SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Form 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report (Date of earliest event reported)
September 25, 1995
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 75-2006294
(State or other (I.R.S Employee
jurisdiction of Identification No.)
incorporation)
8400 Normandale Lake Boulevard 55437
Minneapolis, Minnesota (Zip Code)
(Address of Principal
Executive Offices)
Registrant's telephone number, including area code
(612) 832-7000
Item 5. Other Events
See the respective monthly reports, each reflecting the
required information for the September 1995 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
1986-15
1987-1
1987-2
1987-3
1987-4
1987-S2
1987-S4
1987-6
1987-S5
1987-S7
1987-S8
1987-S9
1987-SA1
1988-S1
1988-3A
1988-3B
1988-3C
1988-4B
1988-4C
1988-4D
1989-2
1989-3A
1989-3B
1989-3C
1989-SW1A
1989-SW1B
1989-S1
1989-S2
1989-SW2
1989-4A
1989-4B
1989-S4
1989-5A
1989-5B
1989-S5
1989-7
1989-S6
1990-S1
1990-2
1990-3A
1990-3B
1990-3C
1990-5
1990-6
1990-8
1990-S14
1990-R16
1991-3
1991-4
1991-S8
1991-R9
1991-S11
1991-R13
1991-R14
1991-20
1991-21A
1991-21B
1991-21C
1991-25A
1991-25B
1991-23
1991-S24
1991-S29
1991-S30
1991-S31
1992-S1
1992-S2
1992-S3
1992-S4
1992-S5
1992-S6
1992-S7
1992-S8
1992-S9
1992-S10
1992-S11
1992-S12
1992-13
1992-S14
1992-S15
1992-S16
1992-17A
1992-17B
1992-17C
1992-S18
1992-S19
1992-S20
1992-S21
1992-S23
1992-S22
1992-S24
1992-S25
1992-S26
1992-S27
1992-S28
1992-S29
1992-S30
1992-S31
1992-S32
1992-S33
1992-S34
1992-S35
1992-S36
1992-S37
1992-S38
1992-S39
1992-S40
1992-S41
1992-S42
1992-S43
1992-S44
1993-S1
1993-S2
1993-S3
1993-S4
1993-S5
1993-S6
1993-S7
1993-S8
1993-S9
1993-S10
1993-S11
1993-S12
1993-S13
1993-MZ1
1987-S1
1989-S3
1989-4C
1989-4D
1989-4E
1993-S14
1993-S15
1993-19
1993-S16
1993-S17
1993-S18
1993-MZ2
1993-S20
1993-S21
1993-S22
1993-S23
1993-S27
1993-S24
1993-S25
1993-S26
1993-S28
1993-S29
1993-S30
1993-S33
1993-MZ3
1993-S31
1993-S32
1993-S34
1993-S38
1993-S41
1993-S35
1993-S36
1993-S37
1993-S39
1993-S42
1993-S40
1993-S43
1993-S44
1993-S46
1993-S45
1993-S47
1993-S48
1993-S49
1994-S1
1994-S2
1994-S3
1994-S5
1994-S6
1994-RS4
1994-S7
1994-S8
1994-S9
1994-S10
1994-S11
1994-S12
1994-S13
1994-S14
1994-S15
1994-S16
1994-MZ1
1994-S17
1994-S18
1994-S19
1994-S20
1995-S1
1995-S2
1995-S3
1995-S4
1995-S6
1995-S7
1995-S8
1995-R5
1995-S9
1995-S10
1995-S11
1995-S12
1995-S13
1995-S14
1995-S15
1995-S16
1995-S17
1995-S18
1995-S19
1995-S21
1995-R20
1996-S3
1996-S1
1996-S2
1996-S4
1996-S5
1996-S6
1996-S7
1996-S8
1996-S9
1996-S11
1996-S12
1996-S10
1996-S13
1996-S14
1996-S15
1996-S16
1996-S17
1996-S18
Item 7. Financial Statements and Exhibits
(a) See attached monthly reports
SIGNATURES
Pursuant to the requirements of the Securities Exchange
Act of 1934, the registrant has duly caused this
report to be signed onits behalf by the undersigned
thereunto duly authorized.
RESIDENTIAL FUNDING MORTGAGE
SECURITIES I, INC.
By: /s/Davee Olson
Name: Davee Olson
Title: Executive Vice President and
Chief Financial Officer
Dated: September 25, 1995
GMAC MORTGAGE CORPORATION
PO BOX 780
WATERLOO, IA 50704
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: 9/01/96
GROSS INTEREST RATE: 12.204252
NET INTEREST RATE: 10.000000
TOTAL NUMBER OF LOANS: 11
REPORT DATE: 9/25/96
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 17,600.43 17,600.43 17,600.43
LESS SERVICE FEE 3,163.16 3,163.16 3,163.16
NET INTEREST 14,437.27 14,437.27 14,437.27
PAYOFF NET INTEREST 0.00 0.00 0.00
PLUS REO NET INT GAIN 0.00 0.00 0.00
LESS REO REIMBURSEMENT 0.00 0.00 0.00
PRINCIPAL INSTALLMENT 1,799.28 1,799.28 1,799.28
ADDITIONAL PRINCIPAL 0.00 0.00 0.00
PAYOFF PRINCIPAL 0.00 0.00 0.00
REO PRINCIPAL 0.00 0.00 0.00
ADJUSTMENT + OR- 0.00 0.00 0.00
TOTAL REMITTANCE 16,236.55 16,236.55 16,236.55
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 1,722,034.03 1,722,034.03 1,722,034.03
LESS PAYOFF PRINCIPAL BALANCE 0.00 0.00 0.00
2) LESS REO BALANCE REMOVAL 0.00 0.00 0.00
LESS REO BALANCE FOR CURRENT
MONTHS P&I PAYMENTS NOT ADVANCED 0.00 0.00 0.00
ADJ BEGINNING PRINCIPAL
CURRENT MONTHS P&I CALCULATION 1,722,034.03 1,722,034.03 1,722,034.03
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 1,799.28 1,799.28 1,799.28
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 0.00 0.00 0.00
PAYOFF PRINCIPAL 0.00 0.00 0.00
REO PRINCIPAL 0.00 0.00 0.00
PRINCIPAL ADJUSTMENT + OR - 0.00 0.00 0.00
3) TOTAL PRINCIPAL REMITTANCE 1,799.28 1,799.28 1,799.28
ENDING PRINCIPAL BALANCE 1,720,234.75 1,720,234.75 1,720,234.75
***SECTION 3***DELINQUENCY DATA
#LOANS AGGREGATGE PR BAL
DELINQ ON LOANS DELINQ
30-59 DAYS 1 148,609.81
PRINCIPAL 320.79 320.79 320.79
INTEREST 3,032.49 3,032.49 3,032.49
60-89 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
OVER 90 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
FORECLOSURE 1 193,864.80
PRINCIPAL 8,888.26 8,888.26 8,888.26
INTEREST 105,239.74 105,239.74 105,239.74
REO 0 0.00 0.00
PRINICPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
TOTAL 2 342,474.61 117,481.28 117,481.28 117,481.28
***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 (319-236-4797)
- -------------------------------------------------------------------------------
<PAGE>
GMAC MORTGAGE CORPORATION
PO BOX 780
WATERLOO, IA 50704
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: 9/01/96
GROSS INTEREST RATE: 12.399574
NET INTEREST RATE: 10.250000
TOTAL NUMBER OF LOANS: 9
REPORT DATE: 9/25/96
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 8,662.60 8,662.60 8,662.60
LESS SERVICE FEE 1,501.73 1,501.73 1,501.73
NET INTEREST 7,160.87 7,160.87 7,160.87
PAYOFF NET INTEREST 0.00 0.00 0.00
PLUS REO NET INT GAIN 0.00 0.00 0.00
LESS REO REIMBURSEMENT 0.00 0.00 0.00
PRINCIPAL INSTALLMENT 931.79 931.79 931.79
ADDITIONAL PRINCIPAL 0.00 0.00 0.00
PAYOFF PRINCIPAL 0.00 0.00 0.00
REO PRINCIPAL 0.00 0.00 0.00
ADJUSTMENT + OR- 0.00 0.00 0.00
TOTAL REMITTANCE 8,092.66 8,092.66 8,092.66
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 838,345.18 838,345.18 838,345.18
LESS PAYOFF PRINCIPAL BALANCE 0.00 0.00 0.00
2) LESS REO BALANCE REMOVAL 0.00 0.00 0.00
LESS REO BALANCE FOR CURRENT
MONTHS P&I PAYMENTS NOT ADVANCED 0.00 0.00 0.00
ADJ BEGINNING PRINCIPAL
CURRENT MONTHS P&I CALCULATION 838,345.18 838,345.18 838,345.18
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 931.79 931.79 931.79
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 0.00 0.00 0.00
PAYOFF PRINCIPAL 0.00 0.00 0.00
REO PRINCIPAL 0.00 0.00 0.00
PRINCIPAL ADJUSTMENT + OR - 0.00 0.00 0.00
3) TOTAL PRINCIPAL REMITTANCE 931.79 931.79 931.79
ENDING PRINCIPAL BALANCE 837,413.39 837,413.39 837,413.39
***SECTION 3***DELINQUENCY DATA
#LOANS AGGREGATGE PR BAL
DELINQ ON LOANS DELINQ
30-59 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
60-89 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
OVER 90 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
FORECLOSURE 1 74,862.29
PRINCIPAL 1,267.29 1,267.29 1,267.29
INTEREST 20,088.11 20,088.11 20,088.11
REO 0 0.00
PRINICPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
TOTAL 1 74,862.29 21,355.40 21,355.40 21,355.40
***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 (319-236-4797)
Run: 09/24/96 15:07:49 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 51,185,471.15 413,522.60 8.0000 677.68
STRIP 0.00 0.00 1.4206 0.00
- --------------------------------------------------------------------------------
51,185,471.15 413,522.60 677.68
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
2,756.82 0.00 3,434.50 0.00 412,844.92
STRIP 489.53 0.00 489.53 0.00 0.00
3,246.35 0.00 3,924.03 0.00 412,844.92
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
8.078906 0.013240 0.053859 0.000000 0.067099 8.065666
STRIP 0.000000 0.000000 0.009564 0.000000 0.009564 0.000000
Determination Date 20-Sept-1996
Distribution Date 25-Sept-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/24/96 15:07:49 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 86.15
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 155.07
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 412,844.92
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 413,356.81
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 3
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 100.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 577.68
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 10.1205%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.0000%
POOL TRADING FACTOR 0.008065666
................................................................................
Run: 09/24/96 15:07:49 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 1,377,333.26 8.0000 2,212.19
STRIP 0.00 0.00 1.5790 0.00
- --------------------------------------------------------------------------------
50,250,749.71 1,377,333.26 2,212.19
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
9,182.22 0.00 11,394.41 0.00 1,375,121.07
STRIP 1,812.37 0.00 1,812.37 0.00 0.00
10,994.59 0.00 13,206.78 0.00 1,375,121.07
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
27.409208 0.044023 0.182728 0.000000 0.226751 27.365185
STRIP 0.000000 0.000000 0.036067 0.000000 0.036067 0.000000
Determination Date 20-Sept-1996
Distribution Date 25-Sept-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/24/96 15:07:49 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 395.46
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 499.28
SUBSERVICER ADVANCES THIS MONTH 2,803.15
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 167,197.88
(B) TWO MONTHLY PAYMENTS: 1 129,911.13
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 1,375,121.07
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 1,377,794.29
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 9
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 2,112.19
MORTGAGE POOL INSURANCE 2,916,016.00
SPECIAL HAZARD LOSS COVERAGE 718,071.50
BANKRUPTCY BOND 0.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.3586%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.0000%
POOL TRADING FACTOR 0.027365185
................................................................................
