AVAILABLE 100,755.00
FRAUD AMOUNT AVAILABLE 857,415.00
SPECIAL HAZARD AMOUNT AVAILABLE 536,647.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.26456316
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 302.21
POOL TRADING FACTOR: 79.56187803
................................................................................
Run: 11/03/97 09:13:23 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 2,707,380.24 7.085012 % 23,222.98
A-2 760944XF0 25,100,000.00 1,978,124.54 7.085012 % 224,422.98
A-3 760944XG8 29,000,000.00 2,285,482.52 5.995012 % 259,293.48
A-4 760944ZC5 0.00 0.00 1.090000 % 0.00
A-5 760944XH6 52,129,000.00 52,129,000.00 7.085012 % 0.00
A-6 760944XJ2 35,266,000.00 35,266,000.00 7.085012 % 0.00
A-7 760944XK9 41,282,000.00 41,282,000.00 7.085012 % 0.00
R-I 760944XL7 100.00 0.00 7.085012 % 0.00
R-II 760944XQ6 210,347.00 0.00 7.085012 % 0.00
M-1 760944XM5 5,029,000.00 4,812,584.46 7.085012 % 5,557.81
M-2 760944XN3 3,520,000.00 3,368,522.05 7.085012 % 3,890.13
M-3 760944XP8 2,012,000.00 1,925,416.56 7.085012 % 2,223.56
B-1 760944B80 1,207,000.00 1,155,058.55 7.085012 % 1,333.92
B-2 760944B98 402,000.00 384,700.51 7.085012 % 444.27
B-3 905,558.27 407,270.20 7.085012 % 470.34
- -------------------------------------------------------------------------------
201,163,005.27 147,701,539.63 520,859.47
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 15,967.92 39,190.90 0.00 0.00 2,684,157.26
A-2 11,666.83 236,089.81 0.00 0.00 1,753,701.56
A-3 11,405.82 270,699.30 0.00 0.00 2,026,189.04
A-4 2,073.78 2,073.78 0.00 0.00 0.00
A-5 307,452.91 307,452.91 0.00 0.00 52,129,000.00
A-6 207,996.21 207,996.21 0.00 0.00 35,266,000.00
A-7 243,478.11 243,478.11 0.00 0.00 41,282,000.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 28,384.26 33,942.07 0.00 0.00 4,807,026.65
M-2 19,867.29 23,757.42 0.00 0.00 3,364,631.92
M-3 11,355.96 13,579.52 0.00 0.00 1,923,193.00
B-1 6,812.45 8,146.37 0.00 0.00 1,153,724.63
B-2 2,268.93 2,713.20 0.00 0.00 384,256.24
B-3 2,402.06 2,872.40 0.00 0.00 406,799.86
- -------------------------------------------------------------------------------
871,132.53 1,391,992.00 0.00 0.00 147,180,680.16
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 530.858871 4.553525 3.130965 7.684490 0.000000 526.305345
A-2 78.809743 8.941155 0.464814 9.405969 0.000000 69.868588
A-3 78.809742 8.941154 0.393304 9.334458 0.000000 69.868588
A-5 1000.000000 0.000000 5.897925 5.897925 0.000000 1000.000000
A-6 1000.000000 0.000000 5.897925 5.897925 0.000000 1000.000000
A-7 1000.000000 0.000000 5.897924 5.897924 0.000000 1000.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 956.966486 1.105152 5.644116 6.749268 0.000000 955.861334
M-2 956.966491 1.105151 5.644116 6.749267 0.000000 955.861341
M-3 956.966481 1.105149 5.644115 6.749264 0.000000 955.861332
B-1 956.966487 1.105153 5.644118 6.749271 0.000000 955.861334
B-2 956.966443 1.105149 5.644104 6.749253 0.000000 955.861294
B-3 449.744885 0.519392 2.652563 3.171955 0.000000 449.225493
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:13:24 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S35 (POOL # 4130)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4130
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 30,749.59
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,754.28
SUBSERVICER ADVANCES THIS MONTH 11,043.42
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 476,415.27
(B) TWO MONTHLY PAYMENTS: 1 261,815.19
(C) THREE OR MORE MONTHLY PAYMENTS: 1 77,106.43
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 778,360.10
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 147,180,680.16
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 527
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 350,286.57
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.83925070 % 6.84253100 % 1.31821870 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.81982830 % 6.85881568 % 1.32135600 %
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 7.46001800
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 301.35
POOL TRADING FACTOR: 73.16488435
................................................................................
Run: 11/03/97 09:13:25 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-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 13,497,799.81 5.065000 % 1,077,455.21
A-4 760944YL6 53,021,000.00 31,471,636.85 6.250000 % 624,970.08
A-5 760944YM4 24,343,000.00 14,807,635.14 6.087500 % 824,478.01
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 29,319,628.90 7.000000 % 106,922.57
A-12 760944YX0 16,300,192.00 11,995,104.41 6.387500 % 0.00
A-13 760944YY8 8,444,808.00 6,214,427.03 5.042688 % 0.00
A-14 760944YZ5 0.00 0.00 0.209174 % 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 6,811,036.75 6.500000 % 37,018.22
B 777,263.95 426,303.39 6.500000 % 2,316.99
- -------------------------------------------------------------------------------
259,085,063.95 163,987,572.28 2,673,161.08
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 56,550.67 1,134,005.88 0.00 0.00 12,420,344.60
A-4 162,702.68 787,672.76 0.00 0.00 30,846,666.77
A-5 74,562.42 899,040.43 0.00 0.00 13,983,157.13
A-6 29,549.38 29,549.38 0.00 0.00 0.00
A-7 23,123.53 23,123.53 0.00 0.00 4,877,000.00
A-8 39,657.41 39,657.41 0.00 0.00 7,400,000.00
A-9 139,336.84 139,336.84 0.00 0.00 26,000,000.00
A-10 58,235.72 58,235.72 0.00 0.00 11,167,000.00
A-11 169,766.44 276,689.01 0.00 0.00 29,212,706.33
A-12 63,376.80 63,376.80 0.00 0.00 11,995,104.41
A-13 25,921.40 25,921.40 0.00 0.00 6,214,427.03
A-14 28,373.57 28,373.57 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 36,620.31 73,638.53 0.00 0.00 6,774,018.53
B 2,292.06 4,609.05 0.00 0.00 423,986.40
- -------------------------------------------------------------------------------
910,071.12 3,583,232.20 0.00 0.00 161,314,411.20
===============================================================================
Run: 11/03/97 09:13:25
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-3 779.678825 62.237477 3.266559 65.504036 0.000000 717.441347
A-4 593.569281 11.787218 3.068646 14.855864 0.000000 581.782063
A-5 608.291301 33.869203 3.062992 36.932195 0.000000 574.422098
A-7 1000.000000 0.000000 4.741343 4.741343 0.000000 1000.000000
A-8 1000.000000 0.000000 5.359109 5.359109 0.000000 1000.000000
A-9 1000.000000 0.000000 5.359109 5.359109 0.000000 1000.000000
A-10 1000.000000 0.000000 5.214983 5.214983 0.000000 1000.000000
A-11 732.899110 2.672730 4.243631 6.916361 0.000000 730.226380
A-12 735.887308 0.000000 3.888101 3.888101 0.000000 735.887308
A-13 735.887309 0.000000 3.069507 3.069507 0.000000 735.887309
R-I 0.000000 0.000000 18.870000 18.870000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 821.438172 4.464545 4.416555 8.881100 0.000000 816.973628
B 548.466695 2.980931 2.948882 5.929813 0.000000 545.485739
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:13:25 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S36 (POOL # 4131)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4131
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 39,467.20
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 18,082.64
SUBSERVICER ADVANCES THIS MONTH 23,221.38
MASTER SERVICER ADVANCES THIS MONTH 2,121.94
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,184,514.06
(B) TWO MONTHLY PAYMENTS: 2 812,413.99
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 216,618.14
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 161,314,411.20
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 716
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 200,941.19
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,781,882.88
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.58665330 % 4.15338600 % 0.25996080 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.53790340 % 4.19926433 % 0.26283230 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2059 %
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 7.12169727
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 125.55
POOL TRADING FACTOR: 62.26310724
................................................................................
Run: 11/03/97 09:13:26 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S37 (POOL # 4132)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4132
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944ZL5 53,944,000.00 0.00 7.000000 % 0.00
A-2 760944ZE1 29,037,000.00 28,567,983.28 6.200000 % 1,124,245.96
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 21,411,854.65 6.337500 % 359,758.71
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 0.125132 % 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 6,375,460.62 7.000000 % 7,317.95
M-2 760944ZS0 4,012,200.00 3,825,161.99 7.000000 % 4,390.64
M-3 760944ZT8 2,674,800.00 2,550,107.99 7.000000 % 2,927.09
B-1 1,604,900.00 1,530,083.84 7.000000 % 1,756.28
B-2 534,900.00 509,964.41 7.000000 % 585.35
B-3 1,203,791.32 607,531.59 7.000000 % 697.34
- -------------------------------------------------------------------------------
267,484,931.32 211,602,148.37 1,501,679.32
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 147,081.33 1,271,327.29 0.00 0.00 27,443,737.32
A-3 194,693.11 194,693.11 0.00 0.00 36,634,000.00
A-4 103,148.17 103,148.17 0.00 0.00 18,679,000.00
A-5 248,995.50 248,995.50 0.00 0.00 43,144,000.00
A-6 112,683.04 472,441.75 0.00 0.00 21,052,095.94
A-7 56,230.39 56,230.39 0.00 0.00 0.00
A-8 98,817.36 98,817.36 0.00 0.00 17,000,000.00
A-9 122,068.50 122,068.50 0.00 0.00 21,000,000.00
A-10 56,773.48 56,773.48 0.00 0.00 9,767,000.00
A-11 21,987.41 21,987.41 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 37,059.19 44,377.14 0.00 0.00 6,368,142.67
M-2 22,234.84 26,625.48 0.00 0.00 3,820,771.35
M-3 14,823.23 17,750.32 0.00 0.00 2,547,180.90
B-1 8,894.05 10,650.33 0.00 0.00 1,528,327.56
B-2 2,964.31 3,549.66 0.00 0.00 509,379.06
B-3 3,531.45 4,228.79 0.00 0.00 549,237.31
- -------------------------------------------------------------------------------
1,251,985.36 2,753,664.68 0.00 0.00 210,042,872.11
===============================================================================
Run: 11/03/97 09:13:26
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S37 (POOL # 4132)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4132
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 983.847618 38.717704 5.065307 43.783011 0.000000 945.129914
A-3 1000.000000 0.000000 5.314547 5.314547 0.000000 1000.000000
A-4 1000.000000 0.000000 5.522146 5.522146 0.000000 1000.000000
A-5 1000.000000 0.000000 5.771266 5.771266 0.000000 1000.000000
A-6 993.039339 16.684895 5.226016 21.910911 0.000000 976.354444
A-8 1000.000000 0.000000 5.812786 5.812786 0.000000 1000.000000
A-9 1000.000000 0.000000 5.812786 5.812786 0.000000 1000.000000
A-10 1000.000000 0.000000 5.812786 5.812786 0.000000 1000.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 953.382674 1.094322 5.541810 6.636132 0.000000 952.288352
M-2 953.382680 1.094322 5.541807 6.636129 0.000000 952.288358
M-3 953.382679 1.094321 5.541809 6.636130 0.000000 952.288358
B-1 953.382666 1.094324 5.541809 6.636133 0.000000 952.288342
B-2 953.382707 1.094317 5.541802 6.636119 0.000000 952.288390
B-3 504.681816 0.579286 2.933606 3.512892 0.000000 456.256247
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:13:27 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S37 (POOL # 4132)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4132
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 50,494.17
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 24,672.59
SUBSERVICER ADVANCES THIS MONTH 28,666.97
MASTER SERVICER ADVANCES THIS MONTH 4,324.28
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,174,313.57
(B) TWO MONTHLY PAYMENTS: 4 1,040,149.28
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 888,936.14
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 210,042,872.11
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 747
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 627,115.46
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,075,101.94
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.72298960 % 6.02580400 % 1.25120650 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.70480420 % 6.06356921 % 1.23162660 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1245 %
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 7.53817012
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 301.09
POOL TRADING FACTOR: 78.52512329
................................................................................
Run: 11/03/97 09:13:28 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S39 (POOL # 4133)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4133
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944ZA9 80,454,000.00 56,329,615.08 6.187500 % 853,130.36
A-2 760944ZB7 0.00 0.00 2.812500 % 0.00
A-3 760944ZD3 59,980,000.00 29,316,850.59 5.500000 % 1,137,507.15
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 5.590000 % 0.00
A-10 760944ZW1 11,262,000.00 11,262,000.00 11.934750 % 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 4,197,957.38 0.000000 % 9,715.58
A-16 760944A40 0.00 0.00 0.077128 % 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 6,872,572.00 7.000000 % 8,080.51
M-2 760944B49 4,801,400.00 4,581,396.62 7.000000 % 5,386.64
M-3 760944B56 3,200,900.00 3,054,232.61 7.000000 % 3,591.05
B-1 1,920,600.00 1,832,596.79 7.000000 % 2,154.70
B-2 640,200.00 610,865.61 7.000000 % 718.23
B-3 1,440,484.07 1,094,533.74 7.000000 % 1,286.91
- -------------------------------------------------------------------------------
320,088,061.92 246,193,642.43 2,021,571.13
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 289,307.26 1,142,437.62 0.00 0.00 55,476,484.72
A-2 131,503.30 131,503.30 0.00 0.00 0.00
A-3 133,840.44 1,271,347.59 0.00 0.00 28,179,343.44
A-4 199,624.79 199,624.79 0.00 0.00 34,356,514.27
A-5 62,967.21 62,967.21 0.00 0.00 10,837,000.00
A-6 14,787.44 14,787.44 0.00 0.00 2,545,000.00
A-7 37,070.30 37,070.30 0.00 0.00 6,380,000.00
A-8 40,129.55 40,129.55 0.00 0.00 6,906,514.27
A-9 182,886.09 182,886.09 0.00 0.00 39,415,000.00
A-10 111,567.10 111,567.10 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 97,550.65 97,550.65 0.00 0.00 16,789,000.00
A-15 0.00 9,715.58 0.00 0.00 4,188,241.80
A-16 15,761.49 15,761.49 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 39,932.33 48,012.84 0.00 0.00 6,864,491.49
M-2 26,619.70 32,006.34 0.00 0.00 4,576,009.98
M-3 17,746.29 21,337.34 0.00 0.00 3,050,641.56
B-1 10,648.11 12,802.81 0.00 0.00 1,830,442.09
B-2 3,549.37 4,267.60 0.00 0.00 610,147.38
B-3 6,359.67 7,646.58 0.00 0.00 1,093,246.82
- -------------------------------------------------------------------------------
1,421,851.09 3,443,422.22 0.00 0.00 244,172,071.29
===============================================================================
Run: 11/03/97 09:13:28
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-1 700.146855 10.603952 3.595934 14.199886 0.000000 689.542903
A-3 488.777102 18.964774 2.231418 21.196192 0.000000 469.812328
A-4 803.491996 0.000000 4.668603 4.668603 0.000000 803.491996
A-5 1000.000000 0.000000 5.810391 5.810391 0.000000 1000.000000
A-6 1000.000000 0.000000 5.810389 5.810389 0.000000 1000.000000
A-7 1000.000000 0.000000 5.810392 5.810392 0.000000 1000.000000
A-8 451.140785 0.000000 2.621304 2.621304 0.000000 451.140785
A-9 1000.000000 0.000000 4.640012 4.640012 0.000000 1000.000000
A-10 1000.000000 0.000000 9.906509 9.906509 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 5.810391 5.810391 0.000000 1000.000000
A-15 836.633500 1.936270 0.000000 1.936270 0.000000 834.697230
R-I 0.000000 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-1 954.179324 1.121888 5.544155 6.666043 0.000000 953.057436
M-2 954.179327 1.121889 5.544154 6.666043 0.000000 953.057437
M-3 954.179328 1.121888 5.544156 6.666044 0.000000 953.057440
B-1 954.179314 1.121889 5.544158 6.666047 0.000000 953.057425
B-2 954.179335 1.121884 5.544158 6.666042 0.000000 953.057451
B-3 759.837448 0.893387 4.414953 5.308340 0.000000 758.944054
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:13:29 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S39 (POOL # 4133)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4133
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 66,123.74
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 26,478.41
SUBSERVICER ADVANCES THIS MONTH 34,174.25
MASTER SERVICER ADVANCES THIS MONTH 6,116.87
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 15 3,417,115.67
(B) TWO MONTHLY PAYMENTS: 3 752,056.02
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 768,720.39
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 244,172,071.29
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 883
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 895,635.79
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,732,069.70
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.54276070 % 5.99523100 % 1.46200790 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.48908590 % 5.93480776 % 1.47253100 %
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 7.40833521
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 301.41
POOL TRADING FACTOR: 76.28277975
................................................................................
Run: 11/03/97 09:13:30 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-S42 (POOL # 4134)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4134
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944XU7 34,827,000.00 0.00 6.000000 % 0.00
A-2 760944XZ6 23,385,000.00 19,799,913.74 6.000000 % 1,221,259.00
A-3 760944YA0 35,350,000.00 35,350,000.00 6.000000 % 0.00
A-4 760944YG7 3,602,000.00 3,602,000.00 6.000000 % 0.00
A-5 760944YB8 10,125,000.00 10,125,000.00 6.000000 % 0.00
A-6 760944YC6 25,000,000.00 14,471,035.75 6.000000 % 0.00
A-7 760944YD4 5,342,000.00 4,895,202.95 6.000000 % 0.00
A-8 760944YE2 9,228,000.00 8,639,669.72 5.937000 % 0.00
A-9 760944YF9 3,770,880.00 3,530,467.90 5.170880 % 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 6.037000 % 0.00
A-12 760944XX1 987,000.00 987,000.00 5.936571 % 0.00
A-13 760944XY9 0.00 0.00 0.378488 % 0.00
R 760944YK8 109,869.00 0.00 6.000000 % 0.00
M-1 760944YH5 2,008,172.00 1,646,132.63 6.000000 % 8,900.85
M-2 760944YJ1 3,132,748.00 2,567,966.58 6.000000 % 13,885.33
B 481,961.44 395,071.94 6.000000 % 2,136.20
- -------------------------------------------------------------------------------
160,653,750.44 109,210,800.65 1,246,181.38
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 98,520.16 1,319,779.16 0.00 0.00 18,578,654.74
A-3 175,894.09 175,894.09 0.00 0.00 35,350,000.00
A-4 17,922.79 17,922.79 0.00 0.00 3,602,000.00
A-5 50,379.85 50,379.85 0.00 0.00 10,125,000.00
A-6 72,004.80 72,004.80 0.00 0.00 14,471,035.75
A-7 24,357.48 24,357.48 0.00 0.00 4,895,202.95
A-8 42,537.78 42,537.78 0.00 0.00 8,639,669.72
A-9 15,139.35 15,139.35 0.00 0.00 3,530,467.90
A-10 10,389.05 10,389.05 0.00 0.00 1,509,339.44
A-11 8,470.95 8,470.95 0.00 0.00 1,692,000.00
A-12 4,859.18 4,859.18 0.00 0.00 987,000.00
A-13 34,279.04 34,279.04 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 8,190.80 17,091.65 0.00 0.00 1,637,231.78
M-2 12,777.65 26,662.98 0.00 0.00 2,554,081.25
B 1,965.79 4,101.99 0.00 0.00 392,935.74
- -------------------------------------------------------------------------------
577,688.76 1,823,870.14 0.00 0.00 107,964,619.27
===============================================================================
Run: 11/03/97 09:13:30
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S42 (POOL # 4134)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4134
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 846.692912 52.224032 4.212964 56.436996 0.000000 794.468879
A-3 1000.000000 0.000000 4.975788 4.975788 0.000000 1000.000000
A-4 1000.000000 0.000000 4.975788 4.975788 0.000000 1000.000000
A-5 1000.000000 0.000000 4.975788 4.975788 0.000000 1000.000000
A-6 578.841430 0.000000 2.880192 2.880192 0.000000 578.841430
A-7 916.361466 0.000000 4.559618 4.559618 0.000000 916.361466
A-8 936.245093 0.000000 4.609642 4.609642 0.000000 936.245093
A-9 936.245094 0.000000 4.014806 4.014806 0.000000 936.245094
A-10 936.245093 0.000000 6.444340 6.444340 0.000000 936.245093
A-11 1000.000000 0.000000 5.006472 5.006472 0.000000 1000.000000
A-12 1000.000000 0.000000 4.923181 4.923181 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 819.716952 4.432315 4.078734 8.511049 0.000000 815.284637
M-2 819.716932 4.432316 4.078735 8.511051 0.000000 815.284616
B 819.716905 4.432305 4.078729 8.511034 0.000000 815.284600
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:13:30 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S42 (POOL # 4134)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4134
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 21,699.62
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,529.79
SUBSERVICER ADVANCES THIS MONTH 6,924.08
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 632,923.81
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 107,964,619.27
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 437
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 655,664.53
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.77956470 % 0.36175200 % 3.85868360 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.75393420 % 0.36394862 % 3.88211720 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3796 %
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 6.74427516
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 127.52
POOL TRADING FACTOR: 67.20329838
................................................................................
Run: 11/03/97 09:13:31 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-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 68,776,717.87 6.087500 % 1,866,017.81
A-2 760944C30 0.00 0.00 1.412500 % 0.00
A-3 760944C48 30,006,995.00 5,702,319.68 4.750000 % 699,761.12
A-4 760944C55 0.00 0.00 1.412500 % 0.00
A-5 760944C63 62,167,298.00 59,913,758.57 6.200000 % 0.00
A-6 760944C71 6,806,687.00 6,579,267.84 6.200000 % 0.00
A-7 760944C89 24,699,888.00 24,049,823.12 6.600000 % 0.00
A-8 760944C97 56,909,924.00 56,380,504.44 6.750000 % 0.00
A-9 760944D21 46,180,148.00 45,444,777.35 6.750000 % 0.00
A-10 760944D39 38,299,000.00 43,389,435.02 6.750000 % 0.00
A-11 760944D47 4,850,379.00 3,944,361.31 0.000000 % 10,710.30
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 10,325,920.96 6.750000 % 12,464.35
M-2 760944E20 6,487,300.00 6,195,361.59 6.750000 % 7,478.38
M-3 760944E38 4,325,000.00 4,130,368.41 6.750000 % 4,985.74
B-1 2,811,100.00 2,684,596.20 6.750000 % 3,240.56
B-2 865,000.00 826,073.69 6.750000 % 997.15
B-3 1,730,037.55 1,172,719.55 6.750000 % 1,415.57
- -------------------------------------------------------------------------------
432,489,516.55 339,516,005.60 2,607,070.98
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 347,438.06 2,213,455.87 0.00 0.00 66,910,700.06
A-2 17,823.91 17,823.91 0.00 0.00 0.00
A-3 22,477.19 722,238.31 0.00 0.00 5,002,558.56
A-4 62,793.22 62,793.22 0.00 0.00 0.00
A-5 308,258.62 308,258.62 0.00 0.00 59,913,758.57
A-6 33,850.59 33,850.59 0.00 0.00 6,579,267.84
A-7 131,720.33 131,720.33 0.00 0.00 24,049,823.12
A-8 315,812.79 315,812.79 0.00 0.00 56,380,504.44
A-9 254,556.81 254,556.81 0.00 0.00 45,444,777.35
A-10 0.00 0.00 243,043.91 0.00 43,632,478.93
A-11 0.00 10,710.30 0.00 0.00 3,933,651.01
A-12 37,597.59 37,597.59 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 57,840.17 70,304.52 0.00 0.00 10,313,456.61
M-2 34,703.03 42,181.41 0.00 0.00 6,187,883.21
M-3 23,136.06 28,121.80 0.00 0.00 4,125,382.67
B-1 15,037.64 18,278.20 0.00 0.00 2,681,355.64
B-2 4,627.21 5,624.36 0.00 0.00 825,076.54
B-3 6,568.94 7,984.51 0.00 0.00 1,171,303.98
- -------------------------------------------------------------------------------
1,674,242.16 4,281,313.14 243,043.91 0.00 337,151,978.53
===============================================================================
Run: 11/03/97 09:13:31
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-1 507.434723 13.767482 2.563399 16.330881 0.000000 493.667241
A-3 190.033013 23.319933 0.749065 24.068998 0.000000 166.713080
A-5 963.750404 0.000000 4.958533 4.958533 0.000000 963.750404
A-6 966.588862 0.000000 4.973137 4.973137 0.000000 966.588862
A-7 973.681464 0.000000 5.332831 5.332831 0.000000 973.681465
A-8 990.697237 0.000000 5.549345 5.549345 0.000000 990.697237
A-9 984.076044 0.000000 5.512256 5.512256 0.000000 984.076044
A-10 1132.913001 0.000000 0.000000 0.000000 6.345960 1139.258961
A-11 813.206826 2.208137 0.000000 2.208137 0.000000 810.998689
R-I 0.000000 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-1 954.998470 1.152772 5.349380 6.502152 0.000000 953.845698
M-2 954.998472 1.152772 5.349380 6.502152 0.000000 953.845700
M-3 954.998476 1.152772 5.349378 6.502150 0.000000 953.845704
B-1 954.998470 1.152773 5.349379 6.502152 0.000000 953.845697
B-2 954.998486 1.152775 5.349376 6.502151 0.000000 953.845711
B-3 677.857859 0.818237 3.796993 4.615230 0.000000 677.039628
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:13:32 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S40 (POOL # 4135)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4135
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 99,107.12
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 35,836.10
SUBSERVICER ADVANCES THIS MONTH 37,216.68
MASTER SERVICER ADVANCES THIS MONTH 4,592.80
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 3,108,495.85
(B) TWO MONTHLY PAYMENTS: 4 739,694.62
(C) THREE OR MORE MONTHLY PAYMENTS: 1 234,893.82
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,381,879.04
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 337,151,978.53
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,264
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 3
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 666,260.92
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,953,977.36
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.45018440 % 6.15417000 % 1.39564520 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.40604240 % 6.11793013 % 1.40380520 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1339 %
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 7.28247085
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 300.96
POOL TRADING FACTOR: 77.95610428
................................................................................
Run: 11/03/97 09:13:33 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-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 2,876,624.30 6.500000 % 2,689,434.62
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 25,511,128.26 6.500000 % 29,628.33
A-11 760944G28 0.00 0.00 0.336669 % 0.00
R 760944G36 5,463,000.00 35,881.34 6.500000 % 0.00
M-1 760944G44 6,675,300.00 6,378,068.69 6.500000 % 7,407.42
M-2 760944G51 4,005,100.00 3,826,764.77 6.500000 % 4,444.36
M-3 760944G69 2,670,100.00 2,551,208.35 6.500000 % 2,962.94
B-1 1,735,600.00 1,658,318.88 6.500000 % 1,925.95
B-2 534,100.00 510,318.12 6.500000 % 592.68
B-3 1,068,099.02 772,268.72 6.500000 % 896.91
- -------------------------------------------------------------------------------
267,002,299.02 213,918,581.43 2,737,293.21
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 15,481.33 2,704,915.95 0.00 0.00 187,189.68
A-2 132,822.12 132,822.12 0.00 0.00 16,042,000.00
A-3 171,408.85 171,408.85 0.00 0.00 34,794,000.00
A-4 180,424.15 180,424.15 0.00 0.00 36,624,000.00
A-5 151,112.12 151,112.12 0.00 0.00 30,674,000.00
A-6 68,305.44 68,305.44 0.00 0.00 12,692,000.00
A-7 174,466.28 174,466.28 0.00 0.00 32,418,000.00
A-8 15,693.25 15,693.25 0.00 0.00 2,916,000.00
A-9 19,578.88 19,578.88 0.00 0.00 3,638,000.00
A-10 137,295.07 166,923.40 0.00 0.00 25,481,499.93
A-11 59,629.75 59,629.75 0.00 0.00 0.00
R 3.00 3.00 193.11 0.00 36,074.45
M-1 34,325.31 41,732.73 0.00 0.00 6,370,661.27
M-2 20,594.78 25,039.14 0.00 0.00 3,822,320.41
M-3 13,730.03 16,692.97 0.00 0.00 2,548,245.41
B-1 8,924.69 10,850.64 0.00 0.00 1,656,392.93
B-2 2,746.41 3,339.09 0.00 0.00 509,725.44
B-3 4,156.17 5,053.08 0.00 0.00 771,371.81
- -------------------------------------------------------------------------------
1,210,697.63 3,947,990.84 193.11 0.00 211,181,481.33
===============================================================================
Run: 11/03/97 09:13:33
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 59.492158 55.620843 0.320173 55.941016 0.000000 3.871315
A-2 1000.000000 0.000000 8.279648 8.279648 0.000000 1000.000000
A-3 1000.000000 0.000000 4.926391 4.926391 0.000000 1000.000000
A-4 1000.000000 0.000000 4.926391 4.926391 0.000000 1000.000000
A-5 1000.000000 0.000000 4.926391 4.926391 0.000000 1000.000000
A-6 1000.000000 0.000000 5.381771 5.381771 0.000000 1000.000000
A-7 1000.000000 0.000000 5.381772 5.381772 0.000000 1000.000000
A-8 1000.000000 0.000000 5.381773 5.381773 0.000000 1000.000000
A-9 1000.000000 0.000000 5.381770 5.381770 0.000000 1000.000000
A-10 955.472969 1.109675 5.142137 6.251812 0.000000 954.363293
R 6.568065 0.000000 0.000549 0.000549 0.035349 6.603414
M-1 955.472966 1.109676 5.142137 6.251813 0.000000 954.363290
M-2 955.472964 1.109675 5.142139 6.251814 0.000000 954.363289
M-3 955.472960 1.109674 5.142141 6.251815 0.000000 954.363286
B-1 955.472966 1.109674 5.142135 6.251809 0.000000 954.363292
B-2 955.472983 1.109680 5.142127 6.251807 0.000000 954.363303
B-3 723.031016 0.839716 3.891184 4.730900 0.000000 722.191291
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:13:33 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S43 (POOL # 4136)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4136
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 55,457.10
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 22,439.21
SUBSERVICER ADVANCES THIS MONTH 12,207.44
MASTER SERVICER ADVANCES THIS MONTH 1,858.96
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,363,008.45
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 439,989.32
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 211,181,481.33
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 784
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 272,472.19
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,488,657.50
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.66218600 % 5.96303600 % 1.37477810 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.57571390 % 6.03330700 % 1.39097910 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3368 %
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 7.27519557
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 302.86
POOL TRADING FACTOR: 79.09350672
................................................................................
Run: 11/03/97 09:13:34 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-S44 (POOL # 4137)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4137
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944G77 10,000,000.00 7,941,071.06 6.500000 % 103,149.60
A-2 760944G85 50,000,000.00 32,073,090.20 6.375000 % 898,114.34
A-3 760944G93 16,984,000.00 13,374,560.01 6.237500 % 180,828.14
A-4 760944H27 0.00 0.00 2.762500 % 0.00
A-5 760944H35 85,916,000.00 68,958,295.68 6.100000 % 849,558.43
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 6.037000 % 0.00
A-10 760944H84 5,731,923.00 5,041,226.65 7.359842 % 0.00
A-11 760944H92 5,000,000.00 4,397,500.33 6.237000 % 0.00
A-12 760944J25 1,923,077.00 1,691,346.35 7.183800 % 0.00
A-13 760944J33 0.00 0.00 0.313822 % 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 5,740,644.07 6.500000 % 6,893.02
M-2 760944J74 3,601,003.00 3,442,954.95 6.500000 % 4,134.09
M-3 760944J82 2,400,669.00 2,295,303.60 6.500000 % 2,756.06
B-1 760944J90 1,560,435.00 1,491,947.47 6.500000 % 1,791.44
B-2 760944K23 480,134.00 459,060.91 6.500000 % 551.21
B-3 760944K31 960,268.90 730,365.39 6.500000 % 876.99
- -------------------------------------------------------------------------------
240,066,876.90 195,859,644.86 2,048,653.32
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 42,782.67 145,932.27 0.00 0.00 7,837,921.46
A-2 169,471.42 1,067,585.76 0.00 0.00 31,174,975.86
A-3 69,145.76 249,973.90 0.00 0.00 13,193,731.87
A-4 30,623.67 30,623.67 0.00 0.00 0.00
A-5 348,651.74 1,198,210.17 0.00 0.00 68,108,737.25
A-6 78,001.13 78,001.13 0.00 0.00 14,762,000.00
A-7 99,335.08 99,335.08 0.00 0.00 18,438,000.00
A-8 30,493.36 30,493.36 0.00 0.00 5,660,000.00
A-9 46,846.61 46,846.61 0.00 0.00 9,362,278.19
A-10 30,752.48 30,752.48 0.00 0.00 5,041,226.65
A-11 22,733.02 22,733.02 0.00 0.00 4,397,500.33
A-12 10,070.76 10,070.76 0.00 0.00 1,691,346.35
A-13 50,945.31 50,945.31 0.00 0.00 0.00
R-I 1.14 1.14 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 30,927.84 37,820.86 0.00 0.00 5,733,751.05
M-2 18,548.99 22,683.08 0.00 0.00 3,438,820.86
M-3 12,365.99 15,122.05 0.00 0.00 2,292,547.54
B-1 8,037.89 9,829.33 0.00 0.00 1,490,156.03
B-2 2,473.20 3,024.41 0.00 0.00 458,509.70
B-3 3,934.87 4,811.86 0.00 0.00 729,488.40
- -------------------------------------------------------------------------------
1,106,142.93 3,154,796.25 0.00 0.00 193,810,991.54
===============================================================================
Run: 11/03/97 09:13:34
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-1 794.107106 10.314960 4.278267 14.593227 0.000000 783.792146
A-2 641.461804 17.962287 3.389428 21.351715 0.000000 623.499517
A-3 787.479982 10.646970 4.071229 14.718199 0.000000 776.833012
A-5 802.624606 9.888245 4.058054 13.946299 0.000000 792.736362
A-6 1000.000000 0.000000 5.283913 5.283913 0.000000 1000.000000
A-7 1000.000000 0.000000 5.387519 5.387519 0.000000 1000.000000
A-8 1000.000000 0.000000 5.387519 5.387519 0.000000 1000.000000
A-9 879.500065 0.000000 4.400809 4.400809 0.000000 879.500065
A-10 879.500065 0.000000 5.365124 5.365124 0.000000 879.500065
A-11 879.500066 0.000000 4.546604 4.546604 0.000000 879.500066
A-12 879.500067 0.000000 5.236795 5.236795 0.000000 879.500067
R-I 0.000000 0.000000 11.450000 11.450000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 956.109993 1.148039 5.151063 6.299102 0.000000 954.961954
M-2 956.109992 1.148038 5.151062 6.299100 0.000000 954.961954
M-3 956.109984 1.148038 5.151060 6.299098 0.000000 954.961946
B-1 956.109976 1.148039 5.151057 6.299096 0.000000 954.961937
B-2 956.109982 1.148034 5.151062 6.299096 0.000000 954.961948
B-3 760.584238 0.913265 4.097665 5.010930 0.000000 759.670963
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:13:35 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S44 (POOL # 4137)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4137
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 50,061.25
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 20,640.22
SUBSERVICER ADVANCES THIS MONTH 21,139.07
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 2,599,053.10
(B) TWO MONTHLY PAYMENTS: 1 136,374.13
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 251,185.31
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 193,810,991.54
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 732
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,813,476.92
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.77019190 % 5.86078000 % 1.36902820 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.70254310 % 5.91561880 % 1.38183810 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3122 %
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 7.24543462
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 300.54
POOL TRADING FACTOR: 80.73208351
................................................................................
Run: 11/03/97 09:13:36 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 38,956,490.73 8.048347 % 1,933,787.36
M-1 760944E61 2,987,500.00 2,784,016.07 8.048347 % 2,395.80
M-2 760944E79 1,991,700.00 1,856,041.80 8.048347 % 1,597.23
R 760944E53 100.00 0.00 8.048347 % 0.00
B-1 863,100.00 804,312.73 8.048347 % 692.16
B-2 332,000.00 226,600.86 8.048347 % 195.00
B-3 796,572.42 0.00 8.048347 % 0.00
- -------------------------------------------------------------------------------
132,777,672.42 44,627,462.19 1,938,667.55
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 254,416.89 2,188,204.25 0.00 0.00 37,022,703.37
M-1 18,181.84 20,577.64 0.00 0.00 2,781,620.27
M-2 12,121.43 13,718.66 0.00 0.00 1,854,444.57
R 0.00 0.00 0.00 0.00 0.00
B-1 5,252.80 5,944.96 0.00 0.00 803,620.57
B-2 1,479.89 1,674.89 0.00 0.00 226,405.86
B-3 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
291,452.85 2,230,120.40 0.00 0.00 42,688,794.64
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 309.653546 15.371100 2.022284 17.393384 0.000000 294.282446
M-1 931.888224 0.801941 6.085972 6.887913 0.000000 931.086283
M-2 931.888236 0.801943 6.085972 6.887915 0.000000 931.086293
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 931.888228 0.801946 6.085969 6.887915 0.000000 931.086282
B-2 682.532711 0.587349 4.457470 5.044819 0.000000 681.945361
B-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:13:36 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S46 (POOL # 4138)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4138
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,708.45
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,566.98
SUBSERVICER ADVANCES THIS MONTH 31,999.84
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,357,938.87
(B) TWO MONTHLY PAYMENTS: 3 917,544.55
(C) THREE OR MORE MONTHLY PAYMENTS: 1 215,023.04
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,762,007.05
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 42,688,794.64
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 154
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,900,263.08
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.29264180 % 10.39731500 % 2.31004310 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 86.72698230 % 10.86014463 % 2.41287310 %
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 8.40739920
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 311.20
POOL TRADING FACTOR: 32.15058214
................................................................................
Run: 11/03/97 09:13:37 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S45 (POOL # 4139)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4139
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944M21 30,000,000.00 16,673,661.98 6.500000 % 377,096.25
A-2 760944M39 10,308,226.00 3,649,977.50 5.200000 % 191,840.98
A-3 760944M47 53,602,774.00 18,979,882.57 6.750000 % 997,573.07
A-4 760944M54 19,600,000.00 13,270,022.82 6.500000 % 182,382.65
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 17,352,307.47 6.500000 % 1,285,002.63
A-8 760944M96 122,726,000.00 90,703,997.34 6.500000 % 1,895,478.39
A-9 760944N20 19,481,177.00 19,481,177.00 6.300000 % 0.00
A-10 760944N38 10,930,823.00 10,930,823.00 8.000000 % 0.00
A-11 760944N46 25,000,000.00 25,000,000.00 6.000000 % 0.00
A-12 760944N53 17,010,000.00 17,010,000.00 6.500000 % 0.00
A-13 760944N61 13,003,000.00 13,003,000.00 6.500000 % 0.00
A-14 760944N79 20,507,900.00 20,507,900.00 6.500000 % 0.00
A-15 760944N87 58,137,000.00 66,529,970.22 6.500000 % 0.00
A-16 760944N95 1,000,000.00 1,274,479.54 6.500000 % 0.00
A-17 760944P28 2,791,590.78 2,318,764.38 0.000000 % 57,631.89
A-18 760944P36 0.00 0.00 0.373245 % 0.00
R 760944P44 100.00 0.00 6.500000 % 0.00
M-1 760944P51 13,235,200.00 12,645,900.39 6.500000 % 14,930.92
M-2 760944P69 5,294,000.00 5,058,283.75 6.500000 % 5,972.28
M-3 760944P77 5,294,000.00 5,058,283.75 6.500000 % 5,972.28
B-1 2,382,300.00 2,276,227.66 6.500000 % 2,687.53
B-2 794,100.00 758,742.53 6.500000 % 895.84
B-3 2,117,643.10 1,164,391.12 6.500000 % 1,374.78
- -------------------------------------------------------------------------------
529,391,833.88 420,762,793.02 5,018,839.49
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 89,823.44 466,919.69 0.00 0.00 16,296,565.73
A-2 15,730.37 207,571.35 0.00 0.00 3,458,136.52
A-3 106,179.98 1,103,753.05 0.00 0.00 17,982,309.50
A-4 71,487.54 253,870.19 0.00 0.00 13,087,640.17
A-5 67,872.64 67,872.64 0.00 0.00 12,599,000.00
A-6 239,814.15 239,814.15 0.00 0.00 44,516,000.00
A-7 93,479.40 1,378,482.03 0.00 0.00 16,067,304.84
A-8 488,635.60 2,384,113.99 0.00 0.00 88,808,518.95
A-9 101,718.76 101,718.76 0.00 0.00 19,481,177.00
A-10 72,474.99 72,474.99 0.00 0.00 10,930,823.00
A-11 124,318.74 124,318.74 0.00 0.00 25,000,000.00
A-12 91,635.34 91,635.34 0.00 0.00 17,010,000.00
A-13 70,049.05 70,049.05 0.00 0.00 13,003,000.00
A-14 110,479.04 110,479.04 0.00 0.00 20,507,900.00
A-15 0.00 0.00 358,406.61 0.00 66,888,376.83
A-16 0.00 0.00 6,865.81 0.00 1,281,345.35
A-17 0.00 57,631.89 0.00 0.00 2,261,132.49
A-18 130,159.72 130,159.72 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 68,125.30 83,056.22 0.00 0.00 12,630,969.47
M-2 27,249.71 33,221.99 0.00 0.00 5,052,311.47
M-3 27,249.71 33,221.99 0.00 0.00 5,052,311.47
B-1 12,262.37 14,949.90 0.00 0.00 2,273,540.13
B-2 4,087.46 4,983.30 0.00 0.00 757,846.69
B-3 6,272.71 7,647.49 0.00 0.00 1,163,016.34
- -------------------------------------------------------------------------------
2,019,106.02 7,037,945.51 365,272.42 0.00 416,109,225.95
===============================================================================
Run: 11/03/97 09:13:37
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-1 555.788733 12.569875 2.994115 15.563990 0.000000 543.218858
A-2 354.083962 18.610475 1.526002 20.136477 0.000000 335.473487
A-3 354.083962 18.610475 1.980867 20.591342 0.000000 335.473487
A-4 677.041981 9.305237 3.647323 12.952560 0.000000 667.736743
A-5 1000.000000 0.000000 5.387145 5.387145 0.000000 1000.000000
A-6 1000.000000 0.000000 5.387145 5.387145 0.000000 1000.000000
A-7 444.236130 32.897331 2.393165 35.290496 0.000000 411.338799
A-8 739.077272 15.444799 3.981517 19.426316 0.000000 723.632474
A-9 1000.000000 0.000000 5.221387 5.221387 0.000000 1000.000000
A-10 1000.000000 0.000000 6.630332 6.630332 0.000000 1000.000000
A-11 1000.000000 0.000000 4.972750 4.972750 0.000000 1000.000000
A-12 1000.000000 0.000000 5.387145 5.387145 0.000000 1000.000000
A-13 1000.000000 0.000000 5.387145 5.387145 0.000000 1000.000000
A-14 1000.000000 0.000000 5.387145 5.387145 0.000000 1000.000000
A-15 1144.365382 0.000000 0.000000 0.000000 6.164862 1150.530245
A-16 1274.479540 0.000000 0.000000 0.000000 6.865810 1281.345350
A-17 830.624745 20.644820 0.000000 20.644820 0.000000 809.979925
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 955.474824 1.128122 5.147281 6.275403 0.000000 954.346702
M-2 955.474830 1.128122 5.147282 6.275404 0.000000 954.346708
M-3 955.474830 1.128122 5.147282 6.275404 0.000000 954.346708
B-1 955.474818 1.128124 5.147282 6.275406 0.000000 954.346694
B-2 955.474789 1.128120 5.147286 6.275406 0.000000 954.346669
B-3 549.852390 0.649184 2.962137 3.611321 0.000000 549.203187
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:13:38 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S45 (POOL # 4139)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4139
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 96,817.62
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 44,308.74
SUBSERVICER ADVANCES THIS MONTH 48,265.54
MASTER SERVICER ADVANCES THIS MONTH 4,945.45
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 17 4,642,621.85
(B) TWO MONTHLY PAYMENTS: 5 1,306,535.24
(C) THREE OR MORE MONTHLY PAYMENTS: 2 293,486.77
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 760,842.99
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 416,109,225.95
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,504
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 714,651.83
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,156,601.12
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.55664620 % 5.43978800 % 1.00356580 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.49278250 % 5.46385204 % 1.01351270 %
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 7.24120082
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 302.88
POOL TRADING FACTOR: 78.60136846
................................................................................
Run: 11/03/97 09:13:39 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 6,522,171.78 6.500000 % 160,448.93
A-2 760944R67 5,190,000.00 5,190,000.00 6.500000 % 0.00
A-3 760944R75 2,999,000.00 2,999,000.00 6.500000 % 0.00
A-4 760944R83 32,729,000.00 31,962,221.74 6.500000 % 0.00
A-5 760944R91 49,415,000.00 49,415,000.00 6.500000 % 0.00
A-6 760944S25 2,364,000.00 2,364,000.00 6.500000 % 0.00
A-7 760944S33 11,792,000.00 11,741,930.42 6.500000 % 0.00
A-8 760944S41 103,392,000.00 66,176,681.70 5.650000 % 1,627,981.88
A-9 760944S58 43,941,000.00 28,124,705.71 6.287500 % 691,882.85
A-10 760944S66 0.00 0.00 2.212500 % 0.00
A-11 760944S74 16,684,850.00 16,614,005.06 6.187000 % 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 6.139304 % 0.00
A-14 760944T24 10,093,055.55 10,050,199.79 6.687500 % 0.00
A-15 760944T32 1,121,450.62 1,116,688.87 9.000000 % 0.00
A-16 760944T40 2,760,493.83 2,748,772.60 4.798828 % 0.00
A-17 760944T57 78,019,000.00 43,756,547.81 6.500000 % 1,475,845.80
A-18 760944T65 46,560,000.00 46,560,000.00 6.500000 % 0.00
A-19 760944T73 36,044,000.00 36,044,000.00 6.500000 % 0.00
A-20 760944T81 4,005,000.00 4,005,000.00 6.500000 % 0.00
A-21 760944T99 2,513,000.00 2,513,000.00 6.500000 % 0.00
A-22 760944U22 38,870,000.00 38,783,354.23 6.500000 % 0.00
A-23 760944U30 45,370,000.00 31,647,716.43 6.500000 % 591,083.63
A-24 760944U48 0.00 0.00 0.232627 % 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 15,438,513.40 6.500000 % 18,362.36
M-2 760944U89 5,867,800.00 5,613,952.73 6.500000 % 6,677.16
M-3 760944U97 5,867,800.00 5,613,952.73 6.500000 % 6,677.16
B-1 2,640,500.00 2,526,269.16 6.500000 % 3,004.71
B-2 880,200.00 842,121.60 6.500000 % 1,001.61
B-3 2,347,160.34 2,088,293.30 6.500000 % 2,483.79
- -------------------------------------------------------------------------------
586,778,060.34 479,404,101.78 4,585,449.88
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 35,191.85 195,640.78 0.00 0.00 6,361,722.85
A-2 28,003.82 28,003.82 0.00 0.00 5,190,000.00
A-3 16,181.78 16,181.78 0.00 0.00 2,999,000.00
A-4 172,459.40 172,459.40 0.00 0.00 31,962,221.74
A-5 266,629.82 266,629.82 0.00 0.00 49,415,000.00
A-6 12,755.50 12,755.50 0.00 0.00 2,364,000.00
A-7 63,356.24 63,356.24 0.00 0.00 11,741,930.42
A-8 310,377.34 1,938,359.22 0.00 0.00 64,548,699.82
A-9 146,792.06 838,674.91 0.00 0.00 27,432,822.86
A-10 51,654.46 51,654.46 0.00 0.00 0.00
A-11 85,327.89 85,327.89 0.00 0.00 16,614,005.06
A-12 23,445.52 23,445.52 0.00 0.00 3,227,863.84
A-13 29,141.40 29,141.40 0.00 0.00 5,718,138.88
A-14 55,792.41 55,792.41 0.00 0.00 10,050,199.79
A-15 8,342.79 8,342.79 0.00 0.00 1,116,688.87
A-16 10,949.91 10,949.91 0.00 0.00 2,748,772.60
A-17 236,098.36 1,711,944.16 0.00 0.00 42,280,702.01
A-18 251,225.02 251,225.02 0.00 0.00 46,560,000.00
A-19 194,483.56 194,483.56 0.00 0.00 36,044,000.00
A-20 21,609.88 21,609.88 0.00 0.00 4,005,000.00
A-21 13,559.46 13,559.46 0.00 0.00 2,513,000.00
A-22 209,264.37 209,264.37 0.00 0.00 38,783,354.23
A-23 170,762.42 761,846.05 0.00 0.00 31,056,632.80
A-24 92,575.99 92,575.99 0.00 0.00 0.00
R-I 0.62 0.62 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 83,301.99 101,664.35 0.00 0.00 15,420,151.04
M-2 30,291.35 36,968.51 0.00 0.00 5,607,275.57
M-3 30,291.35 36,968.51 0.00 0.00 5,607,275.57
B-1 13,631.06 16,635.77 0.00 0.00 2,523,264.45
B-2 4,543.86 5,545.47 0.00 0.00 841,119.99
B-3 11,267.90 13,751.69 0.00 0.00 1,910,850.67
- -------------------------------------------------------------------------------
2,679,309.38 7,264,759.26 0.00 0.00 474,643,693.06
===============================================================================
Run: 11/03/97 09:13:39
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-1 640.056112 15.745724 3.453567 19.199291 0.000000 624.310388
A-2 1000.000000 0.000000 5.395726 5.395726 0.000000 1000.000000
A-3 1000.000000 0.000000 5.395725 5.395725 0.000000 1000.000000
A-4 976.571901 0.000000 5.269315 5.269315 0.000000 976.571901
A-5 1000.000000 0.000000 5.395726 5.395726 0.000000 1000.000000
A-6 1000.000000 0.000000 5.395728 5.395728 0.000000 1000.000000
A-7 995.753937 0.000000 5.372815 5.372815 0.000000 995.753937
A-8 640.056114 15.745724 3.001947 18.747671 0.000000 624.310390
A-9 640.056114 15.745724 3.340663 19.086387 0.000000 624.310390
A-11 995.753936 0.000000 5.114094 5.114094 0.000000 995.753936
A-12 995.753936 0.000000 7.232637 7.232637 0.000000 995.753936
A-13 995.753935 0.000000 5.074669 5.074669 0.000000 995.753935
A-14 995.753936 0.000000 5.527802 5.527802 0.000000 995.753936
A-15 995.753937 0.000000 7.439284 7.439284 0.000000 995.753937
A-16 995.753937 0.000000 3.966649 3.966649 0.000000 995.753937
A-17 560.844766 18.916492 3.026165 21.942657 0.000000 541.928274
A-18 1000.000000 0.000000 5.395726 5.395726 0.000000 1000.000000
A-19 1000.000000 0.000000 5.395726 5.395726 0.000000 1000.000000
A-20 1000.000000 0.000000 5.395725 5.395725 0.000000 1000.000000
A-21 1000.000000 0.000000 5.395726 5.395726 0.000000 1000.000000
A-22 997.770883 0.000000 5.383699 5.383699 0.000000 997.770883
A-23 697.547199 13.028072 3.763774 16.791846 0.000000 684.519127
R-I 0.000000 0.000000 1.240000 1.240000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 956.738929 1.137932 5.162301 6.300233 0.000000 955.600997
M-2 956.738936 1.137932 5.162301 6.300233 0.000000 955.601004
M-3 956.738936 1.137932 5.162301 6.300233 0.000000 955.601004
B-1 956.738936 1.137932 5.162303 6.300235 0.000000 955.601004
B-2 956.738923 1.137935 5.162304 6.300239 0.000000 955.600988
B-3 889.710543 1.058211 4.800635 5.858846 0.000000 814.111690
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:13:40 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 110,421.39
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 50,899.12
SUBSERVICER ADVANCES THIS MONTH 46,059.49
MASTER SERVICER ADVANCES THIS MONTH 3,361.47
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 18 5,091,732.67
(B) TWO MONTHLY PAYMENTS: 3 399,379.22
(C) THREE OR MORE MONTHLY PAYMENTS: 2 565,958.43
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 801,999.49
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 474,643,693.06
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,711
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 496,209.43
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,651,876.01
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.29936840 % 5.56240900 % 1.13822220 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.27707550 % 5.61151503 % 1.11140950 %
CLASS A-24 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2318 %
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 7.13487507
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 303.61
POOL TRADING FACTOR: 80.88981595
................................................................................
Run: 11/03/97 09:13:40 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S48 (POOL # 4141)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4141
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944K49 9,959,000.00 1,513,700.92 6.500000 % 207,584.81
A-2 760944K56 85,878,000.00 37,423,743.13 6.500000 % 1,191,001.95
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 23,188,069.87 6.100000 % 1,744,388.48
A-6 760944K98 10,584,000.00 9,275,227.94 7.500000 % 697,755.39
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 0.154404 % 0.00
R 760944L71 100.00 0.00 6.500000 % 0.00
M-1 760944L89 3,099,138.00 2,569,963.11 6.500000 % 13,412.58
M-2 760944L97 3,305,815.00 2,741,350.20 6.500000 % 14,307.04
B 826,454.53 557,900.47 6.500000 % 2,911.67
- -------------------------------------------------------------------------------
206,613,407.53 140,523,730.52 3,871,361.92
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 8,080.76 215,665.57 0.00 0.00 1,306,116.11
A-2 199,783.38 1,390,785.33 0.00 0.00 36,232,741.18
A-3 69,185.83 69,185.83 0.00 0.00 12,960,000.00
A-4 14,734.02 14,734.02 0.00 0.00 2,760,000.00
A-5 116,169.79 1,860,558.27 0.00 0.00 21,443,681.39
A-6 57,132.68 754,888.07 0.00 0.00 8,577,472.55
A-7 28,165.46 28,165.46 0.00 0.00 5,276,000.00
A-8 117,079.80 117,079.80 0.00 0.00 21,931,576.52
A-9 72,958.45 72,958.45 0.00 0.00 13,907,398.73
A-10 35,550.15 35,550.15 0.00 0.00 6,418,799.63
A-11 17,819.92 17,819.92 0.00 0.00 0.00
R 1.03 1.03 0.00 0.00 0.00
M-1 13,719.52 27,132.10 0.00 0.00 2,556,550.53
M-2 14,634.46 28,941.50 0.00 0.00 2,727,043.16
B 2,978.32 5,889.99 0.00 0.00 554,988.80
- -------------------------------------------------------------------------------
767,993.57 4,639,355.49 0.00 0.00 136,652,368.60
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 151.993264 20.843941 0.811403 21.655344 0.000000 131.149323
A-2 435.778001 13.868534 2.326363 16.194897 0.000000 421.909467
A-3 1000.000000 0.000000 5.338413 5.338413 0.000000 1000.000000
A-4 1000.000000 0.000000 5.338413 5.338413 0.000000 1000.000000
A-5 876.344288 65.925491 4.390393 70.315884 0.000000 810.418798
A-6 876.344288 65.925490 5.398023 71.323513 0.000000 810.418797
A-7 1000.000000 0.000000 5.338412 5.338412 0.000000 1000.000000
A-8 946.060587 0.000000 5.050462 5.050462 0.000000 946.060587
A-9 910.553663 0.000000 4.776780 4.776780 0.000000 910.553663
A-10 910.553663 0.000000 5.043049 5.043049 0.000000 910.553663
R 0.000000 0.000000 10.310000 10.310000 0.000000 0.000000
M-1 829.250943 4.327842 4.426883 8.754725 0.000000 824.923101
M-2 829.250941 4.327840 4.426884 8.754724 0.000000 824.923101
B 675.052831 3.523086 3.603707 7.126793 0.000000 671.529745
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:13:41 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 31,386.17
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,826.60
SUBSERVICER ADVANCES THIS MONTH 18,748.78
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 849,282.45
(B) TWO MONTHLY PAYMENTS: 3 950,826.03
(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 136,652,368.60
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 560
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,137,971.89
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.82332910 % 3.77965600 % 0.39701510 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.72741950 % 3.86644867 % 0.40613190 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1557 %
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 7.05262500
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 128.26
POOL TRADING FACTOR: 66.13915826
................................................................................
Run: 11/03/97 09:13:42 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 1,692,687.01 6.000000 % 747,817.86
A-2 760944P93 22,807,000.00 22,807,000.00 6.000000 % 0.00
A-3 760944Q27 1,650,000.00 1,650,000.00 6.000000 % 0.00
A-4 760944Q35 37,438,000.00 31,713,427.01 6.000000 % 346,041.62
A-5 760944Q43 10,500,000.00 1,313,400.24 6.000000 % 253,444.04
A-6 760944Q50 25,817,000.00 15,304,631.66 6.000000 % 385,489.59
A-7 760944Q68 11,470,000.00 11,470,000.00 6.000000 % 0.00
A-8 760944Q76 13,328,000.00 16,672,791.43 6.000000 % 0.00
A-9 760944Q84 0.00 0.00 0.238160 % 0.00
R 760944Q92 100.00 0.00 6.000000 % 0.00
M-1 760944R26 1,938,400.00 1,600,644.28 6.000000 % 8,745.32
M-2 760944R34 775,500.00 640,373.29 6.000000 % 3,498.76
M-3 760944R42 387,600.00 320,062.82 6.000000 % 1,748.70
B-1 542,700.00 448,137.45 6.000000 % 2,448.45
B-2 310,100.00 256,066.75 6.000000 % 1,399.05
B-3 310,260.75 256,199.44 6.000000 % 1,399.79
- -------------------------------------------------------------------------------
155,046,660.75 106,145,421.38 1,752,033.18
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 8,411.38 756,229.24 0.00 0.00 944,869.15
A-2 113,333.58 113,333.58 0.00 0.00 22,807,000.00
A-3 8,199.25 8,199.25 0.00 0.00 1,650,000.00
A-4 157,591.80 503,633.42 0.00 0.00 31,367,385.39
A-5 6,526.61 259,970.65 0.00 0.00 1,059,956.20
A-6 76,052.47 461,542.06 0.00 0.00 14,919,142.07
A-7 56,997.24 56,997.24 0.00 0.00 11,470,000.00
A-8 0.00 0.00 82,851.19 0.00 16,755,642.62
A-9 20,936.76 20,936.76 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 7,953.99 16,699.31 0.00 0.00 1,591,898.96
M-2 3,182.18 6,680.94 0.00 0.00 636,874.53
M-3 1,590.47 3,339.17 0.00 0.00 318,314.12
B-1 2,226.91 4,675.36 0.00 0.00 445,689.00
B-2 1,272.45 2,671.50 0.00 0.00 254,667.70
B-3 1,273.12 2,672.91 0.00 0.00 254,799.65
- -------------------------------------------------------------------------------
465,548.21 2,217,581.39 82,851.19 0.00 104,476,239.39
===============================================================================
Run: 11/03/97 09:13:42
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 60.949410 26.927044 0.302873 27.229917 0.000000 34.022366
A-2 1000.000000 0.000000 4.969245 4.969245 0.000000 1000.000000
A-3 1000.000000 0.000000 4.969242 4.969242 0.000000 1000.000000
A-4 847.091912 9.243058 4.209408 13.452466 0.000000 837.848854
A-5 125.085737 24.137528 0.621582 24.759110 0.000000 100.948210
A-6 592.812165 14.931618 2.945829 17.877447 0.000000 577.880547
A-7 1000.000000 0.000000 4.969245 4.969245 0.000000 1000.000000
A-8 1250.959741 0.000000 0.000000 0.000000 6.216326 1257.176067
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 825.755407 4.511618 4.103379 8.614997 0.000000 821.243789
M-2 825.755371 4.511618 4.103391 8.615009 0.000000 821.243752
M-3 825.755470 4.511610 4.103380 8.614990 0.000000 821.243860
B-1 825.755390 4.511609 4.103390 8.614999 0.000000 821.243781
B-2 825.755401 4.511609 4.103354 8.614963 0.000000 821.243792
B-3 825.755240 4.511624 4.103387 8.615011 0.000000 821.243615
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:13:42 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 23,608.91
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,953.13
SUBSERVICER ADVANCES THIS MONTH 9,142.91
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 653,175.47
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 241,247.85
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 104,476,239.39
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 473
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,089,243.27
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.68239670 % 2.41280300 % 0.90479990 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.64780820 % 2.43795874 % 0.91423310 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2378 %
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 6.63143666
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 128.07
POOL TRADING FACTOR: 67.38374041
................................................................................
Run: 11/03/97 09:13:43 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 34,383,946.04 5.750000 % 2,783,591.52
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 18,219,753.79 6.187500 % 1,237,151.78
A-18 760944Z84 0.00 0.00 2.812500 % 0.00
A-19 760944Z92 49,683,000.00 47,522,704.84 6.750000 % 55,431.23
A-20 7609442A5 5,593,279.30 4,491,260.64 0.000000 % 37,911.59
A-21 7609442B3 0.00 0.00 0.157047 % 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 14,022,081.81 6.750000 % 16,355.58
M-2 7609442F4 5,330,500.00 5,098,721.44 6.750000 % 5,947.23
M-3 7609442G2 5,330,500.00 5,098,721.44 6.750000 % 5,947.23
B-1 2,665,200.00 2,549,312.88 6.750000 % 2,973.56
B-2 799,500.00 764,736.50 6.750000 % 892.00
B-3 1,865,759.44 1,479,381.90 6.750000 % 1,725.57
- -------------------------------------------------------------------------------
533,047,438.74 436,820,196.58 4,147,927.29
===============================================================================
_______________________________________________________________________________
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-3 164,042.30 2,947,633.82 0.00 0.00 31,600,354.52
A-4 63,214.20 63,214.20 0.00 0.00 11,287,000.00
A-5 86,530.12 86,530.12 0.00 0.00 20,857,631.08
A-6 30,285.54 30,285.54 0.00 0.00 0.00
A-7 204,219.07 204,219.07 0.00 0.00 37,443,000.00
A-8 114,807.10 114,807.10 0.00 0.00 20,499,000.00
A-9 13,273.47 13,273.47 0.00 0.00 2,370,000.00
A-10 268,936.87 268,936.87 0.00 0.00 48,019,128.22
A-11 116,117.65 116,117.65 0.00 0.00 20,733,000.00
A-12 270,078.18 270,078.18 0.00 0.00 48,222,911.15
A-13 298,483.32 298,483.32 0.00 0.00 52,230,738.70
A-14 113,218.17 113,218.17 0.00 0.00 21,279,253.46
A-15 88,042.88 88,042.88 0.00 0.00 15,185,886.80
A-16 25,357.97 25,357.97 0.00 0.00 5,062,025.89
A-17 93,538.42 1,330,690.20 0.00 0.00 16,982,602.01
A-18 42,517.46 42,517.46 0.00 0.00 0.00
A-19 266,156.58 321,587.81 0.00 0.00 47,467,273.61
A-20 0.00 37,911.59 0.00 0.00 4,453,349.05
A-21 56,920.08 56,920.08 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 78,532.34 94,887.92 0.00 0.00 14,005,726.23
M-2 28,556.00 34,503.23 0.00 0.00 5,092,774.21
M-3 28,556.00 34,503.23 0.00 0.00 5,092,774.21
B-1 14,277.73 17,251.29 0.00 0.00 2,546,339.32
B-2 4,283.00 5,175.00 0.00 0.00 763,844.50
B-3 8,285.49 10,011.06 0.00 0.00 1,477,656.33
- -------------------------------------------------------------------------------
2,478,229.94 6,626,157.23 0.00 0.00 432,672,269.29
===============================================================================
Run: 11/03/97 09:13:43
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-3 579.205344 46.890228 2.763330 49.653558 0.000000 532.315116
A-4 1000.000000 0.000000 5.600620 5.600620 0.000000 1000.000000
A-5 839.172443 0.000000 3.481397 3.481397 0.000000 839.172443
A-7 1000.000000 0.000000 5.454132 5.454132 0.000000 1000.000000
A-8 1000.000000 0.000000 5.600620 5.600620 0.000000 1000.000000
A-9 1000.000000 0.000000 5.600620 5.600620 0.000000 1000.000000
A-10 992.376792 0.000000 5.557925 5.557925 0.000000 992.376792
A-11 1000.000000 0.000000 5.600620 5.600620 0.000000 1000.000000
A-12 983.117799 0.000000 5.506069 5.506069 0.000000 983.117799
A-13 954.414928 0.000000 5.454201 5.454201 0.000000 954.414928
A-14 954.414928 0.000000 5.078050 5.078050 0.000000 954.414928
A-15 954.414928 0.000000 5.533390 5.533390 0.000000 954.414928
A-16 954.414927 0.000000 4.781095 4.781095 0.000000 954.414927
A-17 621.368044 42.191930 3.190042 45.381972 0.000000 579.176114
A-19 956.518424 1.115698 5.357096 6.472794 0.000000 955.402726
A-20 802.974498 6.778061 0.000000 6.778061 0.000000 796.196437
R-I 0.000000 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-1 956.518422 1.115698 5.357095 6.472793 0.000000 955.402724
M-2 956.518420 1.115698 5.357096 6.472794 0.000000 955.402722
M-3 956.518420 1.115698 5.357096 6.472794 0.000000 955.402722
B-1 956.518415 1.115699 5.357095 6.472794 0.000000 955.402717
B-2 956.518449 1.115697 5.357098 6.472795 0.000000 955.402752
B-3 792.911384 0.924862 4.440792 5.365654 0.000000 791.986522
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:13:44 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 95,250.87
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 46,241.83
SUBSERVICER ADVANCES THIS MONTH 42,459.09
MASTER SERVICER ADVANCES THIS MONTH 4,041.46
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 16 4,701,492.58
(B) TWO MONTHLY PAYMENTS: 4 955,383.90
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 551,410.63
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 432,672,269.29
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,541
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 534,956.25
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,638,052.48
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.28914780 % 5.60210600 % 1.10874630 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.23264030 % 5.59113129 % 1.11808230 %
CLASS A-21 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1561 %
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 7.22463042
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 305.45
POOL TRADING FACTOR: 81.16956163
................................................................................
Run: 11/03/97 09:13:45 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 15,464,637.17 10.500000 % 154,474.05
A-2 760944V96 67,648,000.00 21,780,613.22 6.625000 % 1,441,757.82
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 0.123696 % 0.00
R 760944X37 267,710.00 20,598.19 7.000000 % 170.00
M-1 760944X45 7,801,800.00 7,487,787.12 7.000000 % 8,505.22
M-2 760944X52 2,600,600.00 2,495,929.04 7.000000 % 2,835.07
M-3 760944X60 2,600,600.00 2,495,929.04 7.000000 % 2,835.07
B-1 1,300,350.00 1,248,012.51 7.000000 % 1,417.59
B-2 390,100.00 374,398.95 7.000000 % 425.27
B-3 910,233.77 795,481.86 7.000000 % 903.57
- -------------------------------------------------------------------------------
260,061,393.77 208,326,387.10 1,613,323.66
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 134,689.04 289,163.09 0.00 0.00 15,310,163.12
A-2 119,690.37 1,561,448.19 0.00 0.00 20,338,855.40
A-3 112,015.60 112,015.60 0.00 0.00 20,384,000.00
A-4 289,424.92 289,424.92 0.00 0.00 52,668,000.00
A-5 272,037.88 272,037.88 0.00 0.00 49,504,000.00
A-6 58,521.94 58,521.94 0.00 0.00 10,079,000.00
A-7 111,963.35 111,963.35 0.00 0.00 19,283,000.00
A-8 6,096.64 6,096.64 0.00 0.00 1,050,000.00
A-9 18,551.20 18,551.20 0.00 0.00 3,195,000.00
A-10 21,374.82 21,374.82 0.00 0.00 0.00
R 119.60 289.60 0.00 0.00 20,428.19
M-1 43,476.52 51,981.74 0.00 0.00 7,479,281.90
M-2 14,492.18 17,327.25 0.00 0.00 2,493,093.97
M-3 14,492.18 17,327.25 0.00 0.00 2,493,093.97
B-1 7,246.36 8,663.95 0.00 0.00 1,246,594.92
B-2 2,173.88 2,599.15 0.00 0.00 373,973.68
B-3 4,618.82 5,522.39 0.00 0.00 794,578.29
- -------------------------------------------------------------------------------
1,230,985.30 2,844,308.96 0.00 0.00 206,713,063.44
===============================================================================
Run: 11/03/97 09:13:45
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-1 758.851620 7.580060 6.609208 14.189268 0.000000 751.271560
A-2 321.969803 21.312645 1.769311 23.081956 0.000000 300.657158
A-3 1000.000000 0.000000 5.495271 5.495271 0.000000 1000.000000
A-4 1000.000000 0.000000 5.495271 5.495271 0.000000 1000.000000
A-5 1000.000000 0.000000 5.495271 5.495271 0.000000 1000.000000
A-6 1000.000000 0.000000 5.806324 5.806324 0.000000 1000.000000
A-7 1000.000000 0.000000 5.806324 5.806324 0.000000 1000.000000
A-8 1000.000000 0.000000 5.806324 5.806324 0.000000 1000.000000
A-9 1000.000000 0.000000 5.806322 5.806322 0.000000 1000.000000
R 76.942176 0.635016 0.446752 1.081768 0.000000 76.307161
M-1 959.751227 1.090161 5.572627 6.662788 0.000000 958.661065
M-2 959.751227 1.090160 5.572629 6.662789 0.000000 958.661067
M-3 959.751227 1.090160 5.572629 6.662789 0.000000 958.661067
B-1 959.751229 1.090160 5.572623 6.662783 0.000000 958.661068
B-2 959.751218 1.090156 5.572622 6.662778 0.000000 958.661061
B-3 873.931386 0.992679 5.074323 6.067002 0.000000 872.938707
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:13:45 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 42,519.90
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 21,870.41
SUBSERVICER ADVANCES THIS MONTH 38,008.79
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 15 3,698,461.53
(B) TWO MONTHLY PAYMENTS: 3 1,021,846.94
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 759,518.33
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 206,713,063.44
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 802
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,376,690.21
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.84894310 % 5.99042900 % 1.16062750 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.80131770 % 6.03032514 % 1.16835720 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1239 %
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 7.49491005
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 304.08
POOL TRADING FACTOR: 79.48625532
................................................................................
Run: 11/03/97 09:13:46 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 205,549,492.00 131,833,747.32 6.735938 % 1,796,546.01
A-2 7609442W7 76,450,085.00 97,238,352.67 6.735938 % 0.00
A-3 7609442R8 0.00 0.00 0.186000 % 0.00
R 7609442S6 100.00 0.00 6.735938 % 0.00
M-1 7609442T4 8,228,000.00 7,900,695.82 6.735938 % 9,013.59
M-2 7609442U1 2,992,100.00 2,873,076.35 6.735938 % 3,277.78
M-3 7609442V9 1,496,000.00 1,436,490.16 6.735938 % 1,638.84
B-1 2,244,050.00 2,154,783.27 6.735938 % 2,458.31
B-2 1,047,225.00 1,005,567.12 6.735938 % 1,147.21
B-3 1,196,851.02 1,149,241.08 6.735938 % 1,311.12
- -------------------------------------------------------------------------------
299,203,903.02 245,591,953.79 1,815,392.86
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 739,730.27 2,536,276.28 0.00 0.00 130,037,201.31
A-2 0.00 0.00 544,859.84 0.00 97,783,212.51
A-3 37,999.35 37,999.35 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 44,270.31 53,283.90 0.00 0.00 7,891,682.23
M-2 16,098.83 19,376.61 0.00 0.00 2,869,798.57
M-3 8,049.14 9,687.98 0.00 0.00 1,434,851.32
B-1 12,073.99 14,532.30 0.00 0.00 2,152,324.96
B-2 5,634.54 6,781.75 0.00 0.00 1,004,419.91
B-3 6,439.59 7,750.71 0.00 0.00 1,147,929.96
- -------------------------------------------------------------------------------
870,296.02 2,685,688.88 544,859.84 0.00 244,321,420.77
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 641.372285 8.740211 3.598794 12.339005 0.000000 632.632073
A-2 1271.919484 0.000000 0.000000 0.000000 7.127001 1279.046485
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 960.220688 1.095478 5.380446 6.475924 0.000000 959.125210
M-2 960.220698 1.095478 5.380445 6.475923 0.000000 959.125220
M-3 960.220695 1.095481 5.380441 6.475922 0.000000 959.125214
B-1 960.220704 1.095479 5.380446 6.475925 0.000000 959.125225
B-2 960.220698 1.095476 5.380448 6.475924 0.000000 959.125221
B-3 960.220663 1.095475 5.380444 6.475919 0.000000 959.125188
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:13:46 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 53,674.91
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 25,079.79
SUBSERVICER ADVANCES THIS MONTH 20,920.49
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,877,567.64
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 613,590.68
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 532,253.18
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 244,321,420.77
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 916
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 990,346.83
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.27345480 % 4.97176800 % 1.75477710 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.24618900 % 4.99192092 % 1.76189010 %
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 7.31076515
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 306.29
POOL TRADING FACTOR: 81.65716366
................................................................................
Run: 11/03/97 09:22:03 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-RS4 (POOL # 8021)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 8021
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609442M9 36,569,204.65 23,468,376.98 6.287500 % 142,461.17
A-2 7609442N7 0.00 0.00 3.712500 % 0.00
R 7609442P2 100.00 0.00 10.000000 % 0.00
- -------------------------------------------------------------------------------
36,569,304.65 23,468,376.98 142,461.17
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 122,611.19 265,072.36 0.00 0.00 23,325,915.81
A-2 72,396.67 72,396.67 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
195,007.86 337,469.03 0.00 0.00 23,325,915.81
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 641.752458 3.895660 3.352854 7.248514 0.000000 637.856799
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 27-October-97
DISTRIBUTION DATE 30-October-97
Run: 11/03/97 09:22:04 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 23,325,915.81
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 497,349.62
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 67,012.66
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 0.00000000 % 0.00000000 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 100.00000000 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 0.00000000
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.00
POOL TRADING FACTOR: 63.78550545
................................................................................
Run: 11/03/97 09:13:47 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 73,468,949.82 6.500000 % 1,117,602.36
A-2 7609443C0 22,306,000.00 7,449,079.76 6.500000 % 550,460.86
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 24,456,187.46 6.500000 % 27,523.99
A-9 7609443K2 0.00 0.00 0.535034 % 0.00
R 7609443L0 100.00 0.00 6.500000 % 0.00
M-1 7609443M8 6,635,000.00 6,363,404.10 6.500000 % 7,161.63
M-2 7609443N6 3,317,000.00 3,181,222.53 6.500000 % 3,580.28
M-3 7609443P1 1,990,200.00 1,908,733.51 6.500000 % 2,148.17
B-1 1,326,800.00 1,272,489.00 6.500000 % 1,432.11
B-2 398,000.00 381,708.36 6.500000 % 429.59
B-3 928,851.36 683,832.98 6.500000 % 769.61
- -------------------------------------------------------------------------------
265,366,951.36 218,497,607.52 1,711,108.60
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 396,639.37 1,514,241.73 0.00 0.00 72,351,347.46
A-2 40,215.60 590,676.46 0.00 0.00 6,898,618.90
A-3 172,980.86 172,980.86 0.00 0.00 32,041,000.00
A-4 242,856.68 242,856.68 0.00 0.00 44,984,000.00
A-5 56,686.72 56,686.72 0.00 0.00 10,500,000.00
A-6 58,128.18 58,128.18 0.00 0.00 10,767,000.00
A-7 5,614.68 5,614.68 0.00 0.00 1,040,000.00
A-8 132,032.47 159,556.46 0.00 0.00 24,428,663.47
A-9 97,097.21 97,097.21 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 34,354.33 41,515.96 0.00 0.00 6,356,242.47
M-2 17,174.57 20,754.85 0.00 0.00 3,177,642.25
M-3 10,304.74 12,452.91 0.00 0.00 1,906,585.34
B-1 6,869.83 8,301.94 0.00 0.00 1,271,056.89
B-2 2,060.75 2,490.34 0.00 0.00 381,278.77
B-3 3,691.86 4,461.47 0.00 0.00 562,742.12
- -------------------------------------------------------------------------------
1,276,707.85 2,987,816.45 0.00 0.00 216,666,177.67
===============================================================================
Run: 11/03/97 09:13:47
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-1 708.933929 10.784232 3.827346 14.611578 0.000000 698.149696
A-2 333.949599 24.677704 1.802905 26.480609 0.000000 309.271896
A-3 1000.000000 0.000000 5.398735 5.398735 0.000000 1000.000000
A-4 1000.000000 0.000000 5.398735 5.398735 0.000000 1000.000000
A-5 1000.000000 0.000000 5.398735 5.398735 0.000000 1000.000000
A-6 1000.000000 0.000000 5.398735 5.398735 0.000000 1000.000000
A-7 1000.000000 0.000000 5.398731 5.398731 0.000000 1000.000000
A-8 959.066175 1.079372 5.177744 6.257116 0.000000 957.986803
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 959.066179 1.079372 5.177744 6.257116 0.000000 957.986808
M-2 959.066183 1.079373 5.177742 6.257115 0.000000 957.986810
M-3 959.066179 1.079374 5.177741 6.257115 0.000000 957.986805
B-1 959.066174 1.079371 5.177743 6.257114 0.000000 957.986803
B-2 959.066231 1.079372 5.177764 6.257136 0.000000 957.986859
B-3 736.213575 0.828561 3.974629 4.803190 0.000000 605.847334
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:13:48 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S5 (POOL # 4146)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4146
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 50,375.20
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 23,170.17
SUBSERVICER ADVANCES THIS MONTH 32,658.50
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 2,576,291.67
(B) TWO MONTHLY PAYMENTS: 4 1,698,188.29
(C) THREE OR MORE MONTHLY PAYMENTS: 1 249,042.93
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 227,296.60
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 216,666,177.67
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 781
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,326,845.84
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.68808170 % 5.24187000 % 1.07004850 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.69742520 % 5.28022887 % 1.02234590 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5353 %
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 7.43833923
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 305.48
POOL TRADING FACTOR: 81.64776230
................................................................................
Run: 11/03/97 09:13:48 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 46,646,278.77 7.971981 % 1,416,793.55
M-1 7609442K3 3,625,500.00 2,644,741.55 7.971981 % 80,329.08
M-2 7609442L1 2,416,900.00 1,763,088.08 7.971981 % 53,550.51
R 7609442J6 100.00 0.00 7.971981 % 0.00
B-1 886,200.00 646,468.03 7.971981 % 19,635.26
B-2 322,280.00 235,097.87 7.971981 % 7,140.66
B-3 805,639.55 273,808.21 7.971981 % 8,316.41
- -------------------------------------------------------------------------------
161,126,619.55 52,209,482.51 1,585,765.47
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 303,360.56 1,720,154.11 0.00 0.00 45,229,485.22
M-1 17,199.88 97,528.96 0.00 0.00 2,564,412.47
M-2 11,466.11 65,016.62 0.00 0.00 1,709,537.57
R 0.00 0.00 0.00 0.00 0.00
B-1 4,204.25 23,839.51 0.00 0.00 626,832.77
B-2 1,528.94 8,669.60 0.00 0.00 227,957.21
B-3 1,780.70 10,097.11 0.00 0.00 265,491.80
- -------------------------------------------------------------------------------
339,540.44 1,925,305.91 0.00 0.00 50,623,717.04
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 304.738216 9.255854 1.981842 11.237696 0.000000 295.482362
M-1 729.483257 22.156690 4.744140 26.900830 0.000000 707.326567
M-2 729.483255 22.156692 4.744139 26.900831 0.000000 707.326563
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 729.483220 22.156691 4.744132 26.900823 0.000000 707.326529
B-2 729.483275 22.156696 4.744136 26.900832 0.000000 707.326579
B-3 339.864410 10.322743 2.210281 12.533024 0.000000 329.541667
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:13:49 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S6 (POOL # 4147)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4147
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,706.47
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,405.05
SUBSERVICER ADVANCES THIS MONTH 15,033.42
MASTER SERVICER ADVANCES THIS MONTH 1,930.02
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,029,825.87
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 408,560.90
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 577,879.36
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 50,623,717.04
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 183
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 252,256.29
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,540,130.19
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.34445720 % 8.44258400 % 2.21295840 %
PREPAYMENT PERCENT 89.34445720 % 0.00000000 % 10.65554280 %
NEXT DISTRIBUTION 89.34445720 % 8.44258440 % 2.21295840 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 617,932.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,905,524.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.41784826
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 314.34
POOL TRADING FACTOR: 31.41859314
................................................................................
Run: 11/03/97 09:22:08 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 43,415,212.77 6.470000 % 169,865.40
A-2 7609443R7 61,308,403.22 61,308,403.22 6.470000 % 0.00
A-3 7609443S5 5,000,000.00 6,263,896.24 6.470000 % 0.00
S-1 7609443T3 0.00 0.00 0.500000 % 0.00
S-2 7609443U0 0.00 0.00 0.250000 % 0.00
R 7609443V8 100.00 0.00 6.470000 % 0.00
- -------------------------------------------------------------------------------
115,808,503.22 110,987,512.23 169,865.40
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 232,872.30 402,737.70 0.00 0.00 43,245,347.37
A-2 328,848.53 328,848.53 0.00 0.00 61,308,403.22
A-3 0.00 0.00 33,598.54 0.00 6,297,494.78
S-1 14,514.31 14,514.31 0.00 0.00 0.00
S-2 5,046.32 5,046.32 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
581,281.46 751,146.86 33,598.54 0.00 110,851,245.37
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 877.075005 3.431624 4.704491 8.136115 0.000000 873.643381
A-2 1000.000000 0.000000 5.363841 5.363841 0.000000 1000.000000
A-3 1252.779248 0.000000 0.000000 0.000000 6.719708 1259.498956
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 27-October-97
DISTRIBUTION DATE 30-October-97
Run: 11/03/97 09:22:10 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 2,774.69
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 110,851,245.37
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 0
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 4,207,301.87
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 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: 95.71943535
................................................................................
Run: 11/03/97 09:13:50 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-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 35,086,044.89 5.500000 % 3,857,634.16
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 23,376,417.93 6.187500 % 1,543,053.66
A-9 7609445W4 0.00 0.00 2.812500 % 0.00
A-10 7609445X2 43,420,000.00 33,998,691.15 6.500000 % 250,019.00
A-11 7609445Y0 66,266,000.00 66,266,000.00 6.500000 % 0.00
A-12 7609445Z7 32,444,000.00 40,690,282.36 6.500000 % 0.00
A-13 7609446A1 4,623,000.00 5,798,026.61 6.500000 % 0.00
A-14 7609446B9 478,414.72 375,481.68 0.000000 % 549.69
A-15 7609446C7 0.00 0.00 0.496625 % 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 11,242,796.65 6.500000 % 12,634.89
M-2 7609446G8 4,252,700.00 4,088,088.67 6.500000 % 4,594.28
M-3 7609446H6 4,252,700.00 4,088,088.67 6.500000 % 4,594.28
B-1 2,126,300.00 2,043,996.26 6.500000 % 2,297.09
B-2 638,000.00 613,304.63 6.500000 % 689.24
B-3 1,488,500.71 929,861.34 6.500000 % 1,045.00
- -------------------------------------------------------------------------------
425,269,315.43 351,822,718.18 5,677,111.29
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 159,666.20 4,017,300.36 0.00 0.00 31,228,410.73
A-3 206,841.91 206,841.91 0.00 0.00 41,665,000.00
A-4 52,177.95 52,177.95 0.00 0.00 10,090,000.00
A-5 39,496.80 39,496.80 0.00 0.00 7,344,000.00
A-6 242,405.36 242,405.36 0.00 0.00 45,072,637.34
A-7 102,474.41 102,474.41 0.00 0.00 19,054,000.00
A-8 119,676.55 1,662,730.21 0.00 0.00 21,833,364.27
A-9 54,398.43 54,398.43 0.00 0.00 0.00
A-10 182,848.52 432,867.52 0.00 0.00 33,748,672.15
A-11 356,385.48 356,385.48 0.00 0.00 66,266,000.00
A-12 0.00 0.00 218,836.60 0.00 40,909,118.96
A-13 0.00 0.00 31,182.40 0.00 5,829,209.01
A-14 0.00 549.69 0.00 0.00 374,931.99
A-15 144,566.73 144,566.73 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 60,464.94 73,099.83 0.00 0.00 11,230,161.76
M-2 21,986.17 26,580.45 0.00 0.00 4,083,494.39
M-3 21,986.17 26,580.45 0.00 0.00 4,083,494.39
B-1 10,992.83 13,289.92 0.00 0.00 2,041,699.17
B-2 3,298.42 3,987.66 0.00 0.00 612,615.39
B-3 5,000.84 6,045.84 0.00 0.00 928,816.34
- -------------------------------------------------------------------------------
1,784,667.71 7,461,779.00 250,019.00 0.00 346,395,625.89
===============================================================================
Run: 11/03/97 09:13:50
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-2 610.032946 67.071793 2.776079 69.847872 0.000000 542.961153
A-3 1000.000000 0.000000 4.964404 4.964404 0.000000 1000.000000
A-4 1000.000000 0.000000 5.171254 5.171254 0.000000 1000.000000
A-5 1000.000000 0.000000 5.378105 5.378105 0.000000 1000.000000
A-6 991.980926 0.000000 5.334977 5.334977 0.000000 991.980926
A-7 1000.000000 0.000000 5.378105 5.378105 0.000000 1000.000000
A-8 465.814162 30.747921 2.384755 33.132676 0.000000 435.066242
A-10 783.019142 5.758153 4.211159 9.969312 0.000000 777.260989
A-11 1000.000000 0.000000 5.378105 5.378105 0.000000 1000.000000
A-12 1254.169719 0.000000 0.000000 0.000000 6.745056 1260.914775
A-13 1254.169719 0.000000 0.000000 0.000000 6.745057 1260.914776
A-14 784.845583 1.148982 0.000000 1.148982 0.000000 783.696601
R-I 0.000000 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-1 961.292518 1.080321 5.169932 6.250253 0.000000 960.212198
M-2 961.292513 1.080321 5.169932 6.250253 0.000000 960.212192
M-3 961.292513 1.080321 5.169932 6.250253 0.000000 960.212192
B-1 961.292508 1.080323 5.169934 6.250257 0.000000 960.212186
B-2 961.292524 1.080313 5.169937 6.250250 0.000000 960.212210
B-3 624.696605 0.702049 3.359683 4.061732 0.000000 623.994556
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:13:50 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S7 (POOL # 4148)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4148
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 68,979.14
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 36,836.55
SUBSERVICER ADVANCES THIS MONTH 61,673.32
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 20 4,967,602.81
(B) TWO MONTHLY PAYMENTS: 3 459,414.94
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 3,481,562.61
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 346,395,625.89
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,242
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 5,031,661.47
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.45388620 % 5.52543100 % 1.02068300 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.35869740 % 5.59971001 % 1.03552500 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4938 %
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 7.34848463
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 307.13
POOL TRADING FACTOR: 81.45323759
................................................................................
Run: 11/03/97 09:13:51 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-S8 (POOL # 4149)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4149
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609444Z8 17,088,000.00 11,150,747.93 6.000000 % 733,759.32
A-2 7609445A2 54,914,000.00 27,908,561.32 6.000000 % 552,852.95
A-3 7609445B0 15,096,000.00 8,189,207.69 6.000000 % 269,752.21
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 5.840000 % 0.00
A-8 7609445G9 3,452,000.00 3,156,682.26 6.274252 % 0.00
A-9 7609445H7 0.00 0.00 0.324708 % 0.00
R 7609445J3 100.00 0.00 6.000000 % 0.00
M-1 7609445K0 775,800.00 650,632.49 6.000000 % 3,366.01
M-2 7609445L8 2,868,200.00 2,405,444.83 6.000000 % 12,444.45
B 620,201.82 520,138.54 6.000000 % 2,690.91
- -------------------------------------------------------------------------------
155,035,301.82 112,170,310.12 1,574,865.85
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 55,626.87 789,386.19 0.00 0.00 10,416,988.61
A-2 139,225.28 692,078.23 0.00 0.00 27,355,708.37
A-3 40,852.87 310,605.08 0.00 0.00 7,919,455.48
A-4 31,044.20 31,044.20 0.00 0.00 6,223,000.00
A-5 46,151.86 46,151.86 0.00 0.00 9,251,423.55
A-6 186,093.92 186,093.92 0.00 0.00 37,303,669.38
A-7 26,272.65 26,272.65 0.00 0.00 5,410,802.13
A-8 16,467.29 16,467.29 0.00 0.00 3,156,682.26
A-9 30,283.06 30,283.06 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 3,245.76 6,611.77 0.00 0.00 647,266.48
M-2 11,999.85 24,444.30 0.00 0.00 2,393,000.38
B 2,594.77 5,285.68 0.00 0.00 517,447.63
- -------------------------------------------------------------------------------
589,858.38 2,164,724.23 0.00 0.00 110,595,444.27
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 652.548451 42.940035 3.255318 46.195353 0.000000 609.608416
A-2 508.223064 10.067614 2.535333 12.602947 0.000000 498.155450
A-3 542.475337 17.869118 2.706205 20.575323 0.000000 524.606219
A-4 1000.000000 0.000000 4.988623 4.988623 0.000000 1000.000000
A-5 972.298849 0.000000 4.850432 4.850432 0.000000 972.298849
A-6 967.268303 0.000000 4.825336 4.825336 0.000000 967.268303
A-7 914.450250 0.000000 4.440198 4.440198 0.000000 914.450250
A-8 914.450249 0.000000 4.770362 4.770362 0.000000 914.450249
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 838.660080 4.338760 4.183759 8.522519 0.000000 834.321320
M-2 838.660076 4.338766 4.183756 8.522522 0.000000 834.321310
B 838.660132 4.338765 4.183751 8.522516 0.000000 834.321367
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:13:52 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S8 (POOL # 4149)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4149
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 23,493.09
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,935.81
SUBSERVICER ADVANCES THIS MONTH 13,145.41
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,286,418.67
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 110,595,444.27
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 474
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 994,558.50
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.81179820 % 2.72449800 % 0.46370430 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.78312740 % 2.74899828 % 0.46787430 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3235 %
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 6.70040576
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 131.17
POOL TRADING FACTOR: 71.33565257
................................................................................
Run: 11/03/97 09:13:52 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S9 (POOL # 4150)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4150
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609443W6 19,785,000.00 7,095,199.94 6.500000 % 593,640.16
A-2 7609443X4 70,702,000.00 28,812,014.88 6.500000 % 1,959,650.83
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 28,338,925.77 6.500000 % 51,036.33
A-9 7609444E5 0.00 0.00 0.442619 % 0.00
R 7609444F2 100.00 0.00 6.500000 % 0.00
M-1 7609444G0 8,605,600.00 8,266,896.94 6.500000 % 14,888.08
M-2 7609444H8 3,129,000.00 3,005,847.42 6.500000 % 5,413.31
M-3 7609444J4 3,129,000.00 3,005,847.42 6.500000 % 5,413.31
B-1 1,251,600.00 1,202,338.98 6.500000 % 2,165.32
B-2 625,800.00 601,169.48 6.500000 % 1,082.66
B-3 1,251,647.88 1,120,263.10 6.500000 % 2,017.51
- -------------------------------------------------------------------------------
312,906,747.88 256,375,503.93 2,635,307.51
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 38,252.85 631,893.01 0.00 0.00 6,501,559.78
A-2 155,336.26 2,114,987.09 0.00 0.00 26,852,364.05
A-3 60,453.44 60,453.44 0.00 0.00 11,213,000.00
A-4 440,766.13 440,766.13 0.00 0.00 81,754,000.00
A-5 341,608.03 341,608.03 0.00 0.00 63,362,000.00
A-6 94,877.34 94,877.34 0.00 0.00 17,598,000.00
A-7 5,391.37 5,391.37 0.00 0.00 1,000,000.00
A-8 152,785.65 203,821.98 0.00 0.00 28,287,889.44
A-9 94,122.26 94,122.26 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 44,569.91 59,457.99 0.00 0.00 8,252,008.86
M-2 16,205.63 21,618.94 0.00 0.00 3,000,434.11
M-3 16,205.63 21,618.94 0.00 0.00 3,000,434.11
B-1 6,482.26 8,647.58 0.00 0.00 1,200,173.66
B-2 3,241.12 4,323.78 0.00 0.00 600,086.82
B-3 6,039.78 8,057.29 0.00 0.00 1,111,454.04
- -------------------------------------------------------------------------------
1,476,337.66 4,111,645.17 0.00 0.00 253,733,404.87
===============================================================================
Run: 11/03/97 09:13:52
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-1 358.615109 30.004557 1.933427 31.937984 0.000000 328.610552
A-2 407.513435 27.717049 2.197056 29.914105 0.000000 379.796386
A-3 1000.000000 0.000000 5.391371 5.391371 0.000000 1000.000000
A-4 1000.000000 0.000000 5.391371 5.391371 0.000000 1000.000000
A-5 1000.000000 0.000000 5.391371 5.391371 0.000000 1000.000000
A-6 1000.000000 0.000000 5.391371 5.391371 0.000000 1000.000000
A-7 1000.000000 0.000000 5.391370 5.391370 0.000000 1000.000000
A-8 960.641552 1.730045 5.179175 6.909220 0.000000 958.911506
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 960.641552 1.730046 5.179175 6.909221 0.000000 958.911507
M-2 960.641553 1.730045 5.179172 6.909217 0.000000 958.911509
M-3 960.641553 1.730045 5.179172 6.909217 0.000000 958.911509
B-1 960.641563 1.730042 5.179179 6.909221 0.000000 958.911521
B-2 960.641547 1.730042 5.179163 6.909205 0.000000 958.911505
B-3 895.030558 1.611883 4.825439 6.437322 0.000000 887.992588
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:13:53 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S9 (POOL # 4150)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4150
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 53,472.93
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 26,873.16
SUBSERVICER ADVANCES THIS MONTH 39,541.90
MASTER SERVICER ADVANCES THIS MONTH 843.55
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 13 3,318,779.95
(B) TWO MONTHLY PAYMENTS: 1 252,061.77
(C) THREE OR MORE MONTHLY PAYMENTS: 2 611,852.50
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,581,804.16
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 253,733,404.87
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 905
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 123,330.54
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,142,152.41
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.29016890 % 5.56940600 % 1.14042550 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.23518650 % 5.61726474 % 1.14754880 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4395 %
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 7.31659549
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 307.43
POOL TRADING FACTOR: 81.08914448
................................................................................
Run: 11/03/97 09:13:54 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-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 17,050,462.26 6.000000 % 2,873,199.26
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 6.137000 % 0.00
A-8 7609444S4 5,178,948.00 4,846,170.25 7.286033 % 0.00
A-9 7609444T2 16,947,000.00 16,947,000.00 6.500000 % 0.00
A-10 7609444U9 0.00 0.00 0.196908 % 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 785,000.00 660,888.94 6.500000 % 3,365.29
M-2 7609444Y1 2,903,500.00 2,444,447.21 6.500000 % 12,447.28
B 627,984.63 528,698.18 6.500000 % 2,692.16
- -------------------------------------------------------------------------------
156,939,684.63 111,299,807.09 2,891,703.99
===============================================================================
_______________________________________________________________________________
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 84,007.96 2,957,207.22 0.00 0.00 14,177,263.00
A-3 149,429.88 149,429.88 0.00 0.00 28,657,000.00
A-4 25,246.86 25,246.86 0.00 0.00 4,730,000.00
A-5 10,530.50 10,530.50 0.00 0.00 0.00
A-6 133,093.73 133,093.73 0.00 0.00 24,935,106.59
A-7 52,915.12 52,915.12 0.00 0.00 10,500,033.66
A-8 28,994.98 28,994.98 0.00 0.00 4,846,170.25
A-9 90,456.38 90,456.38 0.00 0.00 16,947,000.00
A-10 17,996.61 17,996.61 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-1 3,527.57 6,892.86 0.00 0.00 657,523.65
M-2 13,047.50 25,494.78 0.00 0.00 2,431,999.93
B 2,821.98 5,514.14 0.00 0.00 526,006.02
- -------------------------------------------------------------------------------
612,070.93 3,503,774.92 0.00 0.00 108,408,103.10
===============================================================================
_______________________________________________________________________________
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-2 582.503579 98.158562 2.870006 101.028568 0.000000 484.345017
A-3 1000.000000 0.000000 5.214429 5.214429 0.000000 1000.000000
A-4 1000.000000 0.000000 5.337603 5.337603 0.000000 1000.000000
A-6 974.560564 0.000000 5.201819 5.201819 0.000000 974.560564
A-7 935.744141 0.000000 4.715700 4.715700 0.000000 935.744141
A-8 935.744141 0.000000 5.598624 5.598624 0.000000 935.744142
A-9 1000.000000 0.000000 5.337604 5.337604 0.000000 1000.000000
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-1 841.896739 4.286994 4.493720 8.780714 0.000000 837.609745
M-2 841.896749 4.286992 4.493714 8.780706 0.000000 837.609757
B 841.896688 4.286984 4.493709 8.780693 0.000000 837.609704
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:13:54 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S10 (POOL # 4151)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4151
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 24,478.98
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,753.28
SUBSERVICER ADVANCES THIS MONTH 15,206.35
MASTER SERVICER ADVANCES THIS MONTH 2,498.78
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,469,881.78
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 108,408,103.10
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 496
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 234,942.53
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,324,958.35
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.73491410 % 2.79006400 % 0.47502170 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.66488990 % 2.84990097 % 0.48520910 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1968 %
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 7.08960408
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 130.41
POOL TRADING FACTOR: 69.07628453
................................................................................