Run: 09/24/96 15:07:49 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 5,222,241.43 8.5000 9,181.03
STRIP 0.00 0.00 0.9059 0.00
- --------------------------------------------------------------------------------
96,428,600.14 5,222,241.43 9,181.03
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
36,990.88 0.00 46,171.91 0.00 5,213,060.40
STRIP 3,942.33 0.00 3,942.33 0.00 0.00
40,933.21 0.00 50,114.24 0.00 5,213,060.40
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
54.156562 0.095211 0.383609 0.000000 0.478820 54.061351
STRIP 0.000000 0.000000 0.040883 0.000000 0.040883 0.000000
Determination Date 20-Sept-1996
Distribution Date 25-Sept-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/24/96 15:07:49 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 2,325.89
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,718.99
SUBSERVICER ADVANCES THIS MONTH 5,979.37
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 192,274.10
(B) TWO MONTHLY PAYMENTS: 1 163,200.06
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 2 277,363.64
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 5,213,060.40
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 5,228,712.13
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 37
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 2,207.18
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 6,973.85
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 10.3352%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.5000%
POOL TRADING FACTOR 0.054061351
................................................................................
Run: 09/24/96 15:07:49 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1987-3 (POOL 3028)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3028
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
795483AY2 99,525,248.34 2,837,417.10 6.5000 151,822.87
STRIP 0.00 0.00 2.9075 0.00
- --------------------------------------------------------------------------------
99,525,248.34 2,837,417.10 151,822.87
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
15,152.06 0.00 166,974.93 0.00 2,685,594.23
STRIP 6,771.35 0.00 6,771.35 0.00 0.00
21,923.41 0.00 173,746.28 0.00 2,685,594.23
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
28.509520 1.525471 0.152243 0.000000 1.677714 26.984050
STRIP 0.000000 0.000000 0.068037 0.000000 0.068037 0.000000
Determination Date 20-Sept-1996
Distribution Date 25-Sept-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/24/96 15:07:49 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 1,074.26
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 967.40
SUBSERVICER ADVANCES THIS MONTH 4,701.75
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 157,021.78
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 178,540.60
(D) LOANS IN FORECLOSURE 1 153,649.74
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 2,685,594.23
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 2,693,356.75
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 15
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 144,964.62
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,042.48
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,815.77
MORTGAGE POOL INSURANCE 7,415,287.30
SPECIAL HAZARD LOSS COVERAGE 976,420.16
BANKRUPTCY BOND 100,000.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.2622%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.5000%
POOL TRADING FACTOR 0.026984050
................................................................................
Run: 09/24/96 15:07:49 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 7,273,943.22 7.0000 12,010.92
STRIP 0.00 0.00 1.9612 0.00
- --------------------------------------------------------------------------------
106,883,729.60 7,273,943.22 12,010.92
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
42,431.34 0.00 54,442.26 0.00 7,261,932.30
STRIP 11,887.91 0.00 11,887.91 0.00 0.00
54,319.25 0.00 66,330.17 0.00 7,261,932.30
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
68.054729 0.112374 0.396986 0.000000 0.509360 67.942355
STRIP 0.000000 0.000000 0.111223 0.000000 0.111223 0.000000
Determination Date 20-Sept-1996
Distribution Date 25-Sept-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/24/96 15:07:49 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 2,878.73
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,515.57
SUBSERVICER ADVANCES THIS MONTH 10,713.08
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 790,303.65
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 397,818.04
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 7,261,932.30
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 7,280,073.22
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 39
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 542.54
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 11,468.38
MORTGAGE POOL INSURANCE 6,802,512.01
SPECIAL HAZARD LOSS COVERAGE 973,390.58
BANKRUPTCY BOND 100,000.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.8511%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.0000%
POOL TRADING FACTOR 0.067942355
................................................................................
SEC REPORT
DISTRIBUTION DATE: 09/25/96
MONTHLY Cutoff: Aug-96
DETERMINATION DATE: 09/20/96
RUN TIME/DATE: 09/12/96 10:59 AM
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 127,129.49 5,338.74
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 115,885.60
Total Principal Prepayments 113,864.84
Principal Payoffs-In-Full 113,818.41
Principal Curtailments 46.43
Principal Liquidations 0.00
Scheduled Principal Due 2,020.76
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 11,243.89 5,338.74
Prepayment Interest Shortfall 806.21 490.31
Unpaid Interest Shortfall Paid 0.00
Remaining Unpaid Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 117,952,531.57
Current Period BEGINNING Prin Bal 1,701,190.80
Current Period ENDING Prin Bal 1,585,305.20
Change in Principal Balance 115,885.60
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.982477
Interest Distributed 0.095326
Total Distribution 1.077802
Total Principal Prepayments 0.965345
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 14.422673
ENDING Principal Balance 13.440196
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.500000% 1.456990%
Subordinated Unpaid Amounts
Period Ending Class Percentages 38.689184%
Prepayment Percentages 38.689185%
Trading Factors 1.344020%
Certificate Denominations 1,000
Sub-Servicer Fees 532.46
Master Servicer Fees 198.42
Percentage Interest
Current Period Master Servicer Advance 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Tot Principal and Interest Distr 198,200.08 745.11 331,413.42
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 183,483.45 299,369.05
Total Principal Prepayments 180,441.78 294,306.62
Principal Payoffs-In-Full 180,368.21 294,186.62
Principal Curtailments 73.57 120.00
Principal Liquidations 0.00 0.00
Scheduled Principal Due 3,202.29 5,223.05
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 14,716.63 745.11 32,044.37
Prepayment Interest Shortfall 1,259.57 18.04 2,574.13
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 2,695,879.90 4,397,070.70
Current Period ENDING Prin Bal 2,512,235.83 4,097,541.03
Change in Principal Balance 183,644.07 299,529.67
PER CERTIFICATE DATA BY CLASS
Principal Distributed 5,166.715499
Interest Distributed 414.405988
Total Distribution 5,581.121487
Total Principal Prepayments 5,081.065030
Current Period Interest Shortfall
BEGINNING Principal Balance 303.653424
ENDING Principal Balance 282.968470
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.380000% 0.120000%
Subordinated Unpaid Amounts 519,267.12 3,519.09 522,786.21
Period Ending Class Percentages 61.310816%
Prepayment Percentages 61.310815%
Trading Factors 28.296847% 3.230718%
Certificate Denominations 250,000
Sub-Servicer Fees 843.78 1,376.24
Master Servicer Fees 314.44 512.86
Percentage Interest
Current Period Master Servicer Advance 0.00
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 1,268,306.80
Current Special Hazard Amount 1,268,306.80
Unpaid Number
POOL DELINQUENCY DATA Prin Bal of Loans
Loans Delinquent ONE Payment 0.00 0
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 636,091.52 2
Tot Unpaid Principal on Delinq Loans 636,091.52 2
Loans in Foreclosure, INCL in Delinq 636,091.52 2
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
6 Mo Avg Delinquencies 2+ Payments 20.4989%
Loans in Pool 23
Current Period Sub-Servicer Fee 1,376.24
Current Period Master Servicer Fee 512.86
Aggregate REO Losses (458,833.34)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 09/25/96
MONTHLY Cutoff: Aug-96
DETERMINATION DATE: 09/20/96
RUN TIME/DATE: 09/12/96 11:03 AM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4001
SERIES: 1987-S2
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A STRIP
CUSIP Number 760920AB4 NA
Total Principal and Interest Distr 114,377.86 2,845.08
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 93,859.90
Total Principal Prepayments 56,194.66
Principal Payoffs-In-Full 54,917.61
Principal Curtailments 1,277.05
Principal Liquidations 0.00
Scheduled Principal Due 37,665.24
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 20,517.96 2,845.08
Prepayment Interest Shortfall 30.91 4.61
Unpaid Interest Shortfall Distr (Paid) 0.00
Remaining Unpaid Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 120,690,107.20
Current Period BEGINNING Princ Bal 2,901,017.00
Current Period ENDING Princ Bal 2,807,157.10
Change in Principal Balance 93,859.90
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.777693
Interest Distributed 0.170005
Total Distribution 0.947699
Total Principal Prepayments 0.465611
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 24.036908
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.500000% 0.834948%
Subordinated Unpaid Amounts
Period Ending Class Percentages 70.946950%
Prepayment Percentages 70.946950%
Trading Factors 2.325921%
Certificate Denominations 1,000
Sub-Servicer Fees 1,197.83
Master Servicer Fees 362.08
Percentage Interest
Curr Per Master Servicer Advance Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Principal and Interest Distr 44,692.92 290.65 162,206.51
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 37,286.30 131,146.20
Total Principal Prepayments 23,011.93 79,206.59
Principal Payoffs-In-Full 22,488.98 77,406.59
Principal Curtailments 522.95 1,800.00
Principal Liquidations 0.00 0.00
Scheduled Principal Due 15,424.06 53,089.30
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 7,406.62 290.65 31,060.31
Prepayment Interest Shortfall 12.32 0.34 48.18
Unpaid Interest Shortfall Distr (Paid) 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 6,352,110.91 127,042,218.11
Current Period BEGINNING Princ Bal 1,187,977.68 4,088,994.68
Current Period ENDING Princ Bal 1,149,541.69 3,956,698.79
Change in Principal Balance 38,435.99 132,295.89
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1,467.476738
Interest Distributed 291.502309
Total Distribution 1,758.979048
Total Principal Prepayments 905.680424
Current Period Interest Shortfall
BEGINNING Principal Balance 187.020928
ENDING Principal Balance 180.970028
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.270000% 0.230000%
Subordinated Unpaid Amounts 152,357.30 1,143.35 153,500.65
Period Ending Class Percentages 152,357.30
Prepayment Percentages 29.053050%
Trading Factors 18.097003% 3.114476%
Certificate Denominations 250,000
Sub-Servicer Fees 490.51 1,688.34
Master Servicer Fees 148.27 510.35
Percentage Interest
Curr Per Master Servicer Advance Amt 0.00
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 1,270,422.18
Current Special Hazard Amount 1,149,541.69
POOL DELINQUENCY DATA
Unpaid Princ Number of
Balance Loans
Loans Delinquent ONE Payment 248,443.67 1
Loans Delinquent TWO Payments 130,753.92 1
Loans Delinquent THREE + Payments 106,225.55 1
Tot Unpaid Princ on Delinquent Loans 485,423.14 3
Loans in Foreclosure, INCL in Delinq 106,225.55 1
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 4.6440%
Loans in Pool 38
Current Period Sub-Servicer Fee 1,688.34
Current Period Master Servicer Fee 510.35
Aggregate REO Losses (157,946.84)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 09/25/96
MONTHLY Cutoff: Aug-96
DETERMINATION DATE: 09/20/96
RUN TIME/DATE: 09/12/96 11:08 AM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4003
SERIES: 1987-S4
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A STRIP
CUSIP Number 760920AF5 NA
Total Princ and Interest Distributed 145,119.01 0.00
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 117,561.67
Total Principal Prepayments 1,948.23
Principal Payoffs-In-Full 0.00
Principal Curtailments 1,948.23
Principal Liquidations 110,396.16
Scheduled Principal Due 5,217.28
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 27,557.34 0.00
Prepayment Interest Shortfall 0.00 0.00
Unpaid Interest Shortfall Distr (Paid) 0.00
Remaining Unpaid Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 110,068,019.34
Curr Period BEGINNING Princ Balance 3,623,979.08
Curr Period ENDING Princ Balance 3,506,417.41
Change in Principal Balance 117,561.67
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1.068082
Interest Distributed 0.250366
Total Distribution 1.318448
Total Principal Prepayments 1.020681
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 32.924905
ENDING Principal Balance 31.856823
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 9.125000% 0.000000%
Subordinated Unpaid Amounts
Period Ending Class Percentages 59.929173%
Prepayment Percentages 59.929173%
Trading Factors 3.185682%
Certificate Denominations 1,000
Sub-Servicer Fees 1,363.12
Master Servicer Fees 690.17
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number
Total Princ and Interest Distributed 32,296.47 18.94 177,434.42
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 16,499.51 134,061.18
Total Principal Prepayments 1,302.65 3,250.88
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 1,302.65 3,250.88
Principal Liquidations 12,124.71 122,520.87
Scheduled Principal Due 3,274.03 8,491.31
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 15,796.96 18.94 43,373.24
Prepayment Interest Shortfall 0.00 0.00 0.00
Unpaid Interest Shortfall Distr (Paid) 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 7,967,390.14 118,035,409.48
Curr Period BEGINNING Princ Balance 2,423,124.31 6,047,103.39
Curr Period ENDING Princ Balance 2,344,518.31 5,850,935.72
Change in Principal Balance 78,606.00 196,167.67
PER CERTIFICATE DATA BY CLASS
Principal Distributed 517.720035
Interest Distributed 495.675489
Total Distribution 1,013.395523
Total Principal Prepayments 40.874426
Current Period Interest Shortfall
BEGINNING Principal Balance 304.130244
ENDING Principal Balance 294.264278
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 9.105000% 0.020000%
Subordinated Unpaid Amounts 1,233,297.94 1,245.31 1,234,543.25
Period Ending Class Percentages 40.070827%
Prepayment Percentages 40.070827%
Trading Factors 29.426428% 4.956933%
Certificate Denominations 250,000
Sub-Servicer Fees 911.44 2,274.56
Master Servicer Fees 461.48 1,151.65
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 3,571,751.49
Current Special Hazard Amount 2,344,518.31
POOL DELINQUENCY DATA Unpaid Princ Number of
Balance Loans
Loans Delinquent ONE Payment 227,190.37 1
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 159,977.88 1
Tot Unpaid Principal on Delinq Loans 387,168.25 2
Loans in Foreclosure, INCL in Delinq 159,977.88 1
REO/Pending Cash Liquidations (0.00) 0
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 9.8013%
Loans in Pool 31
Current Period Sub-Servicer Fee 2,274.56
Current Period Master Servicer Fee 1,151.65
Aggregate REO Losses (1,250,358.43)
................................................................................