Run: 11/03/97 09:13:55 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-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 167,000,000.00 111,841,572.38 6.992089 % 3,123,050.25
A-2 760947LS8 99,787,000.00 66,828,353.16 6.992089 % 1,866,106.68
A-3 7609446Y9 100,000,000.00 126,851,753.26 6.992089 % 0.00
A-4 7609446Z6 0.00 0.00 0.133000 % 0.00
R 7609447A0 100.00 0.00 6.992089 % 0.00
M-1 7609447B8 10,702,300.00 10,293,898.75 6.992089 % 11,404.52
M-2 7609447C6 3,891,700.00 3,743,192.16 6.992089 % 4,147.05
M-3 7609447D4 3,891,700.00 3,743,192.16 6.992089 % 4,147.05
B-1 1,751,300.00 1,684,470.13 6.992089 % 1,866.21
B-2 778,400.00 748,696.14 6.992089 % 829.47
B-3 1,362,164.15 1,307,157.81 6.992089 % 1,448.20
- -------------------------------------------------------------------------------
389,164,664.15 327,042,285.95 5,012,999.43
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 648,993.47 3,772,043.72 0.00 0.00 108,718,522.13
A-2 387,791.09 2,253,897.77 0.00 0.00 64,962,246.48
A-3 0.00 0.00 736,094.44 0.00 127,587,847.70
A-4 36,098.22 36,098.22 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 59,733.37 71,137.89 0.00 0.00 10,282,494.23
M-2 21,720.97 25,868.02 0.00 0.00 3,739,045.11
M-3 21,720.97 25,868.02 0.00 0.00 3,739,045.11
B-1 9,774.63 11,640.84 0.00 0.00 1,682,603.92
B-2 4,344.53 5,174.00 0.00 0.00 747,866.67
B-3 7,585.13 9,033.33 0.00 0.00 1,305,709.61
- -------------------------------------------------------------------------------
1,197,762.38 6,210,761.81 736,094.44 0.00 322,765,380.96
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 669.710014 18.700900 3.886188 22.587088 0.000000 651.009115
A-2 669.710014 18.700900 3.886188 22.587088 0.000000 651.009114
A-3 1268.517533 0.000000 0.000000 0.000000 7.360944 1275.878477
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 961.839862 1.065614 5.581358 6.646972 0.000000 960.774248
M-2 961.839854 1.065614 5.581358 6.646972 0.000000 960.774240
M-3 961.839854 1.065614 5.581358 6.646972 0.000000 960.774240
B-1 961.839850 1.065614 5.581357 6.646971 0.000000 960.774236
B-2 961.839851 1.065609 5.581359 6.646968 0.000000 960.774242
B-3 959.618420 1.063132 5.568470 6.631602 0.000000 958.555259
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:13:55 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S11 (POOL # 4152)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4152
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 61,962.46
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 22,040.49
SUBSERVICER ADVANCES THIS MONTH 30,820.47
MASTER SERVICER ADVANCES THIS MONTH 2,237.96
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 18 3,619,728.54
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 753,898.93
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 322,765,380.96
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,283
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 290,011.06
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,914,577.56
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.41962550 % 5.43669200 % 1.14368210 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.33981710 % 5.50262993 % 1.15755300 %
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 7.43280430
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 307.64
POOL TRADING FACTOR: 82.93799789
................................................................................
Run: 11/03/97 09:13:56 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S12 (POOL # 4153)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4153
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947AA9 43,484,000.00 11,095,789.42 6.500000 % 882,487.68
A-2 760947AB7 16,923,000.00 16,923,000.00 6.500000 % 0.00
A-3 760947AC5 28,000,000.00 13,103,389.48 6.500000 % 405,890.75
A-4 760947AD3 73,800,000.00 68,611,008.39 6.500000 % 94,727.82
A-5 760947AE1 13,209,000.00 16,475,596.63 6.500000 % 0.00
A-6 760947AF8 1,749,506.64 1,236,706.60 0.000000 % 22,879.82
A-7 760947AG6 0.00 0.00 0.045000 % 0.00
A-8 760947AH4 0.00 0.00 0.215105 % 0.00
R 760947AJ0 100.00 0.00 6.500000 % 0.00
M-1 760947AK7 909,200.00 769,666.45 6.500000 % 3,919.29
M-2 760947AL5 2,907,400.00 2,461,205.67 6.500000 % 12,532.95
B 726,864.56 615,313.73 6.500000 % 3,133.30
- -------------------------------------------------------------------------------
181,709,071.20 131,291,676.37 1,425,571.61
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 59,896.84 942,384.52 0.00 0.00 10,213,301.74
A-2 91,353.05 91,353.05 0.00 0.00 16,923,000.00
A-3 70,734.18 476,624.93 0.00 0.00 12,697,498.73
A-4 370,373.15 465,100.97 0.00 0.00 68,516,280.57
A-5 0.00 0.00 88,937.90 0.00 16,564,534.53
A-6 0.00 22,879.82 0.00 0.00 1,213,826.78
A-7 4,906.62 4,906.62 0.00 0.00 0.00
A-8 23,454.17 23,454.17 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 4,154.79 8,074.08 0.00 0.00 765,747.16
M-2 13,285.98 25,818.93 0.00 0.00 2,448,672.72
B 3,321.53 6,454.83 0.00 0.00 612,180.43
- -------------------------------------------------------------------------------
641,480.31 2,067,051.92 88,937.90 0.00 129,955,042.66
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 255.169474 20.294538 1.377445 21.671983 0.000000 234.874937
A-2 1000.000000 0.000000 5.398159 5.398159 0.000000 1000.000000
A-3 467.978196 14.496098 2.526221 17.022319 0.000000 453.482098
A-4 929.688461 1.283575 5.018606 6.302181 0.000000 928.404886
A-5 1247.300827 0.000000 0.000000 0.000000 6.733129 1254.033956
A-6 706.888772 13.077870 0.000000 13.077870 0.000000 693.810902
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 846.531511 4.310702 4.569721 8.880423 0.000000 842.220810
M-2 846.531495 4.310707 4.569712 8.880419 0.000000 842.220788
B 846.531478 4.310707 4.569710 8.880417 0.000000 842.220771
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:13:57 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S12 (POOL # 4153)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4153
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 24,663.65
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,011.67
SUBSERVICER ADVANCES THIS MONTH 18,413.27
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,546,077.03
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 224,200.40
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 129,955,042.66
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 578
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 668,022.23
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.04264600 % 2.48423600 % 0.47311820 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.02768050 % 2.47348607 % 0.47551240 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2158 %
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 7.00631125
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 131.57
POOL TRADING FACTOR: 71.51819213
................................................................................
Run: 11/03/97 09:13:57 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 205,217,561.00 110,956,862.17 7.000000 % 2,504,231.08
A-2 760947AS0 49,338,300.00 49,338,300.00 7.000000 % 0.00
A-3 760947AT8 12,500,000.00 7,871,315.62 7.000000 % 122,970.61
A-4 760947BA8 100,000,000.00 126,186,402.81 7.000000 % 0.00
A-5 760947AU5 2,381,928.79 2,075,440.34 0.000000 % 40,143.42
A-6 760947AV3 0.00 0.00 0.352953 % 0.00
R 760947AW1 100.00 0.00 7.000000 % 0.00
M-1 760947AX9 11,822,000.00 11,376,571.90 7.000000 % 12,322.94
M-2 760947AY7 3,940,650.00 3,792,174.57 7.000000 % 4,107.63
M-3 760947AZ4 3,940,700.00 3,792,222.70 7.000000 % 4,107.68
B-1 2,364,500.00 2,275,410.60 7.000000 % 2,464.69
B-2 788,200.00 758,502.28 7.000000 % 821.60
B-3 1,773,245.53 1,500,363.99 7.000000 % 1,625.18
- -------------------------------------------------------------------------------
394,067,185.32 319,923,566.98 2,692,794.83
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 647,119.99 3,151,351.07 0.00 0.00 108,452,631.09
A-2 287,749.67 287,749.67 0.00 0.00 49,338,300.00
A-3 45,906.90 168,877.51 0.00 0.00 7,748,345.01
A-4 0.00 0.00 735,941.36 0.00 126,922,344.17
A-5 0.00 40,143.42 0.00 0.00 2,035,296.92
A-6 94,079.74 94,079.74 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 66,350.18 78,673.12 0.00 0.00 11,364,248.96
M-2 22,116.63 26,224.26 0.00 0.00 3,788,066.94
M-3 22,116.91 26,224.59 0.00 0.00 3,788,115.02
B-1 13,270.60 15,735.29 0.00 0.00 2,272,945.91
B-2 4,423.72 5,245.32 0.00 0.00 757,680.68
B-3 8,750.38 10,375.56 0.00 0.00 1,498,738.81
- -------------------------------------------------------------------------------
1,211,884.72 3,904,679.55 735,941.36 0.00 317,966,713.51
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 540.679178 12.202811 3.153336 15.356147 0.000000 528.476367
A-2 1000.000000 0.000000 5.832176 5.832176 0.000000 1000.000000
A-3 629.705250 9.837649 3.672552 13.510201 0.000000 619.867601
A-4 1261.864028 0.000000 0.000000 0.000000 7.359414 1269.223442
A-5 871.327618 16.853325 0.000000 16.853325 0.000000 854.474294
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 962.322103 1.042374 5.612433 6.654807 0.000000 961.279729
M-2 962.322097 1.042374 5.612432 6.654806 0.000000 961.279723
M-3 962.322100 1.042373 5.612432 6.654805 0.000000 961.279727
B-1 962.322098 1.042373 5.612434 6.654807 0.000000 961.279725
B-2 962.322101 1.042375 5.612433 6.654808 0.000000 961.279726
B-3 846.111813 0.916472 4.934669 5.851141 0.000000 845.195313
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:13:58 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S13 (POOL # 4154)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4154
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 54,938.81
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,007.35
SUBSERVICER ADVANCES THIS MONTH 60,227.70
MASTER SERVICER ADVANCES THIS MONTH 2,882.50
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 21 4,947,454.69
(B) TWO MONTHLY PAYMENTS: 4 1,624,643.73
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,668,836.68
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 317,966,713.51
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,213
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 3
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 400,830.19
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,610,182.67
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.60802750 % 5.96541800 % 1.42655450 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.57123700 % 5.95673387 % 1.43365460 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3536 %
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 7.59578106
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 307.60
POOL TRADING FACTOR: 80.68845247
................................................................................
Run: 11/03/97 09:13:59 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-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 150,068,000.00 108,140,196.58 6.500000 % 854,980.05
A-2 760947BC4 1,321,915.43 1,001,099.32 0.000000 % 5,561.70
A-3 760947BD2 0.00 0.00 0.304707 % 0.00
R 760947BE0 100.00 0.00 6.500000 % 0.00
M-1 760947BF7 1,168,000.00 990,849.55 6.500000 % 5,104.35
M-2 760947BG5 2,491,000.00 2,113,190.21 6.500000 % 10,886.08
B 622,704.85 528,259.25 6.500000 % 2,721.32
- -------------------------------------------------------------------------------
155,671,720.28 112,773,594.91 879,253.50
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 585,509.15 1,440,489.20 0.00 0.00 107,285,216.53
A-2 0.00 5,561.70 0.00 0.00 995,537.62
A-3 28,623.52 28,623.52 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 5,364.81 10,469.16 0.00 0.00 985,745.20
M-2 11,441.56 22,327.64 0.00 0.00 2,102,304.13
B 2,860.18 5,581.50 0.00 0.00 525,537.93
- -------------------------------------------------------------------------------
633,799.22 1,513,052.72 0.00 0.00 111,894,341.41
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 720.607968 5.697284 3.901626 9.598910 0.000000 714.910684
A-2 757.309656 4.207304 0.000000 4.207304 0.000000 753.102352
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 848.330094 4.370163 4.593159 8.963322 0.000000 843.959932
M-2 848.330072 4.370165 4.593159 8.963324 0.000000 843.959908
B 848.330072 4.370128 4.593155 8.963283 0.000000 843.959911
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:13:59 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S14 (POOL # 4155)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4155
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 21,702.37
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,807.49
SUBSERVICER ADVANCES THIS MONTH 15,498.24
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,141,322.58
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 294,457.33
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 111,894,341.41
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 506
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 298,264.21
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.75027480 % 2.77710500 % 0.47262010 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.74154530 % 2.75979043 % 0.47388960 %
CLASS A-3 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3054 %
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 7.04410965
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 131.52
POOL TRADING FACTOR: 71.87839976
................................................................................
Run: 11/03/97 09:14:00 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S15 (POOL # 4156)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4156
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947BR1 26,000,000.00 8,334,616.57 7.750000 % 594,938.35
A-2 760947BS9 40,324,000.00 24,244,783.15 7.750000 % 1,240,909.19
A-3 760947BT7 6,500,000.00 6,500,000.00 7.750000 % 0.00
A-4 760947BU4 5,000,000.00 1,910,100.93 7.750000 % 238,462.12
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 27,455,187.88 7.750000 % 0.00
A-8 760947BY6 15,537,000.00 5,078,345.99 7.750000 % 362,500.52
A-9 760947BZ3 2,074,847.12 1,814,225.20 0.000000 % 9,453.97
A-10 760947CE9 0.00 0.00 0.322913 % 0.00
R 760947CA7 355,000.00 34,162.89 7.750000 % 753.07
M-1 760947CB5 4,463,000.00 4,315,881.03 7.750000 % 4,347.36
M-2 760947CC3 2,028,600.00 1,961,728.95 7.750000 % 1,976.04
M-3 760947CD1 1,623,000.00 1,569,499.18 7.750000 % 1,580.95
B-1 974,000.00 941,892.93 7.750000 % 948.76
B-2 324,600.00 313,899.83 7.750000 % 316.19
B-3 730,456.22 625,816.30 7.750000 % 630.38
- -------------------------------------------------------------------------------
162,292,503.34 114,082,179.14 2,456,816.90
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 53,806.68 648,745.03 0.00 0.00 7,739,678.22
A-2 156,519.65 1,397,428.84 0.00 0.00 23,003,873.96
A-3 41,962.75 41,962.75 0.00 0.00 6,500,000.00
A-4 12,331.25 250,793.37 0.00 0.00 1,671,638.81
A-5 99,232.21 99,232.21 0.00 0.00 15,371,000.00
A-6 87,870.24 87,870.24 0.00 0.00 13,611,038.31
A-7 0.00 0.00 177,245.41 0.00 27,632,433.29
A-8 32,784.82 395,285.34 0.00 0.00 4,715,845.47
A-9 0.00 9,453.97 0.00 0.00 1,804,771.23
A-10 30,686.84 30,686.84 0.00 0.00 0.00
R 220.55 973.62 0.00 0.00 33,409.82
M-1 27,862.50 32,209.86 0.00 0.00 4,311,533.67
M-2 12,664.54 14,640.58 0.00 0.00 1,959,752.91
M-3 10,132.39 11,713.34 0.00 0.00 1,567,918.23
B-1 6,080.68 7,029.44 0.00 0.00 940,944.17
B-2 2,026.48 2,342.67 0.00 0.00 313,583.64
B-3 4,040.15 4,670.53 0.00 0.00 625,185.92
- -------------------------------------------------------------------------------
578,221.73 3,035,038.63 177,245.41 0.00 111,802,607.65
===============================================================================
Run: 11/03/97 09:14:00
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-1 320.562176 22.882244 2.069488 24.951732 0.000000 297.679932
A-2 601.249458 30.773465 3.881551 34.655016 0.000000 570.475994
A-3 1000.000000 0.000000 6.455808 6.455808 0.000000 1000.000000
A-4 382.020186 47.692424 2.466250 50.158674 0.000000 334.327762
A-5 1000.000000 0.000000 6.455807 6.455807 0.000000 1000.000000
A-6 698.467610 0.000000 4.509172 4.509172 0.000000 698.467610
A-7 1276.985483 0.000000 0.000000 0.000000 8.243973 1285.229455
A-8 326.854991 23.331436 2.110113 25.441549 0.000000 303.523555
A-9 874.389820 4.556466 0.000000 4.556466 0.000000 869.833354
R 96.233493 2.121324 0.621268 2.742592 0.000000 94.112169
M-1 967.035857 0.974089 6.242998 7.217087 0.000000 966.061768
M-2 967.035862 0.974091 6.242995 7.217086 0.000000 966.061772
M-3 967.035847 0.974091 6.243001 7.217092 0.000000 966.061756
B-1 967.035862 0.974086 6.242998 7.217084 0.000000 966.061776
B-2 967.035829 0.974091 6.243007 7.217098 0.000000 966.061738
B-3 856.747171 0.862995 5.530995 6.393990 0.000000 855.884176
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:14:00 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S15 (POOL # 4156)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4156
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 21,752.85
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 25,542.75
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,497,642.97
(B) TWO MONTHLY PAYMENTS: 1 267,914.83
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 560,577.57
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 111,802,607.65
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 437
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,164,576.76
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.33437650 % 6.98962500 % 1.67599840 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.16444570 % 7.01164756 % 1.70886430 %
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 8.24526933
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 306.89
POOL TRADING FACTOR: 68.88956997
................................................................................
Run: 11/03/97 09:23:00 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-S16 (POOL # 4157)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4157
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-I 760947BH3 25,878,300.00 18,921,836.57 6.500000 % 663,594.11
A-II 760947BJ9 22,971,650.00 16,605,215.10 7.000000 % 802,591.88
A-II 760947BK6 31,478,830.00 19,865,226.13 7.500000 % 109,463.49
IO 760947BL4 0.00 0.00 0.329343 % 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 1,040,530.00 898,865.68 7.038253 % 4,274.20
M-2 760947BQ3 1,539,985.00 1,330,321.75 7.038253 % 6,325.81
B 332,976.87 287,643.31 7.038253 % 1,367.77
- -------------------------------------------------------------------------------
83,242,471.87 57,909,108.54 1,587,617.26
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-I 102,443.74 766,037.85 0.00 0.00 18,258,242.46
A-II 96,816.93 899,408.81 0.00 0.00 15,802,623.22
A-III 124,097.65 233,561.14 0.00 0.00 19,755,762.64
IO 15,885.61 15,885.61 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 5,269.49 9,543.69 0.00 0.00 894,591.48
M-2 7,798.85 14,124.66 0.00 0.00 1,323,995.94
B 1,686.27 3,054.04 0.00 0.00 286,275.54
- -------------------------------------------------------------------------------
353,998.54 1,941,615.80 0.00 0.00 56,321,491.28
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-I 731.185455 25.642879 3.958673 29.601552 0.000000 705.542577
A-II 722.856874 34.938364 4.214627 39.152991 0.000000 687.918509
A-II 631.066216 3.477368 3.942257 7.419625 0.000000 627.588848
R-I 0.000000 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-1 863.853690 4.107711 5.064233 9.171944 0.000000 859.745979
M-2 863.853706 4.107711 5.064236 9.171947 0.000000 859.745995
B 863.853727 4.107710 5.064222 9.171932 0.000000 859.746017
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:23:01 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 10,333.14
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 5,771.41
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 403,952.65
(B) TWO MONTHLY PAYMENTS: 1 134,714.29
(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 56,321,491.27
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 1,312,105.60
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.65382580 % 3.84945900 % 0.49671510 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.55256280 % 3.93914893 % 0.50828830 %
CLASS IO - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3323 %
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 7.62796000
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 133.63
POOL TRADING FACTOR: 67.65956128
Run: 11/03/97 09:23:03 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S16 (POOL # 4157)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4157
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,189.18
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,140.44
SUBSERVICER ADVANCES THIS MONTH 3,365.54
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 190,032.41
(B) TWO MONTHLY PAYMENTS: 1 134,714.29
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 19,057,035.17
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 101
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 569,398.74
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.93001600 % 3.60483700 % 0.46514620 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 3.71254507 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.04933930
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 131.29
POOL TRADING FACTOR: 71.06299979
Run: 11/03/97 09:23:04 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S16 (POOL # 4158)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4158
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 2,821.35
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 902.12
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 16,518,063.31
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 81
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 727,294.33
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.85140480 % 3.67445400 % 0.47414110 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 3.83624156 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.44851672
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 135.44
POOL TRADING FACTOR: 69.38956908
Run: 11/03/97 09:23:06 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S16 (POOL # 4159)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4159
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,322.61
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,151.57
SUBSERVICER ADVANCES THIS MONTH 2,405.87
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 213,920.24
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 20,746,392.79
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 15,412.53
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.22859340 % 4.22609500 % 0.54531190 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 4.22923411 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.30233608
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 134.33
POOL TRADING FACTOR: 63.59914929
................................................................................
Run: 11/03/97 09:14:01 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S17 (POOL # 4160)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4160
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947CF6 19,086,000.00 0.00 8.000000 % 0.00
A-2 760947CG4 28,854,000.00 7,153,407.75 8.000000 % 577,067.88
A-3 760947CH2 5,000,000.00 5,000,000.00 8.000000 % 5,955.62
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 20,588,800.28 8.000000 % 1,472,237.70
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 2,220,295.12 0.000000 % 30,051.26
A-12 760947CW9 0.00 0.00 0.329349 % 0.00
R 760947CS8 100.00 0.00 8.000000 % 0.00
M-1 760947CT6 5,660,500.00 5,502,479.65 8.000000 % 5,181.08
M-2 760947CU3 2,572,900.00 2,501,074.07 8.000000 % 2,354.99
M-3 760947CV1 2,058,400.00 2,000,937.06 8.000000 % 1,884.06
B-1 1,029,200.00 1,000,468.49 8.000000 % 942.03
B-2 617,500.00 600,261.67 8.000000 % 565.20
B-3 926,311.44 766,898.53 8.000000 % 722.10
- -------------------------------------------------------------------------------
205,832,763.60 134,737,622.62 2,096,961.92
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 47,667.04 624,734.92 0.00 0.00 6,576,339.87
A-3 33,333.33 39,288.95 0.00 0.00 4,994,044.38
A-4 6,458.33 6,458.33 0.00 0.00 1,000,000.00
A-5 6,871.78 6,871.78 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-7 137,194.35 1,609,432.05 0.00 0.00 19,116,562.58
A-8 13,993.44 13,993.44 0.00 0.00 2,100,000.00
A-9 90,397.62 90,397.62 0.00 0.00 13,566,000.00
A-10 338,088.16 338,088.16 0.00 0.00 50,737,000.00
A-11 0.00 30,051.26 0.00 0.00 2,190,243.86
A-12 36,962.39 36,962.39 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 36,666.01 41,847.09 0.00 0.00 5,497,298.57
M-2 16,666.02 19,021.01 0.00 0.00 2,498,719.08
M-3 13,333.33 15,217.39 0.00 0.00 1,999,053.00
B-1 6,666.66 7,608.69 0.00 0.00 999,526.46
B-2 3,999.86 4,565.06 0.00 0.00 599,696.47
B-3 5,110.26 5,832.36 0.00 0.00 766,176.43
- -------------------------------------------------------------------------------
920,075.25 3,017,037.17 0.00 0.00 132,640,660.70
===============================================================================
Run: 11/03/97 09:14:01
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-2 247.917368 19.999580 1.652008 21.651588 0.000000 227.917789
A-3 1000.000000 1.191124 6.666666 7.857790 0.000000 998.808876
A-4 1000.000000 0.000000 6.458330 6.458330 0.000000 1000.000000
A-5 1000.000000 0.000000 6.871780 6.871780 0.000000 1000.000000
A-6 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000
A-7 413.039908 29.535132 2.752309 32.287441 0.000000 383.504776
A-8 1000.000000 0.000000 6.663543 6.663543 0.000000 1000.000000
A-9 1000.000000 0.000000 6.663543 6.663543 0.000000 1000.000000
A-10 1000.000000 0.000000 6.663543 6.663543 0.000000 1000.000000
A-11 799.284840 10.818164 0.000000 10.818164 0.000000 788.466676
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 972.083676 0.915304 6.477521 7.392825 0.000000 971.168372
M-2 972.083668 0.915306 6.477523 7.392829 0.000000 971.168363
M-3 972.083686 0.915303 6.477521 7.392824 0.000000 971.168383
B-1 972.083647 0.915303 6.477517 7.392820 0.000000 971.168344
B-2 972.083676 0.915304 6.477506 7.392810 0.000000 971.168373
B-3 827.905710 0.779543 5.516784 6.296327 0.000000 827.126166
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:14:02 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 25,053.46
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 323.03
SUBSERVICER ADVANCES THIS MONTH 46,263.90
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 2,384,593.06
(B) TWO MONTHLY PAYMENTS: 4 909,508.59
(C) THREE OR MORE MONTHLY PAYMENTS: 1 567,176.59
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 2,128,221.32
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 132,640,660.70
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 555
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,969,601.01
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.66377230 % 7.54957200 % 1.78665590 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.52477540 % 7.53544999 % 1.81325550 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3284 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,371,073.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,225,420.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.47033396
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 307.42
POOL TRADING FACTOR: 64.44098519
................................................................................
Run: 11/03/97 09:14:03 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 4,470,966.05 8.000000 % 2,370,885.14
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 1,222,987.10 0.000000 % 1,713.31
A-8 760947DD0 0.00 0.00 0.366638 % 0.00
R 760947DE8 160,000.00 15,700.91 8.000000 % 472.75
M-1 760947DF5 4,067,400.00 3,958,104.08 8.000000 % 3,829.35
M-2 760947DG3 1,355,800.00 1,319,368.00 8.000000 % 1,276.45
M-3 760947DH1 1,694,700.00 1,649,161.37 8.000000 % 1,595.51
B-1 611,000.00 594,581.71 8.000000 % 575.24
B-2 474,500.00 461,749.62 8.000000 % 446.73
B-3 610,170.76 503,780.98 8.000000 % 487.39
- -------------------------------------------------------------------------------
135,580,848.50 88,467,399.82 2,381,281.87
===============================================================================
_______________________________________________________________________________
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 29,746.83 2,400,631.97 0.00 0.00 2,100,080.91
A-4 324,489.71 324,489.71 0.00 0.00 48,771,000.00
A-5 103,126.66 103,126.66 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 1,713.31 0.00 0.00 1,221,273.79
A-8 26,975.53 26,975.53 0.00 0.00 0.00
R 104.46 577.21 0.00 0.00 15,228.16
M-1 26,334.58 30,163.93 0.00 0.00 3,954,274.73
M-2 8,778.20 10,054.65 0.00 0.00 1,318,091.55
M-3 10,972.42 12,567.93 0.00 0.00 1,647,565.86
B-1 3,955.95 4,531.19 0.00 0.00 594,006.47
B-2 3,072.17 3,518.90 0.00 0.00 461,302.89
B-3 3,351.82 3,839.21 0.00 0.00 503,293.59
- -------------------------------------------------------------------------------
607,575.00 2,988,856.87 0.00 0.00 86,086,117.95
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 522.614383 277.134441 3.477128 280.611569 0.000000 245.479943
A-4 1000.000000 0.000000 6.653333 6.653333 0.000000 1000.000000
A-5 1000.000000 0.000000 6.653333 6.653333 0.000000 1000.000000
A-6 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000
A-7 896.435575 1.255837 0.000000 1.255837 0.000000 895.179738
R 98.130688 2.954688 0.652875 3.607563 0.000000 95.176000
M-1 973.128800 0.941474 6.474549 7.416023 0.000000 972.187326
M-2 973.128780 0.941474 6.474554 7.416028 0.000000 972.187306
M-3 973.128796 0.941470 6.474550 7.416020 0.000000 972.187325
B-1 973.128822 0.941473 6.474550 7.416023 0.000000 972.187349
B-2 973.128809 0.941475 6.474542 7.416017 0.000000 972.187334
B-3 825.639334 0.798760 5.493249 6.292009 0.000000 824.840558
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:14:03 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S18 (POOL # 4161)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4161
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 17,048.74
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 21,221.71
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 1,605,755.36
(B) TWO MONTHLY PAYMENTS: 3 315,256.22
(C) THREE OR MORE MONTHLY PAYMENTS: 1 373,837.27
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 402,866.06
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 86,086,117.95
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 2,295,514.08
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.27244780 % 7.93934300 % 1.78820890 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.00936700 % 8.03838331 % 1.83657080 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3552 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 865,522.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,648,849.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.53878944
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 308.06
POOL TRADING FACTOR: 63.49430536
................................................................................
Run: 11/03/97 09:14:04 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 34,922,492.84 8.161498 % 1,149,226.35
R 760947DP3 100.00 0.00 8.161498 % 0.00
M-1 760947DL2 12,120,000.00 5,618,073.66 8.161498 % 184,879.08
M-2 760947DM0 3,327,400.00 3,207,296.27 8.161498 % 2,588.05
M-3 760947DN8 2,139,000.00 2,061,792.02 8.161498 % 1,663.71
B-1 951,000.00 916,673.31 8.161498 % 739.69
B-2 142,700.00 137,549.21 8.161498 % 110.99
B-3 95,100.00 91,667.33 8.161498 % 73.97
B-4 950,747.29 392,910.17 8.161498 % 317.04
- -------------------------------------------------------------------------------
95,065,047.29 47,348,454.81 1,339,598.88
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 237,119.35 1,386,345.70 0.00 0.00 33,773,266.49
R 0.00 0.00 0.00 0.00 0.00
M-1 38,146.02 223,025.10 0.00 0.00 5,433,194.58
M-2 21,777.14 24,365.19 0.00 0.00 3,204,708.22
M-3 13,999.31 15,663.02 0.00 0.00 2,060,128.31
B-1 6,224.09 6,963.78 0.00 0.00 915,933.62
B-2 933.95 1,044.94 0.00 0.00 137,438.22
B-3 622.41 696.38 0.00 0.00 91,593.36
B-4 2,667.81 2,984.85 0.00 0.00 379,454.95
- -------------------------------------------------------------------------------
321,490.08 1,661,088.96 0.00 0.00 45,995,717.75
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 463.538046 15.254070 3.147365 18.401435 0.000000 448.283976
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 463.537431 15.254050 3.147361 18.401411 0.000000 448.283381
M-2 963.904631 0.777799 6.544792 7.322591 0.000000 963.126832
M-3 963.904638 0.777798 6.544792 7.322590 0.000000 963.126840
B-1 963.904637 0.777802 6.544784 7.322586 0.000000 963.126835
B-2 963.904765 0.777786 6.544849 7.322635 0.000000 963.126980
B-3 963.904627 0.777813 6.544795 7.322608 0.000000 963.126814
B-4 413.264570 0.333464 2.806014 3.139478 0.000000 399.112313
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:14:04 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S19 (POOL # 4162)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4162
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 14,317.90
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 585.51
SUBSERVICER ADVANCES THIS MONTH 31,603.46
MASTER SERVICER ADVANCES THIS MONTH 4,580.80
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 2,168,165.88
(B) TWO MONTHLY PAYMENTS: 2 396,354.02
(C) THREE OR MORE MONTHLY PAYMENTS: 3 416,265.82
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,328,645.64
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 45,995,717.75
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 292
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 626,349.16
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,265,654.02
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 73.75635170 % 22.99370100 % 3.24994770 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 73.42698000 % 23.25875458 % 3.31426540 %
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 8.61341346
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 320.96
POOL TRADING FACTOR: 48.38341647
................................................................................
Run: 11/03/97 09:14:05 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 36,199,214.91 8.212207 % 1,254,235.21
M-1 760947DR9 2,949,000.00 2,569,101.07 8.212207 % 48,587.55
M-2 760947DS7 1,876,700.00 1,634,937.96 8.212207 % 30,920.40
R 760947DT5 100.00 0.00 8.212207 % 0.00
B-1 1,072,500.00 934,337.40 8.212207 % 17,670.45
B-2 375,400.00 327,039.85 8.212207 % 6,185.07
B-3 965,295.81 759,508.92 8.212207 % 14,364.03
- -------------------------------------------------------------------------------
107,242,895.81 42,424,140.11 1,371,962.71
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 247,555.12 1,501,790.33 0.00 0.00 34,944,979.70
M-1 17,569.28 66,156.83 0.00 0.00 2,520,513.52
M-2 11,180.83 42,101.23 0.00 0.00 1,604,017.56
R 0.00 0.00 0.00 0.00 0.00
B-1 6,389.64 24,060.09 0.00 0.00 916,666.95
B-2 2,236.52 8,421.59 0.00 0.00 320,854.78
B-3 5,194.04 19,558.07 0.00 0.00 745,144.89
- -------------------------------------------------------------------------------
290,125.43 1,662,088.14 0.00 0.00 41,052,177.40
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 361.978032 12.541863 2.475455 15.017318 0.000000 349.436169
M-1 871.177033 16.475941 5.957708 22.433649 0.000000 854.701092
M-2 871.177045 16.475942 5.957708 22.433650 0.000000 854.701103
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 871.177063 16.475944 5.957706 22.433650 0.000000 854.701119
B-2 871.177011 16.475946 5.957698 22.433644 0.000000 854.701066
B-3 786.814686 14.880454 5.380775 20.261229 0.000000 771.934243
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:14:05 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S20 (POOL # 4163)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4163
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 9,751.03
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 15,321.74
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 743,641.62
(B) TWO MONTHLY PAYMENTS: 2 521,617.62
(C) THREE OR MORE MONTHLY PAYMENTS: 1 148,460.91
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 595,911.50
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 41,052,177.40
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 183
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,139,251.40
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 198,107.30
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 85.32692660 % 9.90954400 % 4.76352890 %
PREPAYMENT PERCENT 92.66346330 % 0.00000000 % 7.33653670 %
NEXT DISTRIBUTION 85.12332820 % 10.04704584 % 4.82962600 %
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 8.56973776
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 316.79
POOL TRADING FACTOR: 38.27962411
................................................................................
Run: 11/03/97 09:14:06 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-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 17,108,682.61 7.850000 % 1,123,778.83
A-2 760947EC1 6,468,543.00 2,851,447.17 9.250000 % 187,296.48
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 15,672,350.85 0.000000 % 63,433.32
A-8 760947EH0 0.00 0.00 0.454868 % 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 3,031,655.73 8.500000 % 13,938.64
M-2 760947EN7 1,860,998.00 1,818,993.62 8.500000 % 8,363.18
M-3 760947EP2 1,550,831.00 1,515,827.40 8.500000 % 6,969.32
B-1 760947EQ0 558,299.00 545,697.69 8.500000 % 2,508.95
B-2 760947ER8 248,133.00 242,532.42 8.500000 % 1,115.09
B-3 124,066.00 121,265.72 8.500000 % 557.54
B-4 620,337.16 582,044.56 8.500000 % 2,676.06
- -------------------------------------------------------------------------------
124,066,559.16 52,222,497.77 1,410,637.41
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 111,902.31 1,235,681.14 0.00 0.00 15,984,903.78
A-2 21,976.57 209,273.05 0.00 0.00 2,664,150.69
A-3 60,023.39 60,023.39 0.00 0.00 8,732,000.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 119,620.71 183,054.03 0.00 0.00 15,608,917.53
A-8 14,844.22 14,844.22 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 21,470.97 35,409.61 0.00 0.00 3,017,717.09
M-2 12,882.58 21,245.76 0.00 0.00 1,810,630.44
M-3 10,735.48 17,704.80 0.00 0.00 1,508,858.08
B-1 3,864.77 6,373.72 0.00 0.00 543,188.74
B-2 1,717.68 2,832.77 0.00 0.00 241,417.33
B-3 858.84 1,416.38 0.00 0.00 120,708.18
B-4 4,122.19 6,798.25 0.00 0.00 579,368.50
- -------------------------------------------------------------------------------
384,019.71 1,794,657.12 0.00 0.00 50,811,860.36
===============================================================================
Run: 11/03/97 09:14:06
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-1 440.817534 28.954971 2.883244 31.838215 0.000000 411.862563
A-2 440.817533 28.954972 3.397453 32.352425 0.000000 411.862562
A-3 1000.000000 0.000000 6.873957 6.873957 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-7 342.593974 1.386638 2.614881 4.001519 0.000000 341.207336
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 977.429118 4.493925 6.922406 11.416331 0.000000 972.935193
M-2 977.429111 4.493922 6.922404 11.416326 0.000000 972.935189
M-3 977.429133 4.493926 6.922405 11.416331 0.000000 972.935207
B-1 977.429102 4.493918 6.922402 11.416320 0.000000 972.935184
B-2 977.429121 4.493921 6.922417 11.416338 0.000000 972.935200
B-3 977.429110 4.493898 6.922445 11.416343 0.000000 972.935212
B-4 938.271310 4.313864 6.645080 10.958944 0.000000 933.957431
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:14:07 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S1 (POOL # 4164)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4164
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 10,653.50
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 19,964.14
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,265,560.79
(B) TWO MONTHLY PAYMENTS: 1 214,723.08
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,006,380.54
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 50,811,860.36
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 200
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,132,255.87
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 84.72039610 % 12.37936300 % 2.90024140 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 84.38150740 % 12.47190236 % 2.96456630 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4626 %
BANKRUPTCY AMOUNT AVAILABLE 106,745.00
FRAUD AMOUNT AVAILABLE 601,090.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,932,805.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.15108038
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 320.02
POOL TRADING FACTOR: 40.95532326
................................................................................
Run: 11/03/97 09:14:08 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-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 301,391,044.00 104,641,091.47 8.335635 % 5,545,087.31
R 760947EA5 100.00 0.00 8.335635 % 0.00
B-1 4,660,688.00 4,476,140.04 8.335635 % 3,281.88
B-2 2,330,345.00 2,238,070.99 8.335635 % 1,640.94
B-3 2,330,343.10 1,700,059.33 8.335635 % 1,246.47
- -------------------------------------------------------------------------------
310,712,520.10 113,055,361.83 5,551,256.60
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 716,591.41 6,261,678.72 0.00 0.00 99,096,004.16
R 0.00 0.00 0.00 0.00 0.00
B-1 30,653.00 33,934.88 0.00 0.00 4,472,858.16
B-2 15,326.50 16,967.44 0.00 0.00 2,236,430.05
B-3 11,642.16 12,888.63 0.00 0.00 1,631,929.06
- -------------------------------------------------------------------------------
774,213.07 6,325,469.67 0.00 0.00 107,437,221.43
===============================================================================
Run: 11/03/97 09:14:08
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 347.193766 18.398315 2.377613 20.775928 0.000000 328.795451
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 960.403280 0.704162 6.576926 7.281088 0.000000 959.699117
B-2 960.403284 0.704162 6.576923 7.281085 0.000000 959.699122
B-3 729.531772 0.534887 4.995900 5.530787 0.000000 700.295617
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:14:09 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S2 (POOL # 4165)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4165
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 26,916.24
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 94,281.49
MASTER SERVICER ADVANCES THIS MONTH 5,264.98
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 25 6,854,962.66
(B) TWO MONTHLY PAYMENTS: 3 747,537.71
(C) THREE OR MORE MONTHLY PAYMENTS: 1 92,739.68
FORECLOSURES
NUMBER OF LOANS 16
AGGREGATE PRINCIPAL BALANCE 4,530,347.05
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 107,437,221.43
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 479
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 3
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 690,485.50
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 5,061,037.46
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 92.55738940 % 7.44261060 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 92.23619420 % 7.76380580 %
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 8.85796772
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 322.06
POOL TRADING FACTOR: 34.57769304
................................................................................
Run: 11/03/97 09:14:11 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 34,803,800.00 240,781.15 7.650000 % 240,781.15
A-2 760947FF3 40,142,000.00 40,142,000.00 7.950000 % 1,065,374.81
A-3 760947FG1 9,521,000.00 9,521,000.00 8.100000 % 0.00
A-4 760947FH9 3,868,000.00 0.00 8.500000 % 0.00
A-5 760947FJ5 6,539,387.00 0.00 8.500000 % 0.00
A-6 760947FK2 16,968,000.00 0.00 8.500000 % 0.00
A-7 760947FR7 64,384,584.53 16,669,207.07 0.000000 % 571.49
A-8 760947FL0 0.00 0.00 8.500000 % 0.00
A-9 760947FM8 0.00 0.00 0.437211 % 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 4,638,984.09 8.500000 % 3,614.99
M-2 760947FT3 2,834,750.00 2,783,391.21 8.500000 % 2,168.99
M-3 760947FU0 2,362,291.00 2,319,492.00 8.500000 % 1,807.49
B-1 760947FV8 944,916.00 927,796.43 8.500000 % 723.00
B-2 760947FW6 566,950.00 556,678.24 8.500000 % 433.80
B-3 377,967.00 371,119.14 8.500000 % 289.20
B-4 944,921.62 927,801.89 8.500000 % 722.99
- -------------------------------------------------------------------------------
188,983,349.15 79,098,251.22 1,316,487.91
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 1,534.66 242,315.81 0.00 0.00 0.00
A-2 265,884.75 1,331,259.56 0.00 0.00 39,076,625.19
A-3 64,253.22 64,253.22 0.00 0.00 9,521,000.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 123,587.84 124,159.33 0.00 0.00 16,668,635.58
A-8 16,541.60 16,541.60 0.00 0.00 0.00
A-9 24,778.99 24,778.99 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 32,852.55 36,467.54 0.00 0.00 4,635,369.10
M-2 19,711.54 21,880.53 0.00 0.00 2,781,222.22
M-3 16,426.28 18,233.77 0.00 0.00 2,317,684.51
B-1 6,570.51 7,293.51 0.00 0.00 927,073.43
B-2 3,942.31 4,376.11 0.00 0.00 556,244.44
B-3 2,628.21 2,917.41 0.00 0.00 370,829.94
B-4 6,570.55 7,293.54 0.00 0.00 927,078.90
- -------------------------------------------------------------------------------
585,283.01 1,901,770.92 0.00 0.00 77,781,763.31
===============================================================================
Run: 11/03/97 09:14:11
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 6.918243 6.918243 0.044095 6.962338 0.000000 0.000000
A-2 1000.000000 26.540153 6.623605 33.163758 0.000000 973.459847
A-3 1000.000000 0.000000 6.748579 6.748579 0.000000 1000.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-7 258.900592 0.008876 1.919525 1.928401 0.000000 258.891716
R-I 0.000000 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-1 981.882437 0.765145 6.953536 7.718681 0.000000 981.117293
M-2 981.882427 0.765143 6.953537 7.718680 0.000000 981.117284
M-3 981.882418 0.765143 6.953538 7.718681 0.000000 981.117276
B-1 981.882442 0.765147 6.953539 7.718686 0.000000 981.117295
B-2 981.882423 0.765147 6.953541 7.718688 0.000000 981.117277
B-3 981.882387 0.765146 6.953544 7.718690 0.000000 981.117240
B-4 981.882381 0.765111 6.953540 7.718651 0.000000 981.117249
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:14:12 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S3 (POOL # 4167)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4167
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 16,400.92
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 19,337.44
MASTER SERVICER ADVANCES THIS MONTH 4,698.56
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 528,388.29
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 1,816,566.12
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 77,781,763.31
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 312
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 557,355.54
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,254,722.01
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 84.05989540 % 12.39785400 % 3.54225040 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 83.80103560 % 12.51485620 % 3.59977490 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4413 %
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 9.18455605
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 316.30
POOL TRADING FACTOR: 41.15799813
................................................................................
Run: 11/03/97 09:14:13 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-S4 (POOL # 4168)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4168
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947EU1 54,360,000.00 5,905,681.72 8.000000 % 423,394.23
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 1,051,485.04 828,210.19 0.000000 % 4,871.50
A-6 760947EZ0 0.00 0.00 0.366925 % 0.00
R 760947FA4 100.00 0.00 8.000000 % 0.00
M-1 760947FB2 1,575,400.00 1,420,557.10 8.000000 % 6,075.37
M-2 760947FC0 525,100.00 473,488.98 8.000000 % 2,025.00
M-3 760947FD8 525,100.00 473,488.98 8.000000 % 2,025.00
B-1 630,100.00 568,168.75 8.000000 % 2,429.92
B-2 315,000.00 284,039.29 8.000000 % 1,214.77
B-3 367,575.59 196,426.55 8.000000 % 840.05
- -------------------------------------------------------------------------------
105,020,175.63 55,820,376.56 442,875.84
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 39,352.97 462,747.20 0.00 0.00 5,482,287.49
A-2 121,610.29 121,610.29 0.00 0.00 18,250,000.00
A-3 44,139.54 44,139.54 0.00 0.00 6,624,000.00
A-4 138,577.85 138,577.85 0.00 0.00 20,796,315.00
A-5 0.00 4,871.50 0.00 0.00 823,338.69
A-6 17,060.35 17,060.35 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 9,465.99 15,541.36 0.00 0.00 1,414,481.73
M-2 3,155.13 5,180.13 0.00 0.00 471,463.98
M-3 3,155.13 5,180.13 0.00 0.00 471,463.98
B-1 3,786.03 6,215.95 0.00 0.00 565,738.83
B-2 1,892.72 3,107.49 0.00 0.00 282,824.52
B-3 1,308.90 2,148.95 0.00 0.00 195,586.50
- -------------------------------------------------------------------------------
383,504.90 826,380.74 0.00 0.00 55,377,500.72
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 108.640208 7.788709 0.723932 8.512641 0.000000 100.851499
A-2 1000.000000 0.000000 6.663578 6.663578 0.000000 1000.000000
A-3 1000.000000 0.000000 6.663578 6.663578 0.000000 1000.000000
A-4 1000.000000 0.000000 6.663577 6.663577 0.000000 1000.000000
A-5 787.657607 4.632971 0.000000 4.632971 0.000000 783.024635
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 901.712010 3.856398 6.008626 9.865024 0.000000 897.855611
M-2 901.712017 3.856408 6.008627 9.865035 0.000000 897.855609
M-3 901.712017 3.856408 6.008627 9.865035 0.000000 897.855609
B-1 901.712030 3.856404 6.008618 9.865022 0.000000 897.855626
B-2 901.712032 3.856413 6.008635 9.865048 0.000000 897.855619
B-3 534.384098 2.285380 3.560900 5.846280 0.000000 532.098717
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:14:13 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S4 (POOL # 4168)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4168
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 12,116.56
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,213.23
SUBSERVICER ADVANCES THIS MONTH 7,973.60
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 709,392.31
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 55,377,500.72
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 288
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 203,511.24
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.78789770 % 1.90688000 % 4.30522240 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.76480290 % 1.88551277 % 4.32122790 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3671 %
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 8.57550410
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 138.97
POOL TRADING FACTOR: 52.73034480
................................................................................
Run: 11/03/97 09:14:14 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S6 (POOL # 4169)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4169
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760947FZ9 95,824,102.00 40,641,425.36 8.084129 % 586,929.27
R 760947GA3 100.00 0.00 8.084129 % 0.00
M-1 760947GB1 16,170,335.00 6,858,240.91 8.084129 % 99,044.32
M-2 760947GC9 3,892,859.00 3,721,441.43 8.084129 % 52,536.56
M-3 760947GD7 1,796,704.00 1,717,588.20 8.084129 % 24,247.64
B-1 1,078,022.00 1,030,552.55 8.084129 % 14,548.58
B-2 299,451.00 286,265.02 8.084129 % 4,041.28
B-3 718,681.74 408,470.56 8.084129 % 5,766.48
- -------------------------------------------------------------------------------
119,780,254.74 54,663,984.03 787,114.13
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 273,710.67 860,639.94 0.00 0.00 40,054,496.09
R 0.00 0.00 0.00 0.00 0.00
M-1 46,188.68 145,233.00 0.00 0.00 6,759,196.59
M-2 25,063.05 77,599.61 0.00 0.00 3,668,904.87
M-3 11,567.56 35,815.20 0.00 0.00 1,693,340.56
B-1 6,940.54 21,489.12 0.00 0.00 1,016,003.97
B-2 1,927.93 5,969.21 0.00 0.00 282,223.74
B-3 2,750.95 8,517.43 0.00 0.00 402,704.08
- -------------------------------------------------------------------------------
368,149.38 1,155,263.51 0.00 0.00 53,876,869.90
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 424.125293 6.125069 2.856386 8.981455 0.000000 418.000224
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 424.124850 6.125063 2.856384 8.981447 0.000000 417.999787
M-2 955.966150 13.495624 6.438212 19.933836 0.000000 942.470526
M-3 955.966147 13.495623 6.438211 19.933834 0.000000 942.470524
B-1 955.966158 13.495624 6.438217 19.933841 0.000000 942.470534
B-2 955.966151 13.495630 6.438215 19.933845 0.000000 942.470521
B-3 568.360844 8.023691 3.827772 11.851463 0.000000 560.337153
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:14:15 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S6 (POOL # 4169)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4169
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 16,750.32
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 12,089.91
MASTER SERVICER ADVANCES THIS MONTH 3,501.32
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 850,124.17
(B) TWO MONTHLY PAYMENTS: 2 139,846.06
(C) THREE OR MORE MONTHLY PAYMENTS: 2 274,997.50
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 299,369.50
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 53,876,869.90
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 562
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 463,330.25
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 721,326.36
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 74.34771920 % 22.49611100 % 3.15616980 %
PREPAYMENT PERCENT 87.17385960 % 0.00000000 % 12.82614040 %
NEXT DISTRIBUTION 74.34451220 % 22.49841545 % 3.15707240 %
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 8.53513115
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 292.69
POOL TRADING FACTOR: 44.97975899
................................................................................
Run: 11/03/97 09:23:11 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 41,994,410.46 8.275463 % 1,828,299.07
II A 760947GF2 199,529,000.00 74,518,580.73 8.156632 % 4,522,051.14
III 760947GG0 151,831,000.00 75,058,489.75 7.758813 % 4,176,694.83
R 760947GL9 1,000.00 446.43 8.275463 % 19.44
I M 760947GH8 10,069,000.00 9,560,529.39 8.275463 % 18,757.79
II M 760947GJ4 21,982,000.00 20,830,197.55 8.156632 % 39,997.30
III 760947GK1 12,966,000.00 12,051,532.85 7.758813 % 34,213.88
I B 1,855,785.84 1,762,071.22 8.275463 % 3,457.19
II B 3,946,359.39 3,739,579.93 8.156632 % 7,180.59
III 2,509,923.08 2,332,903.02 7.758813 % 6,623.03
- -------------------------------------------------------------------------------
498,755,068.31 241,848,741.33 10,637,294.26
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
I A 288,271.87 2,116,570.94 0.00 0.00 40,166,111.39
II A 503,990.62 5,026,041.76 0.00 0.00 69,996,529.59
III A 482,839.24 4,659,534.07 0.00 0.00 70,881,794.92
R 3.07 22.51 0.00 0.00 426.99
I M 65,628.54 84,386.33 0.00 0.00 9,541,771.60
II M 140,880.62 180,877.92 0.00 0.00 20,790,200.25
III M 77,525.57 111,739.45 0.00 0.00 12,017,318.97
I B 12,095.79 15,552.98 0.00 0.00 1,758,614.03
II B 25,291.86 32,472.45 0.00 0.00 3,732,399.34
III B 15,007.19 21,630.22 0.00 0.00 2,326,279.99
- -------------------------------------------------------------------------------
1,611,534.37 12,248,828.63 0.00 0.00 231,211,447.07
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
I A 446.440339 19.436550 3.064603 22.501153 0.000000 427.003789
II A 373.472431 22.663629 2.525902 25.189531 0.000000 350.808803
III 494.355499 27.508841 3.180110 30.688951 0.000000 466.846658
R 446.430000 19.440000 3.070000 22.510000 0.000000 426.990000
I M 949.501379 1.862925 6.517881 8.380806 0.000000 947.638454
II M 947.602472 1.819548 6.408908 8.228456 0.000000 945.782925
III 929.471915 2.638739 5.979143 8.617882 0.000000 926.833176
I B 949.501382 1.862925 6.517880 8.380805 0.000000 947.638457
II B 947.602476 1.819548 6.408909 8.228457 0.000000 945.782929
III 929.471918 2.638739 5.979143 8.617882 0.000000 926.833180
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:23:12 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 49,284.88
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 56,578.27
MASTER SERVICER ADVANCES THIS MONTH 1,110.80
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 63 4,410,305.97
(B) TWO MONTHLY PAYMENTS: 15 1,386,224.43
(C) THREE OR MORE MONTHLY PAYMENTS: 1 174,693.01
FORECLOSURES
NUMBER OF LOANS 9
AGGREGATE PRINCIPAL BALANCE 842,891.61
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 231,211,447.06
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 2,868
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 4
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 106,499.06
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 10,088,494.43
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 79.21146350 % 17.54909300 % 3.23944390 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 78.30272470 % 18.31626044 % 3.38101490 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.11765700
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 255.14
POOL TRADING FACTOR: 46.35771379
Run: 11/03/97 09:23:12 rept2.frg
Page: 2 of 2
THE FIFTH THIRD BANK (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1995-R5 (POOL # 10023)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 10023
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 10,891.79
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 16,160.55
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 28 1,548,719.30
(B) TWO MONTHLY PAYMENTS: 3 169,239.35
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 228,351.12
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 51,466,924.01
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 771
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,745,924.45
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 78.76380240 % 17.93133000 % 3.30486730 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 18.53961896 % 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 8.43248583
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 258.03
POOL TRADING FACTOR: 48.55792284
Run: 11/03/97 09:23:13 rept2.frg
Page: 2 of 2
THE FIFTH THIRD BANK (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1995-R5 (POOL # 10024 Group I)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 10023
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 20,170.78
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 23,582.18
MASTER SERVICER ADVANCES THIS MONTH 1,110.80
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 15 1,379,373.81
(B) TWO MONTHLY PAYMENTS: 7 948,372.07
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 614,540.49
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 94,519,129.18
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,063
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 4
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 106,499.06
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,378,963.60
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 75.20417340 % 21.02184100 % 3.77398520 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 21.99575941 % 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 8.21490691
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 266.67
POOL TRADING FACTOR: 41.92328405
Run: 11/03/97 09:23:13 rept2.frg
Page: 2 of 2
THE FIFTH THIRD BANK (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1995-R5 (POOL # 10025 Group II)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 10023
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 18,222.31
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 16,835.54
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 20 1,482,212.86
(B) TWO MONTHLY PAYMENTS: 5 268,613.01
(C) THREE OR MORE MONTHLY PAYMENTS: 1 174,693.01
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 85,225,393.87
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,034
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,963,606.38
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 83.91774890 % 13.47399200 % 2.60825890 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 14.10063178 % 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 7.81967975
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 240.62
POOL TRADING FACTOR: 50.93955008
................................................................................
Run: 11/03/97 09:14:16 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 13,279,496.02 8.000000 % 1,060,672.01
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 569,607.66 475,470.19 0.000000 % 2,607.45
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 1,435,817.93 8.000000 % 5,792.05
M-2 760947HQ7 1,049,900.00 957,242.33 8.000000 % 3,861.49
M-3 760947HR5 892,400.00 813,642.30 8.000000 % 3,282.21
B-1 209,800.00 191,284.35 8.000000 % 771.64
B-2 367,400.00 334,975.55 8.000000 % 1,351.28
B-3 367,731.33 335,277.66 8.000000 % 1,352.51
SPRE 0.00 0.00 0.397259 % 0.00
- -------------------------------------------------------------------------------
104,981,638.99 48,103,206.33 1,079,690.64
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 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 88,484.74 1,149,156.75 0.00 0.00 12,218,824.01
A-6 105,262.86 105,262.86 0.00 0.00 17,800,000.00
A-7 34,082.58 34,082.58 0.00 0.00 5,280,000.00
A-8 46,476.24 46,476.24 0.00 0.00 7,200,000.00
A-9 15,941.85 15,941.85 0.00 0.00 0.00
A-10 0.00 2,607.45 0.00 0.00 472,862.74
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 9,567.23 15,359.28 0.00 0.00 1,430,025.88
M-2 6,378.36 10,239.85 0.00 0.00 953,380.84
M-3 5,421.51 8,703.72 0.00 0.00 810,360.09
B-1 1,274.58 2,046.22 0.00 0.00 190,512.71
B-2 2,232.03 3,583.31 0.00 0.00 333,624.27
B-3 2,234.04 3,586.55 0.00 0.00 333,925.15
SPRED 15,448.11 15,448.11 0.00 0.00 0.00
- -------------------------------------------------------------------------------
332,804.13 1,412,494.77 0.00 0.00 47,023,515.69
===============================================================================
Run: 11/03/97 09:14:16
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-5 595.493095 47.563767 3.967926 51.531693 0.000000 547.929328
A-6 1000.000000 0.000000 5.913644 5.913644 0.000000 1000.000000
A-7 1000.000000 0.000000 6.455034 6.455034 0.000000 1000.000000
A-8 1000.000000 0.000000 6.455033 6.455033 0.000000 1000.000000
A-10 834.732788 4.577625 0.000000 4.577625 0.000000 830.155163
R-I 0.000000 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-1 911.746209 3.677959 6.075203 9.753162 0.000000 908.068250
M-2 911.746195 3.677960 6.075207 9.753167 0.000000 908.068235
M-3 911.746190 3.677958 6.075202 9.753160 0.000000 908.068232
B-1 911.746187 3.677979 6.075214 9.753193 0.000000 908.068208
B-2 911.746189 3.677953 6.075204 9.753157 0.000000 908.068236
B-3 911.746247 3.677957 6.075196 9.753153 0.000000 908.068263
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:14:16 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S7 (POOL # 4170)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4170
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 9,908.09
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SPREAD 15,448.11
SUBSERVICER ADVANCES THIS MONTH 10,250.10
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 672,551.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 280,425.14
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 47,023,515.69
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 195
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 885,271.67
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.45825430 % 6.73284700 % 1.80889880 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.29587090 % 6.79185034 % 1.84328700 %
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 8.61769071
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 143.66
POOL TRADING FACTOR: 44.79213331
................................................................................
Run: 11/03/97 09:14:17 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 14,218,699.32 8.000000 % 2,210,453.60
A-3 760947GQ8 10,027,461.00 3,732,861.22 8.000000 % 282,370.12
A-4 760947GR6 21,739,268.00 21,739,268.00 8.000000 % 0.00
A-5 760947GS4 0.00 0.00 0.350000 % 0.00
A-6 760947HA2 0.00 0.00 0.832952 % 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 2,736,430.34 8.000000 % 2,189.10
M-2 760947GY1 1,277,000.00 1,243,831.97 8.000000 % 995.05
M-3 760947GZ8 1,277,000.00 1,243,831.97 8.000000 % 995.05
B-1 613,000.00 597,078.30 8.000000 % 477.65
B-2 408,600.00 397,987.27 8.000000 % 318.38
B-3 510,571.55 459,444.90 8.000000 % 367.54
- -------------------------------------------------------------------------------
102,156,471.55 46,369,433.29 2,498,166.49
===============================================================================
_______________________________________________________________________________
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 93,938.82 2,304,392.42 0.00 0.00 12,008,245.72
A-3 24,661.93 307,032.05 0.00 0.00 3,450,491.10
A-4 143,625.03 143,625.03 0.00 0.00 21,739,268.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 31,896.78 31,896.78 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 18,078.80 20,267.90 0.00 0.00 2,734,241.24
M-2 8,217.63 9,212.68 0.00 0.00 1,242,836.92
M-3 8,217.63 9,212.68 0.00 0.00 1,242,836.92
B-1 3,944.72 4,422.37 0.00 0.00 596,600.65
B-2 2,629.39 2,947.77 0.00 0.00 397,668.89
B-3 3,035.42 3,402.96 0.00 0.00 459,077.36
- -------------------------------------------------------------------------------
338,246.15 2,836,412.64 0.00 0.00 43,871,266.80
===============================================================================
_______________________________________________________________________________
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-2 688.678862 107.062723 4.549901 111.612624 0.000000 581.616139
A-3 372.263848 28.159683 2.459439 30.619122 0.000000 344.104166
A-4 1000.000000 0.000000 6.606710 6.606710 0.000000 1000.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 974.026604 0.779206 6.435111 7.214317 0.000000 973.247398
M-2 974.026601 0.779209 6.435106 7.214315 0.000000 973.247392
M-3 974.026601 0.779209 6.435106 7.214315 0.000000 973.247392
B-1 974.026591 0.779201 6.435106 7.214307 0.000000 973.247390
B-2 974.026603 0.779197 6.435120 7.214317 0.000000 973.247406
B-3 899.863888 0.719880 5.945141 6.665021 0.000000 899.144028
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:14:18 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 10,218.36
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 10,409.31
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 665,201.95
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 258,050.75
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 347,769.68
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 43,871,266.80
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 187
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,461,071.71
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 85.59696710 % 11.26624600 % 3.13678730 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 84.78899180 % 11.89825474 % 3.31275340 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.8339 %
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 9.15908313
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 316.16
POOL TRADING FACTOR: 42.94516650
................................................................................
Run: 11/03/97 09:14:18 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 13,401,871.28 6.600000 % 619,835.10
A-2 760947HT1 23,921,333.00 17,397,247.19 7.000000 % 413,223.40
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 4,036,845.63 8.000000 % 339,437.77
A-9 760947JF9 63,512,857.35 20,781,834.92 0.000000 % 1,832,815.75
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 0.473156 % 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 5,391,807.23 8.000000 % 4,200.02
M-2 760947JH5 2,499,831.00 2,450,821.56 8.000000 % 1,909.10
M-3 760947JJ1 2,499,831.00 2,450,821.56 8.000000 % 1,909.10
B-1 760947JK8 799,945.00 784,262.00 8.000000 % 610.91
B-2 760947JL6 699,952.00 686,229.37 8.000000 % 534.55
B-3 999,934.64 670,789.68 8.000000 % 522.52
- -------------------------------------------------------------------------------
199,986,492.99 109,562,530.42 3,214,998.22
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 73,462.53 693,297.63 0.00 0.00 12,782,036.18
A-2 101,142.82 514,366.22 0.00 0.00 16,984,023.79
A-3 70,636.60 70,636.60 0.00 0.00 12,694,000.00
A-4 73,226.12 73,226.12 0.00 0.00 12,686,000.00
A-5 55,836.60 55,836.60 0.00 0.00 9,469,000.00
A-6 40,108.27 40,108.27 0.00 0.00 6,661,000.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 26,821.84 366,259.61 0.00 0.00 3,697,407.86
A-9 148,473.38 1,981,289.13 0.00 0.00 18,949,019.17
A-10 0.00 0.00 0.00 0.00 0.00
A-11 54,373.64 54,373.64 0.00 0.00 0.00
A-12 43,054.94 43,054.94 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 35,824.56 40,024.58 0.00 0.00 5,387,607.21
M-2 16,283.89 18,192.99 0.00 0.00 2,448,912.46
M-3 16,283.89 18,192.99 0.00 0.00 2,448,912.46
B-1 5,210.84 5,821.75 0.00 0.00 783,651.09
B-2 4,559.48 5,094.03 0.00 0.00 685,694.82
B-3 4,456.90 4,979.42 0.00 0.00 624,260.66
- -------------------------------------------------------------------------------
769,756.30 3,984,754.52 0.00 0.00 106,301,525.70
===============================================================================
Run: 11/03/97 09:14:18
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-1 577.965813 26.730856 3.168127 29.898983 0.000000 551.234957
A-2 727.269136 17.274263 4.228143 21.502406 0.000000 709.994873
A-3 1000.000000 0.000000 5.564566 5.564566 0.000000 1000.000000
A-4 1000.000000 0.000000 5.772199 5.772199 0.000000 1000.000000
A-5 1000.000000 0.000000 5.896779 5.896779 0.000000 1000.000000
A-6 1000.000000 0.000000 6.021359 6.021359 0.000000 1000.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 215.989600 18.161464 1.435090 19.596554 0.000000 197.828136
A-9 327.206739 28.857397 2.337690 31.195087 0.000000 298.349342
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-1 980.394898 0.763692 6.513997 7.277689 0.000000 979.631206
M-2 980.394899 0.763692 6.513996 7.277688 0.000000 979.631207
M-3 980.394899 0.763692 6.513996 7.277688 0.000000 979.631207
B-1 980.394902 0.763690 6.513998 7.277688 0.000000 979.631212
B-2 980.394899 0.763695 6.513990 7.277685 0.000000 979.631203
B-3 670.833526 0.522554 4.457191 4.979745 0.000000 624.301464
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:14:19 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 21,375.14
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 26,166.15
MASTER SERVICER ADVANCES THIS MONTH 2,401.27
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,800,395.91
(B) TWO MONTHLY PAYMENTS: 1 100,887.62
(C) THREE OR MORE MONTHLY PAYMENTS: 1 465,872.35
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 904,981.07
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 106,301,525.70
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 371
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 292,041.27
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,865,317.29
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.63087810 % 9.41134100 % 1.95778140 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.33399290 % 9.67571449 % 1.97301500 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4721 %
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 8.75928727
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 322.98
POOL TRADING FACTOR: 53.15435263
................................................................................
Run: 11/03/97 09:14:23 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-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 33,203,797.13 6.600000 % 1,442,428.39
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 27,414,427.51 7.200000 % 703,755.18
A-5 760947JR3 6,989,000.00 0.00 7.500000 % 0.00
A-6 760947KB6 72,376,561.40 59,815,274.13 7.500000 % 890,349.54
A-7 760947JS1 5,000,000.00 4,132,226.86 7.500000 % 61,508.14
A-8 760947JT9 8,040,000.00 0.00 7.500000 % 0.00
A-9 760947JU6 142,330.60 128,382.03 0.000000 % 193.78
A-10 760947JV4 0.00 0.00 0.592985 % 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 5,660,380.15 7.500000 % 4,710.53
M-2 760947JZ5 2,883,900.00 2,830,190.05 7.500000 % 2,355.26
M-3 760947KA8 2,883,900.00 2,830,190.05 7.500000 % 2,355.26
B-1 922,800.00 905,613.72 7.500000 % 753.65
B-2 807,500.00 792,461.09 7.500000 % 659.48
B-3 1,153,493.52 1,022,287.32 7.500000 % 850.75
- -------------------------------------------------------------------------------
230,710,285.52 160,191,230.04 3,109,919.96
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 182,563.75 1,624,992.14 0.00 0.00 31,761,368.74
A-2 42,432.72 42,432.72 0.00 0.00 8,936,000.00
A-3 78,225.52 78,225.52 0.00 0.00 12,520,000.00
A-4 164,435.11 868,190.29 0.00 0.00 26,710,672.33
A-5 0.00 0.00 0.00 0.00 0.00
A-6 415,957.50 1,306,307.04 0.00 0.00 58,924,924.59
A-7 28,735.68 90,243.82 0.00 0.00 4,070,718.72
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 193.78 0.00 0.00 128,188.25
A-10 79,134.39 79,134.39 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 35,366.31 40,076.84 0.00 0.00 5,655,669.62
M-2 17,683.16 20,038.42 0.00 0.00 2,827,834.79
M-3 17,683.16 20,038.42 0.00 0.00 2,827,834.79
B-1 5,658.32 6,411.97 0.00 0.00 904,860.07
B-2 4,951.33 5,610.81 0.00 0.00 791,801.61
B-3 6,387.30 7,238.05 0.00 0.00 1,021,436.57
- -------------------------------------------------------------------------------
1,079,214.25 4,189,134.21 0.00 0.00 157,081,310.08
===============================================================================
Run: 11/03/97 09:14:23
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-1 597.171263 25.942117 3.283414 29.225531 0.000000 571.229146
A-2 1000.000000 0.000000 4.748514 4.748514 0.000000 1000.000000
A-3 597.043395 0.000000 3.730354 3.730354 0.000000 597.043395
A-4 716.998235 18.406046 4.300644 22.706690 0.000000 698.592189
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 826.445371 12.301628 5.747130 18.048758 0.000000 814.143743
A-7 826.445372 12.301628 5.747136 18.048764 0.000000 814.143744
A-8 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-9 901.998797 1.361478 0.000000 1.361478 0.000000 900.637319
R-I 0.000000 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-1 981.375941 0.816694 6.131681 6.948375 0.000000 980.559246
M-2 981.375932 0.816693 6.131683 6.948376 0.000000 980.559239
M-3 981.375932 0.816693 6.131683 6.948376 0.000000 980.559239
B-1 981.375943 0.816699 6.131686 6.948385 0.000000 980.559244
B-2 981.375963 0.816693 6.131678 6.948371 0.000000 980.559269
B-3 886.253197 0.737525 5.537352 6.274877 0.000000 885.515655
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:14:25 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S10 (POOL # 4174)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4174
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 31,993.79
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 37,162.53
MASTER SERVICER ADVANCES THIS MONTH 1,686.61
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,987,172.73
(B) TWO MONTHLY PAYMENTS: 4 1,091,170.41
(C) THREE OR MORE MONTHLY PAYMENTS: 1 268,813.28
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,526,939.92
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 157,081,310.08
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 547
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 224,590.62
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,976,581.50
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.22774430 % 7.07269700 % 1.69955870 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.06138360 % 7.20094529 % 1.73178990 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5881 %
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 8.38415729
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 323.16
POOL TRADING FACTOR: 68.08595886
................................................................................
Run: 11/03/97 09:14:27 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 55,167,820.86 7.500000 % 2,740,493.61
A-3 760947KR1 47,939,000.00 25,187,525.39 7.250000 % 1,251,204.98
A-4 760947KS9 27,875,000.00 14,645,742.90 7.650000 % 727,535.80
A-5 760947KT7 30,655,000.00 24,321,527.46 7.650000 % 969,743.24
A-6 760947KU4 20,568,000.00 13,511,763.46 7.650000 % 388,053.90
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 32,218,290.44 7.500000 % 26,546.11
A-17 760947LF6 1,348,796.17 1,134,684.09 0.000000 % 20,341.03
A-18 760947LG4 0.00 0.00 0.463597 % 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 11,109,711.40 7.500000 % 9,153.80
M-2 760947LL3 5,670,200.00 5,554,904.71 7.500000 % 4,576.94
M-3 760947LM1 4,536,100.00 4,443,864.97 7.500000 % 3,661.50
B-1 2,041,300.00 1,999,793.11 7.500000 % 1,647.72
B-2 1,587,600.00 1,555,318.47 7.500000 % 1,281.50
B-3 2,041,838.57 1,789,145.08 7.500000 % 1,474.15
- -------------------------------------------------------------------------------
453,612,334.74 341,462,092.34 6,145,714.28
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 344,646.43 3,085,140.04 0.00 0.00 52,427,327.25
A-3 152,107.35 1,403,312.33 0.00 0.00 23,936,320.41
A-4 93,325.33 820,861.13 0.00 0.00 13,918,207.10
A-5 154,981.19 1,124,724.43 0.00 0.00 23,351,784.22
A-6 86,099.40 474,153.30 0.00 0.00 13,123,709.56
A-7 31,250.00 31,250.00 0.00 0.00 5,000,000.00
A-8 13,381.58 13,381.58 0.00 0.00 2,100,000.00
A-9 79,514.83 79,514.83 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-15 624,723.66 624,723.66 0.00 0.00 100,000,000.00
A-16 201,275.29 227,821.40 0.00 0.00 32,191,744.33
A-17 0.00 20,341.03 0.00 0.00 1,114,343.06
A-18 131,858.93 131,858.93 0.00 0.00 0.00
A-19 59,348.75 59,348.75 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 69,405.00 78,558.80 0.00 0.00 11,100,557.60
M-2 34,702.80 39,279.74 0.00 0.00 5,550,327.77
M-3 27,761.88 31,423.38 0.00 0.00 4,440,203.47
B-1 12,493.18 14,140.90 0.00 0.00 1,998,145.39
B-2 9,716.44 10,997.94 0.00 0.00 1,554,036.97
B-3 11,177.22 12,651.37 0.00 0.00 1,787,670.93
- -------------------------------------------------------------------------------
2,258,030.93 8,403,745.21 0.00 0.00 335,316,378.06
===============================================================================
Run: 11/03/97 09:14:27
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-2 525.407818 26.099939 3.282347 29.382286 0.000000 499.307879
A-3 525.407818 26.099939 3.172935 29.272874 0.000000 499.307879
A-4 525.407817 26.099939 3.347994 29.447933 0.000000 499.307878
A-5 793.395122 31.634097 5.055658 36.689755 0.000000 761.761025
A-6 656.931323 18.866876 4.186085 23.052961 0.000000 638.064448
A-7 1000.000000 0.000000 6.250000 6.250000 0.000000 1000.000000
A-8 1000.000000 0.000000 6.372181 6.372181 0.000000 1000.000000
A-9 1000.000000 0.000000 6.163940 6.163940 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 6.247237 6.247237 0.000000 1000.000000
A-16 979.666447 0.807192 6.120208 6.927400 0.000000 978.859255
A-17 841.256904 15.080878 0.000000 15.080878 0.000000 826.176026
A-19 1000.000000 0.000000 6.247237 6.247237 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-1 979.666446 0.807192 6.120208 6.927400 0.000000 978.859254
M-2 979.666451 0.807192 6.120207 6.927399 0.000000 978.859259
M-3 979.666447 0.807191 6.120209 6.927400 0.000000 978.859256
B-1 979.666443 0.807191 6.120208 6.927399 0.000000 978.859252
B-2 979.666459 0.807193 6.120207 6.927400 0.000000 978.859266
B-3 876.242180 0.721977 5.474096 6.196073 0.000000 875.520208
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:14:29 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 70,630.09
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 571.03
SUBSERVICER ADVANCES THIS MONTH 76,841.81
MASTER SERVICER ADVANCES THIS MONTH 8,018.06
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 20 5,655,979.46
(B) TWO MONTHLY PAYMENTS: 8 1,987,880.70
(C) THREE OR MORE MONTHLY PAYMENTS: 1 274,703.94
FORECLOSURES
NUMBER OF LOANS 8
AGGREGATE PRINCIPAL BALANCE 2,044,347.58
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 335,316,378.06
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,212
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 1,043,373.99
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 5,864,154.45
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.22726790 % 6.20240400 % 1.57032800 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.09132820 % 6.28990715 % 1.59779200 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4626 %
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 8.24747484
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 326.02
POOL TRADING FACTOR: 73.92135363
................................................................................
Run: 11/03/97 09:14:30 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S12 (POOL # 4176)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4176
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947KG5 35,048,000.00 14,528,488.01 7.250000 % 1,026,311.45
A-2 760947KH3 23,594,900.00 23,594,900.00 7.250000 % 0.00
A-3 760947KJ9 56,568,460.00 36,774,807.34 7.250000 % 990,006.60
A-4 760947KE0 434,639.46 340,420.66 0.000000 % 5,569.00
A-5 760947KF7 0.00 0.00 0.513342 % 0.00
R 760947KK6 100.00 0.00 7.250000 % 0.00
M-1 760947KL4 1,803,000.00 1,649,599.13 7.250000 % 6,560.48
M-2 760947KM2 901,000.00 824,342.13 7.250000 % 3,278.42
M-3 760947KN0 721,000.00 659,656.66 7.250000 % 2,623.46
B-1 360,000.00 329,370.89 7.250000 % 1,309.91
B-2 361,000.00 330,285.79 7.250000 % 1,313.55
B-3 360,674.91 329,988.34 7.250000 % 1,312.37
- -------------------------------------------------------------------------------
120,152,774.37 79,361,858.95 2,038,285.24
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 87,671.68 1,113,983.13 0.00 0.00 13,502,176.56
A-2 142,382.65 142,382.65 0.00 0.00 23,594,900.00
A-3 221,916.37 1,211,922.97 0.00 0.00 35,784,800.74
A-4 0.00 5,569.00 0.00 0.00 334,851.66
A-5 33,909.35 33,909.35 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 9,954.45 16,514.93 0.00 0.00 1,643,038.65
M-2 4,974.47 8,252.89 0.00 0.00 821,063.71
M-3 3,980.68 6,604.14 0.00 0.00 657,033.20
B-1 1,987.58 3,297.49 0.00 0.00 328,060.98
B-2 1,993.10 3,306.65 0.00 0.00 328,972.24
B-3 1,991.30 3,303.67 0.00 0.00 328,675.97
- -------------------------------------------------------------------------------
510,761.63 2,549,046.87 0.00 0.00 77,323,573.71
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 414.531158 29.283025 2.501475 31.784500 0.000000 385.248133
A-2 1000.000000 0.000000 6.034467 6.034467 0.000000 1000.000000
A-3 650.093839 17.501035 3.922970 21.424005 0.000000 632.592804
A-4 783.225389 12.812919 0.000000 12.812919 0.000000 770.412470
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 914.919096 3.638647 5.521048 9.159695 0.000000 911.280449
M-2 914.919123 3.638646 5.521054 9.159700 0.000000 911.280477
M-3 914.919085 3.638641 5.521054 9.159695 0.000000 911.280444
B-1 914.919139 3.638639 5.521056 9.159695 0.000000 911.280500
B-2 914.919086 3.638643 5.521053 9.159696 0.000000 911.280443
B-3 914.919033 3.638651 5.521038 9.159689 0.000000 911.280383
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:14:31 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S12 (POOL # 4176)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4176
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 15,892.72
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 13,227.18
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 828,039.10
(B) TWO MONTHLY PAYMENTS: 1 479,664.62
(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 77,323,573.71
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 324
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,722,536.37
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.78212110 % 3.96550400 % 1.25237540 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.66565410 % 4.03646056 % 0.00000000 %
CLASS A-5 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5096 %
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 8.03293802
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 147.41
POOL TRADING FACTOR: 64.35438059
................................................................................
Run: 11/03/97 09:14:33 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-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 45,975,443.36 6.207500 % 4,263,074.49
R 0.00 0.00 0.000000 % 0.00
B-1 1,156,700.00 1,080,110.88 7.187500 % 4,285.95
B-2 1,257,300.00 1,174,049.79 7.187500 % 4,658.70
B-3 604,098.39 340,792.50 7.187500 % 1,352.29
- -------------------------------------------------------------------------------
100,579,098.39 48,570,396.53 4,273,371.43
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 229,423.08 4,492,497.57 0.00 0.00 41,712,368.87
R 86,241.35 86,241.35 0.00 0.00 0.00
B-1 6,240.80 10,526.75 0.00 0.00 1,075,824.93
B-2 6,783.58 11,442.28 0.00 0.00 1,169,391.09
B-3 1,969.08 3,321.37 0.00 0.00 328,908.12
- -------------------------------------------------------------------------------
330,657.89 4,604,029.32 0.00 0.00 44,286,493.01
===============================================================================
Run: 11/03/97 09:14:33
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 471.248177 43.696503 2.351586 46.048089 0.000000 427.551674
B-1 933.786531 3.705325 5.395349 9.100674 0.000000 930.081205
B-2 933.786519 3.705321 5.395355 9.100676 0.000000 930.081198
B-3 564.134097 2.238526 3.259535 5.498061 0.000000 544.461176
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:14:33 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S13 (POOL # 4177)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4177
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 12,952.78
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 27,672.53
MASTER SERVICER ADVANCES THIS MONTH 753.10
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 1,709,500.64
(B) TWO MONTHLY PAYMENTS: 3 938,952.15
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 953,449.92
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 44,286,493.01
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 273
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 96,963.42
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,894,041.17
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 94.65733580 % 5.34266420 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 94.18756380 % 5.81243620 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 499,258.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,912,356.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.85727906
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 305.14
POOL TRADING FACTOR: 44.03150726
................................................................................
Run: 11/03/97 09:14:35 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 7,534,753.27 7.500000 % 4,297,515.74
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 54,595,159.19 7.500000 % 2,835,132.87
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 1,117,615.41 0.000000 % 4,053.08
R 760947MG3 100.00 0.00 7.500000 % 0.00
M-1 760947MH1 10,777,500.00 10,564,836.72 7.500000 % 8,873.15
M-2 760947MJ7 5,987,500.00 5,869,353.72 7.500000 % 4,929.53
M-3 760947MK4 4,790,000.00 4,695,482.98 7.500000 % 3,943.62
B-1 2,395,000.00 2,347,741.49 7.500000 % 1,971.81
B-2 1,437,000.00 1,408,644.89 7.500000 % 1,183.09
B-3 2,155,426.27 2,034,091.13 7.500000 % 1,708.37
SPRE 0.00 0.00 0.418826 % 0.00
- -------------------------------------------------------------------------------
478,999,910.73 377,546,379.80 7,159,311.26
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 47,080.33 4,344,596.07 0.00 0.00 3,237,237.53
A-2 355,379.07 355,379.07 0.00 0.00 56,875,000.00
A-3 146,837.95 146,837.95 0.00 0.00 23,500,000.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 341,133.66 3,176,266.53 0.00 0.00 51,760,026.32
A-6 607,421.72 607,421.72 0.00 0.00 97,212,000.00
A-7 77,649.16 77,649.16 0.00 0.00 12,427,000.00
A-8 332,308.03 332,308.03 0.00 0.00 53,182,701.00
A-9 256,687.89 256,687.89 0.00 0.00 41,080,426.00
A-10 19,379.95 19,379.95 0.00 0.00 3,101,574.00
A-11 0.00 4,053.08 0.00 0.00 1,113,562.33
R 0.00 0.00 0.00 0.00 0.00
M-1 66,013.57 74,886.72 0.00 0.00 10,555,963.57
M-2 36,674.21 41,603.74 0.00 0.00 5,864,424.19
M-3 29,339.37 33,282.99 0.00 0.00 4,691,539.36
B-1 14,669.68 16,641.49 0.00 0.00 2,345,769.68
B-2 8,801.81 9,984.90 0.00 0.00 1,407,461.80
B-3 12,709.86 14,418.23 0.00 0.00 2,032,382.76
SPRED 130,412.72 130,412.72 0.00 0.00 0.00
- -------------------------------------------------------------------------------
2,482,498.98 9,641,810.24 0.00 0.00 370,387,068.54
===============================================================================
Run: 11/03/97 09:14:35
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-1 110.396080 62.965418 0.689801 63.655219 0.000000 47.430662
A-2 1000.000000 0.000000 6.248423 6.248423 0.000000 1000.000000
A-3 1000.000000 0.000000 6.248423 6.248423 0.000000 1000.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 727.935456 37.801772 4.548449 42.350221 0.000000 690.133684
A-6 1000.000000 0.000000 6.248423 6.248423 0.000000 1000.000000
A-7 1000.000000 0.000000 6.248424 6.248424 0.000000 1000.000000
A-8 1000.000000 0.000000 6.248423 6.248423 0.000000 1000.000000
A-9 1000.000000 0.000000 6.248423 6.248423 0.000000 1000.000000
A-10 1000.000000 0.000000 6.248424 6.248424 0.000000 1000.000000
A-11 950.770043 3.448008 0.000000 3.448008 0.000000 947.322034
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 980.267847 0.823303 6.125128 6.948431 0.000000 979.444544
M-2 980.267845 0.823304 6.125129 6.948433 0.000000 979.444541
M-3 980.267846 0.823303 6.125129 6.948432 0.000000 979.444543
B-1 980.267846 0.823303 6.125127 6.948430 0.000000 979.444543
B-2 980.267843 0.823305 6.125129 6.948434 0.000000 979.444537
B-3 943.707126 0.792590 5.896680 6.689270 0.000000 942.914535
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:14:37 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S14 (POOL # 4178)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4178
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 76,524.43
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SPREAD 0.00
SUBSERVICER ADVANCES THIS MONTH 73,965.46
MASTER SERVICER ADVANCES THIS MONTH 2,115.21
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 22 6,060,350.84
(B) TWO MONTHLY PAYMENTS: 8 1,833,361.54
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,813,632.24
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 370,387,068.54
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,309
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 276,903.18
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 6,842,137.56
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.84854040 % 1.53826600 % 5.61319310 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.71609230 % 1.56204542 % 5.71715190 %
BANKRUPTCY AMOUNT AVAILABLE 159,408.00
FRAUD AMOUNT AVAILABLE 3,710,656.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,710,656.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.19375556
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 326.48
POOL TRADING FACTOR: 77.32508091
................................................................................
Run: 11/03/97 09:14:49 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S15 (POOL # 4183)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4183
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947ML2 101,500,000.00 56,572,114.08 7.000000 % 1,889,133.29
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 1,221,111.75 998,402.28 0.000000 % 23,692.59
A-6 7609473R0 0.00 0.00 0.500166 % 0.00
R 760947MU2 100.00 0.00 7.000000 % 0.00
M-1 760947MR9 2,277,000.00 2,098,279.47 7.000000 % 8,464.22
M-2 760947MS7 911,000.00 839,496.09 7.000000 % 3,386.43
M-3 760947MT5 1,367,000.00 1,259,704.90 7.000000 % 5,081.51
B-1 455,000.00 419,287.27 7.000000 % 1,691.36
B-2 455,000.00 419,287.27 7.000000 % 1,691.36
B-3 455,670.95 419,905.64 7.000000 % 1,693.85
- -------------------------------------------------------------------------------
182,156,882.70 136,541,477.00 1,934,834.61
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 329,755.11 2,218,888.40 0.00 0.00 54,682,980.79
A-2 198,183.75 198,183.75 0.00 0.00 34,000,000.00
A-3 81,605.08 81,605.08 0.00 0.00 14,000,000.00
A-4 148,725.25 148,725.25 0.00 0.00 25,515,000.00
A-5 0.00 23,692.59 0.00 0.00 974,709.69
A-6 56,868.24 56,868.24 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 12,230.73 20,694.95 0.00 0.00 2,089,815.25
M-2 4,893.37 8,279.80 0.00 0.00 836,109.66
M-3 7,342.74 12,424.25 0.00 0.00 1,254,623.39
B-1 2,444.00 4,135.36 0.00 0.00 417,595.91
B-2 2,444.00 4,135.36 0.00 0.00 417,595.91
B-3 2,447.60 4,141.45 0.00 0.00 418,211.79
- -------------------------------------------------------------------------------
846,939.87 2,781,774.48 0.00 0.00 134,606,642.39
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 557.360730 18.612151 3.248819 21.860970 0.000000 538.748579
A-2 1000.000000 0.000000 5.828934 5.828934 0.000000 1000.000000
A-3 1000.000000 0.000000 5.828934 5.828934 0.000000 1000.000000
A-4 1000.000000 0.000000 5.828934 5.828934 0.000000 1000.000000
A-5 817.617454 19.402475 0.000000 19.402475 0.000000 798.214979
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 921.510527 3.717268 5.371423 9.088691 0.000000 917.793259
M-2 921.510527 3.717267 5.371427 9.088694 0.000000 917.793260
M-3 921.510534 3.717271 5.371426 9.088697 0.000000 917.793263
B-1 921.510484 3.717275 5.371429 9.088704 0.000000 917.793209
B-2 921.510484 3.717275 5.371429 9.088704 0.000000 917.793209
B-3 921.510665 3.717266 5.371420 9.088686 0.000000 917.793399
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:14:52 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1995-S15 (POOL # 4183)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4183
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 27,358.01
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,587.19
SUBSERVICER ADVANCES THIS MONTH 39,632.82
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,271,399.21
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 909,322.34
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 703,665.49
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 134,606,642.39
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 537
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,383,574.94
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.97474040 % 3.09678700 % 0.92847250 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.93364270 % 3.10575186 % 0.93795220 %
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 7.74021342
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 148.97
POOL TRADING FACTOR: 73.89599580
................................................................................
Run: 11/03/97 09:14:56 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S16 (POOL # 4184)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4184
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947MV0 15,150,000.00 7,862,286.41 7.500000 % 384,669.74
A-2 760947MW8 152,100,000.00 85,931,238.80 7.500000 % 3,492,607.11
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 41,605,393.83 7.500000 % 33,808.90
A-8 760947NC1 22,189,665.00 14,480,685.02 8.500000 % 406,905.58
A-9 760947ND9 24,993,667.00 16,350,119.28 7.000000 % 456,235.17
A-10 760947NE7 9,694,332.00 6,307,126.33 7.250000 % 178,787.97
A-11 760947NF4 19,384,664.00 12,610,252.21 7.125000 % 357,575.97
A-12 760947NG2 917,418.09 826,763.41 0.000000 % 9,117.96
A-13 7609473Q2 0.00 0.00 0.511620 % 0.00
R 760947NH0 100.00 0.00 7.500000 % 0.00
M-1 760947NK3 10,149,774.00 9,953,801.36 7.500000 % 8,088.54
M-2 760947NL1 5,638,762.00 5,529,888.35 7.500000 % 4,493.64
M-3 760947NM9 4,511,009.00 4,423,910.09 7.500000 % 3,594.91
B-1 760947NN7 2,255,508.00 2,211,958.47 7.500000 % 1,797.46
B-2 760947NP2 1,353,299.00 1,327,169.38 7.500000 % 1,078.47
B-3 760947NQ0 2,029,958.72 1,987,803.14 7.500000 % 1,615.30
- -------------------------------------------------------------------------------
451,101,028.81 349,716,738.08 5,340,376.72
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 49,123.62 433,793.36 0.00 0.00 7,477,616.67
A-2 536,898.94 4,029,506.05 0.00 0.00 82,438,631.69
A-3 59,869.91 59,869.91 0.00 0.00 9,582,241.00
A-4 215,232.30 215,232.30 0.00 0.00 34,448,155.00
A-5 311,917.64 311,917.64 0.00 0.00 49,922,745.00
A-6 277,131.59 277,131.59 0.00 0.00 44,355,201.00
A-7 259,950.77 293,759.67 0.00 0.00 41,571,584.93
A-8 102,538.80 509,444.38 0.00 0.00 14,073,779.44
A-9 95,345.28 551,580.45 0.00 0.00 15,893,884.11
A-10 38,093.40 216,881.37 0.00 0.00 6,128,338.36
A-11 74,849.49 432,425.46 0.00 0.00 12,252,676.24
A-12 0.00 9,117.96 0.00 0.00 817,645.45
A-13 149,054.01 149,054.01 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 62,191.42 70,279.96 0.00 0.00 9,945,712.82
M-2 34,550.78 39,044.42 0.00 0.00 5,525,394.71
M-3 27,640.62 31,235.53 0.00 0.00 4,420,315.18
B-1 13,820.33 15,617.79 0.00 0.00 2,210,161.01
B-2 8,292.16 9,370.63 0.00 0.00 1,326,090.91
B-3 12,419.81 14,035.11 0.00 0.00 1,986,187.84
- -------------------------------------------------------------------------------
2,328,920.87 7,669,297.59 0.00 0.00 344,376,361.36
===============================================================================
Run: 11/03/97 09:14:56
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-1 518.962799 25.390742 3.242483 28.633225 0.000000 493.572057
A-2 564.965410 22.962571 3.529908 26.492479 0.000000 542.002838
A-3 1000.000000 0.000000 6.248007 6.248007 0.000000 1000.000000
A-4 1000.000000 0.000000 6.248007 6.248007 0.000000 1000.000000
A-5 1000.000000 0.000000 6.248007 6.248007 0.000000 1000.000000
A-6 1000.000000 0.000000 6.248007 6.248007 0.000000 1000.000000
A-7 980.691921 0.796919 6.127369 6.924288 0.000000 979.895003
A-8 652.586915 18.337617 4.621016 22.958633 0.000000 634.249297
A-9 654.170486 18.254031 3.814778 22.068809 0.000000 635.916455
A-10 650.599374 18.442526 3.929451 22.371977 0.000000 632.156848
A-11 650.527252 18.446333 3.861274 22.307607 0.000000 632.080919
A-12 901.184988 9.938718 0.000000 9.938718 0.000000 891.246269
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 980.691921 0.796918 6.127370 6.924288 0.000000 979.895003
M-2 980.691923 0.796920 6.127370 6.924290 0.000000 979.895004
M-3 980.691923 0.796919 6.127370 6.924289 0.000000 979.895004
B-1 980.691920 0.796920 6.127369 6.924289 0.000000 979.894999
B-2 980.691909 0.796919 6.127367 6.924286 0.000000 979.894990
B-3 979.233282 0.795735 6.118257 6.913992 0.000000 978.437552
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:14:58 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 69,318.11
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 84,357.11
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 21 5,652,523.45
(B) TWO MONTHLY PAYMENTS: 5 1,856,130.20
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 9
AGGREGATE PRINCIPAL BALANCE 3,671,180.38
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 344,376,361.35
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,267
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 5,056,082.09
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.70987060 % 5.70598200 % 1.58414730 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.60276010 % 5.77607088 % 1.60742240 %
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 8.28183626
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 327.14
POOL TRADING FACTOR: 76.34129371
................................................................................
Run: 11/03/97 09:15:01 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 161,500,000.00 100,635,638.52 7.500000 % 4,640,804.93
A-2 760947PD7 7,348,151.00 7,348,151.00 7.500000 % 0.00
A-3 760947PE5 24,828,814.00 17,356,440.17 8.500000 % 569,755.90
A-4 760947PF2 15,917,318.00 15,917,318.00 7.500000 % 0.00
A-5 760947PG0 43,800,000.00 43,800,000.00 7.500000 % 0.00
A-6 760947PH8 52,000,000.00 52,000,000.00 7.500000 % 0.00
A-7 760947PJ4 24,828,814.00 17,356,440.17 7.000000 % 569,755.90
A-8 760947PK1 42,208,985.00 41,446,427.78 7.500000 % 34,468.76
A-9 760947PL9 49,657,668.00 34,712,897.74 7.250000 % 1,139,513.53
A-10 760947PM7 479,655.47 400,300.55 0.000000 % 12,424.68
A-11 7609473S8 0.00 0.00 0.461242 % 0.00
R 760947PN5 100.00 0.00 7.500000 % 0.00
M-1 760947PP0 10,087,900.00 9,905,649.69 7.500000 % 8,238.00
M-2 760947PQ8 5,604,400.00 5,503,149.63 7.500000 % 4,576.67
M-3 760947PR6 4,483,500.00 4,402,500.05 7.500000 % 3,661.32
B-1 2,241,700.00 2,201,200.96 7.500000 % 1,830.62
B-2 1,345,000.00 1,320,700.92 7.500000 % 1,098.36
B-3 2,017,603.30 1,914,782.91 7.500000 % 1,592.43
- -------------------------------------------------------------------------------
448,349,608.77 356,221,598.09 6,987,721.10
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 628,605.11 5,269,410.04 0.00 0.00 95,994,833.59
A-2 45,899.10 45,899.10 0.00 0.00 7,348,151.00
A-3 122,869.59 692,625.49 0.00 0.00 16,786,684.27
A-4 99,425.09 99,425.09 0.00 0.00 15,917,318.00
A-5 273,590.00 273,590.00 0.00 0.00 43,800,000.00
A-6 324,810.04 324,810.04 0.00 0.00 52,000,000.00
A-7 101,186.72 670,942.62 0.00 0.00 16,786,684.27
A-8 258,888.76 293,357.52 0.00 0.00 41,411,959.02
A-9 209,601.18 1,349,114.71 0.00 0.00 33,573,384.21
A-10 0.00 12,424.68 0.00 0.00 387,875.87
A-11 136,840.19 136,840.19 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 61,874.12 70,112.12 0.00 0.00 9,897,411.69
M-2 34,374.59 38,951.26 0.00 0.00 5,498,572.96
M-3 27,499.55 31,160.87 0.00 0.00 4,398,838.73
B-1 13,749.47 15,580.09 0.00 0.00 2,199,370.34
B-2 8,249.56 9,347.92 0.00 0.00 1,319,602.56
B-3 11,960.40 13,552.83 0.00 0.00 1,913,190.48
- -------------------------------------------------------------------------------
2,359,423.47 9,347,144.57 0.00 0.00 349,233,876.99
===============================================================================
Run: 11/03/97 09:15:01
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-1 623.130889 28.735634 3.892292 32.627926 0.000000 594.395254
A-2 1000.000000 0.000000 6.246347 6.246347 0.000000 1000.000000
A-3 699.044270 22.947367 4.948669 27.896036 0.000000 676.096904
A-4 1000.000000 0.000000 6.246347 6.246347 0.000000 1000.000000
A-5 1000.000000 0.000000 6.246347 6.246347 0.000000 1000.000000
A-6 1000.000000 0.000000 6.246347 6.246347 0.000000 1000.000000
A-7 699.044270 22.947367 4.075375 27.022742 0.000000 676.096904
A-8 981.933770 0.816621 6.133499 6.950120 0.000000 981.117149
A-9 699.044058 22.947383 4.220923 27.168306 0.000000 676.096675
A-10 834.558501 25.903343 0.000000 25.903343 0.000000 808.655158
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 981.933771 0.816622 6.133499 6.950121 0.000000 981.117149
M-2 981.933772 0.816621 6.133500 6.950121 0.000000 981.117151
M-3 981.933768 0.816621 6.133501 6.950122 0.000000 981.117147
B-1 981.933782 0.816621 6.133501 6.950122 0.000000 981.117161
B-2 981.933770 0.816625 6.133502 6.950127 0.000000 981.117145
B-3 949.038352 0.789263 5.928024 6.717287 0.000000 948.249083
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:15:05 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 72,555.37
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 38,334.82
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 18 3,698,267.70
(B) TWO MONTHLY PAYMENTS: 1 234,652.32
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,222,071.20
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 349,233,876.99
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 6,691,359.37
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.90430780 % 5.56776700 % 1.52792560 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.76844610 % 5.66807079 % 1.55718090 %
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 8.24862976
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 328.36
POOL TRADING FACTOR: 77.89320436
................................................................................