Run: 09/24/96 15:07:49 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 8,500,660.48 8.5000 267,474.81
STRIP 0.00 0.00 0.3509 0.00
- --------------------------------------------------------------------------------
126,773,722.44 8,500,660.48 267,474.81
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
59,299.09 0.00 326,773.90 0.00 8,233,185.67
STRIP 2,554.90 0.00 2,554.90 0.00 0.00
61,853.99 0.00 329,328.80 0.00 8,233,185.67
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
67.053805 2.109860 0.467755 0.000000 2.577615 64.943945
STRIP 0.000000 0.000000 0.020153 0.000000 0.020153 0.000000
Determination Date 20-Sept-1996
Distribution Date 25-Sept-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/24/96 15:07:49 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 3,451.33
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,886.46
SUBSERVICER ADVANCES THIS MONTH 7,550.87
MASTER SERVICER ADVANCES THIS MONTH 3,907.80
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 493,665.18
(B) TWO MONTHLY PAYMENTS: 1 158,750.68
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 135,695.30
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 8,233,185.67
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 7,843,160.84
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 40
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 452,090.12
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 254,563.17
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 910.79
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 12,000.85
MORTGAGE POOL INSURANCE 8,195,537.67
SPECIAL HAZARD LOSS COVERAGE 1,165,417.74
BANKRUPTCY BOND 100,000.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.8148%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.5000%
POOL TRADING FACTOR 0.064943945
................................................................................
SEC REPORT
DISTRIBUTION DATE: 09/25/96
MONTHLY Cutoff: Aug-96
DETERMINATION DATE: 09/20/96
RUN TIME/DATE: 09/18/96 12:49 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 140,323.68 1,466.63
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 122,828.81
Total Principal Prepayments 96,419.34
Principal Payoffs-In-Full 94,475.97
Principal Curtailments 1,943.37
Principal Liquidations 0.00
Scheduled Principal Due 26,409.47
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 17,494.87 1,466.63
Prepayment Interest Shortfall 77.38 1.17
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 2,409,908.95
Current Period ENDING Princ Balance 2,287,080.14
Change in Principal Balance 122,828.81
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1.704425
Interest Distributed 0.242766
Total Distribution 1.947191
Total Principal Prepayments 1.337956
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 33.440924
ENDING Principal Balance 31.736499
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.750000% 0.549963%
Subordinated Unpaid Amounts
Period Ending Class Percentages 75.306471%
Prepayment Percentages 75.306471%
Trading Factors 3.173650%
Certificate Denominations 1,000
Sub-Servicer Fees 646.46
Master Servicer Fees 284.52
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 39,117.03 43.87 180,951.21
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 36,149.08 158,977.89
Total Principal Prepayments 31,616.59 128,035.93
Principal Payoffs-In-Full 30,979.34 125,455.31
Principal Curtailments 637.25 2,580.62
Principal Liquidations 0.00 0.00
Scheduled Principal Due 6,827.74 33,237.21
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 2,967.95 43.87 21,973.32
Prepayment Interest Shortfall 25.21 0.17 103.93
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 790,226.34 3,200,135.29
Current Period ENDING Princ Balance 749,949.90 3,037,030.04
Change in Principal Balance 40,276.44 163,105.25
PER CERTIFICATE DATA BY CLASS
Principal Distributed 2,661.372987
Interest Distributed 218.506860
Total Distribution 2,879.879847
Total Principal Prepayments 2,327.681328
Current Period Interest Shortfall
BEGINNING Principal Balance 232.712648
ENDING Principal Balance 220.851696
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.690000% 0.060000%
Subordinated Unpaid Amounts 183,050.71 205.27 183,255.98
Period Ending Class Percentages 24.693529%
Prepayment Percentages 24.693529%
Trading Factors 22.085170% 4.024668%
Certificate Denominations 250,000
Sub-Servicer Fees 211.98 858.44
Master Servicer Fees 93.29 377.81
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 749,949.90
POOL DELINQUENCY DATA Unpaid Princ Number of
Balance Loans
Loans Delinquent ONE Payment 139,994.39 2
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 299,260.18 2
Tot Unpaid Princ on Delinquent Loans 439,254.57 4
Loans in Foreclosure, INCL in Delinq 47,049.48 1
REO/Pending Cash Liquidations 252,210.70 1
Principal Balance New REO 252,210.70
Six Month Average Delinq 2+ Pmts 11.8141%
Loans in Pool 37
Curr Period Sub-Servicer Fee 858.44
Curr Period Master Servicer Fee 377.81
Aggregate REO Losses 0.00
................................................................................
SEC REPORT
DISTRIBUTION DATE: 09/25/96
MONTHLY Cutoff: Aug-96
DETERMINATION DATE: 09/20/96
RUN TIME/DATE: 09/12/96 11:16 AM
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 28,570.32 807.58
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 5,376.86
Total Principal Prepayments 802.50
Principal Payoffs-In-Full 0.00
Principal Curtailments 802.50
Principal Liquidations 0.00
Scheduled Principal Due 4,574.36
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 23,193.46 807.58
Prepayment Interest Shortfall 0.00 0.00
Unpaid Interest Shortfall Distr (Paid) 0.00
Remaining Unpaid Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 95,187,665.32
Curr Period BEGINNING Princ Balance 3,092,461.67
Curr Period ENDING Princ Balance 3,087,084.81
Change in Principal Balance 5,376.86
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.056487
Interest Distributed 0.243660
Total Distribution 0.300147
Total Principal Prepayments 0.008431
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 32.488050
ENDING Principal Balance 32.431563
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 9.000000% 0.206899%
Subordinated Unpaid Amounts
Period Ending Class Percentages 66.023163%
Prepayment Percentages 66.023163%
Trading Factors 3.243156%
Certificate Denominations 1,000
Sub-Servicer Fees 770.21
Master Servicer Fees 322.13
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 14,696.48 6.38 44,080.76
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 2,767.04 8,143.90
Total Principal Prepayments 412.99 1,215.49
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 412.99 1,215.49
Principal Liquidations 0.00 0.00
Scheduled Principal Due 2,354.05 6,928.41
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 11,929.44 6.38 35,936.86
Prepayment Interest Shortfall 0.00 0.00 0.00
Unpaid Interest Shortfall Distr (Paid) 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 5,807,205.05 100,994,870.37
Curr Period BEGINNING Princ Balance 1,591,442.50 4,683,904.17
Curr Period ENDING Princ Balance 1,588,675.46 4,675,760.27
Change in Principal Balance 2,767.04 8,143.90
PER CERTIFICATE DATA BY CLASS
Principal Distributed 119.120987
Interest Distributed 513.562028
Total Distribution 632.683015
Total Principal Prepayments 17.779207
Current Period Interest Shortfall
BEGINNING Principal Balance 274.046204
ENDING Principal Balance 273.569720
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.980000% 0.020000%
Subordinated Unpaid Amounts 372,423.91 282.96 372,706.87
Period Ending Class Percentages 33.976837%
Prepayment Percentages 33.976837%
Trading Factors 27.356972% 4.629701%
Certificate Denominations 250,000
Sub-Servicer Fees 396.36 1,166.57
Master Servicer Fees 165.78 487.91
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 488,179.98 1
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 0.00 0
Total Unpaid Principal on Delinq Loans 488,179.98 1
Loans in Foreclosure, INCL in Delinq 488,179.98 1
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 10.0339%
Loans in Pool 32
Current Period Sub-Servicer Fee 1,166.57
Current Period Master Servicer Fee 487.91
Aggregate REO Losses (380,719.66)
................................................................................