Run: 11/03/97 09:15:08 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S18 (POOL # 4186)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4186
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947NR8 26,815,000.00 0.00 7.000000 % 0.00
A-2 760947NS6 45,874,000.00 43,829,195.89 7.000000 % 1,228,593.97
A-3 760947NT4 14,000,000.00 9,911,032.12 7.000000 % 176,626.79
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 416,148.36 365,879.33 0.000000 % 1,852.65
A-8 7609473T6 0.00 0.00 0.498722 % 0.00
R 760947NX5 100.00 0.00 7.000000 % 0.00
M-1 760947NY3 2,110,000.00 1,953,000.48 7.000000 % 7,888.04
M-2 760947NZ0 1,054,500.00 976,037.45 7.000000 % 3,942.15
M-3 760947PA3 773,500.00 715,945.91 7.000000 % 2,891.66
B-1 351,000.00 324,883.01 7.000000 % 1,312.18
B-2 281,200.00 260,276.64 7.000000 % 1,051.24
B-3 350,917.39 324,806.59 7.000000 % 1,311.86
- -------------------------------------------------------------------------------
140,600,865.75 107,235,557.42 1,425,470.54
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 255,334.57 1,483,928.54 0.00 0.00 42,600,601.92
A-3 57,738.43 234,365.22 0.00 0.00 9,734,405.33
A-4 62,963.88 62,963.88 0.00 0.00 10,808,000.00
A-5 138,659.76 138,659.76 0.00 0.00 23,801,500.00
A-6 81,355.53 81,355.53 0.00 0.00 13,965,000.00
A-7 0.00 1,852.65 0.00 0.00 364,026.68
A-8 44,508.73 44,508.73 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 11,377.54 19,265.58 0.00 0.00 1,945,112.44
M-2 5,686.07 9,628.22 0.00 0.00 972,095.30
M-3 4,170.87 7,062.53 0.00 0.00 713,054.25
B-1 1,892.66 3,204.84 0.00 0.00 323,570.83
B-2 1,516.29 2,567.53 0.00 0.00 259,225.40
B-3 1,892.22 3,204.08 0.00 0.00 323,494.73
- -------------------------------------------------------------------------------
667,096.55 2,092,567.09 0.00 0.00 105,810,086.88
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 955.425642 26.781924 5.565998 32.347922 0.000000 928.643718
A-3 707.930866 12.616199 4.124174 16.740373 0.000000 695.314666
A-4 1000.000000 0.000000 5.825674 5.825674 0.000000 1000.000000
A-5 1000.000000 0.000000 5.825673 5.825673 0.000000 1000.000000
A-6 1000.000000 0.000000 5.825673 5.825673 0.000000 1000.000000
A-7 879.204066 4.451898 0.000000 4.451898 0.000000 874.752168
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 925.592645 3.738408 5.392199 9.130607 0.000000 921.854237
M-2 925.592651 3.738407 5.392195 9.130602 0.000000 921.854244
M-3 925.592644 3.738410 5.392204 9.130614 0.000000 921.854234
B-1 925.592621 3.738405 5.392194 9.130599 0.000000 921.854217
B-2 925.592603 3.738407 5.392212 9.130619 0.000000 921.854196
B-3 925.592744 3.738373 5.392209 9.130582 0.000000 921.854371
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:15:10 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1995-S18 (POOL # 4186)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4186
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 21,790.80
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,307.26
SUBSERVICER ADVANCES THIS MONTH 839.13
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 82,655.57
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 105,810,086.88
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 423
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 992,306.42
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.73784620 % 3.41068100 % 0.85147280 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.69775020 % 3.43092242 % 0.85948300 %
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 7.77614954
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 149.15
POOL TRADING FACTOR: 75.25564392
................................................................................
Run: 11/03/97 09:15:19 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S19 (POOL # 4188)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4188
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760947QK0 114,954,300.00 88,939,396.66 7.000000 % 620,238.04
A-2 7609473U3 0.00 0.00 0.541587 % 0.00
R 760947QL8 100.00 0.00 7.000000 % 0.00
M-1 760947QM6 1,786,900.00 1,663,284.75 7.000000 % 6,562.41
M-2 760947QN4 893,400.00 831,595.85 7.000000 % 3,281.02
M-3 760947QP9 595,600.00 554,397.22 7.000000 % 2,187.35
B-1 297,800.00 277,198.62 7.000000 % 1,093.67
B-2 238,200.00 221,721.64 7.000000 % 874.79
B-3 357,408.38 179,511.47 7.000000 % 708.26
- -------------------------------------------------------------------------------
119,123,708.38 92,667,106.21 634,945.54
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 518,361.04 1,138,599.08 0.00 0.00 88,319,158.62
A-2 41,786.32 41,786.32 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 9,694.03 16,256.44 0.00 0.00 1,656,722.34
M-2 4,846.75 8,127.77 0.00 0.00 828,314.83
M-3 3,231.16 5,418.51 0.00 0.00 552,209.87
B-1 1,615.58 2,709.25 0.00 0.00 276,104.95
B-2 1,292.25 2,167.04 0.00 0.00 220,846.85
B-3 1,046.24 1,754.50 0.00 0.00 178,803.21
- -------------------------------------------------------------------------------
581,873.37 1,216,818.91 0.00 0.00 92,032,160.67
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 773.693517 5.395518 4.509279 9.904797 0.000000 768.297999
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 930.821395 3.672511 5.425055 9.097566 0.000000 927.148884
M-2 930.821413 3.672510 5.425062 9.097572 0.000000 927.148903
M-3 930.821390 3.672515 5.425050 9.097565 0.000000 927.148875
B-1 930.821424 3.672498 5.425050 9.097548 0.000000 927.148926
B-2 930.821327 3.672502 5.425063 9.097565 0.000000 927.148825
B-3 502.258705 1.981543 2.927296 4.908839 0.000000 500.277050
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:15:20 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 19,201.71
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,313.05
SUBSERVICER ADVANCES THIS MONTH 9,697.98
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 641,154.24
(B) TWO MONTHLY PAYMENTS: 1 75,566.08
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 424,415.11
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 92,032,160.67
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 386
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 269,331.96
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.97731090 % 3.29057200 % 0.73211710 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.96553850 % 3.30020182 % 0.73425960 %
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 7.85264396
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 151.83
POOL TRADING FACTOR: 77.25763571
................................................................................
Run: 11/03/97 09:15:23 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S21 (POOL # 4189)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4189
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947QQ7 37,500,000.00 21,578,633.56 6.200000 % 1,279,839.99
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 35,637,179.27 7.050000 % 2,370,048.66
A-5 760947QU8 104,043,000.00 94,022,440.46 0.000000 % 1,415,412.62
A-6 760947QV6 26,848,000.00 26,422,396.43 7.500000 % 21,217.10
A-7 760947QW4 366,090.95 350,087.76 0.000000 % 388.93
A-8 7609473V1 0.00 0.00 0.426942 % 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 6,605,402.28 7.500000 % 5,304.12
M-2 760947RA1 4,474,600.00 4,403,667.14 7.500000 % 3,536.13
M-3 760947RB9 2,983,000.00 2,935,712.47 7.500000 % 2,357.37
B-1 1,789,800.00 1,761,427.47 7.500000 % 1,414.42
B-2 745,700.00 733,878.91 7.500000 % 589.30
B-3 1,193,929.65 1,175,003.07 7.500000 % 943.52
- -------------------------------------------------------------------------------
298,304,120.60 239,923,828.82 5,101,052.16
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 111,461.77 1,391,301.76 0.00 0.00 20,298,793.57
A-2 194,128.17 194,128.17 0.00 0.00 35,848,000.00
A-3 43,647.43 43,647.43 0.00 0.00 8,450,000.00
A-4 209,316.14 2,579,364.80 0.00 0.00 33,267,130.61
A-5 208,733.75 1,624,146.37 454,509.10 0.00 93,061,536.94
A-6 165,098.74 186,315.84 0.00 0.00 26,401,179.33
A-7 0.00 388.93 0.00 0.00 349,698.83
A-8 85,340.00 85,340.00 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 41,273.45 46,577.57 0.00 0.00 6,600,098.16
M-2 27,516.05 31,052.18 0.00 0.00 4,400,131.01
M-3 18,343.62 20,700.99 0.00 0.00 2,933,355.10
B-1 11,006.17 12,420.59 0.00 0.00 1,760,013.05
B-2 4,585.59 5,174.89 0.00 0.00 733,289.61
B-3 7,341.94 8,285.46 0.00 0.00 1,174,059.55
- -------------------------------------------------------------------------------
1,127,792.82 6,228,844.98 454,509.10 0.00 235,277,285.76
===============================================================================
Run: 11/03/97 09:15:23
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S21 (POOL # 4189)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4189
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 575.430228 34.129066 2.972314 37.101380 0.000000 541.301162
A-2 1000.000000 0.000000 5.415314 5.415314 0.000000 1000.000000
A-3 1000.000000 0.000000 5.165376 5.165376 0.000000 1000.000000
A-4 529.134065 35.190032 3.107886 38.297918 0.000000 493.944033
A-5 903.688287 13.604112 2.006226 15.610338 4.368474 894.452649
A-6 984.147662 0.790267 6.149387 6.939654 0.000000 983.357395
A-7 956.286300 1.062386 0.000000 1.062386 0.000000 955.223914
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 984.147662 0.790268 6.149386 6.939654 0.000000 983.357394
M-2 984.147665 0.790267 6.149388 6.939655 0.000000 983.357397
M-3 984.147660 0.790268 6.149387 6.939655 0.000000 983.357392
B-1 984.147653 0.790267 6.149385 6.939652 0.000000 983.357386
B-2 984.147660 0.790264 6.149376 6.939640 0.000000 983.357396
B-3 984.147659 0.790264 6.149391 6.939655 0.000000 983.357395
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:15:24 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 49,050.95
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 30,007.93
MASTER SERVICER ADVANCES THIS MONTH 6,610.72
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 2,470,404.89
(B) TWO MONTHLY PAYMENTS: 3 973,421.97
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 537,832.53
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 235,277,285.76
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 903
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 876,643.53
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,453,856.49
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.64731970 % 5.82066400 % 1.53201660 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.50792690 % 5.92219696 % 1.56106070 %
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 8.20887084
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 330.79
POOL TRADING FACTOR: 78.87161776
................................................................................
Run: 11/03/97 09:23:50 REPT1B.FRG
Page: 1 of 3
NORWEST MORTGAGE, INC. (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-R20 (POOL #10044)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 10044
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947PS4 17,500,000.00 11,895,856.91 7.500000 % 342,731.43
A-2 760947PT2 73,285,445.00 56,024,616.07 7.500000 % 1,055,616.98
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 29,638,742.93 7.500000 % 27,203.65
A-6 760947PX3 19,608,650.00 14,283,497.78 7.500000 % 325,669.24
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 87,141,723.85 7.500000 % 1,645,177.18
A-11 760947QC8 3,268,319.71 2,910,497.70 0.000000 % 19,600.42
R 760947QD6 100.00 0.00 7.500000 % 0.00
M-1 760947QE4 7,342,463.00 7,209,543.41 7.500000 % 6,617.21
M-2 760947QF1 5,710,804.00 5,607,422.12 7.500000 % 5,146.72
M-3 760947QG9 3,263,317.00 3,204,241.64 7.500000 % 2,940.98
B-1 760947QH7 1,794,824.00 1,762,332.55 7.500000 % 1,617.54
B-2 760947QJ3 1,142,161.00 1,121,484.63 7.500000 % 1,029.34
B-3 1,957,990.76 1,915,099.05 7.500000 % 1,757.76
- -------------------------------------------------------------------------------
326,331,688.47 269,944,796.64 3,435,108.45
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 74,335.98 417,067.41 0.00 0.00 11,553,125.48
A-2 350,092.03 1,405,709.01 0.00 0.00 54,968,999.09
A-3 48,527.29 48,527.29 0.00 0.00 7,765,738.00
A-4 210,419.09 210,419.09 0.00 0.00 33,673,000.00
A-5 185,209.44 212,413.09 0.00 0.00 29,611,539.28
A-6 89,256.10 414,925.34 0.00 0.00 13,957,828.54
A-7 17,340.69 17,340.69 0.00 0.00 2,775,000.00
A-8 6,436.36 6,436.36 0.00 0.00 1,030,000.00
A-9 12,410.31 12,410.31 0.00 0.00 1,986,000.00
A-10 544,539.61 2,189,716.79 0.00 0.00 85,496,546.67
A-11 0.00 19,600.42 0.00 0.00 2,890,897.28
R 0.00 0.00 0.00 0.00 0.00
M-1 45,051.69 51,668.90 0.00 0.00 7,202,926.20
M-2 35,040.20 40,186.92 0.00 0.00 5,602,275.40
M-3 20,022.97 22,963.95 0.00 0.00 3,201,300.66
B-1 11,012.64 12,630.18 0.00 0.00 1,760,715.01
B-2 7,008.04 8,037.38 0.00 0.00 1,120,455.29
B-3 11,967.26 13,725.02 0.00 0.00 1,858,397.11
- -------------------------------------------------------------------------------
1,668,669.70 5,103,778.15 0.00 0.00 266,454,744.01
===============================================================================
Run: 11/03/97 09:23:50
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-1 679.763252 19.584653 4.247770 23.832423 0.000000 660.178599
A-2 764.471254 14.404183 4.777102 19.181285 0.000000 750.067071
A-3 1000.000000 0.000000 6.248896 6.248896 0.000000 1000.000000
A-4 1000.000000 0.000000 6.248896 6.248896 0.000000 1000.000000
A-5 981.897141 0.901225 6.135774 7.036999 0.000000 980.995916
A-6 728.428412 16.608448 4.551874 21.160322 0.000000 711.819964
A-7 1000.000000 0.000000 6.248897 6.248897 0.000000 1000.000000
A-8 1000.000000 0.000000 6.248893 6.248893 0.000000 1000.000000
A-9 1000.000000 0.000000 6.248897 6.248897 0.000000 1000.000000
A-10 764.114912 14.425976 4.774875 19.200851 0.000000 749.688936
A-11 890.518052 5.997094 0.000000 5.997094 0.000000 884.520958
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 981.897139 0.901225 6.135774 7.036999 0.000000 980.995914
M-2 981.897141 0.901225 6.135774 7.036999 0.000000 980.995916
M-3 981.897143 0.901224 6.135772 7.036996 0.000000 980.995919
B-1 981.897139 0.901225 6.135777 7.037002 0.000000 980.995914
B-2 981.897149 0.901221 6.135772 7.036993 0.000000 980.995928
B-3 978.094018 0.897737 6.112010 7.009747 0.000000 949.134770
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:23:51 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 46,888.71
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SPREAD 79,375.98
SUBSERVICER ADVANCES THIS MONTH 28,227.43
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 564,814.60
(B) TWO MONTHLY PAYMENTS: 1 244,504.75
(C) THREE OR MORE MONTHLY PAYMENTS: 8 2,332,863.98
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 562,267.23
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 266,454,744.01
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 942
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,997,061.66
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.20320260 % 5.99968100 % 1.79711600 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.12863600 % 6.00721234 % 1.79826160 %
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 8.04532628
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 319.99
POOL TRADING FACTOR: 81.65150778
................................................................................
Run: 11/03/97 09:15:38 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 173,876,000.00 123,907,508.61 6.850000 % 5,026,574.61
A-2 760947RD5 25,000,000.00 19,642,513.05 7.250000 % 538,935.78
A-3 760947RE3 22,600,422.00 22,600,422.00 7.000000 % 0.00
A-4 760947RF0 15,842,000.00 13,762,690.66 6.750000 % 110,666.22
A-5 760947RG8 11,649,000.00 10,836,269.86 6.900000 % 43,255.60
A-6 760947RU7 73,856,000.00 75,935,309.34 0.000000 % 0.00
A-7 760947RH6 93,000,000.00 77,313,629.63 7.250000 % 1,577,968.61
A-8 760947RJ2 6,350,000.00 7,162,730.14 7.250000 % 0.00
A-9 760947RK9 20,348,738.00 14,500,916.92 7.250000 % 588,260.89
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 178,301.34 167,447.18 0.000000 % 191.64
A-14 7609473W9 0.00 0.00 0.626570 % 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 11,761,931.25 7.250000 % 9,343.90
M-2 760947RS2 6,634,109.00 6,534,406.36 7.250000 % 5,191.06
M-3 760947RT0 5,307,287.00 5,227,524.89 7.250000 % 4,152.84
B-1 760947RV5 3,184,372.00 3,136,514.74 7.250000 % 2,491.71
B-2 760947RW3 1,326,822.00 1,306,881.47 7.250000 % 1,038.21
B-3 760947RX1 2,122,914.66 2,085,265.27 7.250000 % 1,656.57
- -------------------------------------------------------------------------------
530,728,720.00 453,393,119.37 7,909,727.64
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 706,991.13 5,733,565.74 0.00 0.00 118,880,934.00
A-2 118,620.80 657,556.58 0.00 0.00 19,103,577.27
A-3 131,777.23 131,777.23 0.00 0.00 22,600,422.00
A-4 77,380.74 188,046.96 0.00 0.00 13,652,024.44
A-5 62,280.87 105,536.47 0.00 0.00 10,793,014.26
A-6 403,078.81 403,078.81 110,666.22 0.00 76,045,975.56
A-7 466,895.67 2,044,864.28 0.00 0.00 75,735,661.02
A-8 0.00 0.00 43,255.60 0.00 7,205,985.74
A-9 87,570.79 675,831.68 0.00 0.00 13,912,656.03
A-10 19,871.17 19,871.17 0.00 0.00 2,511,158.00
A-11 236,561.53 236,561.53 0.00 0.00 40,000,000.00
A-12 90,584.74 90,584.74 0.00 0.00 15,000,000.00
A-13 0.00 191.64 0.00 0.00 167,255.54
A-14 236,630.14 236,630.14 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 71,030.10 80,374.00 0.00 0.00 11,752,587.35
M-2 39,461.17 44,652.23 0.00 0.00 6,529,215.30
M-3 31,568.93 35,721.77 0.00 0.00 5,223,372.05
B-1 18,941.36 21,433.07 0.00 0.00 3,134,023.03
B-2 7,892.23 8,930.44 0.00 0.00 1,305,843.26
B-3 12,592.88 14,249.45 0.00 0.00 2,054,698.33
- -------------------------------------------------------------------------------
2,819,730.29 10,729,457.93 153,921.82 0.00 445,608,403.18
===============================================================================
Run: 11/03/97 09:15:38
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-1 712.619963 28.908962 4.066065 32.975027 0.000000 683.711001
A-2 785.700522 21.557431 4.744832 26.302263 0.000000 764.143091
A-3 1000.000000 0.000000 5.830742 5.830742 0.000000 1000.000000
A-4 868.747043 6.985622 4.884531 11.870153 0.000000 861.761422
A-5 930.231768 3.713246 5.346456 9.059702 0.000000 926.518522
A-6 1028.153560 0.000000 5.457631 5.457631 1.498405 1029.651965
A-7 831.329351 16.967404 5.020384 21.987788 0.000000 814.361947
A-8 1127.988998 0.000000 0.000000 0.000000 6.811906 1134.800904
A-9 712.619963 28.908962 4.303500 33.212462 0.000000 683.711001
A-10 1000.000000 0.000000 7.913150 7.913150 0.000000 1000.000000
A-11 1000.000000 0.000000 5.914038 5.914038 0.000000 1000.000000
A-12 1000.000000 0.000000 6.038983 6.038983 0.000000 1000.000000
A-13 939.124630 1.074810 0.000000 1.074810 0.000000 938.049821
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 984.971209 0.782480 5.948224 6.730704 0.000000 984.188729
M-2 984.971209 0.782480 5.948225 6.730705 0.000000 984.188728
M-3 984.971208 0.782479 5.948224 6.730703 0.000000 984.188730
B-1 984.971209 0.782481 5.948225 6.730706 0.000000 984.188729
B-2 984.971209 0.782479 5.948221 6.730700 0.000000 984.188731
B-3 982.265236 0.780328 5.931882 6.712210 0.000000 967.866664
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:15:42 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 92,422.43
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 67,786.84
MASTER SERVICER ADVANCES THIS MONTH 1,458.05
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 19 5,106,988.95
(B) TWO MONTHLY PAYMENTS: 4 1,207,555.92
(C) THREE OR MORE MONTHLY PAYMENTS: 2 368,478.27
FORECLOSURES
NUMBER OF LOANS 10
AGGREGATE PRINCIPAL BALANCE 2,519,752.61
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 445,608,403.18
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,648
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 207,719.76
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 7,069,940.51
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.36919200 % 5.19032000 % 1.44048800 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.26516210 % 5.27484997 % 1.45800730 %
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 8.16551281
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 331.66
POOL TRADING FACTOR: 83.96161474
................................................................................
Run: 11/03/97 09:15:44 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 42,340,545.59 6.750000 % 1,095,174.58
A-2 760947SA0 20,391,493.00 20,391,493.00 6.750000 % 0.00
A-3 760947SB8 29,250,000.00 24,223,424.54 6.750000 % 422,892.02
A-4 760947SC6 313,006.32 271,716.68 0.000000 % 1,419.67
A-5 7609473X7 0.00 0.00 0.564292 % 0.00
R 760947SD4 100.00 0.00 6.750000 % 0.00
M-1 760947SE2 1,364,000.00 1,269,846.70 6.750000 % 5,158.07
M-2 760947SF9 818,000.00 761,535.63 6.750000 % 3,093.33
M-3 760947SG7 546,000.00 508,311.09 6.750000 % 2,064.74
B-1 491,000.00 457,107.56 6.750000 % 1,856.75
B-2 273,000.00 254,155.53 6.750000 % 1,032.37
B-3 327,627.84 305,012.70 6.750000 % 1,238.94
- -------------------------------------------------------------------------------
109,132,227.16 90,783,149.02 1,533,930.47
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 236,349.43 1,331,524.01 0.00 0.00 41,245,371.01
A-2 113,827.48 113,827.48 0.00 0.00 20,391,493.00
A-3 135,217.73 558,109.75 0.00 0.00 23,800,532.52
A-4 0.00 1,419.67 0.00 0.00 270,297.01
A-5 42,364.64 42,364.64 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 7,088.42 12,246.49 0.00 0.00 1,264,688.63
M-2 4,250.97 7,344.30 0.00 0.00 758,442.30
M-3 2,837.45 4,902.19 0.00 0.00 506,246.35
B-1 2,551.62 4,408.37 0.00 0.00 455,250.81
B-2 1,418.72 2,451.09 0.00 0.00 253,123.16
B-3 1,702.62 2,941.56 0.00 0.00 303,773.76
- -------------------------------------------------------------------------------
547,609.08 2,081,539.55 0.00 0.00 89,249,218.55
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 764.849626 19.783493 4.269472 24.052965 0.000000 745.066133
A-2 1000.000000 0.000000 5.582106 5.582106 0.000000 1000.000000
A-3 828.151266 14.457847 4.622828 19.080675 0.000000 813.693419
A-4 868.086881 4.535595 0.000000 4.535595 0.000000 863.551286
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 930.972654 3.781576 5.196789 8.978365 0.000000 927.191078
M-2 930.972653 3.781577 5.196785 8.978362 0.000000 927.191076
M-3 930.972692 3.781575 5.196795 8.978370 0.000000 927.191117
B-1 930.972627 3.781568 5.196782 8.978350 0.000000 927.191059
B-2 930.972637 3.781575 5.196777 8.978352 0.000000 927.191062
B-3 930.973082 3.781577 5.196811 8.978388 0.000000 927.191550
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:15:45 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1996-S2 (POOL # 4193)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4193
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 18,531.26
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,580.68
SUBSERVICER ADVANCES THIS MONTH 8,195.24
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 610,921.37
(B) TWO MONTHLY PAYMENTS: 1 232,551.69
(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 89,249,218.55
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 339
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,164,988.54
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.07124860 % 2.80593700 % 1.12281480 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.01981580 % 2.83406098 % 1.13751400 %
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 7.58935615
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 150.87
POOL TRADING FACTOR: 81.78080927
................................................................................
Run: 11/03/97 09:15:33 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S3 (POOL # 4191)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4191
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947SH5 25,823,654.00 20,182,274.37 7.000000 % 439,976.69
A-2 760947SJ1 50,172,797.00 40,770,497.86 7.400000 % 733,294.47
A-3 760947SK8 24,945,526.00 24,945,526.00 7.250000 % 0.00
A-4 760947SL6 33,000,000.00 33,000,000.00 7.250000 % 0.00
A-5 760947SM4 33,510,029.00 32,979,697.16 7.250000 % 26,781.47
A-6 760947SN2 45,513,473.00 35,566,783.61 7.250000 % 775,751.99
A-7 760947SP7 8,560,000.00 8,560,000.00 7.125000 % 0.00
A-8 760947SQ5 77,000,000.00 62,910,937.31 7.250000 % 1,098,819.72
A-9 760947SR3 36,574,716.00 25,249,365.07 7.250000 % 883,275.15
A-10 7609473Y5 0.00 0.00 0.617524 % 0.00
R 760947SS1 100.00 0.00 7.250000 % 0.00
M-1 760947ST9 8,000,000.00 7,873,391.50 7.250000 % 6,393.66
M-2 760947SU6 5,333,000.00 5,248,599.61 7.250000 % 4,262.17
M-3 760947SV4 3,555,400.00 3,499,132.00 7.250000 % 2,841.50
B-1 1,244,400.00 1,224,706.05 7.250000 % 994.53
B-2 888,900.00 874,832.20 7.250000 % 710.42
B-3 1,422,085.30 1,399,086.23 7.250000 % 1,136.16
- -------------------------------------------------------------------------------
355,544,080.30 304,284,828.97 3,974,237.93
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 117,656.86 557,633.55 0.00 0.00 19,742,297.68
A-2 251,262.02 984,556.49 0.00 0.00 40,037,203.39
A-3 150,619.00 150,619.00 0.00 0.00 24,945,526.00
A-4 199,251.25 199,251.25 0.00 0.00 33,000,000.00
A-5 199,128.67 225,910.14 0.00 0.00 32,952,915.69
A-6 214,749.27 990,501.26 0.00 0.00 34,791,031.62
A-7 50,793.45 50,793.45 0.00 0.00 8,560,000.00
A-8 379,850.99 1,478,670.71 0.00 0.00 61,812,117.59
A-9 152,453.56 1,035,728.71 0.00 0.00 24,366,089.92
A-10 156,488.87 156,488.87 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 47,538.88 53,932.54 0.00 0.00 7,866,997.84
M-2 31,690.61 35,952.78 0.00 0.00 5,244,337.44
M-3 21,127.47 23,968.97 0.00 0.00 3,496,290.50
B-1 7,394.68 8,389.21 0.00 0.00 1,223,711.52
B-2 5,282.16 5,992.58 0.00 0.00 874,121.78
B-3 8,447.56 9,583.72 0.00 0.00 1,397,950.07
- -------------------------------------------------------------------------------
1,993,735.30 5,967,973.23 0.00 0.00 300,310,591.04
===============================================================================
Run: 11/03/97 09:15:33
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-1 781.542162 17.037740 4.556166 21.593906 0.000000 764.504422
A-2 812.601655 14.615380 5.007933 19.623313 0.000000 797.986275
A-3 1000.000000 0.000000 6.037916 6.037916 0.000000 1000.000000
A-4 1000.000000 0.000000 6.037917 6.037917 0.000000 1000.000000
A-5 984.173937 0.799208 5.942360 6.741568 0.000000 983.374729
A-6 781.456155 17.044447 4.718367 21.762814 0.000000 764.411708
A-7 1000.000000 0.000000 5.933814 5.933814 0.000000 1000.000000
A-8 817.025160 14.270386 4.933130 19.203516 0.000000 802.754774
A-9 690.350270 24.149884 4.168277 28.318161 0.000000 666.200386
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 984.173938 0.799208 5.942360 6.741568 0.000000 983.374730
M-2 984.173938 0.799207 5.942361 6.741568 0.000000 983.374731
M-3 984.173933 0.799207 5.942361 6.741568 0.000000 983.374726
B-1 984.173939 0.799204 5.942366 6.741570 0.000000 983.374735
B-2 984.173923 0.799213 5.942356 6.741569 0.000000 983.374710
B-3 983.827222 0.798925 5.940263 6.739188 0.000000 983.028282
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:15:34 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1996-S3 (POOL # 4191)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4191
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 63,008.88
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,205.63
SUBSERVICER ADVANCES THIS MONTH 19,864.68
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,809,883.05
(B) TWO MONTHLY PAYMENTS: 1 259,718.44
(C) THREE OR MORE MONTHLY PAYMENTS: 1 75,025.77
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 576,772.64
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 300,310,591.04
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,056
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,727,140.61
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.38785710 % 5.46235700 % 1.14978600 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.30579420 % 5.53014988 % 1.16405600 %
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 8.15686973
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 331.29
POOL TRADING FACTOR: 84.46507977
................................................................................
Run: 11/03/97 09:15:48 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 39,432,610.68 7.125000 % 1,437,058.60
A-2 760947TF8 59,147,000.00 44,196,176.44 7.250000 % 1,610,659.16
A-3 760947TG6 50,000,000.00 40,454,154.36 7.250000 % 1,028,378.38
A-4 760947TH4 2,000,000.00 1,625,802.72 6.812500 % 40,312.45
A-5 760947TJ0 18,900,000.00 15,363,836.87 7.000000 % 380,952.49
A-6 760947TK7 25,500,000.00 20,728,986.37 7.250000 % 513,983.51
A-7 760947TL5 30,750,000.00 24,996,718.77 7.500000 % 619,803.66
A-8 760947TM3 87,500,000.00 74,731,711.83 7.350000 % 1,375,533.61
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 60,371,000.86 7.250000 % 49,224.34
A-14 760947TT8 709,256.16 646,160.54 0.000000 % 20,619.18
A-15 7609473Z2 0.00 0.00 0.501071 % 0.00
R 760947TU5 100.00 0.00 7.250000 % 0.00
M-1 760947TV3 12,822,700.00 12,635,999.43 7.250000 % 10,302.94
M-2 760947TW1 7,123,700.00 7,019,977.79 7.250000 % 5,723.84
M-3 760947TX9 6,268,900.00 6,177,623.79 7.250000 % 5,037.01
B-1 2,849,500.00 2,808,010.82 7.250000 % 2,289.55
B-2 1,424,700.00 1,403,956.14 7.250000 % 1,144.74
B-3 2,280,382.97 2,015,930.98 7.250000 % 1,643.69
- -------------------------------------------------------------------------------
569,896,239.13 503,193,658.39 7,102,667.15
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 234,052.89 1,671,111.49 0.00 0.00 37,995,552.08
A-2 266,929.34 1,877,588.50 0.00 0.00 42,585,517.28
A-3 244,328.85 1,272,707.23 0.00 0.00 39,425,775.98
A-4 9,226.74 49,539.19 0.00 0.00 1,585,490.27
A-5 89,592.43 470,544.92 0.00 0.00 14,982,884.38
A-6 125,195.78 639,179.29 0.00 0.00 20,215,002.86
A-7 156,177.28 775,980.94 0.00 0.00 24,376,915.11
A-8 457,578.77 1,833,112.38 0.00 0.00 73,356,178.22
A-9 122,563.20 122,563.20 0.00 0.00 21,400,000.00
A-10 185,978.35 185,978.35 0.00 0.00 30,271,000.00
A-11 326,684.55 326,684.55 0.00 0.00 54,090,000.00
A-12 258,641.87 258,641.87 0.00 0.00 42,824,000.00
A-13 364,619.57 413,843.91 0.00 0.00 60,321,776.52
A-14 0.00 20,619.18 0.00 0.00 625,541.36
A-15 210,043.06 210,043.06 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 76,316.99 86,619.93 0.00 0.00 12,625,696.49
M-2 42,398.20 48,122.04 0.00 0.00 7,014,253.95
M-3 37,310.67 42,347.68 0.00 0.00 6,172,586.78
B-1 16,959.40 19,248.95 0.00 0.00 2,805,721.27
B-2 8,479.41 9,624.15 0.00 0.00 1,402,811.40
B-3 12,175.51 13,819.20 0.00 0.00 2,014,287.29
- -------------------------------------------------------------------------------
3,245,252.86 10,347,920.01 0.00 0.00 496,090,991.24
===============================================================================
Run: 11/03/97 09:15:48
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-1 747.226004 27.231460 4.435172 31.666632 0.000000 719.994544
A-2 747.226004 27.231460 4.512982 31.744442 0.000000 719.994544
A-3 809.083087 20.567568 4.886577 25.454145 0.000000 788.515520
A-4 812.901360 20.156225 4.613370 24.769595 0.000000 792.745135
A-5 812.901422 20.156216 4.740340 24.896556 0.000000 792.745205
A-6 812.901426 20.156216 4.909638 25.065854 0.000000 792.745210
A-7 812.901423 20.156217 5.078936 25.235153 0.000000 792.745207
A-8 854.076707 15.720384 5.229472 20.949856 0.000000 838.356323
A-9 1000.000000 0.000000 5.727252 5.727252 0.000000 1000.000000
A-10 1000.000000 0.000000 6.143780 6.143780 0.000000 1000.000000
A-11 1000.000000 0.000000 6.039648 6.039648 0.000000 1000.000000
A-12 1000.000000 0.000000 6.039648 6.039648 0.000000 1000.000000
A-13 985.439839 0.803492 5.951709 6.755201 0.000000 984.636347
A-14 911.039729 29.071556 0.000000 29.071556 0.000000 881.968174
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 985.439840 0.803492 5.951710 6.755202 0.000000 984.636347
M-2 985.439840 0.803493 5.951710 6.755203 0.000000 984.636348
M-3 985.439836 0.803492 5.951709 6.755201 0.000000 984.636345
B-1 985.439839 0.803492 5.951711 6.755203 0.000000 984.636347
B-2 985.439840 0.803495 5.951716 6.755211 0.000000 984.636345
B-3 884.031764 0.720809 5.339239 6.060048 0.000000 883.310969
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:15:52 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 105,463.36
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 71,135.82
MASTER SERVICER ADVANCES THIS MONTH 10,726.76
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 19 4,706,132.32
(B) TWO MONTHLY PAYMENTS: 4 1,074,411.67
(C) THREE OR MORE MONTHLY PAYMENTS: 3 777,920.89
FORECLOSURES
NUMBER OF LOANS 9
AGGREGATE PRINCIPAL BALANCE 3,271,510.29
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 496,090,991.24
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,719
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 1,448,211.59
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 6,692,288.83
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.62020520 % 5.14052900 % 1.23926550 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.53429040 % 5.20318604 % 1.25595440 %
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 8.03826094
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 332.69
POOL TRADING FACTOR: 87.04935340
................................................................................
Run: 11/03/97 09:15:54 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 40,418,428.21 6.750000 % 934,756.24
A-2 760947SX0 21,274,070.00 21,274,070.00 6.750000 % 0.00
A-3 760947SY8 38,926,942.00 31,409,231.80 6.750000 % 475,908.36
A-4 760947SZ5 177,268.15 157,351.12 0.000000 % 686.69
A-5 7609474J7 0.00 0.00 0.514738 % 0.00
R 760947TA9 100.00 0.00 6.750000 % 0.00
M-1 760947TB7 1,493,000.00 1,397,313.29 6.750000 % 5,509.94
M-2 760947TC5 597,000.00 558,738.12 6.750000 % 2,203.24
M-3 760947TD3 597,000.00 558,738.12 6.750000 % 2,203.24
B-1 597,000.00 558,738.12 6.750000 % 2,203.24
B-2 299,000.00 279,837.04 6.750000 % 1,103.46
B-3 298,952.57 279,792.64 6.750000 % 1,103.30
- -------------------------------------------------------------------------------
119,444,684.72 96,892,238.46 1,425,677.71
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 226,822.97 1,161,579.21 0.00 0.00 39,483,671.97
A-2 119,387.31 119,387.31 0.00 0.00 21,274,070.00
A-3 176,264.53 652,172.89 0.00 0.00 30,933,323.44
A-4 0.00 686.69 0.00 0.00 156,664.43
A-5 41,464.78 41,464.78 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 7,841.54 13,351.48 0.00 0.00 1,391,803.35
M-2 3,135.56 5,338.80 0.00 0.00 556,534.88
M-3 3,135.56 5,338.80 0.00 0.00 556,534.88
B-1 3,135.56 5,338.80 0.00 0.00 556,534.88
B-2 1,570.41 2,673.87 0.00 0.00 278,733.58
B-3 1,570.16 2,673.46 0.00 0.00 278,689.34
- -------------------------------------------------------------------------------
584,328.38 2,010,006.09 0.00 0.00 95,466,560.75
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 732.425529 16.938792 4.110277 21.049069 0.000000 715.486737
A-2 1000.000000 0.000000 5.611870 5.611870 0.000000 1000.000000
A-3 806.876425 12.225681 4.528086 16.753767 0.000000 794.650745
A-4 887.644622 3.873736 0.000000 3.873736 0.000000 883.770886
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 935.909772 3.690516 5.252204 8.942720 0.000000 932.219257
M-2 935.909749 3.690519 5.252194 8.942713 0.000000 932.219230
M-3 935.909749 3.690519 5.252194 8.942713 0.000000 932.219230
B-1 935.909749 3.690519 5.252194 8.942713 0.000000 932.219230
B-2 935.909833 3.690502 5.252207 8.942709 0.000000 932.219331
B-3 935.909800 3.690519 5.252204 8.942723 0.000000 932.219248
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:15:55 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 21,229.36
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,962.54
SUBSERVICER ADVANCES THIS MONTH 12,010.26
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,235,734.59
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 95,466,560.75
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 1,043,564.59
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.24421200 % 2.59967200 % 1.15611630 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.20309010 % 2.62382251 % 1.16877450 %
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 7.57494456
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 152.88
POOL TRADING FACTOR: 79.92533194
................................................................................
Run: 11/03/97 09:15:57 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 56,984,537.92 6.625000 % 1,408,720.86
A-2 760947UL3 50,000,000.00 39,956,490.45 6.625000 % 1,284,421.96
A-3 760947UM1 12,000,000.00 12,000,000.00 6.625000 % 0.00
A-4 760947UN9 10,424,000.00 8,768,988.11 6.000000 % 97,100.33
A-5 760947UP4 40,000,000.00 34,504,487.17 6.625000 % 828,413.74
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 65,523,851.58 0.000000 % 503,708.79
A-10 760947UU3 27,446,000.00 27,025,334.63 7.000000 % 22,550.35
A-11 760947UV1 15,000,000.00 14,770,094.70 7.000000 % 12,324.39
A-12 760947UW9 72,100,000.00 59,735,096.09 6.625000 % 1,863,930.92
A-13 760947UX7 17,900,000.00 17,900,000.00 6.625000 % 0.00
A-14 7609474A6 0.00 0.00 0.636055 % 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 9,403,626.96 7.000000 % 7,846.53
M-2 760947VB4 5,306,000.00 5,224,674.83 7.000000 % 4,359.55
M-3 760947VC2 4,669,000.00 4,597,438.14 7.000000 % 3,836.17
B-1 2,335,000.00 2,299,211.41 7.000000 % 1,918.50
B-2 849,000.00 835,987.36 7.000000 % 697.56
B-3 1,698,373.98 1,672,342.99 7.000000 % 1,395.43
- -------------------------------------------------------------------------------
424,466,573.98 377,391,269.11 6,041,225.08
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 314,427.58 1,723,148.44 0.00 0.00 55,575,817.06
A-2 220,470.72 1,504,892.68 0.00 0.00 38,672,068.49
A-3 66,213.24 66,213.24 0.00 0.00 12,000,000.00
A-4 43,820.61 140,920.94 0.00 0.00 8,671,887.78
A-5 190,387.82 1,018,801.56 0.00 0.00 33,676,073.43
A-6 52,657.44 52,657.44 0.00 0.00 9,032,000.00
A-7 41,726.62 41,726.62 0.00 0.00 6,262,468.42
A-8 0.00 0.00 0.00 0.00 894,638.35
A-9 361,262.85 864,971.64 97,100.33 0.00 65,117,243.12
A-10 157,560.32 180,110.67 0.00 0.00 27,002,784.28
A-11 86,111.08 98,435.47 0.00 0.00 14,757,770.31
A-12 329,604.52 2,193,535.44 0.00 0.00 57,871,165.17
A-13 98,768.09 98,768.09 0.00 0.00 17,900,000.00
A-14 199,923.56 199,923.56 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 54,824.05 62,670.58 0.00 0.00 9,395,780.43
M-2 30,460.36 34,819.91 0.00 0.00 5,220,315.28
M-3 26,803.51 30,639.68 0.00 0.00 4,593,601.97
B-1 13,404.63 15,323.13 0.00 0.00 2,297,292.91
B-2 4,873.88 5,571.44 0.00 0.00 835,289.80
B-3 9,749.92 11,145.35 0.00 0.00 1,514,668.54
- -------------------------------------------------------------------------------
2,303,050.80 8,344,275.88 97,100.33 0.00 371,290,865.34
===============================================================================
Run: 11/03/97 09:15:57
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-1 838.007911 20.716483 4.623935 25.340418 0.000000 817.291427
A-2 799.129809 25.688439 4.409414 30.097853 0.000000 773.441370
A-3 1000.000000 0.000000 5.517770 5.517770 0.000000 1000.000000
A-4 841.230632 9.315074 4.203819 13.518893 0.000000 831.915558
A-5 862.612179 20.710344 4.759696 25.470040 0.000000 841.901836
A-6 1000.000000 0.000000 5.830097 5.830097 0.000000 1000.000000
A-7 672.155031 0.000000 4.478547 4.478547 0.000000 672.155031
A-8 672.155034 0.000000 0.000000 0.000000 0.000000 672.155034
A-9 970.594315 7.461358 5.351329 12.812687 1.438332 964.571289
A-10 984.672981 0.821626 5.740739 6.562365 0.000000 983.851355
A-11 984.672980 0.821626 5.740739 6.562365 0.000000 983.851354
A-12 828.503413 25.852024 4.571491 30.423515 0.000000 802.651389
A-13 1000.000000 0.000000 5.517770 5.517770 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-1 984.672980 0.821626 5.740738 6.562364 0.000000 983.851354
M-2 984.672980 0.821626 5.740739 6.562365 0.000000 983.851353
M-3 984.672979 0.821626 5.740739 6.562365 0.000000 983.851354
B-1 984.672981 0.821627 5.740741 6.562368 0.000000 983.851353
B-2 984.672980 0.821625 5.740730 6.562355 0.000000 983.851355
B-3 984.672993 0.821627 5.740738 6.562365 0.000000 891.834518
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:15:58 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 83,514.57
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,093.62
SUBSERVICER ADVANCES THIS MONTH 65,581.84
MASTER SERVICER ADVANCES THIS MONTH 4,081.62
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 15 3,803,572.13
(B) TWO MONTHLY PAYMENTS: 3 1,172,671.83
(C) THREE OR MORE MONTHLY PAYMENTS: 5 2,158,951.31
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 1,942,870.23
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 371,290,865.34
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,297
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 487,055.83
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 5,322,682.52
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.63173350 % 5.09437900 % 1.27388790 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.57459310 % 5.17375984 % 1.25164710 %
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 7.95425991
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 331.86
POOL TRADING FACTOR: 87.47234484
................................................................................
Run: 11/03/97 09:16:02 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 9,068,273.26 5.000000 % 1,832,507.62
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 136,575,000.00 113,447,041.67 6.375000 % 1,086,159.97
A-6 760947VW8 123,614,000.00 128,177,586.94 0.000000 % 163,939.98
A-7 760947VJ7 66,675,000.00 57,645,900.44 7.000000 % 602,296.88
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 19,714,582.35 7.000000 % 26,730.77
A-12 760947VP3 38,585,000.00 38,034,358.01 7.000000 % 51,570.33
A-13 760947VQ1 698,595.74 662,494.53 0.000000 % 755.53
A-14 7609474B4 0.00 0.00 0.594057 % 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 12,374,843.34 7.000000 % 16,778.90
M-2 760947VU2 6,974,500.00 6,874,967.73 7.000000 % 9,321.69
M-3 760947VV0 6,137,500.00 6,049,912.45 7.000000 % 8,203.00
B-1 760947VX6 3,069,000.00 3,025,202.67 7.000000 % 4,101.84
B-2 760947VY4 1,116,000.00 1,100,073.70 7.000000 % 1,491.58
B-3 2,231,665.53 2,199,817.72 7.000000 % 2,982.69
- -------------------------------------------------------------------------------
557,958,461.27 508,473,054.81 3,806,840.78
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 37,771.44 1,870,279.06 0.00 0.00 7,235,765.64
A-2 122,957.60 122,957.60 0.00 0.00 28,800,000.00
A-3 126,121.09 126,121.09 0.00 0.00 26,330,000.00
A-4 167,169.33 167,169.33 0.00 0.00 34,157,000.00
A-5 602,479.64 1,688,639.61 0.00 0.00 112,360,881.70
A-6 453,378.89 617,318.87 472,654.42 0.00 128,486,301.38
A-7 336,151.82 938,448.70 0.00 0.00 57,043,603.56
A-8 60,855.68 60,855.68 0.00 0.00 10,436,000.00
A-9 38,195.16 38,195.16 0.00 0.00 6,550,000.00
A-10 22,304.81 22,304.81 0.00 0.00 3,825,000.00
A-11 114,962.08 141,692.85 0.00 0.00 19,687,851.58
A-12 221,790.60 273,360.93 0.00 0.00 37,982,787.68
A-13 0.00 755.53 0.00 0.00 661,739.00
A-14 251,631.40 251,631.40 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 72,161.70 88,940.60 0.00 0.00 12,358,064.44
M-2 40,090.15 49,411.84 0.00 0.00 6,865,646.04
M-3 35,278.99 43,481.99 0.00 0.00 6,041,709.45
B-1 17,640.94 21,742.78 0.00 0.00 3,021,100.83
B-2 6,414.89 7,906.47 0.00 0.00 1,098,582.12
B-3 12,827.85 15,810.54 0.00 0.00 2,196,835.03
- -------------------------------------------------------------------------------
2,740,184.06 6,547,024.84 472,654.42 0.00 505,138,868.45
===============================================================================
Run: 11/03/97 09:16:02
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-1 306.050397 61.846359 1.274770 63.121129 0.000000 244.204038
A-2 1000.000000 0.000000 4.269361 4.269361 0.000000 1000.000000
A-3 1000.000000 0.000000 4.790015 4.790015 0.000000 1000.000000
A-4 1000.000000 0.000000 4.894146 4.894146 0.000000 1000.000000
A-5 830.657453 7.952846 4.411346 12.364192 0.000000 822.704607
A-6 1036.918043 1.326225 3.667699 4.993924 3.823632 1039.415450
A-7 864.580434 9.033324 5.041647 14.074971 0.000000 855.547110
A-8 1000.000000 0.000000 5.831322 5.831322 0.000000 1000.000000
A-9 1000.000000 0.000000 5.831322 5.831322 0.000000 1000.000000
A-10 1000.000000 0.000000 5.831323 5.831323 0.000000 1000.000000
A-11 985.729118 1.336539 5.748104 7.084643 0.000000 984.392579
A-12 985.729118 1.336538 5.748104 7.084642 0.000000 984.392580
A-13 948.323175 1.081498 0.000000 1.081498 0.000000 947.241677
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 985.729117 1.336538 5.748104 7.084642 0.000000 984.392579
M-2 985.729117 1.336539 5.748104 7.084643 0.000000 984.392579
M-3 985.729116 1.336538 5.748104 7.084642 0.000000 984.392578
B-1 985.729120 1.336540 5.748107 7.084647 0.000000 984.392581
B-2 985.729122 1.336541 5.748109 7.084650 0.000000 984.392581
B-3 985.729129 1.336540 5.748106 7.084646 0.000000 984.392598
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:16:04 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 105,603.32
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 18,300.30
SUBSERVICER ADVANCES THIS MONTH 38,653.20
MASTER SERVICER ADVANCES THIS MONTH 3,263.79
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 14 3,154,161.20
(B) TWO MONTHLY PAYMENTS: 3 797,797.46
(C) THREE OR MORE MONTHLY PAYMENTS: 1 421,539.56
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 985,384.21
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 505,138,868.45
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,726
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 433,987.50
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,644,993.30
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 260,624.23
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.77231980 % 4.98211800 % 1.24556170 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.73966900 % 5.00167805 % 1.25209200 %
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 7.89134365
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 332.76
POOL TRADING FACTOR: 90.53341844
................................................................................
Run: 11/03/97 09:16:08 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 51,709,019.19 6.750000 % 821,760.20
A-2 760947UB5 39,034,000.00 32,412,229.18 6.750000 % 667,988.77
A-3 760947UC3 6,047,000.00 6,047,000.00 6.750000 % 0.00
A-4 760947UD1 5,000,000.00 4,701,427.29 6.750000 % 17,920.78
A-5 760947UE9 229,143.79 213,150.46 0.000000 % 1,183.33
A-6 7609474C2 0.00 0.00 0.508860 % 0.00
R 760947UF6 100.00 0.00 6.750000 % 0.00
M-1 760947UG4 1,425,200.00 1,340,094.63 6.750000 % 5,108.14
M-2 760947UH2 570,100.00 536,056.67 6.750000 % 2,043.33
M-3 760947UJ8 570,100.00 536,056.67 6.750000 % 2,043.33
B-1 570,100.00 536,056.67 6.750000 % 2,043.33
B-2 285,000.00 267,981.31 6.750000 % 1,021.48
B-3 285,969.55 268,892.91 6.750000 % 1,024.95
- -------------------------------------------------------------------------------
114,016,713.34 98,567,964.98 1,522,137.64
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 289,527.69 1,111,287.89 0.00 0.00 50,887,258.99
A-2 181,481.65 849,470.42 0.00 0.00 31,744,240.41
A-3 33,858.20 33,858.20 0.00 0.00 6,047,000.00
A-4 26,324.10 44,244.88 0.00 0.00 4,683,506.51
A-5 0.00 1,183.33 0.00 0.00 211,967.13
A-6 41,605.86 41,605.86 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 7,503.42 12,611.56 0.00 0.00 1,334,986.49
M-2 3,001.47 5,044.80 0.00 0.00 534,013.34
M-3 3,001.47 5,044.80 0.00 0.00 534,013.34
B-1 3,001.47 5,044.80 0.00 0.00 534,013.34
B-2 1,500.47 2,521.95 0.00 0.00 266,959.83
B-3 1,505.58 2,530.53 0.00 0.00 267,867.96
- -------------------------------------------------------------------------------
592,311.38 2,114,449.02 0.00 0.00 97,045,827.34
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 861.816987 13.696003 4.825462 18.521465 0.000000 848.120983
A-2 830.358897 17.112998 4.649322 21.762320 0.000000 813.245899
A-3 1000.000000 0.000000 5.599173 5.599173 0.000000 1000.000000
A-4 940.285458 3.584156 5.264820 8.848976 0.000000 936.701302
A-5 930.203956 5.164137 0.000000 5.164137 0.000000 925.039819
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 940.285314 3.584157 5.264819 8.848976 0.000000 936.701158
M-2 940.285336 3.584161 5.264813 8.848974 0.000000 936.701175
M-3 940.285336 3.584161 5.264813 8.848974 0.000000 936.701175
B-1 940.285336 3.584161 5.264813 8.848974 0.000000 936.701175
B-2 940.285298 3.584140 5.264807 8.848947 0.000000 936.701158
B-3 940.285111 3.584018 5.264826 8.848844 0.000000 936.700988
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:16:10 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1996-S8 (POOL # 4200)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4200
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 20,760.63
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,586.78
SUBSERVICER ADVANCES THIS MONTH 20,041.05
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,194,180.34
(B) TWO MONTHLY PAYMENTS: 1 613,890.35
(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 97,045,827.34
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 360
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,146,393.04
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.45656510 % 2.45255700 % 1.09087790 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.41462780 % 2.47616331 % 1.10378860 %
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 7.55663021
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 155.63
POOL TRADING FACTOR: 85.11544009
................................................................................
Run: 11/03/97 09:16:18 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-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 126,846,538.00 129,403,345.09 0.000000 % 168,302.55
A-2 760947WF4 20,813,863.00 18,382,647.56 7.250000 % 219,101.40
A-3 760947WG2 6,939,616.00 6,203,920.97 7.250000 % 74,764.43
A-4 760947WH0 3,076,344.00 2,497,833.57 6.100000 % 55,247.41
A-5 760947WJ6 74,488,122.00 74,488,122.00 6.300000 % 0.00
A-6 760947WK3 22,340,000.00 5,546,328.61 7.250000 % 4,363,020.42
A-7 760947WL1 30,014,887.00 29,621,733.60 7.250000 % 24,761.59
A-8 760947WM9 49,964,458.00 42,880,848.78 7.250000 % 719,866.22
A-9 760947WN7 16,853,351.00 16,853,351.00 7.250000 % 0.00
A-10 760947WP2 18,008,933.00 17,681,305.13 7.250000 % 20,634.65
A-11 760947WQ0 7,003,473.00 7,003,473.00 7.250000 % 0.00
A-12 760947WR8 95,117,613.00 84,206,855.81 7.250000 % 907,715.55
A-13 760947WS6 11,709,319.00 12,971,271.25 7.250000 % 0.00
A-14 760947WT4 67,096,213.00 54,478,684.43 6.730000 % 1,204,966.70
A-15 760947WU1 1,955,837.23 1,858,140.04 0.000000 % 5,656.96
A-16 7609474D0 0.00 0.00 0.360439 % 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 13,010,518.34 7.250000 % 10,875.83
M-2 760947WY3 7,909,900.00 7,806,291.27 7.250000 % 6,525.48
M-3 760947WZ0 5,859,200.00 5,782,452.59 7.250000 % 4,833.70
B-1 3,222,600.00 3,180,388.39 7.250000 % 2,658.57
B-2 1,171,800.00 1,156,451.04 7.250000 % 966.71
B-3 2,343,649.31 2,312,950.79 7.250000 % 1,933.45
- -------------------------------------------------------------------------------
585,919,116.54 537,326,913.26 7,791,831.62
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 546,247.38 714,549.93 320,207.61 0.00 129,555,250.15
A-2 111,019.82 330,121.22 0.00 0.00 18,163,546.16
A-3 37,467.86 112,232.29 0.00 0.00 6,129,156.54
A-4 12,692.52 67,939.93 0.00 0.00 2,442,586.16
A-5 390,914.73 390,914.73 0.00 0.00 74,488,122.00
A-6 33,496.40 4,396,516.82 0.00 0.00 1,183,308.19
A-7 178,896.95 203,658.54 0.00 0.00 29,596,972.01
A-8 258,973.80 978,840.02 0.00 0.00 42,160,982.56
A-9 101,783.82 101,783.82 0.00 0.00 16,853,351.00
A-10 106,784.15 127,418.80 0.00 0.00 17,660,670.48
A-11 42,296.65 42,296.65 0.00 0.00 7,003,473.00
A-12 508,557.34 1,416,272.89 0.00 0.00 83,299,140.26
A-13 0.00 0.00 78,338.46 0.00 13,049,609.71
A-14 305,419.06 1,510,385.76 0.00 0.00 53,273,717.73
A-15 0.00 5,656.96 0.00 0.00 1,852,483.08
A-16 161,333.42 161,333.42 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 78,575.48 89,451.31 0.00 0.00 12,999,642.51
M-2 47,145.17 53,670.65 0.00 0.00 7,799,765.79
M-3 34,922.44 39,756.14 0.00 0.00 5,777,618.89
B-1 19,207.58 21,866.15 0.00 0.00 3,177,729.82
B-2 6,984.25 7,950.96 0.00 0.00 1,155,484.33
B-3 13,968.79 15,902.24 0.00 0.00 2,311,017.34
- -------------------------------------------------------------------------------
2,996,687.61 10,788,519.23 398,546.07 0.00 529,933,627.71
===============================================================================
Run: 11/03/97 09:16:18
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 1020.156696 1.326820 4.306364 5.633184 2.524370 1021.354246
A-2 883.192493 10.526705 5.333936 15.860641 0.000000 872.665788
A-3 893.986205 10.773569 5.399126 16.172695 0.000000 883.212636
A-4 811.948719 17.958788 4.125845 22.084633 0.000000 793.989931
A-5 1000.000000 0.000000 5.248014 5.248014 0.000000 1000.000000
A-6 248.268962 195.300825 1.499391 196.800216 0.000000 52.968137
A-7 986.901387 0.824977 5.960274 6.785251 0.000000 986.076410
A-8 858.227038 14.407566 5.183160 19.590726 0.000000 843.819472
A-9 1000.000000 0.000000 6.039382 6.039382 0.000000 1000.000000
A-10 981.807480 1.145801 5.929510 7.075311 0.000000 980.661679
A-11 1000.000000 0.000000 6.039382 6.039382 0.000000 1000.000000
A-12 885.291937 9.543086 5.346616 14.889702 0.000000 875.748851
A-13 1107.773326 0.000000 0.000000 0.000000 6.690266 1114.463592
A-14 811.948723 17.958789 4.551957 22.510746 0.000000 793.989934
A-15 950.048405 2.892347 0.000000 2.892347 0.000000 947.156058
R-I 0.000000 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-1 986.901385 0.824976 5.960274 6.785250 0.000000 986.076409
M-2 986.901386 0.824976 5.960274 6.785250 0.000000 986.076409
M-3 986.901384 0.824976 5.960274 6.785250 0.000000 986.076408
B-1 986.901381 0.824977 5.960274 6.785251 0.000000 986.076404
B-2 986.901382 0.824979 5.960275 6.785254 0.000000 986.076404
B-3 986.901402 0.824978 5.960273 6.785251 0.000000 986.076428
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:16:21 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 111,053.95
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 71,398.59
MASTER SERVICER ADVANCES THIS MONTH 4,318.15
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 25 6,263,196.28
(B) TWO MONTHLY PAYMENTS: 6 1,729,882.33
(C) THREE OR MORE MONTHLY PAYMENTS: 1 271,953.31
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 1,727,522.64
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 529,933,627.71
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,859
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 598,668.15
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 6,943,905.64
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.79066450 % 4.96747200 % 1.24186330 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.70906180 % 5.01516148 % 1.25818380 %
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 7.87717584
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 334.90
POOL TRADING FACTOR: 90.44484345
................................................................................
Run: 11/03/97 09:16:24 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-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 95,518,744.95 7.000000 % 1,008,440.71
A-2 760947WA5 1,458,253.68 1,292,184.61 0.000000 % 8,094.30
A-3 7609474F5 0.00 0.00 0.238478 % 0.00
R 760947WB3 100.00 0.00 7.000000 % 0.00
M-1 760947WC1 1,442,000.00 1,359,936.13 7.000000 % 5,225.46
M-2 760947WD9 865,000.00 815,773.07 7.000000 % 3,134.55
M-3 760947WE7 288,000.00 271,609.97 7.000000 % 1,043.64
B-1 576,700.00 543,880.14 7.000000 % 2,089.82
B-2 288,500.00 272,081.53 7.000000 % 1,045.45
B-3 288,451.95 272,036.38 7.000000 % 1,045.29
- -------------------------------------------------------------------------------
115,330,005.63 100,346,246.78 1,030,119.22
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 556,596.98 1,565,037.69 0.00 0.00 94,510,304.24
A-2 0.00 8,094.30 0.00 0.00 1,284,090.31
A-3 19,920.69 19,920.69 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 7,924.48 13,149.94 0.00 0.00 1,354,710.67
M-2 4,753.59 7,888.14 0.00 0.00 812,638.52
M-3 1,582.70 2,626.34 0.00 0.00 270,566.33
B-1 3,169.24 5,259.06 0.00 0.00 541,790.32
B-2 1,585.44 2,630.89 0.00 0.00 271,036.08
B-3 1,585.18 2,630.47 0.00 0.00 270,991.09
- -------------------------------------------------------------------------------
597,118.30 1,627,237.52 0.00 0.00 99,316,127.56
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 867.382336 9.157403 5.054321 14.211724 0.000000 858.224933
A-2 886.117846 5.550680 0.000000 5.550680 0.000000 880.567166
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 943.090243 3.623759 5.495479 9.119238 0.000000 939.466484
M-2 943.090254 3.623757 5.495480 9.119237 0.000000 939.466497
M-3 943.090174 3.623750 5.495486 9.119236 0.000000 939.466424
B-1 943.090238 3.623756 5.495474 9.119230 0.000000 939.466482
B-2 943.090225 3.623744 5.495459 9.119203 0.000000 939.466482
B-3 943.090799 3.623688 5.495473 9.119161 0.000000 939.467007
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:16:26 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S11 (POOL # 4204)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4204
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 20,832.12
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,239.59
SUBSERVICER ADVANCES THIS MONTH 6,779.99
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 671,932.08
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 99,316,127.56
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 383
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 644,342.63
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.43092150 % 2.47069000 % 1.09838810 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.40756930 % 2.45470255 % 1.10557480 %
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 7.44927797
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 155.87
POOL TRADING FACTOR: 86.11473399
................................................................................
Run: 11/03/97 09:16:30 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 48,159,656.77 6.087500 % 2,617,117.42
R 0.00 911,833.71 0.000000 % 0.00
- -------------------------------------------------------------------------------
91,183,371.00 49,071,490.48 2,617,117.42
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 258,389.40 2,875,506.82 0.00 0.00 45,542,539.35
R 68,300.40 68,300.40 0.00 0.00 911,833.71
- -------------------------------------------------------------------------------
326,689.80 2,943,807.22 0.00 0.00 46,454,373.06
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 528.162715 28.701696 2.833734 31.535430 0.000000 499.461019
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:16:31 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S12 (POOL # 4205)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4205
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 10,869.12
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 21,980.42
MASTER SERVICER ADVANCES THIS MONTH 1,743.58
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,557,956.27
(B) TWO MONTHLY PAYMENTS: 2 545,758.88
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 771,737.52
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 46,454,373.06
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 183
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 233,375.78
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,277,811.30
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 302,313.46
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 98.14182590 % 1.85817410 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 98.03714130 % 1.96285870 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.50782671
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 326.37
POOL TRADING FACTOR: 50.94610185
................................................................................
Run: 11/03/97 09:16:33 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 186,575,068.00 158,802,435.34 7.500000 % 3,758,860.62
A-2 760947XD8 75,497,074.00 59,292,867.03 7.500000 % 2,193,143.02
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 6,026,511.69 0.000000 % 19,384.43
A-9 7609474E8 0.00 0.00 0.207963 % 0.00
R 760947XL0 100.00 0.00 7.500000 % 0.00
M-1 760947XM8 9,380,900.00 9,250,088.00 7.500000 % 7,550.80
M-2 760947XN6 6,700,600.00 6,607,163.43 7.500000 % 5,393.39
M-3 760947XP1 5,896,500.00 5,814,276.25 7.500000 % 4,746.16
B-1 2,948,300.00 2,907,187.42 7.500000 % 2,373.12
B-2 1,072,100.00 1,057,150.08 7.500000 % 862.95
B-3 2,144,237.43 2,114,337.11 7.500000 % 1,725.83
- -------------------------------------------------------------------------------
536,050,225.54 491,374,942.35 5,994,040.32
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 991,705.21 4,750,565.83 0.00 0.00 155,043,574.72
A-2 370,277.98 2,563,421.00 0.00 0.00 57,099,724.01
A-3 208,341.87 208,341.87 0.00 0.00 33,361,926.00
A-4 432,996.33 432,996.33 0.00 0.00 69,336,000.00
A-5 526,476.23 526,476.23 0.00 0.00 84,305,000.00
A-6 236,707.32 236,707.32 0.00 0.00 37,904,105.00
A-7 91,149.89 91,149.89 0.00 0.00 14,595,895.00
A-8 0.00 19,384.43 0.00 0.00 6,007,127.26
A-9 85,086.82 85,086.82 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 57,765.87 65,316.67 0.00 0.00 9,242,537.20
M-2 41,261.07 46,654.46 0.00 0.00 6,601,770.04
M-3 36,309.57 41,055.73 0.00 0.00 5,809,530.09
B-1 18,155.09 20,528.21 0.00 0.00 2,904,814.30
B-2 6,601.80 7,464.75 0.00 0.00 1,056,287.13
B-3 13,203.83 14,929.66 0.00 0.00 2,112,611.20
- -------------------------------------------------------------------------------
3,116,038.88 9,110,079.20 0.00 0.00 485,380,901.95
===============================================================================
Run: 11/03/97 09:16:33
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-1 851.144995 20.146639 5.315315 25.461954 0.000000 830.998356
A-2 785.366424 29.049378 4.904534 33.953912 0.000000 756.317046
A-3 1000.000000 0.000000 6.244899 6.244899 0.000000 1000.000000
A-4 1000.000000 0.000000 6.244899 6.244899 0.000000 1000.000000
A-5 1000.000000 0.000000 6.244899 6.244899 0.000000 1000.000000
A-6 1000.000000 0.000000 6.244899 6.244899 0.000000 1000.000000
A-7 1000.000000 0.000000 6.244899 6.244899 0.000000 1000.000000
A-8 951.691705 3.061141 0.000000 3.061141 0.000000 948.630564
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 986.055496 0.804912 6.157817 6.962729 0.000000 985.250584
M-2 986.055492 0.804912 6.157817 6.962729 0.000000 985.250581
M-3 986.055499 0.804911 6.157817 6.962728 0.000000 985.250588
B-1 986.055496 0.804911 6.157816 6.962727 0.000000 985.250585
B-2 986.055480 0.804916 6.157821 6.962737 0.000000 985.250564
B-3 986.055499 0.804869 6.157821 6.962690 0.000000 985.250593
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:16:35 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 102,023.22
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 71,013.57
MASTER SERVICER ADVANCES THIS MONTH 2,126.30
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 28 7,187,643.51
(B) TWO MONTHLY PAYMENTS: 4 1,296,569.41
(C) THREE OR MORE MONTHLY PAYMENTS: 2 192,334.70
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,186,759.96
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 485,380,901.95
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,721
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 288,654.37
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 5,592,514.21
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.28241640 % 4.46514800 % 1.25243520 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.21588090 % 4.46120505 % 1.26700980 %
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 7.90417471
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 336.58
POOL TRADING FACTOR: 90.54765371
................................................................................
Run: 11/03/97 09:16:40 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 60,849,304.71 7.000000 % 2,618,304.38
A-2 760947XR7 13,800,000.00 13,800,000.00 7.000000 % 0.00
A-3 760947XS5 18,350,000.00 18,350,000.00 7.000000 % 0.00
A-4 760947XT3 18,245,000.00 18,245,000.00 7.000000 % 0.00
A-5 760947XU0 20,000,000.00 18,859,667.78 7.000000 % 74,898.17
A-6 760947XV8 2,531,159.46 2,249,752.67 0.000000 % 12,284.90
A-7 7609474G3 0.00 0.00 0.354757 % 0.00
R 760947XW6 100.00 0.00 7.000000 % 0.00
M-1 760947XX4 2,368,100.00 2,233,077.60 7.000000 % 8,868.31
M-2 760947XY2 789,000.00 744,013.44 7.000000 % 2,954.73
M-3 760947XZ9 394,500.00 372,006.71 7.000000 % 1,477.37
B-1 789,000.00 744,013.44 7.000000 % 2,954.73
B-2 394,500.00 372,006.71 7.000000 % 1,477.37
B-3 394,216.33 371,739.25 7.000000 % 1,476.30
- -------------------------------------------------------------------------------
157,805,575.79 137,190,582.31 2,724,696.26
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 354,797.76 2,973,102.14 0.00 0.00 58,231,000.33
A-2 80,464.50 80,464.50 0.00 0.00 13,800,000.00
A-3 106,994.47 106,994.47 0.00 0.00 18,350,000.00
A-4 106,382.24 106,382.24 0.00 0.00 18,245,000.00
A-5 109,966.22 184,864.39 0.00 0.00 18,784,769.61
A-6 0.00 12,284.90 0.00 0.00 2,237,467.77
A-7 40,539.84 40,539.84 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 13,020.55 21,888.86 0.00 0.00 2,224,209.29
M-2 4,338.17 7,292.90 0.00 0.00 741,058.71
M-3 2,169.08 3,646.45 0.00 0.00 370,529.34
B-1 4,338.17 7,292.90 0.00 0.00 741,058.71
B-2 2,169.08 3,646.45 0.00 0.00 370,529.34
B-3 2,167.52 3,643.82 0.00 0.00 370,262.95
- -------------------------------------------------------------------------------
827,347.60 3,552,043.86 0.00 0.00 134,465,886.05
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 763.000686 32.831403 4.448875 37.280278 0.000000 730.169283
A-2 1000.000000 0.000000 5.830761 5.830761 0.000000 1000.000000
A-3 1000.000000 0.000000 5.830761 5.830761 0.000000 1000.000000
A-4 1000.000000 0.000000 5.830761 5.830761 0.000000 1000.000000
A-5 942.983389 3.744909 5.498311 9.243220 0.000000 939.238481
A-6 888.822970 4.853467 0.000000 4.853467 0.000000 883.969503
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 942.982813 3.744905 5.498311 9.243216 0.000000 939.237908
M-2 942.982814 3.744905 5.498314 9.243219 0.000000 939.237909
M-3 942.982788 3.744918 5.498302 9.243220 0.000000 939.237871
B-1 942.982814 3.744905 5.498314 9.243219 0.000000 939.237909
B-2 942.982788 3.744918 5.498302 9.243220 0.000000 939.237871
B-3 942.982879 3.744873 5.498301 9.243174 0.000000 939.237982
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:16:42 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S13 (POOL # 4207)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4207
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 28,433.63
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 742.96
SUBSERVICER ADVANCES THIS MONTH 9,122.90
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 908,382.72
(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 134,465,886.05
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 589
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,178,296.61
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.41557180 % 2.48190100 % 1.10252720 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.35657110 % 2.48077593 % 1.12067510 %
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 7.54497814
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 151.50
POOL TRADING FACTOR: 85.20984469
................................................................................
Run: 11/03/97 09:16:44 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S14 (POOL # 4208)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4208
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947YA3 31,680,861.00 27,768,422.91 7.500000 % 473,943.29
A-2 760947YB1 105,040,087.00 94,259,874.57 7.500000 % 1,305,888.87
A-3 760947YC9 2,560,000.00 2,560,000.00 7.500000 % 0.00
A-4 760947YD7 33,579,740.00 33,116,737.45 7.500000 % 31,680.71
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 9,421,072.82 8.000000 % 130,520.80
A-12 760947YM7 59,143,468.00 53,073,602.99 7.000000 % 735,288.77
A-13 760947YN5 16,215,000.00 14,550,862.54 6.287500 % 201,589.59
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 9,241,842.48 0.000000 % 147,268.30
A-19 760947H53 0.00 0.00 0.201134 % 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 10,872,887.00 7.500000 % 10,401.41
M-2 760947YX3 3,675,000.00 3,624,328.54 7.500000 % 3,467.17
M-3 760947YY1 1,837,500.00 1,812,164.29 7.500000 % 1,733.58
B-1 2,756,200.00 2,718,197.09 7.500000 % 2,600.33
B-2 1,286,200.00 1,268,465.65 7.500000 % 1,213.46
B-3 1,470,031.75 1,449,762.63 7.500000 % 1,386.93
- -------------------------------------------------------------------------------
367,497,079.85 342,817,732.96 3,046,983.21
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 173,345.30 647,288.59 0.00 0.00 27,294,479.62
A-2 588,420.42 1,894,309.29 0.00 0.00 92,953,985.70
A-3 16,000.00 16,000.00 0.00 0.00 2,560,000.00
A-4 206,732.34 238,413.05 0.00 0.00 33,085,056.74
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-7 169,690.39 169,690.39 0.00 0.00 27,457,512.00
A-8 81,165.42 81,165.42 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 62,732.12 193,252.92 0.00 0.00 9,290,552.02
A-12 309,226.16 1,044,514.93 0.00 0.00 52,338,314.22
A-13 76,149.38 277,738.97 0.00 0.00 14,349,272.95
A-14 32,851.72 32,851.72 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 15,169.36 15,169.36 0.00 0.00 2,430,000.00
A-18 0.00 147,268.30 0.00 0.00 9,094,574.18
A-19 57,391.49 57,391.49 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 67,874.36 78,275.77 0.00 0.00 10,862,485.59
M-2 22,624.99 26,092.16 0.00 0.00 3,620,861.37
M-3 11,312.50 13,046.08 0.00 0.00 1,810,430.71
B-1 16,968.43 19,568.76 0.00 0.00 2,715,596.76
B-2 7,918.44 9,131.90 0.00 0.00 1,267,252.19
B-3 9,050.20 10,437.13 0.00 0.00 1,448,375.70
- -------------------------------------------------------------------------------
2,137,820.52 5,184,803.73 0.00 0.00 339,770,749.75
===============================================================================
Run: 11/03/97 09:16:44
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-1 876.504679 14.959925 5.471609 20.431534 0.000000 861.544755
A-2 897.370492 12.432290 5.601865 18.034155 0.000000 884.938202
A-3 1000.000000 0.000000 6.250000 6.250000 0.000000 1000.000000
A-4 986.211848 0.943447 6.156460 7.099907 0.000000 985.268401
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 6.180108 6.180108 0.000000 1000.000000
A-8 1000.000000 0.000000 6.242533 6.242533 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-11 897.370491 12.432291 5.975323 18.407614 0.000000 884.938201
A-12 897.370492 12.432290 5.228408 17.660698 0.000000 884.938202
A-13 897.370493 12.432290 4.696231 17.128521 0.000000 884.938202
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 6.242535 6.242535 0.000000 1000.000000
A-18 957.718959 15.261204 0.000000 15.261204 0.000000 942.457755
R-I 0.000000 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-1 986.211848 0.943447 6.156460 7.099907 0.000000 985.268401
M-2 986.211848 0.943448 6.156460 7.099908 0.000000 985.268400
M-3 986.211859 0.943445 6.156463 7.099908 0.000000 985.268414
B-1 986.211846 0.943448 6.156458 7.099906 0.000000 985.268399
B-2 986.211826 0.943446 6.156461 7.099907 0.000000 985.268380
B-3 986.211781 0.943449 6.156466 7.099915 0.000000 985.268311
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:16:48 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S14 (POOL # 4208)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4208
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 71,013.39
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,893.85
SUBSERVICER ADVANCES THIS MONTH 19,060.35
MASTER SERVICER ADVANCES THIS MONTH 1,760.12
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,146,358.55
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 514,160.77
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 339,770,749.75
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,348
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 214,351.36
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,718,166.55
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.48100210 % 4.88925600 % 1.62974170 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.43012770 % 4.79552100 % 1.64246020 %
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 7.82845454
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 322.93
POOL TRADING FACTOR: 92.45536043
................................................................................
Run: 11/03/97 09:16:58 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-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 6,109,304.25 7.750000 % 2,679,369.70
A-2 760947ZU8 108,005,000.00 83,852,855.98 7.500000 % 2,059,682.02
A-3 760947ZV6 22,739,000.00 17,908,571.19 6.287500 % 411,936.40
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 1,637,144.08 7.750000 % 31,370.56
A-8 760947A27 4,558,000.00 3,831,456.63 7.750000 % 61,959.23
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 9,466,919.49 7.750000 % 58,510.33
A-18 760947B42 12,069,000.00 12,069,000.00 7.750000 % 0.00
A-19 760947B59 8,230,000.00 9,064,080.51 7.750000 % 0.00
A-20 760947B67 41,182,000.00 40,737,505.23 7.750000 % 30,853.49
A-21 760947B75 10,625,000.00 10,510,319.87 7.750000 % 7,960.23
A-22 760947B83 5,391,778.36 5,096,772.86 0.000000 % 53,200.72
A-23 7609474H1 0.00 0.00 0.324707 % 0.00
R-I 760947B91 100.00 0.00 7.750000 % 0.00
R-II 760947C25 100.00 0.00 7.750000 % 0.00
M-1 760947C33 10,108,600.00 9,999,493.62 7.750000 % 7,573.35
M-2 760947C41 6,317,900.00 6,249,708.24 7.750000 % 4,733.36
M-3 760947C58 5,559,700.00 5,499,691.80 7.750000 % 4,165.32
B-1 2,527,200.00 2,499,922.84 7.750000 % 1,893.37
B-2 1,263,600.00 1,249,961.44 7.750000 % 946.69
B-3 2,022,128.94 2,000,303.27 7.750000 % 1,514.97
- -------------------------------------------------------------------------------
505,431,107.30 442,781,011.30 5,415,669.74
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 39,436.70 2,718,806.40 0.00 0.00 3,429,934.55
A-2 523,825.05 2,583,507.07 0.00 0.00 81,793,173.96
A-3 93,787.74 505,724.14 0.00 0.00 17,496,634.79
A-4 40,461.11 40,461.11 0.00 0.00 0.00
A-5 182,257.42 182,257.42 0.00 0.00 25,743,000.00
A-6 482,446.12 482,446.12 0.00 0.00 77,229,000.00
A-7 10,568.07 41,938.63 0.00 0.00 1,605,773.52
A-8 24,732.77 86,692.00 0.00 0.00 3,769,497.40
A-9 34,649.78 34,649.78 0.00 0.00 5,200,000.00
A-10 31,796.25 31,796.25 0.00 0.00 5,004,000.00
A-11 73,198.75 73,198.75 0.00 0.00 11,334,000.00
A-12 33,041.40 33,041.40 0.00 0.00 5,667,000.00
A-13 96,071.93 96,071.93 0.00 0.00 15,379,000.00
A-14 64,082.10 64,082.10 0.00 0.00 9,617,000.00
A-15 95,786.65 95,786.65 0.00 0.00 14,375,000.00
A-16 293,388.26 293,388.26 0.00 0.00 45,450,000.00
A-17 61,110.74 119,621.07 0.00 0.00 9,408,409.16
A-18 77,907.66 77,907.66 0.00 0.00 12,069,000.00
A-19 0.00 0.00 58,510.33 0.00 9,122,590.84
A-20 262,968.23 293,821.72 0.00 0.00 40,706,651.74
A-21 67,846.08 75,806.31 0.00 0.00 10,502,359.64
A-22 0.00 53,200.72 0.00 0.00 5,043,572.14
A-23 119,753.52 119,753.52 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 64,548.60 72,121.95 0.00 0.00 9,991,920.27
M-2 40,343.04 45,076.40 0.00 0.00 6,244,974.88
M-3 35,501.54 39,666.86 0.00 0.00 5,495,526.48
B-1 16,137.48 18,030.85 0.00 0.00 2,498,029.47
B-2 8,068.74 9,015.43 0.00 0.00 1,249,014.75
B-3 12,912.34 14,427.31 0.00 0.00 1,998,788.30
- -------------------------------------------------------------------------------
2,886,628.07 8,302,297.81 58,510.33 0.00 437,423,851.89
===============================================================================
Run: 11/03/97 09:16:58
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-1 162.793228 71.396549 1.050861 72.447410 0.000000 91.396679
A-2 776.379390 19.070247 4.850007 23.920254 0.000000 757.309143
A-3 787.570746 18.115854 4.124532 22.240386 0.000000 769.454892
A-5 1000.000000 0.000000 7.079883 7.079883 0.000000 1000.000000
A-6 1000.000000 0.000000 6.246955 6.246955 0.000000 1000.000000
A-7 816.530713 15.646165 5.270858 20.917023 0.000000 800.884549
A-8 840.600401 13.593513 5.426233 19.019746 0.000000 827.006889
A-9 1000.000000 0.000000 6.663419 6.663419 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 5.830492 5.830492 0.000000 1000.000000
A-13 1000.000000 0.000000 6.246956 6.246956 0.000000 1000.000000
A-14 1000.000000 0.000000 6.663419 6.663419 0.000000 1000.000000
A-15 1000.000000 0.000000 6.663419 6.663419 0.000000 1000.000000
A-16 1000.000000 0.000000 6.455187 6.455187 0.000000 1000.000000
A-17 919.029171 5.680063 5.932506 11.612569 0.000000 913.349108
A-18 1000.000000 0.000000 6.455188 6.455188 0.000000 1000.000000
A-19 1101.346356 0.000000 0.000000 0.000000 7.109396 1108.455752
A-20 989.206576 0.749198 6.385514 7.134712 0.000000 988.457378
A-21 989.206576 0.749198 6.385513 7.134711 0.000000 988.457378
A-22 945.286048 9.867008 0.000000 9.867008 0.000000 935.419041
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 989.206579 0.749199 6.385513 7.134712 0.000000 988.457380
M-2 989.206578 0.749198 6.385514 7.134712 0.000000 988.457380
M-3 989.206576 0.749199 6.385514 7.134713 0.000000 988.457377
B-1 989.206569 0.749197 6.385518 7.134715 0.000000 988.457372
B-2 989.206584 0.749201 6.385518 7.134719 0.000000 988.457384
B-3 989.206588 0.749200 6.385518 7.134718 0.000000 988.457393
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:17:03 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 91,424.82
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 63,867.70
MASTER SERVICER ADVANCES THIS MONTH 4,118.84
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 20 5,185,149.32
(B) TWO MONTHLY PAYMENTS: 6 1,278,135.65
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 8
AGGREGATE PRINCIPAL BALANCE 2,122,806.39
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 437,423,851.89
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,634
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 543,695.22
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 5,021,129.34
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.71714150 % 4.96908300 % 1.31377530 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.64488730 % 4.96827540 % 1.32888400 %
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 8.27007319
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 336.68
POOL TRADING FACTOR: 86.54470324
................................................................................
Run: 11/03/97 09:17:05 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-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 14,654,613.95 7.750000 % 842,397.77
A-2 760947E23 57,937,351.00 37,105,548.37 7.750000 % 3,547,138.05
A-3 760947E31 32,313,578.00 32,313,578.00 7.750000 % 0.00
A-4 760947E49 49,946,015.00 37,937,414.49 7.750000 % 2,044,766.10
A-5 760947E56 17,641,789.00 17,455,776.49 7.750000 % 12,068.05
A-6 760947E64 16,661,690.00 16,486,011.51 7.750000 % 11,397.61
A-7 760947E72 20,493,335.00 14,842,154.73 8.000000 % 962,255.50
A-8 760947E80 19,268,210.00 14,842,154.73 7.500000 % 962,255.50
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 3,430,353.02 7.750000 % 83,477.05
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 1,468,987.75 7.750000 % 237,398.48
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 17,081,697.35 7.750000 % 1,371,571.79
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 1,034,861.76 0.000000 % 1,196.51
A-25 7609475H0 0.00 0.00 0.547551 % 0.00
R 760947F97 100.00 0.00 7.750000 % 0.00
M-1 760947G21 7,283,700.00 7,206,901.72 7.750000 % 4,982.49
M-2 760947G39 4,552,300.00 4,504,301.21 7.750000 % 3,114.05
M-3 760947G47 4,006,000.00 3,963,761.32 7.750000 % 2,740.35
B-1 1,820,900.00 1,801,700.68 7.750000 % 1,245.61
B-2 910,500.00 900,899.83 7.750000 % 622.84
B-3 1,456,687.10 1,441,328.50 7.750000 % 996.44
- -------------------------------------------------------------------------------
364,183,311.55 304,497,230.41 10,089,624.19
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 94,435.76 936,833.53 0.00 0.00 13,812,216.18
A-2 239,111.76 3,786,249.81 0.00 0.00 33,558,410.32
A-3 208,231.84 208,231.84 0.00 0.00 32,313,578.00
A-4 244,472.39 2,289,238.49 0.00 0.00 35,892,648.39
A-5 112,486.72 124,554.77 0.00 0.00 17,443,708.44
A-6 106,237.46 117,635.07 0.00 0.00 16,474,613.90
A-7 98,729.59 1,060,985.09 0.00 0.00 13,879,899.23
A-8 92,558.99 1,054,814.49 0.00 0.00 13,879,899.23
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 22,105.53 105,582.58 0.00 0.00 3,346,875.97
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 9,466.30 246,864.78 0.00 0.00 1,231,589.27
A-15 8,395.83 8,395.83 0.00 0.00 1,300,000.00
A-16 121,705.94 121,705.94 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-21 110,076.12 1,481,647.91 0.00 0.00 15,710,125.56
A-22 94,840.61 94,840.61 0.00 0.00 14,717,439.00
A-23 53,909.11 53,909.11 0.00 0.00 8,365,657.00
A-24 0.00 1,196.51 0.00 0.00 1,033,665.25
A-25 138,633.49 138,633.49 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 46,441.97 51,424.46 0.00 0.00 7,201,919.23
M-2 29,026.16 32,140.21 0.00 0.00 4,501,187.16
M-3 25,542.86 28,283.21 0.00 0.00 3,961,020.97
B-1 11,610.33 12,855.94 0.00 0.00 1,800,455.07
B-2 5,805.48 6,428.32 0.00 0.00 900,276.99
B-3 9,288.06 10,284.50 0.00 0.00 1,440,332.06
- -------------------------------------------------------------------------------
2,092,576.19 12,182,200.38 0.00 0.00 294,407,606.22
===============================================================================
Run: 11/03/97 09:17:05
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-1 747.612370 42.975338 4.817687 47.793025 0.000000 704.637032
A-2 640.442611 61.223684 4.127074 65.350758 0.000000 579.218928
A-3 1000.000000 0.000000 6.444097 6.444097 0.000000 1000.000000
A-4 759.568396 40.939524 4.894733 45.834257 0.000000 718.628871
A-5 989.456142 0.684060 6.376152 7.060212 0.000000 988.772082
A-6 989.456142 0.684061 6.376152 7.060213 0.000000 988.772081
A-7 724.243015 46.954558 4.817644 51.772202 0.000000 677.288457
A-8 770.292348 49.940057 4.803715 54.743772 0.000000 720.352292
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-11 700.001188 17.034408 4.510876 21.545284 0.000000 682.966779
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-14 780.008129 126.054657 5.026448 131.081105 0.000000 653.953472
A-15 1000.000000 0.000000 6.458331 6.458331 0.000000 1000.000000
A-16 1000.000000 0.000000 6.444097 6.444097 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-21 871.426783 69.971055 5.615559 75.586614 0.000000 801.455728
A-22 1000.000000 0.000000 6.444097 6.444097 0.000000 1000.000000
A-23 1000.000000 0.000000 6.444098 6.444098 0.000000 1000.000000
A-24 925.277078 1.069808 0.000000 1.069808 0.000000 924.207270
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 989.456145 0.684060 6.376151 7.060211 0.000000 988.772084
M-2 989.456145 0.684061 6.376153 7.060214 0.000000 988.772084
M-3 989.456146 0.684061 6.376151 7.060212 0.000000 988.772084
B-1 989.456137 0.684063 6.376149 7.060212 0.000000 988.772074
B-2 989.456156 0.684064 6.376145 7.060209 0.000000 988.772092
B-3 989.456487 0.684059 6.376153 7.060212 0.000000 988.772441
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:17:09 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 62,647.55
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 58,147.67
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 3,731,929.27
(B) TWO MONTHLY PAYMENTS: 5 1,967,226.88
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 1,820,822.79
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 294,407,606.22
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,131
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 9,878,902.94
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.46907710 % 5.16537300 % 1.36554960 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.24916470 % 5.32055797 % 1.41153100 %
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 8.55300456
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 339.04
POOL TRADING FACTOR: 80.84049897
................................................................................
Run: 11/03/97 09:17:14 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S17 (POOL # 4215)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4215
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947C66 25,652,000.00 20,464,183.96 7.250000 % 474,608.67
A-2 760947C74 26,006,000.00 13,338,816.15 7.250000 % 1,274,740.75
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 16,467,837.92 7.250000 % 59,680.97
A-7 760947D40 1,820,614.04 1,579,243.02 0.000000 % 10,132.91
A-8 7609474Y4 0.00 0.00 0.385708 % 0.00
R 760947D57 100.00 0.00 7.250000 % 0.00
M-1 760947D65 1,515,800.00 1,447,068.78 7.250000 % 5,244.31
M-2 760947D73 606,400.00 578,903.88 7.250000 % 2,098.00
M-3 760947D81 606,400.00 578,903.88 7.250000 % 2,098.00
B-1 606,400.00 578,903.88 7.250000 % 2,098.00
B-2 303,200.00 289,451.94 7.250000 % 1,049.00
B-3 303,243.02 289,492.98 7.250000 % 1,049.16
- -------------------------------------------------------------------------------
121,261,157.06 102,203,806.39 1,832,799.77
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 123,460.21 598,068.88 0.00 0.00 19,989,575.29
A-2 80,472.94 1,355,213.69 0.00 0.00 12,064,075.40
A-3 138,740.66 138,740.66 0.00 0.00 22,997,000.00
A-4 43,534.06 43,534.06 0.00 0.00 7,216,000.00
A-5 98,808.31 98,808.31 0.00 0.00 16,378,000.00
A-6 99,350.30 159,031.27 0.00 0.00 16,408,156.95
A-7 0.00 10,132.91 0.00 0.00 1,569,110.11
A-8 32,803.49 32,803.49 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 8,730.15 13,974.46 0.00 0.00 1,441,824.47
M-2 3,492.52 5,590.52 0.00 0.00 576,805.88
M-3 3,492.52 5,590.52 0.00 0.00 576,805.88
B-1 3,492.52 5,590.52 0.00 0.00 576,805.88
B-2 1,746.26 2,795.26 0.00 0.00 288,402.94
B-3 1,746.51 2,795.67 0.00 0.00 288,443.82
- -------------------------------------------------------------------------------
639,870.45 2,472,670.22 0.00 0.00 100,371,006.62
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 797.761732 18.501819 4.812888 23.314707 0.000000 779.259913
A-2 512.913026 49.017179 3.094399 52.111578 0.000000 463.895847
A-3 1000.000000 0.000000 6.032990 6.032990 0.000000 1000.000000
A-4 1000.000000 0.000000 6.032991 6.032991 0.000000 1000.000000
A-5 1000.000000 0.000000 6.032990 6.032990 0.000000 1000.000000
A-6 954.657271 3.459766 5.759438 9.219204 0.000000 951.197505
A-7 867.423290 5.565655 0.000000 5.565655 0.000000 861.857635
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 954.656802 3.459764 5.759434 9.219198 0.000000 951.197038
M-2 954.656794 3.459763 5.759433 9.219196 0.000000 951.197032
M-3 954.656794 3.459763 5.759433 9.219196 0.000000 951.197032
B-1 954.656794 3.459763 5.759433 9.219196 0.000000 951.197032
B-2 954.656794 3.459763 5.759433 9.219196 0.000000 951.197032
B-3 954.656697 3.459766 5.759440 9.219206 0.000000 951.196891
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:17:16 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 21,048.80
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 29,722.55
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,644,373.86
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 279,767.15
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 100,371,006.62
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 394
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,461,616.26
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.26062940 % 2.58870800 % 1.15066220 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.20544850 % 2.58584258 % 1.16764220 %
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 7.81435237
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 158.18
POOL TRADING FACTOR: 82.77259516
................................................................................
Run: 11/03/97 09:17:20 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 50,472,914.68 6.256250 % 2,039,748.23
A-2 760947H79 0.00 0.00 2.743750 % 0.00
A-3 760947H87 33,761,149.00 33,761,149.00 7.750000 % 0.00
A-4 760947H95 4,982,438.00 4,982,438.00 8.000000 % 0.00
A-5 760947J28 20,015,977.00 19,846,195.09 8.000000 % 13,803.52
A-6 760947J36 48,165,041.00 34,662,260.41 7.250000 % 2,719,664.34
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 2,149,117.21 0.000000 % 14,243.10
A-14 7609474Z1 0.00 0.00 0.289219 % 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 4,247,265.14 8.000000 % 2,954.08
M-2 760947K67 2,677,200.00 2,654,491.13 8.000000 % 1,846.26
M-3 760947K75 2,463,100.00 2,442,207.21 8.000000 % 1,698.62
B-1 1,070,900.00 1,061,816.28 8.000000 % 738.52
B-2 428,400.00 424,766.16 8.000000 % 295.44
B-3 856,615.33 849,349.27 8.000000 % 590.74
- -------------------------------------------------------------------------------
214,178,435.49 190,188,929.58 4,795,582.85
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 263,082.25 2,302,830.48 0.00 0.00 48,433,166.45
A-2 115,377.74 115,377.74 0.00 0.00 0.00
A-3 217,990.71 217,990.71 0.00 0.00 33,761,149.00
A-4 33,208.63 33,208.63 0.00 0.00 4,982,438.00
A-5 132,277.61 146,081.13 0.00 0.00 19,832,391.57
A-6 209,369.76 2,929,034.10 0.00 0.00 31,942,596.07
A-7 61,957.29 61,957.29 0.00 0.00 10,255,000.00
A-8 43,037.00 43,037.00 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 6,188.12 6,188.12 0.00 0.00 0.00
A-12 26,709.88 26,709.88 0.00 0.00 4,421,960.00
A-13 0.00 14,243.10 0.00 0.00 2,134,874.11
A-14 45,828.00 45,828.00 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 28,308.60 31,262.68 0.00 0.00 4,244,311.06
M-2 17,692.55 19,538.81 0.00 0.00 2,652,644.87
M-3 16,277.64 17,976.26 0.00 0.00 2,440,508.59
B-1 7,077.16 7,815.68 0.00 0.00 1,061,077.76
B-2 2,831.12 3,126.56 0.00 0.00 424,470.72
B-3 5,661.03 6,251.77 0.00 0.00 848,758.53
- -------------------------------------------------------------------------------
1,298,324.47 6,093,907.32 0.00 0.00 185,393,346.73
===============================================================================
Run: 11/03/97 09:17:20
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-1 832.886381 33.659212 4.341291 38.000503 0.000000 799.227169
A-3 1000.000000 0.000000 6.456851 6.456851 0.000000 1000.000000
A-4 1000.000000 0.000000 6.665137 6.665137 0.000000 1000.000000
A-5 991.517681 0.689625 6.608601 7.298226 0.000000 990.828056
A-6 719.655993 56.465525 4.346924 60.812449 0.000000 663.190468
A-7 1000.000000 0.000000 6.041667 6.041667 0.000000 1000.000000
A-8 1000.000000 0.000000 6.040281 6.040281 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 6.040281 6.040281 0.000000 1000.000000
A-13 959.917930 6.361778 0.000000 6.361778 0.000000 953.556151
R-I 0.000000 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-1 991.517681 0.689626 6.608600 7.298226 0.000000 990.828056
M-2 991.517679 0.689623 6.608602 7.298225 0.000000 990.828055
M-3 991.517685 0.689627 6.608599 7.298226 0.000000 990.828058
B-1 991.517677 0.689626 6.608610 7.298236 0.000000 990.828051
B-2 991.517647 0.689636 6.608590 7.298226 0.000000 990.828011
B-3 991.517710 0.689621 6.608602 7.298223 0.000000 990.828088
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:17:23 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 39,339.32
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 25,357.94
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 2,188,025.87
(B) TWO MONTHLY PAYMENTS: 1 463,393.67
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 743,932.51
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 185,393,346.73
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 4,663,036.93
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.78860520 % 4.96914100 % 1.24225380 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.63097850 % 5.03656937 % 1.27377850 %
BANKRUPTCY AMOUNT AVAILABLE 106,710.00
FRAUD AMOUNT AVAILABLE 1,937,666.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,985,257.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.49949449
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 340.02
POOL TRADING FACTOR: 86.56023017
................................................................................