CONDUIT SENIOR MORTGAGE PASS-THROUGH CERTIFICATES 16-Sep-96
1987-SA1, CLASS A, 7.83357984% PASS-THROUGH RATE (POOL 4009) 11:15 AM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: SEPTEMBER 20, 1996
DISTRIBUTION DATE: SEPTEMBER 25, 1996
ORIGINAL POOL BALANCE: $43,895,323.25
BEGINNING POOL BALANCE $4,174,828.07
ENDING POOL BALANCE $3,850,133.94
PRINCIPAL DISTRIBUTIONS $324,694.13
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $2,649.92
LIQUIDATED MORTGAGE LOAN $316,266.17
SCHEDULED PAYMENTS DUE 09/01 $5,778.04
$324,694.13
INTEREST DUE ON BEG POOL BALANCE $27,253.21
PREPAYMENT INTEREST SHORTFALL $0.00
$27,253.21
TOTAL DISTRIBUTION DUE THIS PERIOD $351,947.34
UNPAID INTEREST SHORTFALL $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $401.94
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 59.808725%
TOTAL PRINCIPAL PASS-THROUGH PER SINGLE CERTIFICATE $7.397009658
TOTAL INTEREST PASS-THROUGH PER SINGLE CERTIFICATE $0.620868192
TOTAL PRINCIPAL PREPAYMENT PASS-THROUGH PER SINGLE CERTIFICATE $7.265377411
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $6,437,411.86
TRADING FACTOR 0.087711712
NUMBER OF LOANS DELINQUENT ONE MONTH 0
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 1
NUMBER OF LOANS IN FORECLOSURE 0
NUMBER OF REO PROPERTIES 1
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $0.00
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $299,603.56
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $0.00
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $543,699.59
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES 16-Sep-96
1987-SA1, CLASS B, 7.80357984% PASS-THROUGH RATE (POOL 4009) 11:15 AM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: SEPTEMBER 20, 1996
DISTRIBUTION DATE: SEPTEMBER 25, 1996
ORIGINAL POOL BALANCE: $3,177,409.46
BEGINNING POOL BALANCE $2,807,587.24
ENDING POOL BALANCE $2,587,277.92
NET CHANGE TO PRINCIPAL BALANCE $220,309.32
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $0.00
LIQUIDATED MORTGAGE LOAN $212,383.69
SCHEDULED PAYMENTS DUE 09/01 $3,880.16
$216,263.85
INTEREST DUE ON BEGINNING POOL BALANCE $18,231.39
PREPAYMENT INTEREST SHORTFALL $0.00
LOSS ON LIQUIDATED MORTGAGE $0.00
$18,231.39
TOTAL DISTRIBUTION DUE THIS PERIOD $234,495.24
PRINCIPAL DISTRIBUTION PER SINGLE CERTIFICATE $17,015.74
INTEREST DISTRIBUTION PER SINGLE CERTIFICATE $1,434.45
ESTIMATED UNPAID AMOUNT (AFTER TAKING INTO ACCOUNT
CURRENT DISTRIBUTION) $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $269.91
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 40.191275%
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $6,437,411.86
NUMBER OF LOANS DELINQUENT ONE MONTH 0
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 1
NUMBER OF LOANS IN FORECLOSURE 0
NUMBER OF REO PROPERTIES 1
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $0.00
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $299,603.56
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $0.00
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $543,699.59
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES 16-Sep-96
1987-SA1, CLASS C, 0.03% PASS-THROUGH RATE (POOL 4009) 11:15 AM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: SEPTEMBER 20, 1996
DISTRIBUTION DATE: SEPTEMBER 25, 1996
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 $70.09
PREPAYMENT INTEREST SHORTFALL $0.00
LOSS ON LIQUIDATED MORTGAGE $0.00
TOTAL DISTRIBUTION DUE THIS PERIOD $70.09
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 $6,437,411.86
NUMBER OF LOANS DELINQUENT ONE MONTH 0
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 1
NUMBER OF LOANS IN FORECLOSURE 0
NUMBER OF REO PROPERTIES 1
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $0.00
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $299,603.56
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $0.00
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $543,699.59
CONDUIT SENIOR MORTGAGE PASS-THROUGH CERTIFICATES 19-Sep-96
1987-SA1, CLASS A, 7.83357984% PASS-THROUGH RATE (POOL 4009) 03:17 PM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: SEPTEMBER 20, 1996
DISTRIBUTION DATE: SEPTEMBER 25, 1996
ORIGINAL POOL BALANCE: $43,895,323.25
BEGINNING POOL BALANCE $4,174,828.07
ENDING POOL BALANCE $3,850,133.94
PRINCIPAL DISTRIBUTIONS $324,694.13
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $2,649.92
LIQUIDATED MORTGAGE LOAN $316,266.17
SCHEDULED PAYMENTS DUE 09/01 $5,778.04
$324,694.13
INTEREST DUE ON BEG POOL BALANCE $27,253.21
PREPAYMENT INTEREST SHORTFALL $0.00
$27,253.21
TOTAL DISTRIBUTION DUE THIS PERIOD $351,947.34
UNPAID INTEREST SHORTFALL $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $401.94
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 59.808725%
TOTAL PRINCIPAL PASS-THROUGH PER SINGLE CERTIFICATE $7.397009658
TOTAL INTEREST PASS-THROUGH PER SINGLE CERTIFICATE $0.620868192
TOTAL PRINCIPAL PREPAYMENT PASS-THROUGH PER SINGLE CERTIFICATE $7.265377411
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $6,437,411.86
TRADING FACTOR 0.087711712
NUMBER OF LOANS DELINQUENT ONE MONTH 0
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 1
NUMBER OF LOANS IN FORECLOSURE 0
NUMBER OF REO PROPERTIES 1
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $0.00
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $299,603.56
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $0.00
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $543,699.59
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES 19-Sep-96
1987-SA1, CLASS B, 7.80357984% PASS-THROUGH RATE (POOL 4009) 03:17 PM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: SEPTEMBER 20, 1996
DISTRIBUTION DATE: SEPTEMBER 25, 1996
ORIGINAL POOL BALANCE: $3,177,409.46
BEGINNING POOL BALANCE $2,803,541.77
ENDING POOL BALANCE $2,587,277.92
NET CHANGE TO PRINCIPAL BALANCE $216,263.85
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $0.00
LIQUIDATED MORTGAGE LOAN $212,383.69
LOSS ON LIQUIDATED MORTGAGE ($40,210.34)
SCHEDULED PAYMENTS DUE 09/01 $3,880.16
$176,053.51
INTEREST DUE ON BEGINNING POOL BALANCE $18,231.39
PREPAYMENT INTEREST SHORTFALL $0.00
$18,231.39
TOTAL DISTRIBUTION DUE THIS PERIOD $194,284.90
PRINCIPAL DISTRIBUTION PER SINGLE CERTIFICATE $13,851.97
INTEREST DISTRIBUTION PER SINGLE CERTIFICATE ($1,729.31)
ESTIMATED UNPAID AMOUNT (AFTER TAKING INTO ACCOUNT
CURRENT DISTRIBUTION) $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $269.91
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 40.191275%
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $6,437,411.86
NUMBER OF LOANS DELINQUENT ONE MONTH 0
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 1
NUMBER OF LOANS IN FORECLOSURE 0
NUMBER OF REO PROPERTIES 1
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $0.00
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $299,603.56
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $0.00
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $543,699.59
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES 19-Sep-96
1987-SA1, CLASS C, 0.03% PASS-THROUGH RATE (POOL 4009) 03:17 PM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: SEPTEMBER 20, 1996
DISTRIBUTION DATE: SEPTEMBER 25, 1996
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 $70.09
PREPAYMENT INTEREST SHORTFALL $0.00
LOSS ON LIQUIDATED MORTGAGE $0.00
TOTAL DISTRIBUTION DUE THIS PERIOD $70.09
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 $6,437,411.86
NUMBER OF LOANS DELINQUENT ONE MONTH 0
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 1
NUMBER OF LOANS IN FORECLOSURE 0
NUMBER OF REO PROPERTIES 1
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $0.00
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $299,603.56
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $0.00
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $543,699.59
CONDUIT SENIOR MORTGAGE PASS-THROUGH CERTIFICATES 19-Sep-96
1987-SA1, CLASS A, 7.83357984% PASS-THROUGH RATE (POOL 4009) 03:23 PM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: SEPTEMBER 20, 1996
DISTRIBUTION DATE: SEPTEMBER 25, 1996
ORIGINAL POOL BALANCE: $43,895,323.25
BEGINNING POOL BALANCE $4,174,828.07
ENDING POOL BALANCE $3,850,133.94
PRINCIPAL DISTRIBUTIONS $324,694.13
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $2,649.92
LIQUIDATED MORTGAGE LOAN $316,266.17
SCHEDULED PAYMENTS DUE 09/01 $5,778.04
$324,694.13
INTEREST DUE ON BEG POOL BALANCE $27,253.21
PREPAYMENT INTEREST SHORTFALL $0.00
$27,253.21
TOTAL DISTRIBUTION DUE THIS PERIOD $351,947.34
UNPAID INTEREST SHORTFALL $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $401.94
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 59.808725%
TOTAL PRINCIPAL PASS-THROUGH PER SINGLE CERTIFICATE $7.397009658
TOTAL INTEREST PASS-THROUGH PER SINGLE CERTIFICATE $0.620868192
TOTAL PRINCIPAL PREPAYMENT PASS-THROUGH PER SINGLE CERTIFICATE $7.265377411
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $6,437,411.86
TRADING FACTOR 0.087711712
NUMBER OF LOANS DELINQUENT ONE MONTH 1
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 1
NUMBER OF LOANS IN FORECLOSURE 0
NUMBER OF REO PROPERTIES 1
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $56,041.23
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $299,603.56
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $0.00
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $0.00
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES 19-Sep-96
1987-SA1, CLASS B, 7.80357984% PASS-THROUGH RATE (POOL 4009) 03:23 PM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: SEPTEMBER 20, 1996
DISTRIBUTION DATE: SEPTEMBER 25, 1996
ORIGINAL POOL BALANCE: $3,177,409.46
BEGINNING POOL BALANCE $2,803,541.77
ENDING POOL BALANCE $2,587,277.92
NET CHANGE TO PRINCIPAL BALANCE $216,263.85
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $0.00
LIQUIDATED MORTGAGE LOAN $212,383.69
LOSS ON LIQUIDATED MORTGAGE ($40,210.34)
SCHEDULED PAYMENTS DUE 09/01 $3,880.16
$176,053.51
INTEREST DUE ON BEGINNING POOL BALANCE $18,231.39
PREPAYMENT INTEREST SHORTFALL $0.00
$18,231.39
TOTAL DISTRIBUTION DUE THIS PERIOD $194,284.90
PRINCIPAL DISTRIBUTION PER SINGLE CERTIFICATE $13,851.97
INTEREST DISTRIBUTION PER SINGLE CERTIFICATE ($1,729.31)
ESTIMATED UNPAID AMOUNT (AFTER TAKING INTO ACCOUNT
CURRENT DISTRIBUTION) $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $269.91
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 40.191275%
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $6,437,411.86
NUMBER OF LOANS DELINQUENT ONE MONTH 1
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 1
NUMBER OF LOANS IN FORECLOSURE 0
NUMBER OF REO PROPERTIES 1
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $56,041.23
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $299,603.56
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $0.00
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $0.00
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES 19-Sep-96
1987-SA1, CLASS C, 0.03% PASS-THROUGH RATE (POOL 4009) 03:23 PM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: SEPTEMBER 20, 1996
DISTRIBUTION DATE: SEPTEMBER 25, 1996
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 $70.09
PREPAYMENT INTEREST SHORTFALL $0.00
LOSS ON LIQUIDATED MORTGAGE $0.00
TOTAL DISTRIBUTION DUE THIS PERIOD $70.09
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 $6,437,411.86
NUMBER OF LOANS DELINQUENT ONE MONTH 1
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 1
NUMBER OF LOANS IN FORECLOSURE 0
NUMBER OF REO PROPERTIES 1
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $56,041.23
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $299,603.56
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $0.00
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $0.00
CONDUIT SENIOR MORTGAGE PASS-THROUGH CERTIFICATES 19-Sep-96
1987-SA1, CLASS A, 7.83357984% PASS-THROUGH RATE (POOL 4009) 03:28 PM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: SEPTEMBER 20, 1996
DISTRIBUTION DATE: SEPTEMBER 25, 1996
ORIGINAL POOL BALANCE: $43,895,323.25
BEGINNING POOL BALANCE $4,174,828.07
ENDING POOL BALANCE $3,850,133.94
PRINCIPAL DISTRIBUTIONS $324,694.13
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $2,649.92
LIQUIDATED MORTGAGE LOAN $316,266.17
SCHEDULED PAYMENTS DUE 09/01 $5,778.04
$324,694.13
INTEREST DUE ON BEG POOL BALANCE $27,253.21
PREPAYMENT INTEREST SHORTFALL $0.00
$27,253.21
TOTAL DISTRIBUTION DUE THIS PERIOD $351,947.34
UNPAID INTEREST SHORTFALL $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $401.94
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 59.808725%
TOTAL PRINCIPAL PASS-THROUGH PER SINGLE CERTIFICATE $7.397009658
TOTAL INTEREST PASS-THROUGH PER SINGLE CERTIFICATE $0.620868192
TOTAL PRINCIPAL PREPAYMENT PASS-THROUGH PER SINGLE CERTIFICATE $7.265377411
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $6,437,411.86
TRADING FACTOR 0.087711712
NUMBER OF LOANS DELINQUENT ONE MONTH 1
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 1
NUMBER OF LOANS IN FORECLOSURE 0
NUMBER OF REO PROPERTIES 1
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $56,041.23
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $299,603.56
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $0.00
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $0.00
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES 19-Sep-96
1987-SA1, CLASS B, 7.80357984% PASS-THROUGH RATE (POOL 4009) 03:28 PM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: SEPTEMBER 20, 1996
DISTRIBUTION DATE: SEPTEMBER 25, 1996
ORIGINAL POOL BALANCE: $3,177,409.46
BEGINNING POOL BALANCE $2,803,541.77
ENDING POOL BALANCE $2,587,277.92
NET CHANGE TO PRINCIPAL BALANCE $216,263.85
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $0.00
LIQUIDATED MORTGAGE LOAN $212,383.69
LOSS ON LIQUIDATED MORTGAGE ($40,210.34)
SCHEDULED PAYMENTS DUE 09/01 $3,880.16
$176,053.51
INTEREST DUE ON BEGINNING POOL BALANCE $18,231.39
PREPAYMENT INTEREST SHORTFALL $0.00
$18,231.39
TOTAL DISTRIBUTION DUE THIS PERIOD $194,284.90
PRINCIPAL DISTRIBUTION PER SINGLE CERTIFICATE $13,851.97
INTEREST DISTRIBUTION PER SINGLE CERTIFICATE $1,434.45
ESTIMATED UNPAID AMOUNT (AFTER TAKING INTO ACCOUNT
CURRENT DISTRIBUTION) $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $269.91
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 40.191275%
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $6,437,411.86
NUMBER OF LOANS DELINQUENT ONE MONTH 1
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 1
NUMBER OF LOANS IN FORECLOSURE 0
NUMBER OF REO PROPERTIES 1
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $56,041.23
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $299,603.56
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $0.00
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $0.00
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES 19-Sep-96
1987-SA1, CLASS C, 0.03% PASS-THROUGH RATE (POOL 4009) 03:28 PM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: SEPTEMBER 20, 1996
DISTRIBUTION DATE: SEPTEMBER 25, 1996
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 $70.09
PREPAYMENT INTEREST SHORTFALL $0.00
LOSS ON LIQUIDATED MORTGAGE $0.00
TOTAL DISTRIBUTION DUE THIS PERIOD $70.09
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 $6,437,411.86
NUMBER OF LOANS DELINQUENT ONE MONTH 1
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 1
NUMBER OF LOANS IN FORECLOSURE 0
NUMBER OF REO PROPERTIES 1
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $56,041.23
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $299,603.56
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $0.00
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $0.00
................................................................................
DISTRIBUTION DATE: 09/25/96
MONTHLY Cutoff: Aug-96
DETERMINATION DATE: 09/20/96
RUN TIME/DATE: 09/12/96 11:28 AM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4010/11
SERIES: 1988-S1
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A
CUSIP Number 760920AS7
Total Princ and Interest Distributed 250,037.91
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 193,484.74
Total Principal Prepayments 176,593.21
Principal Payoffs-In-Full 175,903.35
Principal Curtailments 689.86
Principal Liquidations 0.00
Scheduled Principal Due 16,891.53
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 56,553.17
Prepayment Interest Shortfall 1,072.90
Unpaid Interest Shortfall Distr (Paid) 0.00
Remaining Unpaid Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 173,064,503.72
Curr Period BEGINNING Princ Balance 6,745,494.75
Curr Period ENDING Princ Balance 6,552,010.01
Change in Principal Balance 193,484.74
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1.117992
Interest Distributed 0.326775
Total Distribution 1.444767
Total Principal Prepayments 1.020390
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 38.976766
ENDING Principal Balance 37.858774
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 10.251477%
Subordinated Unpaid Amounts
Period Ending Class Percentages 62.860543%
Prepayment Percentages 70.430695%
Trading Factors 3.785877%
Certificate Denominations 1,000
Sub-Servicer Fees 1,925.90
Master Servicer Fees 688.54
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 109,026.24 70.35 359,134.50
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 83,125.73 276,610.47
Total Principal Prepayments 74,140.10 250,733.31
Principal Payoffs-In-Full 73,850.47 249,753.82
Principal Curtailments 289.63 979.49
Principal Liquidations 0.00 0.00
Scheduled Principal Due 9,904.11 26,795.64
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 25,900.51 70.35 82,524.03
Prepayment Interest Shortfall 627.85 1.23 1,701.98
Unpaid Interest Shortfall Distr (Paid) 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 9,589,326.06 182,653,829.78
Curr Period BEGINNING Princ Balance 3,955,122.73 10,700,617.48
Curr Period ENDING Princ Balance 3,871,078.52 10,423,088.53
Change in Principal Balance 84,044.21 277,528.95
PER CERTIFICATE DATA BY CLASS
Principal Distributed 2,167.142130
Interest Distributed 675.243230
Total Distribution 2,842.385359
Total Principal Prepayments 1,932.880881
Current Period Interest Shortfall
BEGINNING Principal Balance 412.450542
ENDING Principal Balance 403.686192
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 10.231477% 0.020000%
Subordinated Unpaid Amounts 1,205,462.06 1,113.90 1,163,976.56
Period Ending Class Percentages 37.139457%
Prepayment Percentages 29.569305%
Trading Factors 40.368619% 5.706471%
Certificate Denominations 250,000
Sub-Servicer Fees 1,137.87 3,063.77
Master Servicer Fees 406.81 1,095.35
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 1,826,538.30
Current Special Hazard Amount 1,826,538.30
POOL DELINQUENCY DATA
Unpaid Princ Number of
Balance Loans
Loans Delinquent ONE Payment 760,724.49 4
Loans Delinquent TWO Payments 164,292.49 1
Loans Delinquent THREE + Payments 857,217.06 4
Total Unpaid Principal on Delinq Loans 1,782,234.04 9
Loans in Foreclosure, INCL in Delinq 802,086.11 3
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 6.9863%
Loans in Pool 82
Current Period Sub-Servicer Fee 3,063.77
Current Period Master Servicer Fee 1,095.35
Aggregate REO Losses (1,012,143.24)
................................................................................
Run: 09/24/96 15:07:49 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 4,024,847.43 7.4992 5,928.75
- --------------------------------------------------------------------------------
25,441,326.74 4,024,847.43 5,928.75
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
25,152.61 0.00 31,081.36 0.00 4,018,918.68
25,152.61 0.00 31,081.36 0.00 4,018,918.68
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
158.201161 0.233036 0.988652 0.000000 1.221688 157.968125
Determination Date 20-Sept-1996
Distribution Date 25-Sept-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/24/96 15:07:49 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 1,211.77
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,169.60
SUBSERVICER ADVANCES THIS MONTH 1,336.40
MASTER SERVICER ADVANCES THIS MONTH 1,128.77
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 167,655.22
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 4,018,918.68
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 3,876,000.74
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 29
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 148,593.32
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 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 5,578.75
LOC AMOUNT AVAILABLE 1,919,728.52
BANKRUPTCY AMOUNT AVAILABLE 388,117.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,049,406.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.2717%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.5344%
POOL TRADING FACTOR 0.157968125
................................................................................
Run: 09/24/96 15:07:49 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 5,952,023.22 7.7985 8,455.20
- --------------------------------------------------------------------------------
38,297,875.16 5,952,023.22 8,455.20
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
38,680.71 0.00 47,135.91 0.00 5,943,568.02
38,680.71 0.00 47,135.91 0.00 5,943,568.02
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
155.413928 0.220775 1.009996 0.000000 1.230771 155.193154
Determination Date 20-Sept-1996
Distribution Date 25-Sept-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/24/96 15:07:49 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 1,959.32
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,240.00
SUBSERVICER ADVANCES THIS MONTH 6,448.86
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 278,021.23
(B) TWO MONTHLY PAYMENTS: 1 173,132.27
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 2 362,185.65
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 5,943,568.02
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 5,956,311.13
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 52
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 588.07
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 7,867.13
LOC AMOUNT AVAILABLE 1,919,728.52
BANKRUPTCY AMOUNT AVAILABLE 388,117.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,049,406.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.5195%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.8745%
POOL TRADING FACTOR 0.155193154
................................................................................
Run: 09/24/96 15:07:49 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 9,431,066.91 6.9258 197,150.68
- --------------------------------------------------------------------------------
69,360,201.61 9,431,066.91 197,150.68
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
53,605.28 0.00 250,755.96 0.00 9,233,916.23
53,605.28 0.00 250,755.96 0.00 9,233,916.23
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
135.972311 2.842418 0.772854 0.000000 3.615272 133.129893
Determination Date 20-Sept-1996
Distribution Date 25-Sept-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/24/96 15:07:49 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 3,316.04
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,922.77
SUBSERVICER ADVANCES THIS MONTH 10,570.47
MASTER SERVICER ADVANCES THIS MONTH 429.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 578,661.08
(B) TWO MONTHLY PAYMENTS: 1 197,269.09
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 4 659,145.56
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 9,233,916.23
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 9,200,594.91
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 68
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 58,820.15
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 177,989.98
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 5,551.19
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 13,609.51
LOC AMOUNT AVAILABLE 1,919,728.52
BANKRUPTCY AMOUNT AVAILABLE 388,117.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,049,406.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.4774%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.7965%
POOL TRADING FACTOR 0.133129893
................................................................................
Run: 09/24/96 15:07:49 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 1,031,249.17 8.5000 11,082.80
STRIP 0.00 0.00 0.2368 0.00
- --------------------------------------------------------------------------------
9,209,655.99 1,031,249.17 11,082.80
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
7,304.68 0.00 18,387.48 0.00 1,020,166.37
STRIP 203.51 0.00 203.51 0.00 0.00
7,508.19 0.00 18,590.99 0.00 1,020,166.37
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
111.974776 1.203389 0.793154 0.000000 1.996543 110.771387
STRIP 0.000000 0.000000 0.022097 0.000000 0.022097 0.000000
Determination Date 20-Sept-1996
Distribution Date 25-Sept-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/24/96 15:07:49 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 214.84
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 189.06
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 1,020,166.37
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 1,029,486.48
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 7
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 11,082.80
LOC AMOUNT AVAILABLE 1,606,222.01
BANKRUPTCY AMOUNT AVAILABLE 696,851.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 640,045.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.2068%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.5000%
POOL TRADING FACTOR 0.110771387
................................................................................