Run: 11/03/97 09:17:26 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-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 55,830,160.45 7.500000 % 2,001,496.46
A-2 760947K91 19,855,000.00 19,855,000.00 7.500000 % 0.00
A-3 760947L25 10,475,000.00 10,084,598.19 7.500000 % 34,394.30
A-4 760947L33 1,157,046.74 1,035,438.98 0.000000 % 5,482.37
A-5 7609475A5 0.00 0.00 0.335610 % 0.00
R 760947L41 100.00 0.00 7.500000 % 0.00
M-1 760947L58 1,310,400.00 1,261,560.47 7.500000 % 4,302.65
M-2 760947L66 786,200.00 756,897.78 7.500000 % 2,581.46
M-3 760947L74 524,200.00 504,662.70 7.500000 % 1,721.19
B-1 314,500.00 302,778.36 7.500000 % 1,032.65
B-2 209,800.00 201,980.61 7.500000 % 688.87
B-3 262,361.78 252,583.36 7.500000 % 861.45
- -------------------------------------------------------------------------------
104,820,608.52 90,085,660.90 2,052,561.40
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 348,263.88 2,349,760.34 0.00 0.00 53,828,663.99
A-2 123,853.83 123,853.83 0.00 0.00 19,855,000.00
A-3 62,906.88 97,301.18 0.00 0.00 10,050,203.89
A-4 0.00 5,482.37 0.00 0.00 1,029,956.61
A-5 25,145.99 25,145.99 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 7,869.51 12,172.16 0.00 0.00 1,257,257.82
M-2 4,721.46 7,302.92 0.00 0.00 754,316.32
M-3 3,148.04 4,869.23 0.00 0.00 502,941.51
B-1 1,888.70 2,921.35 0.00 0.00 301,745.71
B-2 1,259.94 1,948.81 0.00 0.00 201,291.74
B-3 1,575.60 2,437.05 0.00 0.00 251,721.91
- -------------------------------------------------------------------------------
580,633.83 2,633,195.23 0.00 0.00 88,033,099.50
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 798.417762 28.623065 4.980463 33.603528 0.000000 769.794697
A-2 1000.000000 0.000000 6.237916 6.237916 0.000000 1000.000000
A-3 962.730137 3.283466 6.005430 9.288896 0.000000 959.446672
A-4 894.898144 4.738244 0.000000 4.738244 0.000000 890.159900
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 962.729296 3.283463 6.005426 9.288889 0.000000 959.445833
M-2 962.729306 3.283465 6.005418 9.288883 0.000000 959.445841
M-3 962.729302 3.283461 6.005418 9.288879 0.000000 959.445841
B-1 962.729285 3.283466 6.005405 9.288871 0.000000 959.445819
B-2 962.729314 3.283460 6.005434 9.288894 0.000000 959.445853
B-3 962.729251 3.283367 6.005448 9.288815 0.000000 959.445816
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:17:28 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S19 (POOL # 4219)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4219
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 18,592.96
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,249.06
SUBSERVICER ADVANCES THIS MONTH 10,560.37
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,072,704.47
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 88,033,099.50
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 356
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,744,923.76
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.31616500 % 2.83336900 % 0.85046650 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.24234840 % 2.85632979 % 0.86750820 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 888,414.00
SPECIAL HAZARD AMOUNT AVAILABLE 602,148.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.05921472
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 161.61
POOL TRADING FACTOR: 83.98453390
................................................................................
Run: 11/03/97 09:17:37 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-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 51,515,918.34 7.500000 % 5,815,255.16
A-4 105,985,000.00 101,935,483.22 0.000000 % 4,445,636.69
A-5 760947M32 26,381,000.00 0.00 1.400000 % 0.00
A-6 760947M40 4,255,000.00 0.00 47.120000 % 0.00
A-7 760947M57 20,022,000.00 20,022,000.00 7.750000 % 0.00
A-8 760947M65 12,014,000.00 12,014,000.00 7.750000 % 0.00
A-9 760947M73 20,835,000.00 9,704,941.77 7.750000 % 2,123,330.22
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 1,267,118.57 0.000000 % 4,625.27
A-14 7609475B3 0.00 0.00 0.545995 % 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 8,962,407.57 7.750000 % 11,799.80
M-2 760947N72 5,645,600.00 5,601,417.92 7.750000 % 7,374.76
M-3 760947N80 5,194,000.00 5,153,352.10 7.750000 % 6,784.84
B-1 2,258,300.00 2,240,626.70 7.750000 % 2,949.98
B-2 903,300.00 896,230.84 7.750000 % 1,179.97
B-3 1,807,395.50 1,793,250.96 7.750000 % 2,360.97
- -------------------------------------------------------------------------------
451,652,075.74 388,333,747.99 12,421,297.66
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 309,230.55 309,230.55 0.00 0.00 52,409,000.00
A-2 431,102.98 431,102.98 0.00 0.00 70,579,000.00
A-3 321,085.64 6,136,340.80 0.00 0.00 45,700,663.18
A-4 367,238.35 4,812,875.04 351,751.67 0.00 97,841,598.20
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 128,951.78 128,951.78 0.00 0.00 20,022,000.00
A-8 77,376.22 77,376.22 0.00 0.00 12,014,000.00
A-9 62,504.72 2,185,834.94 0.00 0.00 7,581,611.55
A-10 190,419.95 190,419.95 0.00 0.00 29,566,000.00
A-11 63,876.92 63,876.92 0.00 0.00 9,918,000.00
A-12 30,624.60 30,624.60 0.00 0.00 4,755,000.00
A-13 0.00 4,625.27 0.00 0.00 1,262,493.30
A-14 176,202.57 176,202.57 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 57,722.43 69,522.23 0.00 0.00 8,950,607.77
M-2 36,075.95 43,450.71 0.00 0.00 5,594,043.16
M-3 33,190.19 39,975.03 0.00 0.00 5,146,567.26
B-1 14,430.76 17,380.74 0.00 0.00 2,237,676.72
B-2 5,772.18 6,952.15 0.00 0.00 895,050.87
B-3 11,549.44 13,910.41 0.00 0.00 1,790,889.99
- -------------------------------------------------------------------------------
2,317,355.23 14,738,652.89 351,751.67 0.00 376,264,202.00
===============================================================================
Run: 11/03/97 09:17:37
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 5.900333 5.900333 0.000000 1000.000000
A-2 1000.000000 0.000000 6.108091 6.108091 0.000000 1000.000000
A-3 749.071850 84.557241 4.668775 89.226016 0.000000 664.514609
A-4 961.791605 41.945905 3.465003 45.410908 3.318882 923.164582
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-7 1000.000000 0.000000 6.440504 6.440504 0.000000 1000.000000
A-8 1000.000000 0.000000 6.440504 6.440504 0.000000 1000.000000
A-9 465.799941 101.911698 2.999987 104.911685 0.000000 363.888243
A-10 1000.000000 0.000000 6.440504 6.440504 0.000000 1000.000000
A-11 1000.000000 0.000000 6.440504 6.440504 0.000000 1000.000000
A-12 1000.000000 0.000000 6.440505 6.440505 0.000000 1000.000000
A-13 961.263514 3.508830 0.000000 3.508830 0.000000 957.754685
R-I 0.000000 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-1 992.174068 1.306285 6.390102 7.696387 0.000000 990.867783
M-2 992.174068 1.306285 6.390100 7.696385 0.000000 990.867784
M-3 992.174066 1.306284 6.390102 7.696386 0.000000 990.867782
B-1 992.174069 1.306283 6.390099 7.696382 0.000000 990.867786
B-2 992.174073 1.306288 6.390103 7.696391 0.000000 990.867785
B-3 992.174076 1.306283 6.390101 7.696384 0.000000 990.867792
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:17:40 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 79,426.75
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 62,588.94
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 27 6,529,193.07
(B) TWO MONTHLY PAYMENTS: 1 268,107.88
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,427,878.31
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 376,264,202.00
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,394
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 11,558,799.65
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 235,739.92
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.63228850 % 5.09400100 % 1.27371060 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.43607370 % 5.23334882 % 1.31295870 %
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 8.56465401
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 339.08
POOL TRADING FACTOR: 83.30841863
................................................................................
Run: 11/03/97 09:17:45 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-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 49,612,065.58 7.500000 % 657,365.04
A-2 760947R29 5,000,000.00 3,583,451.74 7.500000 % 73,040.56
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 10,096,072.25 7.500000 % 34,008.43
A-8 760947R86 929,248.96 875,861.96 0.000000 % 8,751.69
A-9 7609475C1 0.00 0.00 0.343469 % 0.00
R 760947R94 100.00 0.00 7.500000 % 0.00
M-1 760947S28 1,570,700.00 1,517,501.28 7.500000 % 5,111.67
M-2 760947S36 784,900.00 758,315.87 7.500000 % 2,554.37
M-3 760947S44 418,500.00 404,325.63 7.500000 % 1,361.96
B-1 313,800.00 303,171.77 7.500000 % 1,021.23
B-2 261,500.00 252,643.14 7.500000 % 851.02
B-3 314,089.78 303,451.66 7.500000 % 1,022.13
- -------------------------------------------------------------------------------
104,668,838.74 89,971,860.88 785,088.10
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 309,938.78 967,303.82 0.00 0.00 48,954,700.54
A-2 22,386.70 95,427.26 0.00 0.00 3,510,411.18
A-3 36,533.90 36,533.90 0.00 0.00 5,848,000.00
A-4 43,730.72 43,730.72 0.00 0.00 7,000,000.00
A-5 31,236.23 31,236.23 0.00 0.00 5,000,000.00
A-6 27,594.09 27,594.09 0.00 0.00 4,417,000.00
A-7 63,072.65 97,081.08 0.00 0.00 10,062,063.82
A-8 0.00 8,751.69 0.00 0.00 867,110.27
A-9 25,740.78 25,740.78 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 9,480.20 14,591.87 0.00 0.00 1,512,389.61
M-2 4,737.38 7,291.75 0.00 0.00 755,761.50
M-3 2,525.93 3,887.89 0.00 0.00 402,963.67
B-1 1,893.99 2,915.22 0.00 0.00 302,150.54
B-2 1,578.32 2,429.34 0.00 0.00 251,792.12
B-3 1,895.73 2,917.86 0.00 0.00 302,429.53
- -------------------------------------------------------------------------------
582,345.40 1,367,433.50 0.00 0.00 89,186,772.78
===============================================================================
Run: 11/03/97 09:17:45
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-1 795.562380 10.541284 4.970074 15.511358 0.000000 785.021096
A-2 716.690348 14.608112 4.477340 19.085452 0.000000 702.082236
A-3 1000.000000 0.000000 6.247247 6.247247 0.000000 1000.000000
A-4 1000.000000 0.000000 6.247246 6.247246 0.000000 1000.000000
A-5 1000.000000 0.000000 6.247246 6.247246 0.000000 1000.000000
A-6 1000.000000 0.000000 6.247247 6.247247 0.000000 1000.000000
A-7 966.131316 3.254395 6.035660 9.290055 0.000000 962.876921
A-8 942.548227 9.418025 0.000000 9.418025 0.000000 933.130202
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 966.130566 3.254390 6.035653 9.290043 0.000000 962.876176
M-2 966.130552 3.254389 6.035648 9.290037 0.000000 962.876163
M-3 966.130538 3.254385 6.035675 9.290060 0.000000 962.876153
B-1 966.130561 3.254398 6.035660 9.290058 0.000000 962.876163
B-2 966.130554 3.254379 6.035641 9.290020 0.000000 962.876176
B-3 966.130321 3.254388 6.035631 9.290019 0.000000 962.876057
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:17:48 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S21 (POOL # 4226)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4226
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 18,706.87
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,051.46
SUBSERVICER ADVANCES THIS MONTH 17,154.45
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,071,149.39
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 667,628.69
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 89,186,772.78
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 320
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 481,798.42
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.02742050 % 3.00815200 % 0.96442780 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.00600040 % 2.99496741 % 0.96962800 %
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 8.06977660
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 163.14
POOL TRADING FACTOR: 85.20852419
................................................................................
Run: 11/03/97 09:17:52 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S22 (POOL # 4227)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4227
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947P21 21,520,000.00 17,567,624.23 7.500000 % 567,344.65
A-2 760947P39 24,275,000.00 19,816,639.34 8.000000 % 639,976.37
A-3 760947P47 13,325,000.00 11,612,365.02 8.000000 % 245,840.56
A-4 760947P54 3,200,000.00 3,200,000.00 7.250000 % 0.00
A-5 760947P62 36,000,000.00 29,829,004.35 6.356250 % 885,816.93
A-6 760947P70 0.00 0.00 2.643750 % 0.00
A-7 760947P88 34,877,000.00 34,877,000.00 8.000000 % 0.00
A-8 760947P96 25,540,000.00 18,741,310.13 7.500000 % 975,919.44
A-9 760947Q20 20,140,000.00 18,549,074.35 7.500000 % 228,369.77
A-10 760947Q38 16,200,000.00 16,087,324.59 8.000000 % 10,793.29
A-11 760947S51 5,000,000.00 4,965,223.64 8.000000 % 3,331.26
A-12 760947S69 575,632.40 557,219.56 0.000000 % 1,511.87
A-13 7609475D9 0.00 0.00 0.338403 % 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 4,205,941.28 8.000000 % 2,821.85
M-2 760947Q79 2,117,700.00 2,102,970.63 8.000000 % 1,410.92
M-3 760947Q87 2,435,400.00 2,418,460.90 8.000000 % 1,622.59
B-1 1,058,900.00 1,051,534.98 8.000000 % 705.49
B-2 423,500.00 420,554.40 8.000000 % 282.16
B-3 847,661.00 841,765.25 8.000000 % 564.76
- -------------------------------------------------------------------------------
211,771,393.40 186,844,012.65 3,566,311.91
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 109,776.00 677,120.65 0.00 0.00 17,000,279.58
A-2 132,084.88 772,061.25 0.00 0.00 19,176,662.97
A-3 77,400.51 323,241.07 0.00 0.00 11,366,524.46
A-4 19,333.33 19,333.33 0.00 0.00 3,200,000.00
A-5 157,969.36 1,043,786.29 0.00 0.00 28,943,187.42
A-6 65,704.07 65,704.07 0.00 0.00 0.00
A-7 232,467.49 232,467.49 0.00 0.00 34,877,000.00
A-8 117,110.10 1,093,029.54 0.00 0.00 17,765,390.69
A-9 115,908.85 344,278.62 0.00 0.00 18,320,704.58
A-10 107,227.69 118,020.98 0.00 0.00 16,076,531.30
A-11 33,094.96 36,426.22 0.00 0.00 4,961,892.38
A-12 0.00 1,511.87 0.00 0.00 555,707.69
A-13 52,680.04 52,680.04 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 28,034.08 30,855.93 0.00 0.00 4,203,119.43
M-2 14,017.04 15,427.96 0.00 0.00 2,101,559.71
M-3 16,119.89 17,742.48 0.00 0.00 2,416,838.31
B-1 7,008.85 7,714.34 0.00 0.00 1,050,829.49
B-2 2,803.15 3,085.31 0.00 0.00 420,272.24
B-3 5,610.66 6,175.42 0.00 0.00 841,200.49
- -------------------------------------------------------------------------------
1,294,350.95 4,860,662.86 0.00 0.00 183,277,700.74
===============================================================================
Run: 11/03/97 09:17:52
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-1 816.339416 26.363599 5.101115 31.464714 0.000000 789.975817
A-2 816.339417 26.363599 5.441190 31.804789 0.000000 789.975818
A-3 871.472047 18.449573 5.808669 24.258242 0.000000 853.022473
A-4 1000.000000 0.000000 6.041666 6.041666 0.000000 1000.000000
A-5 828.583454 24.606026 4.388038 28.994064 0.000000 803.977428
A-7 1000.000000 0.000000 6.665352 6.665352 0.000000 1000.000000
A-8 733.802276 38.211411 4.585360 42.796771 0.000000 695.590865
A-9 921.006671 11.339115 5.755156 17.094271 0.000000 909.667556
A-10 993.044728 0.666253 6.618993 7.285246 0.000000 992.378475
A-11 993.044728 0.666253 6.618992 7.285245 0.000000 992.378475
A-12 968.012850 2.626450 0.000000 2.626450 0.000000 965.386399
R-I 0.000000 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-1 993.044643 0.666253 6.618992 7.285245 0.000000 992.378389
M-2 993.044638 0.666251 6.618992 7.285243 0.000000 992.378387
M-3 993.044633 0.666252 6.618991 7.285243 0.000000 992.378381
B-1 993.044650 0.666248 6.618991 7.285239 0.000000 992.378402
B-2 993.044628 0.666257 6.619008 7.285265 0.000000 992.378371
B-3 993.044684 0.666257 6.618990 7.285247 0.000000 992.378425
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:17:55 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 38,758.57
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 40,351.93
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 3,147,089.39
(B) TWO MONTHLY PAYMENTS: 2 536,300.91
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,703,223.85
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 183,277,700.72
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 746
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,440,902.75
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.07299510 % 4.68491200 % 1.24209270 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.96141670 % 4.75863535 % 1.26547560 %
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 8.60240257
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 342.65
POOL TRADING FACTOR: 86.54507003
................................................................................
Run: 11/03/97 09:17:59 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-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 32,671,206.68 6.256250 % 905,911.25
A-2 760947S85 0.00 0.00 2.743750 % 0.00
A-3 760947S93 13,250,000.00 13,250,000.00 7.250000 % 0.00
A-4 760947T27 6,900,000.00 6,900,000.00 7.750000 % 0.00
A-5 760947T35 22,009,468.00 22,009,468.00 7.750000 % 0.00
A-6 760947T43 20,197,423.00 20,197,423.00 7.750000 % 0.00
A-7 760947T50 2,445,497.00 2,429,733.46 7.750000 % 1,643.58
A-8 760947T68 7,100,000.00 5,703,756.48 7.400000 % 237,055.23
A-9 760947T76 8,846,378.00 8,846,378.00 7.400000 % 0.00
A-10 760947T84 108,794,552.00 93,520,963.45 7.150000 % 2,593,160.81
A-11 760947T92 16,999,148.00 14,612,649.88 6.206250 % 405,181.36
A-12 760947U25 0.00 0.00 2.793750 % 0.00
A-13 760947U33 0.00 0.00 7.250000 % 0.00
A-14 760947U41 930,190.16 900,828.69 0.000000 % 3,587.33
A-15 7609475E7 0.00 0.00 0.450663 % 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 5,161,910.76 7.750000 % 3,491.75
M-2 760947U82 3,247,100.00 3,226,169.38 7.750000 % 2,182.33
M-3 760947U90 2,987,300.00 2,968,044.04 7.750000 % 2,007.72
B-1 1,298,800.00 1,290,428.01 7.750000 % 872.90
B-2 519,500.00 516,151.32 7.750000 % 349.15
B-3 1,039,086.60 1,032,388.82 7.750000 % 698.36
- -------------------------------------------------------------------------------
259,767,021.76 235,237,499.97 4,156,141.77
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 170,287.02 1,076,198.27 0.00 0.00 31,765,295.43
A-2 74,681.32 74,681.32 0.00 0.00 0.00
A-3 80,030.61 80,030.61 0.00 0.00 13,250,000.00
A-4 44,550.55 44,550.55 0.00 0.00 6,900,000.00
A-5 142,106.36 142,106.36 0.00 0.00 22,009,468.00
A-6 130,406.71 130,406.71 0.00 0.00 20,197,423.00
A-7 15,687.82 17,331.40 0.00 0.00 2,428,089.88
A-8 35,163.73 272,218.96 0.00 0.00 5,466,701.25
A-9 54,538.03 54,538.03 0.00 0.00 8,846,378.00
A-10 557,079.63 3,150,240.44 0.00 0.00 90,927,802.64
A-11 75,554.53 480,735.89 0.00 0.00 14,207,468.52
A-12 34,010.96 34,010.96 0.00 0.00 0.00
A-13 7,269.13 7,269.13 0.00 0.00 0.00
A-14 0.00 3,587.33 0.00 0.00 897,241.36
A-15 88,320.27 88,320.27 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 33,328.40 36,820.15 0.00 0.00 5,158,419.01
M-2 20,830.09 23,012.42 0.00 0.00 3,223,987.05
M-3 19,163.48 21,171.20 0.00 0.00 2,966,036.32
B-1 8,331.77 9,204.67 0.00 0.00 1,289,555.11
B-2 3,332.59 3,681.74 0.00 0.00 515,802.17
B-3 6,665.72 7,364.08 0.00 0.00 1,031,690.46
- -------------------------------------------------------------------------------
1,601,338.72 5,757,480.49 0.00 0.00 231,081,358.20
===============================================================================
Run: 11/03/97 09:17:59
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-1 859.610723 23.835392 4.480415 28.315807 0.000000 835.775330
A-3 1000.000000 0.000000 6.040046 6.040046 0.000000 1000.000000
A-4 1000.000000 0.000000 6.456601 6.456601 0.000000 1000.000000
A-5 1000.000000 0.000000 6.456601 6.456601 0.000000 1000.000000
A-6 1000.000000 0.000000 6.456601 6.456601 0.000000 1000.000000
A-7 993.554055 0.672084 6.414982 7.087066 0.000000 992.881970
A-8 803.345983 33.388060 4.952638 38.340698 0.000000 769.957923
A-9 1000.000000 0.000000 6.165012 6.165012 0.000000 1000.000000
A-10 859.610723 23.835392 5.120474 28.955866 0.000000 835.775330
A-11 859.610722 23.835392 4.444607 28.279999 0.000000 835.775330
A-14 968.434981 3.856556 0.000000 3.856556 0.000000 964.578426
R-I 0.000000 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-1 993.554059 0.672085 6.414982 7.087067 0.000000 992.881974
M-2 993.554057 0.672086 6.414983 7.087069 0.000000 992.881972
M-3 993.554059 0.672085 6.414983 7.087068 0.000000 992.881974
B-1 993.554058 0.672082 6.414975 7.087057 0.000000 992.881976
B-2 993.554033 0.672089 6.414995 7.087084 0.000000 992.881944
B-3 993.554166 0.672090 6.414980 7.087070 0.000000 992.882075
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:18:02 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 48,625.72
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 55,921.64
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 20 4,929,007.76
(B) TWO MONTHLY PAYMENTS: 3 1,081,677.74
(C) THREE OR MORE MONTHLY PAYMENTS: 1 222,745.42
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,098,080.79
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 231,081,358.20
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 867
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,996,882.20
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.94243660 % 4.84607200 % 1.21149120 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.83732890 % 4.91101596 % 1.23251240 %
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 8.46317883
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 344.24
POOL TRADING FACTOR: 88.95715732
................................................................................
Run: 11/03/97 09:18:13 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S24 (POOL # 4233)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4233
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947V24 35,025,125.00 30,303,898.96 7.250000 % 1,068,882.42
A-2 760947V32 30,033,957.00 27,271,181.98 7.250000 % 625,490.42
A-3 760947V40 25,641,602.00 25,641,602.00 7.250000 % 0.00
A-4 760947V57 13,627,408.00 13,249,018.25 7.250000 % 43,539.05
A-5 760947V65 8,189,491.00 5,847,774.84 7.250000 % 530,162.97
A-6 760947V73 17,267,161.00 17,267,161.00 7.250000 % 0.00
A-7 760947V81 348,675.05 335,442.09 0.000000 % 1,586.72
A-8 7609475F4 0.00 0.00 0.530118 % 0.00
R 760947V99 100.00 0.00 7.250000 % 0.00
M-1 760947W23 2,022,800.00 1,966,633.26 7.250000 % 6,462.77
M-2 760947W31 1,146,300.00 1,114,470.88 7.250000 % 3,662.38
M-3 760947W49 539,400.00 524,422.57 7.250000 % 1,723.36
B-1 337,100.00 327,739.81 7.250000 % 1,077.02
B-2 269,700.00 262,211.29 7.250000 % 861.68
B-3 404,569.62 393,336.05 7.250000 % 1,292.60
- -------------------------------------------------------------------------------
134,853,388.67 124,504,892.98 2,284,741.39
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 182,927.52 1,251,809.94 0.00 0.00 29,235,016.54
A-2 164,620.71 790,111.13 0.00 0.00 26,645,691.56
A-3 154,783.86 154,783.86 0.00 0.00 25,641,602.00
A-4 79,976.83 123,515.88 0.00 0.00 13,205,479.20
A-5 35,299.72 565,462.69 0.00 0.00 5,317,611.87
A-6 104,232.09 104,232.09 0.00 0.00 17,267,161.00
A-7 0.00 1,586.72 0.00 0.00 333,855.37
A-8 54,954.29 54,954.29 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 11,871.45 18,334.22 0.00 0.00 1,960,170.49
M-2 6,727.43 10,389.81 0.00 0.00 1,110,808.50
M-3 3,165.65 4,889.01 0.00 0.00 522,699.21
B-1 1,978.38 3,055.40 0.00 0.00 326,662.79
B-2 1,582.82 2,444.50 0.00 0.00 261,349.61
B-3 2,374.35 3,666.95 0.00 0.00 392,043.45
- -------------------------------------------------------------------------------
804,495.10 3,089,236.49 0.00 0.00 122,220,151.59
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 865.204591 30.517590 5.222751 35.740341 0.000000 834.687001
A-2 908.011621 20.826108 5.481153 26.307261 0.000000 887.185513
A-3 1000.000000 0.000000 6.036435 6.036435 0.000000 1000.000000
A-4 972.233183 3.194962 5.868822 9.063784 0.000000 969.038221
A-5 714.058400 64.736987 4.310368 69.047355 0.000000 649.321413
A-6 1000.000000 0.000000 6.036435 6.036435 0.000000 1000.000000
A-7 962.047872 4.550713 0.000000 4.550713 0.000000 957.497160
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 972.233172 3.194962 5.868820 9.063782 0.000000 969.038209
M-2 972.233168 3.194958 5.868821 9.063779 0.000000 969.038210
M-3 972.233166 3.194957 5.868836 9.063793 0.000000 969.038209
B-1 972.233195 3.194957 5.868822 9.063779 0.000000 969.038238
B-2 972.233185 3.194957 5.868817 9.063774 0.000000 969.038228
B-3 972.233283 3.194951 5.868829 9.063780 0.000000 969.038283
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:18:15 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S24 (POOL # 4233)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4233
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 25,977.39
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,984.21
SUBSERVICER ADVANCES THIS MONTH 15,993.16
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,595,164.17
(B) TWO MONTHLY PAYMENTS: 1 43,687.97
(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 122,220,151.59
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 472
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,875,216.96
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.30439390 % 2.90371500 % 0.79189140 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.24754040 % 2.94033198 % 0.80407390 %
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 8.06473610
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 165.06
POOL TRADING FACTOR: 90.63187273
................................................................................
Run: 11/03/97 09:18:18 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S25 (POOL # 4234)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4234
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947W56 25,623,000.00 23,846,128.23 7.250000 % 291,266.77
A-2 760947W64 38,194,000.00 32,442,433.18 6.256250 % 800,596.23
A-3 760947W72 0.00 0.00 2.743750 % 0.00
A-4 760947W80 41,309,000.00 30,177,146.87 6.750000 % 1,449,189.83
A-5 760947W98 25,013,000.00 21,246,336.63 7.250000 % 524,305.22
A-6 760947X22 7,805,000.00 7,805,000.00 6.750000 % 0.00
A-7 760947X30 39,464,000.00 41,760,471.23 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 763,154.95 682,826.75 0.000000 % 1,044.83
A-11 7609475G2 0.00 0.00 0.392774 % 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 4,226,310.78 7.750000 % 2,919.00
M-2 760947Y21 3,188,300.00 3,169,782.80 7.750000 % 2,189.29
M-3 760947Y39 2,125,500.00 2,113,155.40 7.750000 % 1,459.50
B-1 850,200.00 845,262.15 7.750000 % 583.80
B-2 425,000.00 422,531.66 7.750000 % 291.83
B-3 850,222.04 845,284.03 7.750000 % 583.83
- -------------------------------------------------------------------------------
212,551,576.99 192,272,669.71 3,074,430.13
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 144,009.71 435,276.48 0.00 0.00 23,554,861.46
A-2 169,068.78 969,665.01 0.00 0.00 31,641,836.95
A-3 74,147.04 74,147.04 0.00 0.00 0.00
A-4 169,674.99 1,618,864.82 0.00 0.00 28,727,957.04
A-5 128,309.24 652,614.46 0.00 0.00 20,722,031.41
A-6 43,884.65 43,884.65 0.00 0.00 7,805,000.00
A-7 23,847.82 23,847.82 263,271.25 0.00 42,023,742.48
A-8 77,467.37 77,467.37 0.00 0.00 12,000,000.00
A-9 68,120.06 68,120.06 0.00 0.00 10,690,000.00
A-10 0.00 1,044.83 0.00 0.00 681,781.92
A-11 62,906.59 62,906.59 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 27,283.43 30,202.43 0.00 0.00 4,223,391.78
M-2 20,462.89 22,652.18 0.00 0.00 3,167,593.51
M-3 13,641.71 15,101.21 0.00 0.00 2,111,695.90
B-1 5,456.68 6,040.48 0.00 0.00 844,678.35
B-2 2,727.70 3,019.53 0.00 0.00 422,239.83
B-3 5,456.83 6,040.66 0.00 0.00 844,700.20
- -------------------------------------------------------------------------------
1,036,465.49 4,110,895.62 263,271.25 0.00 189,461,510.83
===============================================================================
Run: 11/03/97 09:18:18
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S25 (POOL # 4234)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4234
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 930.653250 11.367395 5.620330 16.987725 0.000000 919.285855
A-2 849.411771 20.961309 4.426580 25.387889 0.000000 828.450462
A-4 730.522329 35.081697 4.107458 39.189155 0.000000 695.440631
A-5 849.411771 20.961309 5.129702 26.091011 0.000000 828.450462
A-6 1000.000000 0.000000 5.622633 5.622633 0.000000 1000.000000
A-7 1058.191547 0.000000 0.604293 0.604293 6.671175 1064.862723
A-8 1000.000000 0.000000 6.455614 6.455614 0.000000 1000.000000
A-9 1000.000000 0.000000 6.372316 6.372316 0.000000 1000.000000
A-10 894.741952 1.369093 0.000000 1.369093 0.000000 893.372860
R-I 0.000000 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-1 994.192138 0.686662 6.418120 7.104782 0.000000 993.505476
M-2 994.192140 0.686664 6.418119 7.104783 0.000000 993.505476
M-3 994.192143 0.686662 6.418118 7.104780 0.000000 993.505481
B-1 994.192131 0.686662 6.418113 7.104775 0.000000 993.505469
B-2 994.192141 0.686659 6.418118 7.104777 0.000000 993.505482
B-3 994.192094 0.686668 6.418123 7.104791 0.000000 993.505409
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:18:21 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 41,353.01
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 26,987.04
MASTER SERVICER ADVANCES THIS MONTH 1,297.70
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 2,140,822.05
(B) TWO MONTHLY PAYMENTS: 2 434,395.08
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,013,796.89
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 189,461,510.83
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 778
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 166,924.83
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,678,266.45
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.93374580 % 4.96333700 % 1.10291750 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.84769770 % 5.01562621 % 1.11856200 %
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 8.42198827
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 344.62
POOL TRADING FACTOR: 89.13672320
................................................................................
Run: 11/03/97 09:18:24 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 88,044,849.29 7.000000 % 2,384,383.30
A-2 760947Y54 15,536,000.00 15,536,000.00 7.000000 % 0.00
A-3 760947Y62 13,007,000.00 12,686,378.05 7.000000 % 41,208.69
A-4 760947Y70 163,098.92 157,822.33 0.000000 % 695.56
A-5 760947Y88 0.00 0.00 0.577007 % 0.00
R 760947Y96 100.00 0.00 7.000000 % 0.00
M-1 760947Z20 2,280,000.00 2,223,797.75 7.000000 % 7,223.48
M-2 760947Z38 1,107,000.00 1,079,712.33 7.000000 % 3,507.19
M-3 760947Z46 521,000.00 508,157.30 7.000000 % 1,650.63
B-1 325,500.00 317,476.39 7.000000 % 1,031.25
B-2 260,400.00 253,981.14 7.000000 % 825.00
B-3 390,721.16 381,089.80 7.000000 % 1,237.88
- -------------------------------------------------------------------------------
130,238,820.08 121,189,264.38 2,441,762.98
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 513,377.13 2,897,760.43 0.00 0.00 85,660,465.99
A-2 90,588.23 90,588.23 0.00 0.00 15,536,000.00
A-3 73,972.48 115,181.17 0.00 0.00 12,645,169.36
A-4 0.00 695.56 0.00 0.00 157,126.77
A-5 58,247.85 58,247.85 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 12,966.65 20,190.13 0.00 0.00 2,216,574.27
M-2 6,295.65 9,802.84 0.00 0.00 1,076,205.14
M-3 2,962.99 4,613.62 0.00 0.00 506,506.67
B-1 1,851.16 2,882.41 0.00 0.00 316,445.14
B-2 1,480.93 2,305.93 0.00 0.00 253,156.14
B-3 2,222.08 3,459.96 0.00 0.00 379,851.92
- -------------------------------------------------------------------------------
763,965.15 3,205,728.13 0.00 0.00 118,747,501.40
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 910.984700 24.670798 5.311824 29.982622 0.000000 886.313902
A-2 1000.000000 0.000000 5.830859 5.830859 0.000000 1000.000000
A-3 975.350046 3.168193 5.687128 8.855321 0.000000 972.181853
A-4 967.647916 4.264651 0.000000 4.264651 0.000000 963.383265
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 975.349890 3.168193 5.687127 8.855320 0.000000 972.181697
M-2 975.349892 3.168193 5.687127 8.855320 0.000000 972.181698
M-3 975.349904 3.168196 5.687121 8.855317 0.000000 972.181708
B-1 975.349892 3.168203 5.687127 8.855330 0.000000 972.181690
B-2 975.350000 3.168203 5.687135 8.855338 0.000000 972.181797
B-3 975.349787 3.168193 5.687125 8.855318 0.000000 972.181594
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:18:26 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-S1 (POOL # 4235)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4235
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 26,473.64
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,408.25
SUBSERVICER ADVANCES THIS MONTH 11,827.77
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,237,826.32
(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 118,747,501.40
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 456
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,048,066.38
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.06365530 % 3.14932000 % 0.78702470 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.99567900 % 3.19946612 % 0.80061570 %
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 7.89131700
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 167.01
POOL TRADING FACTOR: 91.17673312
................................................................................
Run: 11/03/97 09:18:28 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 40,872,428.50 7.500000 % 28,468.98
A-6 7609472A8 9,750,000.00 9,750,000.00 7.500000 % 0.00
A-7 7609472B6 25,963,473.00 23,662,945.63 6.256250 % 676,318.22
A-8 7609472C4 0.00 0.00 2.743750 % 0.00
A-9 7609472D2 156,744,610.00 139,161,868.02 7.350000 % 5,169,044.73
A-10 7609472E0 36,000,000.00 31,121,576.89 7.150000 % 1,391,264.26
A-11 7609472F7 6,260,870.00 5,412,448.52 6.206250 % 241,959.02
A-12 7609472G5 0.00 0.00 2.293750 % 0.00
A-13 7609472H3 6,079,451.00 6,383,746.18 7.350000 % 0.00
A-14 7609472J9 486,810.08 483,232.46 0.000000 % 546.70
A-15 7609472K6 0.00 0.00 0.454969 % 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 8,431,364.47 7.500000 % 5,872.72
M-2 7609472M2 5,297,900.00 5,269,565.49 7.500000 % 3,670.42
M-3 7609472N0 4,238,400.00 4,215,731.95 7.500000 % 2,936.39
B-1 7609472R1 1,695,400.00 1,686,332.58 7.500000 % 1,174.59
B-2 847,700.00 843,166.29 7.500000 % 587.29
B-3 1,695,338.32 1,686,271.20 7.500000 % 1,174.54
- -------------------------------------------------------------------------------
423,830,448.40 398,182,074.18 7,523,017.86
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 333,948.62 333,948.62 0.00 0.00 54,550,000.00
A-2 42,603.30 42,603.30 0.00 0.00 6,820,000.00
A-3 212,119.41 212,119.41 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-5 255,322.60 283,791.58 0.00 0.00 40,843,959.52
A-6 60,906.47 60,906.47 0.00 0.00 9,750,000.00
A-7 123,304.93 799,623.15 0.00 0.00 22,986,627.41
A-8 54,076.79 54,076.79 0.00 0.00 0.00
A-9 851,932.41 6,020,977.14 0.00 0.00 133,992,823.29
A-10 185,338.31 1,576,602.57 0.00 0.00 29,730,312.63
A-11 27,978.26 269,937.28 0.00 0.00 5,170,489.50
A-12 10,340.40 10,340.40 0.00 0.00 0.00
A-13 0.00 0.00 39,080.54 0.00 6,422,826.72
A-14 0.00 546.70 0.00 0.00 482,685.76
A-15 150,890.28 150,890.28 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 52,669.20 58,541.92 0.00 0.00 8,425,491.75
M-2 32,918.01 36,588.43 0.00 0.00 5,265,895.07
M-3 26,334.90 29,271.29 0.00 0.00 4,212,795.56
B-1 10,534.21 11,708.80 0.00 0.00 1,685,157.99
B-2 5,267.11 5,854.40 0.00 0.00 842,579.00
B-3 10,533.83 11,708.37 0.00 0.00 1,685,096.66
- -------------------------------------------------------------------------------
2,596,237.79 10,119,255.65 39,080.54 0.00 390,698,136.86
===============================================================================
Run: 11/03/97 09:18:28
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 6.121881 6.121881 0.000000 1000.000000
A-2 1000.000000 0.000000 6.246818 6.246818 0.000000 1000.000000
A-3 1000.000000 0.000000 6.246818 6.246818 0.000000 1000.000000
A-4 1000.000000 0.000000 6.250000 6.250000 0.000000 1000.000000
A-5 994.651747 0.692807 6.213408 6.906215 0.000000 993.958939
A-6 1000.000000 0.000000 6.246817 6.246817 0.000000 1000.000000
A-7 911.393696 26.048835 4.749169 30.798004 0.000000 885.344862
A-9 887.825540 32.977496 5.435162 38.412658 0.000000 854.848044
A-10 864.488247 38.646229 5.148286 43.794515 0.000000 825.842018
A-11 864.488245 38.646229 4.468750 43.114979 0.000000 825.842016
A-13 1050.053069 0.000000 0.000000 0.000000 6.428301 1056.481370
A-14 992.650892 1.123025 0.000000 1.123025 0.000000 991.527867
R-I 0.000000 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-1 994.651748 0.692807 6.213409 6.906216 0.000000 993.958940
M-2 994.651747 0.692807 6.213407 6.906214 0.000000 993.958940
M-3 994.651744 0.692806 6.213406 6.906212 0.000000 993.958937
B-1 994.651752 0.692810 6.213407 6.906217 0.000000 993.958942
B-2 994.651752 0.692804 6.213413 6.906217 0.000000 993.958948
B-3 994.651734 0.692806 6.213409 6.906215 0.000000 993.958929
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:18:31 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 82,736.66
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 53,193.69
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 21 5,370,035.11
(B) TWO MONTHLY PAYMENTS: 3 635,675.63
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,248,839.02
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 390,698,136.86
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,540
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 7,206,539.09
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.43487640 % 4.50508300 % 1.06004080 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.33210140 % 4.58261269 % 1.07961730 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4516 %
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 8.23262667
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 346.50
POOL TRADING FACTOR: 92.18264953
................................................................................
Run: 11/03/97 09:18:38 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-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 90,546,211.01 7.250000 % 2,400,338.97
A-2 7609472T7 11,073,000.00 10,270,992.19 7.000000 % 117,448.12
A-3 7609472U4 7,931,000.00 7,931,000.00 7.300000 % 0.00
A-4 7609472V2 3,750,000.00 3,917,122.09 7.500000 % 0.00
A-5 7609472W0 18,000,000.00 18,000,000.00 7.500000 % 0.00
A-6 7609472X8 19,875,000.00 18,800,097.72 6.750000 % 217,440.17
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 14,551,837.58 7.500000 % 983,672.49
A-10 45,347,855.00 37,974,381.04 0.000000 % 165,310.92
A-11 7609473C3 3,300,000.00 50,719.71 7.500000 % 50,719.71
A-12 7609473D1 6,000,000.00 6,000,000.00 7.500000 % 0.00
A-13 7609473E9 112,677.89 111,910.22 0.000000 % 109.66
A-14 7609473F6 0.00 0.00 0.442820 % 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 4,488,365.52 7.500000 % 3,116.57
M-2 7609473K5 3,221,000.00 3,205,975.37 7.500000 % 2,226.12
M-3 7609473L3 2,576,700.00 2,564,680.76 7.500000 % 1,780.83
B-1 1,159,500.00 1,154,091.41 7.500000 % 801.36
B-2 515,300.00 512,896.34 7.500000 % 356.14
B-3 902,034.34 897,826.72 7.500000 % 623.44
- -------------------------------------------------------------------------------
257,678,667.23 242,694,107.68 3,943,944.50
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 546,866.46 2,947,205.43 0.00 0.00 88,145,872.04
A-2 59,894.02 177,342.14 0.00 0.00 10,153,544.07
A-3 48,230.73 48,230.73 0.00 0.00 7,931,000.00
A-4 0.00 0.00 24,473.80 0.00 3,941,595.89
A-5 112,462.25 112,462.25 0.00 0.00 18,000,000.00
A-6 105,715.07 323,155.24 0.00 0.00 18,582,657.55
A-7 94,135.90 94,135.90 0.00 0.00 16,143,000.00
A-8 33,891.04 33,891.04 0.00 0.00 5,573,000.00
A-9 90,918.46 1,074,590.95 0.00 0.00 13,568,165.09
A-10 160,136.63 325,447.55 120,979.23 0.00 37,930,049.35
A-11 0.00 50,719.71 316.89 0.00 316.89
A-12 37,487.42 37,487.42 0.00 0.00 6,000,000.00
A-13 0.00 109.66 0.00 0.00 111,800.56
A-14 89,528.15 89,528.15 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 28,042.87 31,159.44 0.00 0.00 4,485,248.95
M-2 20,030.63 22,256.75 0.00 0.00 3,203,749.25
M-3 16,023.87 17,804.70 0.00 0.00 2,562,899.93
B-1 7,210.65 8,012.01 0.00 0.00 1,153,290.05
B-2 3,204.52 3,560.66 0.00 0.00 512,540.20
B-3 5,609.54 6,232.98 0.00 0.00 897,203.28
- -------------------------------------------------------------------------------
1,459,388.21 5,403,332.71 145,769.92 0.00 238,895,933.10
===============================================================================
Run: 11/03/97 09:18:38
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-1 978.877957 25.949610 5.912070 31.861680 0.000000 952.928346
A-2 927.570865 10.606712 5.409015 16.015727 0.000000 916.964153
A-3 1000.000000 0.000000 6.081292 6.081292 0.000000 1000.000000
A-4 1044.565891 0.000000 0.000000 0.000000 6.526347 1051.092237
A-5 1000.000000 0.000000 6.247903 6.247903 0.000000 1000.000000
A-6 945.916866 10.940386 5.318997 16.259383 0.000000 934.976481
A-7 1000.000000 0.000000 5.831376 5.831376 0.000000 1000.000000
A-8 1000.000000 0.000000 6.081292 6.081292 0.000000 1000.000000
A-9 958.051062 64.762163 5.985809 70.747972 0.000000 893.288899
A-10 837.401924 3.645397 3.531294 7.176691 2.667805 836.424333
A-11 15.369609 15.369609 0.000000 15.369609 0.096027 0.096027
A-12 1000.000000 0.000000 6.247903 6.247903 0.000000 1000.000000
A-13 993.187040 0.973217 0.000000 0.973217 0.000000 992.213823
R-I 0.000000 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-1 995.335415 0.691127 6.218759 6.909886 0.000000 994.644288
M-2 995.335414 0.691127 6.218761 6.909888 0.000000 994.644288
M-3 995.335414 0.691128 6.218757 6.909885 0.000000 994.644285
B-1 995.335412 0.691125 6.218758 6.909883 0.000000 994.644286
B-2 995.335416 0.691131 6.218746 6.909877 0.000000 994.644285
B-3 995.335410 0.691127 6.218765 6.909892 0.000000 994.644262
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:18:42 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-S3 (POOL # 4238)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4238
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 50,139.45
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 38,266.42
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 18 3,679,833.56
(B) TWO MONTHLY PAYMENTS: 3 591,519.05
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 951,415.19
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 238,895,933.10
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 958
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,629,646.64
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.71361200 % 4.22909100 % 1.05729710 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.63325660 % 4.29136570 % 1.07336840 %
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 8.21872541
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 347.51
POOL TRADING FACTOR: 92.71079196
................................................................................
Run: 11/03/97 09:18:46 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S4 (POOL # 4239)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4239
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609474K4 73,713,000.00 66,679,132.09 6.750000 % 663,240.13
A-2 7609474L2 17,686,000.00 16,513,732.87 6.106250 % 110,535.86
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 44,150,624.35 7.000000 % 146,347.32
A-6 7609474Q1 0.00 0.00 2.393750 % 0.00
A-7 7609474R9 1,021,562.20 987,053.47 0.000000 % 3,716.81
A-8 7609474S7 0.00 0.00 0.368601 % 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 2,226,368.03 7.000000 % 7,379.81
M-2 7609474W8 907,500.00 890,370.61 7.000000 % 2,951.34
M-3 7609474X6 907,500.00 890,370.61 7.000000 % 2,951.34
B-1 BC0073306 544,500.00 534,222.36 7.000000 % 1,770.80
B-2 BC0073314 363,000.00 356,148.24 7.000000 % 1,180.53
B-3 BC0073322 453,585.73 445,024.18 7.000000 % 1,475.12
- -------------------------------------------------------------------------------
181,484,047.93 172,291,046.81 941,549.06
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 374,898.01 1,038,138.14 0.00 0.00 66,015,891.96
A-2 83,992.26 194,528.12 0.00 0.00 16,403,197.01
A-3 182,205.73 182,205.73 0.00 0.00 32,407,000.00
A-4 36,214.20 36,214.20 0.00 0.00 6,211,000.00
A-5 257,427.13 403,774.45 0.00 0.00 44,004,277.03
A-6 32,926.34 32,926.34 0.00 0.00 0.00
A-7 0.00 3,716.81 0.00 0.00 983,336.66
A-8 52,897.92 52,897.92 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 12,981.19 20,361.00 0.00 0.00 2,218,988.22
M-2 5,191.45 8,142.79 0.00 0.00 887,419.27
M-3 5,191.45 8,142.79 0.00 0.00 887,419.27
B-1 3,114.87 4,885.67 0.00 0.00 532,451.56
B-2 2,076.58 3,257.11 0.00 0.00 354,967.71
B-3 2,594.78 4,069.90 0.00 0.00 443,549.06
- -------------------------------------------------------------------------------
1,051,711.91 1,993,260.97 0.00 0.00 171,349,497.75
===============================================================================
Run: 11/03/97 09:18:46
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-1 904.577647 8.997601 5.085914 14.083515 0.000000 895.580046
A-2 933.717792 6.249907 4.749082 10.998989 0.000000 927.467885
A-3 1000.000000 0.000000 5.622419 5.622419 0.000000 1000.000000
A-4 1000.000000 0.000000 5.830655 5.830655 0.000000 1000.000000
A-5 981.124986 3.252163 5.720603 8.972766 0.000000 977.872823
A-7 966.219649 3.638359 0.000000 3.638359 0.000000 962.581290
R-I 0.000000 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-1 981.124639 3.252164 5.720602 8.972766 0.000000 977.872475
M-2 981.124639 3.252165 5.720606 8.972771 0.000000 977.872474
M-3 981.124639 3.252165 5.720606 8.972771 0.000000 977.872474
B-1 981.124628 3.252158 5.720606 8.972764 0.000000 977.872470
B-2 981.124628 3.252149 5.720606 8.972755 0.000000 977.872479
B-3 981.124737 3.252153 5.720594 8.972747 0.000000 977.872606
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:18:48 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-S4 (POOL # 4239)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4239
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 35,819.73
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,086.32
SUBSERVICER ADVANCES THIS MONTH 20,111.39
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,109,021.33
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 171,349,497.75
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 636
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 370,254.10
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.88127290 % 2.33918000 % 0.77954680 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.87449960 % 2.33080739 % 0.78123980 %
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 7.63912726
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 168.68
POOL TRADING FACTOR: 94.41573499
................................................................................