Run: 09/24/96 15:07:49 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 26,471,444.64 6.8809 414,306.05
- --------------------------------------------------------------------------------
199,725,759.94 26,471,444.64 414,306.05
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
151,588.84 0.00 565,894.89 0.00 26,057,138.59
151,588.84 0.00 565,894.89 0.00 26,057,138.59
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
132.538961 2.074375 0.758985 0.000000 2.833360 130.464586
Determination Date 20-Sept-1996
Distribution Date 25-Sept-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/24/96 15:07:49 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 9,389.71
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,462.77
SUBSERVICER ADVANCES THIS MONTH 26,329.66
MASTER SERVICER ADVANCES THIS MONTH 2,994.77
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 16 2,506,686.93
(B) TWO MONTHLY PAYMENTS: 1 208,045.84
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 6 857,431.88
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 26,057,138.59
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 25,687,295.69
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 185
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 415,059.36
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 226,272.98
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 11,695.95
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 138,138.47
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 38,198.65
FSA GUARANTY INSURANCE POLICY 5,858,489.62
BANKRUPTCY AMOUNT AVAILABLE 373,426.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,264,044.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.5449%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.8570%
POOL TRADING FACTOR 0.130464586
................................................................................
Run: 09/24/96 15:07:49 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 9,073,465.10 7.7743 73,649.79
- --------------------------------------------------------------------------------
60,404,491.94 9,073,465.10 73,649.79
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
58,580.02 0.00 132,229.81 0.00 8,999,815.31
58,580.02 0.00 132,229.81 0.00 8,999,815.31
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
150.211761 1.219277 0.969796 0.000000 2.189073 148.992484
Determination Date 20-Sept-1996
Distribution Date 25-Sept-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/24/96 15:07:49 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 3,209.54
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,897.34
SUBSERVICER ADVANCES THIS MONTH 1,758.59
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: 1 100,592.25
(D) LOANS IN FORECLOSURE 1 127,113.72
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 8,999,815.31
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 9,016,412.75
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 71
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 58,588.05
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,040.67
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 13,021.07
LOC AMOUNT AVAILABLE 11,805,442.74
BANKRUPTCY AMOUNT AVAILABLE 136,507.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,469,790.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.4735%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7975%
POOL TRADING FACTOR 0.148992484
................................................................................
Run: 09/24/96 15:07:49 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-3B (POOL 3096)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3096
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920BG2 37,514,866.19 3,675,326.52 7.7343 5,090.04
- --------------------------------------------------------------------------------
37,514,866.19 3,675,326.52 5,090.04
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
23,686.56 0.00 28,776.60 0.00 3,670,236.48
23,686.56 0.00 28,776.60 0.00 3,670,236.48
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
97.969869 0.135681 0.631391 0.000000 0.767072 97.834188
Determination Date 20-Sept-1996
Distribution Date 25-Sept-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/24/96 15:07:49 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-3B (POOL 3096)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 1,361.00
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 767.53
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 3,670,236.48
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 3,675,041.40
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 20
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 285.12
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,804.92
LOC AMOUNT AVAILABLE 11,805,442.74
BANKRUPTCY AMOUNT AVAILABLE 136,507.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,469,790.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.5326%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.8382%
POOL TRADING FACTOR 0.097834188
................................................................................
Run: 09/24/96 15:07:49 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 12,585,189.92 6.9917 196,443.69
- --------------------------------------------------------------------------------
80,948,485.59 12,585,189.92 196,443.69
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
72,465.29 0.00 268,908.98 0.00 12,388,746.23
72,465.29 0.00 268,908.98 0.00 12,388,746.23
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
155.471592 2.426774 0.895203 0.000000 3.321977 153.044818
Determination Date 20-Sept-1996
Distribution Date 25-Sept-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/24/96 15:07:49 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 4,141.13
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,595.04
SUBSERVICER ADVANCES THIS MONTH 3,929.69
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 133,755.35
(B) TWO MONTHLY PAYMENTS: 1 114,877.61
(C) THREE OR MORE MONTHLY PAYMENTS: 1 108,040.71
(D) LOANS IN FORECLOSURE 1 170,293.54
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 12,388,746.23
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 12,406,542.95
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 95
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 177,473.88
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,113.11
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 17,856.70
LOC AMOUNT AVAILABLE 11,805,442.74
BANKRUPTCY AMOUNT AVAILABLE 136,507.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,469,790.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.6335%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.9839%
POOL TRADING FACTOR 0.153044818
................................................................................
Run: 09/24/96 15:07:49 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 10,347,434.03 6.8758 16,575.85
- --------------------------------------------------------------------------------
42,805,537.40 10,347,434.03 16,575.85
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
59,278.68 0.00 75,854.53 0.00 10,330,858.18
59,278.68 0.00 75,854.53 0.00 10,330,858.18
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
241.731203 0.387236 1.384837 0.000000 1.772073 241.343966
Determination Date 20-Sept-1996
Distribution Date 25-Sept-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/24/96 15:07:49 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 4,280.82
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,149.83
SUBSERVICER ADVANCES THIS MONTH 14,647.45
MASTER SERVICER ADVANCES THIS MONTH 535.63
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 1,194,343.14
(B) TWO MONTHLY PAYMENTS: 2 278,156.62
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 4 523,444.83
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 10,330,858.18
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 10,277,505.77
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 85
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 73,362.32
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,814.40
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 14,761.45
FSA GUARANTY INSURANCE POLICY 8,069,473.60
BANKRUPTCY AMOUNT AVAILABLE 497,233.28
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 989,403.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.6240%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.8740%
POOL TRADING FACTOR 0.241343966
................................................................................
Run: 09/24/96 15:07:49 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 11,347,319.26 6.7014 717,234.19
- --------------------------------------------------------------------------------
55,464,913.85 11,347,319.26 717,234.19
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
62,736.53 0.00 779,970.72 0.00 10,630,085.07
62,736.53 0.00 779,970.72 0.00 10,630,085.07
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
204.585538 12.931314 1.131103 0.000000 14.062417 191.654225
Determination Date 20-Sept-1996
Distribution Date 25-Sept-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/24/96 15:07:49 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 4,341.34
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,239.90
SUBSERVICER ADVANCES THIS MONTH 9,187.57
MASTER SERVICER ADVANCES THIS MONTH 1,292.15
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 570,973.35
(B) TWO MONTHLY PAYMENTS: 1 126,702.65
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 4 559,116.33
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 10,630,085.07
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 10,452,408.15
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 75
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 200,860.03
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 397,830.25
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,008.44
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 300,964.55
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 16,430.95
FSA GUARANTY INSURANCE POLICY 8,069,473.60
BANKRUPTCY AMOUNT AVAILABLE 497,233.28
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 989,403.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.3230%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.5730%
POOL TRADING FACTOR 0.191654225
................................................................................
DISTRIBUTION DATE: 09/25/96
MONTHLY Cutoff: Aug-96
DETERMINATION DATE: 09/20/96
RUN TIME/DATE: 09/17/96 05:13 PM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4012
SERIES: 1989-S1
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A
CUSIP Number 760920BN7
Total Princ and Interest Distributed 609,568.11
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 539,220.96
Total Principal Prepayments 423,743.82
Principal Payoffs-In-Full 420,078.09
Principal Curtailments 3,665.73
Principal Liquidations 98,096.56
Scheduled Principal Due 17,380.58
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 70,347.15
Prepayment Interest Shortfall 527.86
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 12,241,593.94
Curr Period ENDING Princ Balance 11,702,372.98
Change in Principal Balance 539,220.96
PER CERTIFICATE DATA BY CLASS
Principal Distributed 3.570026
Interest Distributed 0.465748
Total Distribution 4.035774
Total Principal Prepayments 3.454955
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 81.048059
ENDING Principal Balance 77.478033
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 6.947626%
Subordinated Unpaid Amounts
Period Ending Class Percentages 54.602937%
Prepayment Percentages 100.000000%
Trading Factors 7.747803%
Certificate Denominations 1,000
Sub-Servicer Fees 4,391.55
Master Servicer Fees 1,265.93
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 158,991.19 134.76 768,694.06
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 92,304.47 631,525.43
Total Principal Prepayments 0.00 423,743.82
Principal Payoffs-In-Full 0.00 420,078.09
Principal Curtailments 0.00 3,665.73
Principal Liquidations 81,414.01 179,510.57
Scheduled Principal Due 13,693.09 31,073.67
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 66,686.72 134.76 137,168.63
Prepayment Interest Shortfall 422.91 0.61 951.38
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 9,822,044.68 22,063,638.62
Curr Period ENDING Princ Balance 9,729,391.58 21,431,764.56
Change in Principal Balance 92,653.10 631,874.06
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1,911.818498
Interest Distributed 1,381.221353
Total Distribution 3,293.039851
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 813.740297
ENDING Principal Balance 806.064140
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 2,521.29
Passthru Rate 6.937626% 0.010000%
Subordinated Unpaid Amounts 1,133,000.38 861.68 935,358.78
Period Ending Class Percentages 45.397063%
Prepayment Percentages 0.000000%
Trading Factors 80.606414% 13.139340%
Certificate Denominations 250,000
Sub-Servicer Fees 3,651.15 8,042.70
Master Servicer Fees 1,052.49 2,318.42
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 1,059,707.00
POOL DELINQUENCY DATA
Unpaid Princ Number of
Blance Loans
Loans Delinquent ONE Payment 1,058,664.23 6
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 573,801.18 3
Total Unpaid Princ on Delinquent Loans 1,632,465.41 9
Loans in Foreclosure, INCL in Delinq 573,801.18 3
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 5.7164%
Loans in Pool 142
Current Period Sub-Servicer Fee 8,042.70
Current Period Master Servicer Fee 2,318.42
Aggregate REO Losses (906,154.24)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 09/25/96
MONTHLY Cutoff: Aug-96
DETERMINATION DATE: 09/20/96
RUN TIME/DATE: 09/12/96 11:41 AM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4013
SERIES: 1989-S2
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A STRIP
CUSIP Number 760920BP2 NA
Total Princ and Interest Distributed 0.00 1,255.38
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 0.00