Run: 11/03/97 09:18:55 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 90,719,124.22 7.500000 % 3,154,191.72
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 125,000,000.00 124,577,280.45 7.500000 % 147,630.60
A-6 7609475P2 132,774,000.00 122,366,448.87 7.500000 % 3,062,865.47
A-7 7609475Q0 2,212,000.00 1,096,225.99 7.500000 % 328,364.05
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 1,256,914.80 0.000000 % 1,472.33
A-11 7609475U1 0.00 0.00 0.383322 % 0.00
R 7609475V9 100.00 0.00 7.500000 % 0.00
M-1 7609475X5 10,026,600.00 9,992,692.23 7.500000 % 11,841.86
M-2 7609475Y3 5,013,300.00 4,996,346.11 7.500000 % 5,920.93
M-3 7609475Z0 5,013,300.00 4,996,346.11 7.500000 % 5,920.93
B-1 2,256,000.00 2,248,370.70 7.500000 % 2,664.44
B-2 1,002,700.00 999,309.09 7.500000 % 1,184.23
B-3 1,755,253.88 1,749,317.99 7.500000 % 2,073.05
- -------------------------------------------------------------------------------
501,329,786.80 478,566,376.56 6,724,129.61
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 566,803.91 3,720,995.63 0.00 0.00 87,564,932.50
A-2 224,836.89 224,836.89 0.00 0.00 35,986,000.00
A-3 182,982.21 182,982.21 0.00 0.00 29,287,000.00
A-4 103,166.25 103,166.25 0.00 0.00 16,236,000.00
A-5 778,346.24 925,976.84 0.00 0.00 124,429,649.85
A-6 764,533.20 3,827,398.67 0.00 0.00 119,303,583.40
A-7 6,849.11 335,213.16 0.00 0.00 767,861.94
A-8 174,941.17 174,941.17 0.00 0.00 28,000,000.00
A-9 23,669.54 23,669.54 0.00 0.00 4,059,000.00
A-10 0.00 1,472.33 0.00 0.00 1,255,442.47
A-11 152,819.64 152,819.64 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 62,433.33 74,275.19 0.00 0.00 9,980,850.37
M-2 31,216.66 37,137.59 0.00 0.00 4,990,425.18
M-3 31,216.66 37,137.59 0.00 0.00 4,990,425.18
B-1 14,047.60 16,712.04 0.00 0.00 2,245,706.26
B-2 6,243.58 7,427.81 0.00 0.00 998,124.86
B-3 10,929.56 13,002.61 0.00 0.00 1,747,244.94
- -------------------------------------------------------------------------------
3,135,035.55 9,859,165.16 0.00 0.00 471,842,246.95
===============================================================================
Run: 11/03/97 09:18:55
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-1 894.339582 31.095081 5.587743 36.682824 0.000000 863.244502
A-2 1000.000000 0.000000 6.247899 6.247899 0.000000 1000.000000
A-3 1000.000000 0.000000 6.247899 6.247899 0.000000 1000.000000
A-4 1000.000000 0.000000 6.354167 6.354167 0.000000 1000.000000
A-5 996.618244 1.181045 6.226770 7.407815 0.000000 995.437199
A-6 921.614540 23.068262 5.758154 28.826416 0.000000 898.546277
A-7 495.581370 148.446677 3.096343 151.543020 0.000000 347.134693
A-8 1000.000000 0.000000 6.247899 6.247899 0.000000 1000.000000
A-9 1000.000000 0.000000 5.831372 5.831372 0.000000 1000.000000
A-10 988.503546 1.157917 0.000000 1.157917 0.000000 987.345629
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 996.618219 1.181044 6.226770 7.407814 0.000000 995.437174
M-2 996.618218 1.181044 6.226769 7.407813 0.000000 995.437173
M-3 996.618218 1.181044 6.226769 7.407813 0.000000 995.437173
B-1 996.618218 1.181046 6.226773 7.407819 0.000000 995.437172
B-2 996.618221 1.181041 6.226768 7.407809 0.000000 995.437180
B-3 996.618216 1.181043 6.226769 7.407812 0.000000 995.437160
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:18:58 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 98,914.15
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 67,203.88
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 34 8,245,046.93
(B) TWO MONTHLY PAYMENTS: 3 576,920.28
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 229,198.72
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 471,842,246.95
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,863
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 6,157,440.37
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 231,306.77
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.76599900 % 4.18709200 % 1.04690940 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.69751880 % 4.23058784 % 1.06060690 %
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 8.15478117
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 349.44
POOL TRADING FACTOR: 94.11813528
................................................................................
Run: 11/03/97 09:19:09 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S6 (POOL # 4245)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4245
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609476A4 80,000,000.00 75,839,835.13 7.000000 % 1,184,080.73
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 40,211,658.21 7.000000 % 191,881.31
A-5 7609476E6 20,955,000.00 20,955,000.00 7.000000 % 0.00
A-6 7609476F3 36,169,000.00 30,816,195.68 7.000000 % 3,321,392.17
A-7 7609476G1 38,393,000.00 38,393,000.00 7.000000 % 0.00
A-8 7609476H9 64,000,000.00 63,202,418.58 7.000000 % 203,542.25
A-9 7609476J5 986,993.86 961,234.42 0.000000 % 4,017.65
A-10 7609476L0 0.00 0.00 0.369515 % 0.00
R 7609476M8 100.00 0.00 7.000000 % 0.00
M-1 7609476N6 3,297,200.00 3,256,109.11 7.000000 % 10,486.24
M-2 7609476P1 2,472,800.00 2,441,983.08 7.000000 % 7,864.36
M-3 7609476Q9 824,300.00 814,027.27 7.000000 % 2,621.56
B-1 1,154,000.00 1,139,618.45 7.000000 % 3,670.12
B-2 659,400.00 651,182.32 7.000000 % 2,097.12
B-3 659,493.00 651,274.15 7.000000 % 2,097.42
- -------------------------------------------------------------------------------
329,713,286.86 318,760,536.40 4,933,750.93
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 441,557.79 1,625,638.52 0.00 0.00 74,655,754.40
A-2 93,155.85 93,155.85 0.00 0.00 16,000,000.00
A-3 136,397.64 136,397.64 0.00 0.00 23,427,000.00
A-4 234,121.97 426,003.28 0.00 0.00 40,019,776.90
A-5 122,005.06 122,005.06 0.00 0.00 20,955,000.00
A-6 179,419.31 3,500,811.48 0.00 0.00 27,494,803.51
A-7 223,533.30 223,533.30 0.00 0.00 38,393,000.00
A-8 367,979.71 571,521.96 0.00 0.00 62,998,876.33
A-9 0.00 4,017.65 0.00 0.00 957,216.77
A-10 97,968.88 97,968.88 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 18,957.85 29,444.09 0.00 0.00 3,245,622.87
M-2 14,217.81 22,082.17 0.00 0.00 2,434,118.72
M-3 4,739.46 7,361.02 0.00 0.00 811,405.71
B-1 6,635.13 10,305.25 0.00 0.00 1,135,948.33
B-2 3,791.34 5,888.46 0.00 0.00 649,085.20
B-3 3,791.88 5,889.30 0.00 0.00 649,176.73
- -------------------------------------------------------------------------------
1,948,272.98 6,882,023.91 0.00 0.00 313,826,785.47
===============================================================================
Run: 11/03/97 09:19:09
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S6 (POOL # 4245)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4245
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 947.997939 14.801009 5.519472 20.320481 0.000000 933.196930
A-2 1000.000000 0.000000 5.822241 5.822241 0.000000 1000.000000
A-3 1000.000000 0.000000 5.822241 5.822241 0.000000 1000.000000
A-4 987.637436 4.712792 5.750263 10.463055 0.000000 982.924645
A-5 1000.000000 0.000000 5.822241 5.822241 0.000000 1000.000000
A-6 852.005742 91.829804 4.960583 96.790387 0.000000 760.175938
A-7 1000.000000 0.000000 5.822241 5.822241 0.000000 1000.000000
A-8 987.537790 3.180348 5.749683 8.930031 0.000000 984.357443
A-9 973.901114 4.070592 0.000000 4.070592 0.000000 969.830523
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 987.537641 3.180347 5.749682 8.930029 0.000000 984.357294
M-2 987.537642 3.180346 5.749681 8.930027 0.000000 984.357295
M-3 987.537632 3.180347 5.749679 8.930026 0.000000 984.357285
B-1 987.537652 3.180347 5.749679 8.930026 0.000000 984.357305
B-2 987.537640 3.180346 5.749682 8.930028 0.000000 984.357295
B-3 987.537624 3.180352 5.749690 8.930042 0.000000 984.357270
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:19:12 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 66,312.42
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,813.07
SUBSERVICER ADVANCES THIS MONTH 13,028.68
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,170,283.46
(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 313,826,785.47
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,160
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 3,907,038.25
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.18243740 % 2.04913000 % 0.76843310 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.14725930 % 2.06838536 % 0.77802720 %
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 7.66717350
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 170.96
POOL TRADING FACTOR: 95.18172242
................................................................................
Run: 11/03/97 09:19:17 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-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 134,700,000.00 122,968,130.49 7.500000 % 3,916,485.46
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 19,116,905.21 7.500000 % 76,466.44
A-5 7609476V8 11,938,000.00 12,239,094.79 7.500000 % 0.00
A-6 7609476W6 549,825.51 547,978.24 0.000000 % 5,177.00
A-7 7609476X4 0.00 0.00 0.366312 % 0.00
R 7609476Y2 100.00 0.00 7.500000 % 0.00
M-1 7609476Z9 5,276,800.00 5,262,617.50 7.500000 % 3,634.96
M-2 7609477A3 2,374,500.00 2,368,118.03 7.500000 % 1,635.69
M-3 7609477B1 2,242,600.00 2,236,572.54 7.500000 % 1,544.83
B-1 1,187,300.00 1,184,108.87 7.500000 % 817.88
B-2 527,700.00 526,281.70 7.500000 % 363.51
B-3 923,562.67 921,080.43 7.500000 % 636.20
- -------------------------------------------------------------------------------
263,833,388.18 252,065,887.80 4,006,761.97
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 768,270.54 4,684,756.00 0.00 0.00 119,051,645.03
A-2 454,609.15 454,609.15 0.00 0.00 72,764,000.00
A-3 74,541.56 74,541.56 0.00 0.00 11,931,000.00
A-4 119,437.09 195,903.53 0.00 0.00 19,040,438.77
A-5 0.00 0.00 76,466.44 0.00 12,315,561.23
A-6 0.00 5,177.00 0.00 0.00 542,801.24
A-7 76,917.51 76,917.51 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 32,879.37 36,514.33 0.00 0.00 5,258,982.54
M-2 14,795.34 16,431.03 0.00 0.00 2,366,482.34
M-3 13,973.48 15,518.31 0.00 0.00 2,235,027.71
B-1 7,397.98 8,215.86 0.00 0.00 1,183,290.99
B-2 3,288.06 3,651.57 0.00 0.00 525,918.19
B-3 5,754.65 6,390.85 0.00 0.00 920,444.23
- -------------------------------------------------------------------------------
1,571,864.73 5,578,626.70 76,466.44 0.00 248,135,592.27
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 912.903716 29.075616 5.703567 34.779183 0.000000 883.828100
A-2 1000.000000 0.000000 6.247721 6.247721 0.000000 1000.000000
A-3 1000.000000 0.000000 6.247721 6.247721 0.000000 1000.000000
A-4 984.494037 3.937915 6.150844 10.088759 0.000000 980.556122
A-5 1025.221544 0.000000 0.000000 0.000000 6.405297 1031.626841
A-6 996.640261 9.415714 0.000000 9.415714 0.000000 987.224547
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 997.312292 0.688857 6.230930 6.919787 0.000000 996.623435
M-2 997.312289 0.688857 6.230929 6.919786 0.000000 996.623432
M-3 997.312289 0.688857 6.230928 6.919785 0.000000 996.623433
B-1 997.312280 0.688857 6.230927 6.919784 0.000000 996.623423
B-2 997.312299 0.688857 6.230927 6.919784 0.000000 996.623441
B-3 997.312321 0.688854 6.230925 6.919779 0.000000 996.623467
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:19:19 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 52,062.34
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 25,919.56
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 13 3,160,454.26
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 299,653.52
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 248,135,592.27
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,006
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,756,153.08
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.03066040 % 3.92310400 % 1.04623600 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.95536770 % 3.97383241 % 1.06208800 %
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 8.15876135
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 350.80
POOL TRADING FACTOR: 94.05011018
................................................................................
Run: 11/03/97 09:19:43 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-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 268,034,000.00 247,095,324.08 7.500000 % 6,720,568.98
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 19,689,048.93 7.500000 % 84,661.71
A-8 7609477K1 13,303,000.00 13,553,951.07 7.500000 % 0.00
A-9 7609477L9 120,899,000.00 120,899,000.00 7.500000 % 0.00
A-10 7609477M7 788,733.59 786,567.35 0.000000 % 1,295.88
A-11 7609477N5 0.00 0.00 0.484431 % 0.00
R 7609477P0 100.00 0.00 7.500000 % 0.00
M-1 7609477Q8 12,089,800.00 12,066,404.25 7.500000 % 8,000.05
M-2 7609477R6 5,440,400.00 5,429,871.93 7.500000 % 3,600.02
M-3 7609477S4 5,138,200.00 5,128,256.73 7.500000 % 3,400.04
B-1 2,720,200.00 2,714,935.96 7.500000 % 1,800.01
B-2 1,209,000.00 1,206,660.39 7.500000 % 800.02
B-3 2,116,219.73 2,112,124.49 7.500000 % 1,400.34
- -------------------------------------------------------------------------------
604,491,653.32 583,495,145.18 6,825,527.05
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 1,543,425.45 8,263,994.43 0.00 0.00 240,374,755.10
A-2 349,629.02 349,629.02 0.00 0.00 55,974,000.00
A-3 158,205.66 158,205.66 0.00 0.00 25,328,000.00
A-4 171,391.55 171,391.55 0.00 0.00 27,439,000.00
A-5 79,496.35 79,496.35 0.00 0.00 12,727,000.00
A-6 195,789.50 195,789.50 0.00 0.00 31,345,000.00
A-7 122,983.23 207,644.94 0.00 0.00 19,604,387.22
A-8 0.00 0.00 84,661.71 0.00 13,638,612.78
A-9 755,168.45 755,168.45 0.00 0.00 120,899,000.00
A-10 0.00 1,295.88 0.00 0.00 785,271.47
A-11 235,412.16 235,412.16 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 75,370.09 83,370.14 0.00 0.00 12,058,404.20
M-2 33,916.48 37,516.50 0.00 0.00 5,426,271.91
M-3 32,032.50 35,432.54 0.00 0.00 5,124,856.69
B-1 16,958.24 18,758.25 0.00 0.00 2,713,135.95
B-2 7,537.14 8,337.16 0.00 0.00 1,205,860.37
B-3 13,192.91 14,593.25 0.00 0.00 2,110,724.15
- -------------------------------------------------------------------------------
3,790,508.73 10,616,035.78 84,661.71 0.00 576,754,279.84
===============================================================================
Run: 11/03/97 09:19:43
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-1 921.880523 25.073569 5.758320 30.831889 0.000000 896.806954
A-2 1000.000000 0.000000 6.246275 6.246275 0.000000 1000.000000
A-3 1000.000000 0.000000 6.246275 6.246275 0.000000 1000.000000
A-4 1000.000000 0.000000 6.246275 6.246275 0.000000 1000.000000
A-5 1000.000000 0.000000 6.246276 6.246276 0.000000 1000.000000
A-6 1000.000000 0.000000 6.246275 6.246275 0.000000 1000.000000
A-7 987.414691 4.245823 6.167664 10.413487 0.000000 983.168868
A-8 1018.864246 0.000000 0.000000 0.000000 6.364107 1025.228353
A-9 1000.000000 0.000000 6.246275 6.246275 0.000000 1000.000000
A-10 997.253521 1.642988 0.000000 1.642988 0.000000 995.610533
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 998.064836 0.661719 6.234188 6.895907 0.000000 997.403117
M-2 998.064835 0.661720 6.234189 6.895909 0.000000 997.403116
M-3 998.064834 0.661718 6.234187 6.895905 0.000000 997.403116
B-1 998.064833 0.661720 6.234189 6.895909 0.000000 997.403114
B-2 998.064839 0.661720 6.234194 6.895914 0.000000 997.403118
B-3 998.064832 0.661718 6.234187 6.895905 0.000000 997.403115
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:19:46 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 119,334.41
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,903.51
SUBSERVICER ADVANCES THIS MONTH 86,712.10
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 43 10,591,829.02
(B) TWO MONTHLY PAYMENTS: 5 968,201.57
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 104,288.45
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 576,754,279.84
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 2,336
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 6,353,921.44
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.08188920 % 3.88265000 % 1.03546110 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.02763990 % 3.92013264 % 1.04688280 %
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 8.26653980
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 352.91
POOL TRADING FACTOR: 95.41145468
................................................................................
Run: 11/03/97 09:23:45 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-QPCR1 (POOL # 3328)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 3328
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 24,934,336.17 23,838,702.48 7.351200 % 1,109,792.51
R 0.00 0.00 0.000000 % 0.00
- -------------------------------------------------------------------------------
24,934,336.17 23,838,702.48 1,109,792.51
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 141,806.90 1,251,599.41 0.00 0.00 22,728,909.97
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
141,806.90 1,251,599.41 0.00 0.00 22,728,909.97
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 956.059240 44.508605 5.687214 50.195819 0.000000 911.550635
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:23:46 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 7,195.54
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,031.52
SUBSERVICER ADVANCES THIS MONTH 4,813.20
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 145,447.00
(B) TWO MONTHLY PAYMENTS: 3 547,293.90
(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 22,728,909.97
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 119
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,092,701.18
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 100.00000000 % 0.00000000 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 100.00000000 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.90671900
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 354.26
POOL TRADING FACTOR: 91.15506350
................................................................................
Run: 11/03/97 09:23:48 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-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 30,083,382.83 7.128859 % 407,078.47
R 0.00 0.00 0.000000 % 0.00
- -------------------------------------------------------------------------------
30,798,565.76 30,083,382.83 407,078.47
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 176,927.59 584,006.06 0.00 0.00 29,676,304.36
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
176,927.59 584,006.06 0.00 0.00 29,676,304.36
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 976.778694 13.217449 5.744670 18.962119 0.000000 963.561245
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:23:48 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-QPCR2 (POOL # 3333)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 3333
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,799.82
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,263.51
SUBSERVICER ADVANCES THIS MONTH 7,248.91
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,127,346.74
(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 29,676,284.34
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 141
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 383,998.27
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 100.00006660 % 0.00000000 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 100.00006750 % 0.00000000 %
CLASS R - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 1.3245 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.55309700
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 353.52
POOL TRADING FACTOR: 96.35605947
................................................................................
Run: 11/03/97 09:19:51 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 42,873,445.49 7.150000 % 2,693,668.42
A-2 760972AP4 30,000,000.00 28,243,250.53 7.125000 % 800,483.29
A-3 760972AQ2 100,000,000.00 94,144,168.44 7.250000 % 2,668,277.63
A-4 760972AR0 45,330,000.00 45,330,000.00 7.150000 % 0.00
A-5 760972AS8 120,578,098.00 115,686,305.92 7.500000 % 2,229,001.85
A-6 760972AT6 25,500,000.00 24,465,477.97 9.500000 % 471,391.97
A-7 760972AU3 16,750,000.00 16,311,240.93 7.500000 % 199,925.65
A-8 760972AV1 20,000,000.00 20,000,000.00 7.150000 % 0.00
A-9 760972AW9 16,000,000.00 16,000,000.00 7.150000 % 0.00
A-10 760972AX7 15,599,287.00 15,599,287.00 7.150000 % 0.00
A-11 760972AY5 57,643,000.00 57,643,000.00 7.500000 % 0.00
A-12 760972AZ2 18,200,000.00 17,837,917.26 7.500000 % 164,987.19
A-13 760972BA6 4,241,000.00 4,240,999.99 7.500000 % 0.00
A-14 760972BB4 52,672,000.00 52,672,000.00 7.500000 % 0.00
A-15 760972BC2 3,137,000.00 3,118,204.35 7.500000 % 9,488.52
A-16 760972BD0 1,500,000.00 1,518,795.65 7.500000 % 0.00
A-17 760972BE8 15,988,294.00 15,988,294.00 7.500000 % 0.00
A-18 760972BF5 25,000,000.00 25,000,000.00 7.500000 % 0.00
A-19 760972BG3 34,720,000.00 34,720,000.00 7.100000 % 0.00
A-20 760972BH1 97,780,000.00 97,780,000.00 7.500000 % 0.00
A-21 760972BJ7 0.00 0.00 7.500000 % 0.00
A-22 760972BK4 0.00 0.00 7.500000 % 0.00
A-23 760972BL2 1,859,236.82 1,855,801.96 0.000000 % 1,635.77
A-24 760972BM0 0.00 0.00 0.442310 % 0.00
R-I 760972BN8 100.00 0.00 7.500000 % 0.00
R-II 760972BP3 100.00 0.00 7.500000 % 0.00
M-1 760972BQ1 15,775,000.00 15,754,268.73 7.500000 % 10,639.48
M-2 760972BR9 7,098,700.00 7,089,370.99 7.500000 % 4,787.73
M-3 760972BS7 6,704,300.00 6,695,489.31 7.500000 % 4,521.73
B-1 3,549,400.00 3,544,735.43 7.500000 % 2,393.90
B-2 1,577,500.00 1,575,426.88 7.500000 % 1,063.95
B-3 2,760,620.58 2,756,992.59 7.500000 % 1,861.91
- -------------------------------------------------------------------------------
788,748,636.40 768,444,473.42 9,264,128.99
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 255,347.97 2,949,016.39 0.00 0.00 40,179,777.07
A-2 167,624.52 968,107.81 0.00 0.00 27,442,767.24
A-3 568,550.98 3,236,828.61 0.00 0.00 91,475,890.81
A-4 269,978.85 269,978.85 0.00 0.00 45,330,000.00
A-5 722,738.52 2,951,740.37 0.00 0.00 113,457,304.07
A-6 193,604.43 664,996.40 0.00 0.00 23,994,086.00
A-7 101,902.84 301,828.49 0.00 0.00 16,111,315.28
A-8 119,117.08 119,117.08 0.00 0.00 20,000,000.00
A-9 95,293.66 95,293.66 0.00 0.00 16,000,000.00
A-10 92,907.07 92,907.07 0.00 0.00 15,599,287.00
A-11 360,118.83 360,118.83 0.00 0.00 57,643,000.00
A-12 111,440.59 276,427.78 0.00 0.00 17,672,930.07
A-13 26,495.22 26,495.22 0.00 0.00 4,240,999.99
A-14 329,063.01 329,063.01 0.00 0.00 52,672,000.00
A-15 19,480.67 28,969.19 0.00 0.00 3,108,715.83
A-16 0.00 0.00 9,488.52 0.00 1,528,284.17
A-17 99,885.26 99,885.26 0.00 0.00 15,988,294.00
A-18 156,184.98 156,184.98 0.00 0.00 25,000,000.00
A-19 205,341.18 205,341.18 0.00 0.00 34,720,000.00
A-20 610,870.68 610,870.68 0.00 0.00 97,780,000.00
A-21 11,568.51 11,568.51 0.00 0.00 0.00
A-22 28,427.55 28,427.55 0.00 0.00 0.00
A-23 0.00 1,635.77 0.00 0.00 1,854,166.19
A-24 283,124.27 283,124.27 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 98,423.20 109,062.68 0.00 0.00 15,743,629.25
M-2 44,290.13 49,077.86 0.00 0.00 7,084,583.26
M-3 41,829.40 46,351.13 0.00 0.00 6,690,967.58
B-1 22,145.38 24,539.28 0.00 0.00 3,542,341.53
B-2 9,842.32 10,906.27 0.00 0.00 1,574,362.93
B-3 17,224.03 19,085.94 0.00 0.00 2,755,130.77
- -------------------------------------------------------------------------------
5,062,821.13 14,326,950.12 9,488.52 0.00 759,189,833.04
===============================================================================
Run: 11/03/97 09:19:51
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-1 878.824341 55.215095 5.234149 60.449244 0.000000 823.609246
A-2 941.441684 26.682776 5.587484 32.270260 0.000000 914.758908
A-3 941.441684 26.682776 5.685510 32.368286 0.000000 914.758908
A-4 1000.000000 0.000000 5.955854 5.955854 0.000000 1000.000000
A-5 959.430509 18.485960 5.993945 24.479905 0.000000 940.944549
A-6 959.430509 18.485960 7.592331 26.078291 0.000000 940.944549
A-7 973.805429 11.935860 6.083752 18.019612 0.000000 961.869569
A-8 1000.000000 0.000000 5.955854 5.955854 0.000000 1000.000000
A-9 1000.000000 0.000000 5.955854 5.955854 0.000000 1000.000000
A-10 1000.000000 0.000000 5.955854 5.955854 0.000000 1000.000000
A-11 1000.000000 0.000000 6.247399 6.247399 0.000000 1000.000000
A-12 980.105344 9.065230 6.123109 15.188339 0.000000 971.040114
A-13 999.999998 0.000000 6.247399 6.247399 0.000000 999.999998
A-14 1000.000000 0.000000 6.247399 6.247399 0.000000 1000.000000
A-15 994.008400 3.024712 6.209968 9.234680 0.000000 990.983688
A-16 1012.530433 0.000000 0.000000 0.000000 6.325680 1018.856113
A-17 1000.000000 0.000000 6.247400 6.247400 0.000000 1000.000000
A-18 1000.000000 0.000000 6.247399 6.247399 0.000000 1000.000000
A-19 1000.000000 0.000000 5.914204 5.914204 0.000000 1000.000000
A-20 1000.000000 0.000000 6.247399 6.247399 0.000000 1000.000000
A-23 998.152543 0.879807 0.000000 0.879807 0.000000 997.272736
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 998.685815 0.674452 6.239189 6.913641 0.000000 998.011363
M-2 998.685814 0.674452 6.239189 6.913641 0.000000 998.011363
M-3 998.685815 0.674452 6.239190 6.913642 0.000000 998.011363
B-1 998.685815 0.674452 6.239190 6.913642 0.000000 998.011363
B-2 998.685819 0.674453 6.239189 6.913642 0.000000 998.011366
B-3 998.685806 0.674453 6.239188 6.913641 0.000000 998.011385
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:19:56 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 158,506.97
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 109,823.79
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 47 13,688,950.72
(B) TWO MONTHLY PAYMENTS: 3 1,188,813.43
(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 759,189,833.03
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 2,838
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 8,735,490.35
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.11911860 % 3.85332200 % 1.02755950 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.06282130 % 3.88824755 % 1.03941170 %
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 8.22508122
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 353.43
POOL TRADING FACTOR: 96.25244317
................................................................................
Run: 11/03/97 09:19:59 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S10 (POOL # 4254)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4254
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760972AA7 25,026,000.00 23,683,909.49 7.000000 % 551,641.81
A-2 760972AB5 75,627,000.00 75,266,183.04 7.000000 % 256,067.91
A-3 760972AC3 13,626,000.00 13,626,000.00 7.000000 % 0.00
A-4 760972AD1 3,585,000.00 1,433,663.98 7.000000 % 578,848.20
A-5 760972AE9 30,511,000.00 30,327,583.67 7.000000 % 93,187.96
A-6 760972AF6 213,978.86 212,594.85 0.000000 % 698.09
A-7 760972AG4 0.00 0.00 0.593766 % 0.00
R 760972AJ8 100.00 0.00 7.000000 % 0.00
M-1 760972AK5 1,525,600.00 1,516,428.88 7.000000 % 4,659.55
M-2 760972AL3 915,300.00 909,797.69 7.000000 % 2,795.55
M-3 760972AM1 534,000.00 530,789.87 7.000000 % 1,630.96
B-1 381,400.00 379,107.22 7.000000 % 1,164.89
B-2 305,100.00 303,265.90 7.000000 % 931.85
B-3 305,583.48 303,746.47 7.000000 % 933.32
- -------------------------------------------------------------------------------
152,556,062.34 148,493,071.06 1,492,560.09
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 138,054.24 689,696.05 0.00 0.00 23,132,267.68
A-2 438,728.90 694,796.81 0.00 0.00 75,010,115.13
A-3 79,426.37 79,426.37 0.00 0.00 13,626,000.00
A-4 8,356.87 587,205.07 0.00 0.00 854,815.78
A-5 176,780.42 269,968.38 0.00 0.00 30,234,395.71
A-6 0.00 698.09 0.00 0.00 211,896.76
A-7 73,420.96 73,420.96 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 8,839.32 13,498.87 0.00 0.00 1,511,769.33
M-2 5,303.24 8,098.79 0.00 0.00 907,002.14
M-3 3,093.99 4,724.95 0.00 0.00 529,158.91
B-1 2,209.83 3,374.72 0.00 0.00 377,942.33
B-2 1,767.75 2,699.60 0.00 0.00 302,334.05
B-3 1,770.54 2,703.86 0.00 0.00 302,813.15
- -------------------------------------------------------------------------------
937,752.43 2,430,312.52 0.00 0.00 147,000,510.97
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 946.372153 22.042748 5.516433 27.559181 0.000000 924.329405
A-2 995.228993 3.385932 5.801220 9.187152 0.000000 991.843060
A-3 1000.000000 0.000000 5.829031 5.829031 0.000000 1000.000000
A-4 399.906271 161.463933 2.331066 163.794999 0.000000 238.442337
A-5 993.988518 3.054241 5.793990 8.848231 0.000000 990.934277
A-6 993.532025 3.262402 0.000000 3.262402 0.000000 990.269623
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 993.988516 3.054241 5.793996 8.848237 0.000000 990.934275
M-2 993.988517 3.054245 5.793991 8.848236 0.000000 990.934273
M-3 993.988521 3.054232 5.793989 8.848221 0.000000 990.934288
B-1 993.988516 3.054248 5.793996 8.848244 0.000000 990.934269
B-2 993.988528 3.054245 5.794002 8.848247 0.000000 990.934284
B-3 993.988517 3.054223 5.793965 8.848188 0.000000 990.934278
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:20:02 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-S10 (POOL # 4254)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4254
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 30,849.23
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,452.97
SUBSERVICER ADVANCES THIS MONTH 9,158.88
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 989,740.35
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 147,000,510.97
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 591
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,036,238.66
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.34075850 % 1.99420500 % 0.66503670 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.32198580 % 2.00538785 % 0.66973150 %
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 7.89588850
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 173.74
POOL TRADING FACTOR: 96.35835424
................................................................................
Run: 11/03/97 09:20:16 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S11 (POOL # 4257)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4257
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760972BT5 25,120,000.00 24,635,846.33 7.000000 % 515,654.90
A-2 760972BU2 28,521,000.00 28,521,000.00 7.000000 % 0.00
A-3 760972BV0 25,835,000.00 25,835,000.00 7.000000 % 0.00
A-4 760972BW8 7,423,000.00 7,423,000.00 7.000000 % 0.00
A-5 760972BX6 34,634,000.00 33,846,617.90 7.000000 % 1,623,439.56
A-6 760972BY4 8,310,000.00 8,310,000.00 7.000000 % 0.00
A-7 760972BZ1 20,000,000.00 19,939,675.40 7.000000 % 60,493.52
A-8 760972CA5 400,253.44 398,941.47 0.000000 % 1,318.56
A-9 760972CB3 0.00 0.00 0.507703 % 0.00
R 760972CC1 100.00 0.00 7.000000 % 0.00
M-1 760972CD9 1,544,900.00 1,540,240.23 7.000000 % 4,672.82
M-2 760972CE7 772,500.00 770,169.96 7.000000 % 2,336.56
M-3 760972CF4 772,500.00 770,169.96 7.000000 % 2,336.56
B-1 540,700.00 539,069.12 7.000000 % 1,635.44
B-2 308,900.00 307,968.29 7.000000 % 934.32
B-3 309,788.87 308,854.48 7.000000 % 937.02
- -------------------------------------------------------------------------------
154,492,642.31 153,146,553.14 2,213,759.26
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 143,622.98 659,277.88 0.00 0.00 24,120,191.43
A-2 166,272.80 166,272.80 0.00 0.00 28,521,000.00
A-3 150,613.86 150,613.86 0.00 0.00 25,835,000.00
A-4 43,274.88 43,274.88 0.00 0.00 7,423,000.00
A-5 197,320.28 1,820,759.84 0.00 0.00 32,223,178.34
A-6 48,445.95 48,445.95 0.00 0.00 8,310,000.00
A-7 116,245.07 176,738.59 0.00 0.00 19,879,181.88
A-8 0.00 1,318.56 0.00 0.00 397,622.91
A-9 64,755.37 64,755.37 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 8,979.35 13,652.17 0.00 0.00 1,535,567.41
M-2 4,489.97 6,826.53 0.00 0.00 767,833.40
M-3 4,489.97 6,826.53 0.00 0.00 767,833.40
B-1 3,142.69 4,778.13 0.00 0.00 537,433.68
B-2 1,795.40 2,729.72 0.00 0.00 307,033.97
B-3 1,800.57 2,737.59 0.00 0.00 307,917.46
- -------------------------------------------------------------------------------
955,249.14 3,169,008.40 0.00 0.00 150,932,793.88
===============================================================================
Run: 11/03/97 09:20:16
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S11 (POOL # 4257)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4257
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 980.726367 20.527663 5.717475 26.245138 0.000000 960.198703
A-2 1000.000000 0.000000 5.829838 5.829838 0.000000 1000.000000
A-3 1000.000000 0.000000 5.829838 5.829838 0.000000 1000.000000
A-4 1000.000000 0.000000 5.829837 5.829837 0.000000 1000.000000
A-5 977.265632 46.874157 5.697300 52.571457 0.000000 930.391475
A-6 1000.000000 0.000000 5.829838 5.829838 0.000000 1000.000000
A-7 996.983770 3.024676 5.812254 8.836930 0.000000 993.959094
A-8 996.722152 3.294313 0.000000 3.294313 0.000000 993.427839
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 996.983772 3.024675 5.812253 8.836928 0.000000 993.959098
M-2 996.983767 3.024673 5.812259 8.836932 0.000000 993.959094
M-3 996.983767 3.024673 5.812259 8.836932 0.000000 993.959094
B-1 996.983762 3.024672 5.812262 8.836934 0.000000 993.959090
B-2 996.983781 3.024668 5.812237 8.836905 0.000000 993.959113
B-3 996.983784 3.024673 5.812249 8.836922 0.000000 993.959079
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:20:19 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-S11 (POOL # 4257)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4257
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 31,708.90
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,036.31
SUBSERVICER ADVANCES THIS MONTH 2,892.04
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 315,066.77
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 150,932,793.88
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 1,749,049.63
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.22648890 % 2.01677800 % 0.75673320 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.19426410 % 2.03483559 % 0.76552550 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,544,926.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,993,960.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.80680236
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 174.91
POOL TRADING FACTOR: 97.69578125
................................................................................
Run: 11/03/97 09:20:22 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S12 (POOL # 4258)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4258
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760972CG2 109,009,250.00 107,438,870.73 7.000000 % 2,741,843.66
A-2 760972CH0 15,572,750.00 15,348,410.10 9.000000 % 391,691.95
A-3 760972CJ6 152,196,020.00 150,380,690.27 7.250000 % 3,169,521.14
A-4 760972CK3 7,000,000.00 6,925,358.57 7.250000 % 130,322.10
A-5 760972CL1 61,774,980.00 61,774,980.00 7.250000 % 0.00
A-6 760972CM9 20,368,000.00 20,368,000.00 7.250000 % 0.00
A-7 760972CN7 19,267,000.00 19,267,000.00 7.250000 % 0.00
A-8 760972CP2 6,337,000.00 6,315,127.01 7.250000 % 22,001.26
A-9 760972CQ0 3,621,000.00 3,642,872.99 7.250000 % 0.00
A-10 760972CR8 68,580,000.00 68,580,000.00 6.700000 % 0.00
A-11 760972CS6 0.00 0.00 0.550000 % 0.00
A-12 760972CT4 78,398,000.00 78,398,000.00 6.750000 % 0.00
A-13 760972CU1 11,637,000.00 11,637,000.00 6.750000 % 0.00
A-14 760972CV9 116,561,000.00 115,177,245.16 6.750000 % 1,543,451.65
A-15 760972CW7 142,519,000.00 142,596,159.02 0.000000 % 892,542.66
A-16 760972CX5 30,000,000.00 27,621,706.97 7.250000 % 5,025,419.14
A-17 760972CY3 70,000,000.00 70,000,000.00 7.250000 % 0.00
A-18 760972CZ0 35,098,000.00 35,098,000.00 6.750000 % 0.00
A-19 760972DA4 52,549,000.00 52,549,000.00 6.750000 % 0.00
A-20 760972DB2 569,962.51 569,453.44 0.000000 % 523.99
A-21 760972DC0 0.00 0.00 0.586532 % 0.00
R-I 760972DD8 100.00 0.00 7.250000 % 0.00
R-II 760972DE6 100.00 0.00 7.250000 % 0.00
M-1 760972DF3 21,019,600.00 21,005,594.92 7.250000 % 13,534.45
M-2 760972DG1 9,458,900.00 9,452,597.66 7.250000 % 6,090.55
M-3 760972DH9 8,933,300.00 8,927,347.86 7.250000 % 5,752.12
B-1 760972DJ5 4,729,400.00 4,726,248.86 7.250000 % 3,045.24
B-2 760972DK2 2,101,900.00 2,100,499.53 7.250000 % 1,353.41
B-3 760972DL0 3,679,471.52 3,677,019.95 7.250000 % 2,247.44
- -------------------------------------------------------------------------------
1,050,980,734.03 1,043,577,183.04 13,949,340.76
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 626,505.87 3,368,349.53 0.00 0.00 104,697,027.07
A-2 115,072.51 506,764.46 0.00 0.00 14,956,718.15
A-3 908,229.80 4,077,750.94 0.00 0.00 147,211,169.13
A-4 41,825.96 172,148.06 0.00 0.00 6,795,036.47
A-5 373,092.30 373,092.30 0.00 0.00 61,774,980.00
A-6 123,013.30 123,013.30 0.00 0.00 20,368,000.00
A-7 116,363.77 116,363.77 0.00 0.00 19,267,000.00
A-8 38,140.44 60,141.70 0.00 0.00 6,293,125.75
A-9 0.00 0.00 22,001.26 0.00 3,664,874.25
A-10 382,770.05 382,770.05 0.00 0.00 68,580,000.00
A-11 31,421.42 31,421.42 0.00 0.00 0.00
A-12 440,833.33 440,833.33 0.00 0.00 78,398,000.00
A-13 65,435.06 65,435.06 0.00 0.00 11,637,000.00
A-14 647,643.67 2,191,095.32 0.00 0.00 113,633,793.51
A-15 121,981.69 1,014,524.35 861,214.83 0.00 142,564,831.19
A-16 0.00 5,025,419.14 166,822.34 0.00 22,763,110.17
A-17 422,767.62 422,767.62 0.00 0.00 70,000,000.00
A-18 197,356.67 197,356.67 0.00 0.00 35,098,000.00
A-19 295,483.95 295,483.95 0.00 0.00 52,549,000.00
A-20 0.00 523.99 0.00 0.00 568,929.45
A-21 509,896.63 509,896.63 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 126,864.07 140,398.52 0.00 0.00 20,992,060.47
M-2 57,089.31 63,179.86 0.00 0.00 9,446,507.11
M-3 53,917.05 59,669.17 0.00 0.00 8,921,595.74
B-1 28,544.36 31,589.60 0.00 0.00 4,723,203.62
B-2 12,686.05 14,039.46 0.00 0.00 2,099,146.12
B-3 22,207.50 24,454.94 0.00 0.00 3,674,650.77
- -------------------------------------------------------------------------------
5,759,142.38 19,708,483.14 1,050,038.43 0.00 1,030,677,758.97
===============================================================================
Run: 11/03/97 09:20:22
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S12 (POOL # 4258)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4258
________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 985.594073 25.152394 5.747273 30.899667 0.000000 960.441679
A-2 985.594073 25.152394 7.389351 32.541745 0.000000 960.441679
A-3 988.072423 20.825256 5.967500 26.792756 0.000000 967.247167
A-4 989.336939 18.617443 5.975137 24.592580 0.000000 970.719496
A-5 1000.000000 0.000000 6.039537 6.039537 0.000000 1000.000000
A-6 1000.000000 0.000000 6.039538 6.039538 0.000000 1000.000000
A-7 1000.000000 0.000000 6.039538 6.039538 0.000000 1000.000000
A-8 996.548368 3.471873 6.018690 9.490563 0.000000 993.076495
A-9 1006.040594 0.000000 0.000000 0.000000 6.076018 1012.116611
A-10 1000.000000 0.000000 5.581366 5.581366 0.000000 1000.000000
A-12 1000.000000 0.000000 5.623018 5.623018 0.000000 1000.000000
A-13 1000.000000 0.000000 5.623018 5.623018 0.000000 1000.000000
A-14 988.128492 13.241579 5.556264 18.797843 0.000000 974.886913
A-15 1000.541395 6.262622 0.855898 7.118520 6.042807 1000.321580
A-16 920.723566 167.513971 0.000000 167.513971 5.560745 758.770339
A-17 1000.000000 0.000000 6.039537 6.039537 0.000000 1000.000000
A-18 1000.000000 0.000000 5.623018 5.623018 0.000000 1000.000000
A-19 1000.000000 0.000000 5.623018 5.623018 0.000000 1000.000000
A-20 999.106836 0.919341 0.000000 0.919341 0.000000 998.187495
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 999.333713 0.643897 6.035513 6.679410 0.000000 998.689817
M-2 999.333713 0.643896 6.035513 6.679409 0.000000 998.689817
M-3 999.333713 0.643896 6.035513 6.679409 0.000000 998.689817
B-1 999.333713 0.643896 6.035514 6.679410 0.000000 998.689817
B-2 999.333712 0.643898 6.035515 6.679413 0.000000 998.689814
B-3 999.333717 0.610805 6.035513 6.646318 0.000000 998.689824
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 27-October-97
Run: 11/03/97 09:20:26 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-S12 (POOL # 4258)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4258
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 214,179.85
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 60,644.09
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 26 8,284,138.70
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 1,030,677,758.96
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 3,862
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 12,226,939.53
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.21678440 % 3.77615000 % 1.00706520 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.16001000 % 3.81886220 % 1.01901860 %
BANKRUPTCY AMOUNT AVAILABLE 411,697.00
FRAUD AMOUNT AVAILABLE 10,509,807.00
SPECIAL HAZARD AMOUNT AVAILABLE 10,509,801.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.12861104
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 355.21
POOL TRADING FACTOR: 98.06818770
................................................................................
Run: 11/03/97 09:20:30 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S13 (POOL # 4262)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4262
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760972DM8 234,147,537.00 234,147,537.00 7.250000 % 1,245,782.64
A-2 760972DN6 37,442,000.00 37,442,000.00 7.250000 % 0.00
A-3 760972DP1 18,075,000.00 18,075,000.00 7.250000 % 0.00
A-4 760972DQ9 9,885,133.00 9,885,133.00 7.250000 % 38,450.05
A-5 760972DR7 30,029,256.00 30,029,256.00 7.250000 % 60,741.02
A-6 760972DR5 1,338,093.00 1,338,093.00 7.250000 % 10,790.54
A-7 760972DT3 115,060,820.00 115,060,820.00 7.250000 % 0.00
A-8 760972DU0 74,175,751.00 74,175,751.00 7.100000 % 554,222.43
A-9 760972DV8 8,901,089.00 8,901,089.00 8.500000 % 66,506.68
A-10 760972EJ4 26,196,554.00 26,196,554.00 7.250000 % 0.00
A-11 760972DW6 50,701,122.00 50,701,122.00 7.250000 % 0.00
A-12 760972DX4 28,081,917.00 28,081,917.00 7.160000 % 0.00
A-13 760972DY2 5,900,000.00 5,900,000.00 7.250000 % 510,167.77
A-14 760972DZ9 13,240,000.00 13,240,000.00 7.250000 % 0.00
A-15 760972EA3 10,400,000.00 10,400,000.00 7.250000 % 0.00
A-16 760972EB1 10,950,000.00 10,950,000.00 7.250000 % 0.00
A-17 760972EN5 73,729,728.00 73,729,728.00 7.250000 % 277,159.82
A-18 760972EC9 660,125.97 660,125.97 0.000000 % 533.41
A-19 760972ED7 0.00 0.00 0.484402 % 0.00
R 760972EE5 100.00 100.00 7.250000 % 100.00
M-1 760972EF2 13,723,600.00 13,723,600.00 7.250000 % 21,715.71
M-2 760972EG0 7,842,200.00 7,842,200.00 7.250000 % 12,409.21
M-3 760972EH8 5,881,700.00 5,881,700.00 7.250000 % 9,306.98
B-1 760972EK1 3,529,000.00 3,529,000.00 7.250000 % 5,584.16
B-2 760972EL9 1,568,400.00 1,568,400.00 7.250000 % 2,481.78
B-3 760972EM7 2,744,700.74 2,744,700.74 7.250000 % 4,343.11
- -------------------------------------------------------------------------------
784,203,826.71 784,203,826.71 2,820,295.31
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 1,414,577.43 2,660,360.07 0.00 0.00 232,901,754.36
A-2 226,212.08 226,212.08 0.00 0.00 37,442,000.00
A-3 109,198.19 109,198.19 0.00 0.00 18,075,000.00
A-4 59,719.98 98,170.03 0.00 0.00 9,846,682.95
A-5 181,418.56 242,159.58 0.00 0.00 29,968,514.98
A-6 0.00 10,790.54 8,083.94 0.00 1,335,386.40
A-7 695,127.70 695,127.70 0.00 0.00 115,060,820.00
A-8 438,853.35 993,075.78 0.00 0.00 73,621,528.57
A-9 63,046.53 129,553.21 0.00 0.00 8,834,582.32
A-10 158,263.70 158,263.70 0.00 0.00 26,196,554.00
A-11 306,305.43 306,305.43 0.00 0.00 50,701,122.00
A-12 167,547.87 167,547.87 0.00 0.00 28,081,917.00
A-13 0.00 510,167.77 35,644.22 0.00 5,425,476.45
A-14 79,988.05 79,988.05 0.00 0.00 13,240,000.00
A-15 62,830.49 62,830.49 0.00 0.00 10,400,000.00
A-16 66,153.26 66,153.26 0.00 0.00 10,950,000.00
A-17 445,430.31 722,590.13 0.00 0.00 73,452,568.18
A-18 0.00 533.41 0.00 0.00 659,592.56
A-19 316,544.22 316,544.22 0.00 0.00 0.00
R 0.60 100.60 0.00 0.00 0.00
M-1 82,909.67 104,625.38 0.00 0.00 13,701,884.29
M-2 47,377.82 59,787.03 0.00 0.00 7,829,790.79
M-3 35,533.66 44,840.64 0.00 0.00 5,872,393.02
B-1 21,320.08 26,904.24 0.00 0.00 3,523,415.84
B-2 9,475.32 11,957.10 0.00 0.00 1,565,918.22
B-3 16,581.82 20,924.93 0.00 0.00 2,740,357.63
- -------------------------------------------------------------------------------
5,004,416.12 7,824,711.43 43,728.16 0.00 781,427,259.56
===============================================================================
Run: 11/03/97 09:20:30
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S13 (POOL # 4262)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4262
_______________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 1000.000000 5.320503 6.041394 11.361897 0.000000 994.679497
A-2 1000.000000 0.000000 6.041667 6.041667 0.000000 1000.000000
A-3 1000.000000 0.000000 6.041394 6.041394 0.000000 1000.000000
A-4 1000.000000 3.889685 6.041394 9.931079 0.000000 996.110316
A-5 1000.000000 2.022728 6.041394 8.064122 0.000000 997.977272
A-6 1000.000000 8.064118 0.000000 8.064118 6.041389 997.977271
A-7 1000.000000 0.000000 6.041394 6.041394 0.000000 1000.000000
A-8 1000.000000 7.471747 5.916399 13.388146 0.000000 992.528253
A-9 1000.000000 7.471747 7.083013 14.554760 0.000000 992.528253
A-10 1000.000000 0.000000 6.041394 6.041394 0.000000 1000.000000
A-11 1000.000000 0.000000 6.041394 6.041394 0.000000 1000.000000
A-12 1000.000000 0.000000 5.966397 5.966397 0.000000 1000.000000
A-13 1000.000000 86.469114 0.000000 86.469114 6.041393 919.572280
A-14 1000.000000 0.000000 6.041394 6.041394 0.000000 1000.000000
A-15 1000.000000 0.000000 6.041393 6.041393 0.000000 1000.000000
A-16 1000.000000 0.000000 6.041394 6.041394 0.000000 1000.000000
A-17 1000.000000 3.759133 6.041394 9.800527 0.000000 996.240868
A-18 1000.000000 0.808043 0.000000 0.808043 0.000000 999.191957
R 1000.000000 1000.00000 6.000000 1006.000000 0.000000 0.000000
M-1 1000.000000 1.582362 6.041394 7.623756 0.000000 998.417638
M-2 1000.000000 1.582363 6.041394 7.623757 0.000000 998.417637
M-3 1000.000000 1.582362 6.041393 7.623755 0.000000 998.417638
B-1 1000.000000 1.582363 6.041394 7.623757 0.000000 998.417637
B-2 1000.000000 1.582364 6.041393 7.623757 0.000000 998.417636
B-3 1000.000000 1.582362 6.041395 7.623757 0.000000 998.417638
_______________________________________________________________________________
DETERMINATION DATE 20-October-97
DISTRIBUTION DATE 25-October-97
Run: 11/03/97 09:20:34 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-S13 (POOL # 4262)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4262
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 163,562.93
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 22,030.93
SUBSERVICER ADVANCES THIS MONTH 13,947.18
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,921,781.62
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 781,427,259.56
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 2,941
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,536,203.81
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 804,710.48
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.49615410 % 3.50299500 % 1.00085050 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.48729270 % 3.50692502 % 1.00281970 %
BANKRUPTCY AMOUNT AVAILABLE 298,628.00
FRAUD AMOUNT AVAILABLE 7,842,038.00
SPECIAL HAZARD AMOUNT AVAILABLE 7,842,038.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.01908486
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 356.78
POOL TRADING FACTOR: 99.64593808
................................................................................