Total Principal Prepayments 0.00
Principal Payoffs-In-Full 0.00
Principal Curtailments 0.00
Principal Liquidations 0.00
Scheduled Principal Due 0.00
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 0.00 1,255.38
Prepayment Interest Shortfall 0.00 4.08
Unpaid Interest Shortfall Distr (Paid) 0.00
Remaining Unpaid Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 109,413,690.72
Curr Period BEGINNING Princ Balance 0.00
Curr Period ENDING Princ Balance 0.00
Change in Principal Balance 0.00
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.000000
Interest Distributed 0.000000
Total Distribution 0.000000
Total Principal Prepayments 0.000000
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 0.000000
ENDING Principal Balance 0.000000
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 10.482348% 0.281785%
Subordinated Unpaid Amounts
Period Ending Class Percentages 0.000000%
Prepayment Percentages 0.000000%
Trading Factors 0.000000%
Certificate Denominations 1,000
Sub-Servicer Fees 0.00
Master Servicer Fees 0.00
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 158,208.68 137.63 159,601.69
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 122,564.31 122,564.31
Total Principal Prepayments 118,996.91 118,996.91
Principal Payoffs-In-Full 118,913.12 118,913.12
Principal Curtailments 83.79 83.79
Principal Liquidations 0.00 0.00
Scheduled Principal Due 3,776.96 3,776.96
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 35,644.37 137.63 37,037.38
Prepayment Interest Shortfall 147.11 0.28 151.47
Unpaid Interest Shortfall Distr (Paid) 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 8,552,552.64 117,966,243.36
Curr Period BEGINNING Princ Balance 5,346,117.06 5,346,117.06
Curr Period ENDING Princ Balance 5,222,524.86 5,222,524.86
Change in Principal Balance 123,592.20 123,592.20
PER CERTIFICATE DATA BY CLASS
Principal Distributed 3,582.682129
Interest Distributed 1,041.921971
Total Distribution 4,624.604099
Total Principal Prepayments 3,478.403320
Current Period Interest Shortfall
BEGINNING Principal Balance 625.090226
ENDING Principal Balance 610.639312
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 10.462348% 0.020000%
Subordinated Unpaid Amounts 1,719,382.31 1,699.70 1,662,921.46
Period Ending Class Percentages 100.000000%
Prepayment Percentages 100.000000%
Trading Factors 61.063931% 4.427135%
Certificate Denominations 250,000
Sub-Servicer Fees 1,199.05 1,199.05
Master Servicer Fees 451.00 451.00
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 1,687,092.96
Current Special Hazard Amount 1,076,653.00
POOL DELINQUENCY DATA
Unpaid Princ Number of
Balance Loans
Loans Delinquent ONE Payment 243,661.47 2
Loans Delinquent TWO Payments 233,180.47 1
Loans Delinquent THREE + Payments 1,023,782.35 3
Total Unpaid Princ on Delinquent Loans 1,500,624.29 6
Loans in Foreclosure, INCL in Delinq 0.00 0
REO/Pending Cash Liquidations 1,023,782.35 3
Principal Balance New REO 233,967.91
Six Month Avg Delinquencies 2+ Pmts 26.8100%
Loans in Pool 21
Current Period Sub-Servicer Fee 1,199.05
Current Period Master Servicer Fee 451.00
Aggregate REO Losses (1,480,709.51)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 09/25/96
MONTHLY Cutoff: Aug-96
DETERMINATION DATE: 09/20/96
RUN TIME/DATE: 09/12/96 10:54 AM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 2002
SERIES: 1989-SW2
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A
CUSIP Number 760920BM9
Tot Prin & Int Distributed 838,756.56
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 692,030.43
Total Principal Prepayments 655,228.42
Principal Payoffs-In-Full 640,613.33
Principal Curtailments 14,615.09
Principal Liquidations 0.00
Scheduled Principal Due 36,802.01
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 146,726.13
Prepayment Interest Shortfall 1,056.09
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 22,963,249.99
Current Period ENDING Prin Bal 22,271,219.56
Change in Principal Balance 692,030.43
PER CERTIFICATE DATA BY CLASS
Principal Distributed 5.167620
Interest Distributed 1.095652
Total Distribution 6.263272
Total Principal Prepayments 4.892807
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 171.474169
ENDING Principal Balance 166.306549
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 7.722716%
Subordinated Unpaid Amounts
Period Ending Class Percentages 64.958780%
Prepayment Percentages 100.000000%
Trading Factors 16.630655%
Certificate Denominations 1,000
Sub-Servicer Fees 7,054.45
Master Servicer Fees 2,351.49
Percentage Interest
Current Period Master Servicer Advance 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Tot Prin & Int Distributed 93,615.19 93.08 932,464.83
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 18,784.64 710,815.07
Total Principal Prepayments 0.00 655,228.42
Principal Payoffs-In-Full 0.00 640,613.33
Principal Curtailments 0.00 14,615.09
Principal Liquidations 0.00 0.00
Scheduled Principal Due 19,285.02 56,087.03
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 74,830.55 93.08 221,649.76
Prepayment Interest Shortfall 552.69 0.72 1,609.50
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 12,033,222.15 34,996,472.14
Current Period ENDING Prin Bal 12,013,937.13 34,285,156.69
Change in Principal Balance 19,285.02 711,315.45
PER CERTIFICATE DATA BY CLASS
Principal Distributed 330.221568
Interest Distributed 1,315.471661
Total Distribution 1,645.693230
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 846.144401
ENDING Principal Balance 844.788330
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 7.712716% 0.010000%
Subordinated Unpaid Amounts 1,868,902.57 1,591.51 1,870,494.08
Period Ending Class Percentages 35.041220%
Prepayment Percentages 0.000000%
Trading Factors 84.478833% 23.144080%
Certificate Denominations 250,000
Sub-Servicer Fees 3,805.43 10,859.88
Master Servicer Fees 1,268.48 3,619.97
Percentage Interest
Current Period Master Servicer Advance 0.00
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 1,483,753.94
Current Special Hazard Amount 1,091,196.00
Loans in Pool 163
Current Period Sub-Servicer Fee 10,859.88
Current Period Master Servicer Fee 3,619.97
POOL DELINQUENCY DATA Unpaid Number
Prin Bal of Loans
Loans Delinquent ONE Payment 0.00 0
Loans Delinquent TWO Payments 288,237.18 1
Loans Delinquent THREE + Payments 682,539.27 3
Tot Unpaid Prin on Delinquent Loans 970,776.45 4
Loans in Foreclosure, INCL in Delinq 970,776.45 4
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
6 Mo Avg Delinquencies 2+ Payments 2.6283%
Aggregate REO Losses (1,729,398.01)
................................................................................
Run: 09/24/96 15:07:49 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 9,624,985.15 6.8226 14,685.17
- --------------------------------------------------------------------------------
69,922,443.97 9,624,985.15 14,685.17
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
54,717.94 0.00 69,403.11 0.00 9,610,299.98
54,717.94 0.00 69,403.11 0.00 9,610,299.98
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
137.652299 0.210021 0.782552 0.000000 0.992573 137.442278
Determination Date 20-Sept-1996
Distribution Date 25-Sept-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/24/96 15:07:49 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 3,560.35
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,010.12
SUBSERVICER ADVANCES THIS MONTH 6,151.37
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 156,308.42
(B) TWO MONTHLY PAYMENTS: 3 543,224.30
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 146,881.38
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 9,610,299.98
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 9,626,874.07
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 864.36
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 13,820.81
LOC AMOUNT AVAILABLE 10,300,174.48
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.4744%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.7805%
POOL TRADING FACTOR 0.137442278
................................................................................
Run: 09/24/96 15:07:49 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-4B (POOL 3099)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3099
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920BV9 74,994,327.48 8,516,383.37 6.9858 12,824.49
- --------------------------------------------------------------------------------
74,994,327.48 8,516,383.37 12,824.49
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
49,573.44 0.00 62,397.93 0.00 8,503,558.88
49,573.44 0.00 62,397.93 0.00 8,503,558.88
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
113.560367 0.171006 0.661029 0.000000 0.832035 113.389361
Determination Date 20-Sept-1996
Distribution Date 25-Sept-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/24/96 15:07:49 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-4B (POOL 3099)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,194.76
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,756.50
SUBSERVICER ADVANCES THIS MONTH 2,485.62
MASTER SERVICER ADVANCES THIS MONTH 768.99
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 90,557.75
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 86,933.71
(D) LOANS IN FORECLOSURE 1 157,895.75
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 8,503,558.88
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 8,409,789.46
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 57
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 105,963.91
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 804.38
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 12,020.11
LOC AMOUNT AVAILABLE 10,300,174.48
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.6914%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.9856%
POOL TRADING FACTOR 0.113389361
................................................................................
Run: 09/24/96 15:07:49 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 6,435,880.08 7.5684 251,154.97
- --------------------------------------------------------------------------------
37,402,303.81 6,435,880.08 251,154.97
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
40,589.56 0.00 291,744.53 0.00 6,184,725.11
40,589.56 0.00 291,744.53 0.00 6,184,725.11
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
172.071756 6.714960 1.085216 0.000000 7.800176 165.356796
Determination Date 20-Sept-1996
Distribution Date 25-Sept-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/24/96 15:07:49 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 2,157.01
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,303.53
SUBSERVICER ADVANCES THIS MONTH 4,415.81
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 563,084.64
(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 6,184,725.11
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 6,193,232.14
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 35
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH 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 2,046.18
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 240,918.72
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 8,190.07
LOC AMOUNT AVAILABLE 10,300,174.48
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.2531%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.5684%
POOL TRADING FACTOR 0.165356796
................................................................................
Run: 09/24/96 15:07:49 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 3,370,647.37 7.8003 10,575.33
- --------------------------------------------------------------------------------
22,040,775.69 3,370,647.37 10,575.33
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
21,872.04 0.00 32,447.37 0.00 3,360,072.04
21,872.04 0.00 32,447.37 0.00 3,360,072.04
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
152.927802 0.479808 0.992344 0.000000 1.472152 152.447994
Determination Date 20-Sept-1996
Distribution Date 25-Sept-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/24/96 15:07:49 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 1,192.80
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 739.39
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 3,360,072.04
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 3,363,672.36
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 22
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 5,847.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,728.33
LOC AMOUNT AVAILABLE 10,300,174.48
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.5181%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.8435%
POOL TRADING FACTOR 0.152447994
................................................................................
Run: 09/24/96 15:07:49 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 2,224,486.00 7.6161 2,867.89
- --------------------------------------------------------------------------------
20,728,527.60 2,224,486.00 2,867.89
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
14,118.21 0.00 16,986.10 0.00 2,221,618.11
14,118.21 0.00 16,986.10 0.00 2,221,618.11
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
107.315196 0.138355 0.681100 0.000000 0.819455 107.176841
Determination Date 20-Sept-1996
Distribution Date 25-Sept-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/24/96 15:07:49 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 806.05
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 463.48
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 2,221,618.11
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 2,223,235.17
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 7.25
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 2,860.64
LOC AMOUNT AVAILABLE 10,300,174.48
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.3010%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.6161%
POOL TRADING FACTOR 0.107176841
................................................................................
SEC REPORT
DISTRIBUTION DATE: 09/25/96
MONTHLY Cutoff: Aug-96
DETERMINATION DATE: 09/20/96
RUN TIME/DATE: 09/24/96 01:56 PM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4014
SERIES: 1989-S3
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A-1 CLASS A-2 CLASS A-3
CUSIP Number 760920BW7 760920BX5 760920BY3
Total Princ and Interest Distributed 0.00 609,588.91 13,308.69
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 0.00 604,613.45 10,000.00
Total Principal Prepayments 0.00 0.00 0.00
Principal Payoffs-In-Full 0.00 0.00 0.00
Principal Curtailments 0.00 0.00 0.00
Principal Liquidations 0.00 0.00 0.00
Principal Purchased 0.00 604,613.45 10,000.00
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 0.00 4,975.46 3,308.69
Prepayment Interest Shortfall 0.00 0.00 0.00
Unpaid Int Shortfall Distr (Paid) 0.00 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00 0.00
Current Period Interest Shortfall 0.00 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 40,158,085.00 41,198,000.00 10,000.00
Curr Period BEGINNING Princ Balance 0.00 604,613.45 10,000.00
Curr Period ENDING Princ Balance 0.00 0.00 0.00
Change in Principal Balance 0.00 604,613.45 10,000.00
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.000000 14.675796 1,000.000000
Interest Distributed 0.000000 0.120769 330.869000
Total Distribution 0.000000 14.796565 1,330.869000
Total Principal Prepayments 0.000000 0.000000 0.000000
Current Period Interest Shortfall 0.000000 0.000000 0.000000
BEGINNING Principal Balance 0.000000 14.675796 1,000.000000
ENDING Principal Balance 0.000000 0.000000 0.000000
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 9.875000% 9.875000% 0.922920%
Subordinated Unpaid Amounts
Period Ending Class Percentages 0.000000% 0.000000% 0.000000%
Prepayment Percentages 100.000000% 100.000000% 100.000000%
Trading Factors 0.000000% 0.000000% 0.000000%
Certificate Denominations 1,000 1,000 1,000
Sub-Servicer Fees 0.00 166.34 2.75
Master Servicer Fees 0.00 55.35 0.92
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00 0.00 0.00
Repurchased Principal Reprtd as Sch 0.00 0.00 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 3,537,372.21 2,054.99 4,162,324.80
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 3,537,372.21 4,151,985.66
Total Principal Prepayments 0.00 0.00
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 0.00 0.00
Principal Liquidations 0.00 0.00
Principal Purchased 3,537,372.21 4,151,985.66
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed (150,041.37) 0.00 8,284.15
Prepayment Interest Shortfall 0.00 0.00 0.00
Unpaid Int Shortfall Distr (Paid) 0.00
Remaining Unpaid Interest Shortfall 0.00
Current Period Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 6,124,328.95 87,490,413.95
Curr Period BEGINNING Princ Balance 3,687,413.58 4,302,027.03
Curr Period ENDING Princ Balance 0.00 0.00
Change in Principal Balance 3,687,413.58 4,302,027.03
PER CERTIFICATE DATA BY CLASS
Principal Distributed 144,398.359350
Interest Distributed 0.000000
Total Distribution 144,398.359350
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 602.092672
ENDING Principal Balance 0.000000
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00 0.00
Passthru Rate 9.855000% 0.020000%
Subordinated Unpaid Amounts 1,753,442.99 713.04
Period Ending Class Percentages 0.000000%
Prepayment Percentages 0.000000%
Trading Factors 0.000000% 0.000000%
Certificate Denominations 250,000
Sub-Servicer Fees 1,014.50 1,183.59
Master Servicer Fees 337.58 393.85
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
Repurchased Principal Reprtd as Sch 0.00 0.00 0.00
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 1,749,808.00
Current Special Hazard Amount 0.00
POOL DELINQUENCY DATA
Unpaid Princ Number of
Balance Loans
Loans Delinquent ONE Payment 0.00 0
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 0.00 0
Total Unpaid Princ on Delinq Loans 0.00 0
Lns 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 37.9797%
Loans in Pool 0
Current Period Sub-Servicer Fee 1,183.60
Current Period Master Servicer Fee 393.85
Aggregate REO Losses (1,674,109.51)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 09/25/96
MONTHLY Cutoff: Aug-96
DETERMINATION DATE: 09/20/96
RUN TIME/DATE: 09/12/96 12:47 PM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4015
SERIES: 1989-S4
SELLER: Residential Funding Mortgage Securities I, Inc
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A-1 CLASS A-2
CUSIP Number 760920BZ0 760920CA4
Tot Principal and Interest Distr 628,469.41 4,248.62
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 537,351.01 74.17
Total Principal Prepayments 527,506.25 72.81
Principal Payoffs-In-Full 525,338.88 72.51
Principal Curtailments 2,167.37 0.30
Principal Liquidations 0.00 0.00
Scheduled Principal Due 9,844.76 1.36
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 91,118.40 4,174.45
Prepayment Interest Shortfall 1,183.61 54.19
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 14,073,646.06 1,944.31
Current Period ENDING Prin Bal 13,536,295.05 1,870.14
Change in Principal Balance 537,351.01 74.17
PER CERTIFICATE DATA BY CLASS
Principal Distributed 6.941774 7.417000
Interest Distributed 1.177114 417.445000
Total Distribution 6.814594 7.281000
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 174.868742 187.014000
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 7.8702% 0.2500%
Subordinated Unpaid Amounts
Period Ending Class Percentages 68.5183% 0.0095%
Prepayment Percentages 100.0000% 100.0000%
Trading Factors 17.4869% 18.7014%
Certificate Denominations 1,000 1,000
Sub-Servicer fees 6,414.48 0.89
Master Servicer Fees 1,416.05 0.20
Current Period Master Servicer Advanc 0.00 0.00
Deferred Interest Added to Principal 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Tot Principal and Interest Distr 28,763.40 8.98 661,490.41
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 0.00 0.00 537,425.18
Total Principal Prepayments
Principal Payoffs-In-Full
Principal Curtailments
Principal Liquidations
Scheduled Principal Due
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 28,763.40 8.98 124,065.23
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 6,221,775.94 158.19 20,297,524.50
Current Period ENDING Prin Bal 6,217,423.70 158.08 19,755,746.97
Change in Principal Balance 4,352.24 0.11 541,777.53
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.000000
Interest Distributed 968.637600
Total Principal Prepayments
Unpaid Interest Shortfall Paid
Current Period Interest Shortfall
Unpaid Interest Shortfall Remaining
ENDING Principal Balance 837.513002
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00 0.00
Passthru Rate 7.8702% 7.8702%
Subordinated Unpaid Amounts 1,678,969.00 524.23
Period Ending Class Percentages 31.4714% 0.0008% 100.0000%
Prepayment Percentages 0.0000% 0.0000%
Trading Factors 83.7513%
Certificate Denominations 250,000
Sub-Servicer fees 2,835.76 9,251.13
Master Servicer Fees 626.02 2,042.27
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 1,144,894.00
Suspense Net (charges)/Recoveries (12,806.37)
Unpaid Number
POOL DELINQUENCY DATA Prin Bal of Loans
Loans Delinquent ONE Payment 1,262,414.39 6
Loans Delinquent TWO Payments 711,546.17 3
Loans Delinquent THREE + Payments 2,008,756.60 10
Tot Unpaid Principal on Delinq Loans 3,982,717.16 19
Loans in Foreclosure (incl in delinq) 1,573,146.26 7
REO/Pending Cash Liquidations 435,610.34 3
6 Mo Avg Delinquencies 2+ Payments 10.7948%
Loans in Pool 95
Current Period Sub-Servicer Fee 9,251.20
Current Period Master Servicer Fee 2,042.28
Aggregate REO Losses (1,541,997.34)
................................................................................
Run: 09/24/96 15:07:49 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 19,909,427.89 7.4113 48,001.15
- --------------------------------------------------------------------------------
87,338,199.16 19,909,427.89 48,001.15
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
122,827.97 0.00 170,829.12 0.00 19,861,426.74
122,827.97 0.00 170,829.12 0.00 19,861,426.74
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
227.957848 0.549601 1.406349 0.000000 1.955950 227.408247
Determination Date 20-Sept-1996
Distribution Date 25-Sept-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/24/96 15:07:49 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 6,952.30
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,269.15
SUBSERVICER ADVANCES THIS MONTH 22,073.92
MASTER SERVICER ADVANCES THIS MONTH 2,974.96
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,062,541.71
(B) TWO MONTHLY PAYMENTS: 2 430,717.13
(C) THREE OR MORE MONTHLY PAYMENTS: 2 220,749.26
(D) LOANS IN FORECLOSURE 4 1,135,533.50
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 19,861,426.74
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 19,515,890.26
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 96
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 387,450.24
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 21,748.34
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 26,252.81
MORTGAGE POOL INSURANCE 9,139,184.04
SPECIAL HAZARD LOSS COVERAGE 1,996,946.00
BANKRUPTCY BOND 104,774.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.2681%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.4619%
POOL TRADING FACTOR 0.227408247
................................................................................
Run: 09/24/96 15:07:49 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 12,969,433.84 8.2970 15,315.52
- --------------------------------------------------------------------------------
62,922,765.27 12,969,433.84 15,315.52
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
89,665.81 0.00 104,981.33 0.00 12,954,118.32
89,665.81 0.00 104,981.33 0.00 12,954,118.32
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
206.116718 0.243402 1.425014 0.000000 1.668416 205.873316
Determination Date 20-Sept-1996
Distribution Date 25-Sept-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/24/96 15:07:49 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 5,278.49
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,024.11
SUBSERVICER ADVANCES THIS MONTH 15,718.40
MASTER SERVICER ADVANCES THIS MONTH 1,740.32
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 579,552.80
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 306,987.88
(D) LOANS IN FORECLOSURE 5 1,013,710.88
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 12,954,118.32
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 12,767,683.36
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 81
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 209,832.42
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,171.10
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 14,144.42
MORTGAGE POOL INSURANCE 9,139,184.04
SPECIAL HAZARD LOSS COVERAGE 1,996,946.00
BANKRUPTCY BOND 104,774.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.1242%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.2500%
POOL TRADING FACTOR 0.205873316
................................................................................
SEC REPORT
DISTRIBUTION DATE: 09/25/96
MONTHLY Cutoff: Aug-96
DETERMINATION DATE: 09/20/96
RUN TIME/DATE: 09/24/96 01:51 PM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4018
SERIES: 1989-S5
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A-1 CLASS A-2
CUSIP Number 760920CF3 760920CD8
Tot Principal and Interest Distr 4,124,172.06 13,354.19
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 4,090,087.99 10,000.00
Total Principal Prepayments 0.00 0.00
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 0.00 0.00
Scheduled Principal Due 0.00 0.00
Principal Liquidations 0.00 0.00
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 34,084.07 3,354.19
Prepayment Interest Shortfall 0.00 0.00
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 115,329,169.51 10,000.00
Current Period BEGINNING Prin Bal 4,090,087.99 10,000.00
Current Period ENDING Prin Bal 0.00 0.00
Change in Principal Balance 4,090,087.99 10,000.00
PER CERTIFICATE DATA BY CLASS
Principal Distributed 35.464471 1,000.000000
Interest Distributed 0.295537 335.419000
Total Distribution 35.760008 1,335.419000
Total Principal Prepayments 0.000000 0.000000
Current Period Interest Shortfall 0.000000 0.000000
BEGINNING Principal Balance 35.464471 1,000.000000
ENDING Principal Balance 0.000000 0.000000
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 10.000000% 0.519964%
Subordinated Unpaid Amounts
Period Ending Class Percentages 0.000000%
Prepayment Percentages 100.000000% 100.000000%
Trading Factors 0.000000% 0.000000%
Certificate Denominations 1,000 1,000
Sub-Servicer fees 1,027.63 2.51
Master Servicer Fees 397.04 0.97
Per Certificate Percentage Interest in Pool
Current Period Master Servicer Advanc 0.00 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Tot Principal and Interest Distr 3,595,011.99 1,214.03 7,782,524.17
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 3,640,886.18 7,740,974.17
Total Principal Prepayments 228,328.15 0.00
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 0.00 0.00
Scheduled Principal Due 7,213,931.53 7,213,931.53
Principal Repurchased 3,640,886.18 7,740,974.17
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 2,897.71 1,214.03 41,550.00
Prepayment Interest Shortfall 0.00 0.00 0.00
Unpaid Interest Shortfall Paid 0.00
Remaining Unpaid Interest Shortfall 0.00
Current Period Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 8,681,442.87 124,020,612.38
Current Period BEGINNING Prin Bal 3,640,886.18 7,740,974.17
Current Period ENDING Prin Bal 0.00 0.00
Change in Principal Balance 3,640,886.18 7,740,974.17
PER CERTIFICATE DATA BY CLASS
Principal Distributed 104,846.8047
Interest Distributed 83.445518
Total Distribution 104,930.250206
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 419.387219
ENDING Principal Balance 0.000000
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 10.000000% 10.000000%
Subordinated Unpaid Amounts 5,159,899.98 1,704.49
Period Ending Class Percentages 0.000000%
Prepayment Percentages 0.000000%
Trading Factors 0.000000% 0.000000%
Certificate Denominations 250,000.00
Sub-Servicer fees 914.77 1,944.91
Master Servicer Fees 353.44 751.45
Per Certificate % Interest in Pool
Cur Period Master Servicer Advance 0.00
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 2,232,371.00
Current Special Hazard Amount 0.00
Unpaid Number
POOL DELINQUENCY DATA Prin Bal of Loans
Loans Delinquent ONE Payment 715,356.92 3
Loans Delinquent TWO Payments 260,851.23 1
Loans Delinquent THREE + Payments 0.00 2
Tot Unpaid Principal on Delinq Loans 976,208.15 6
Loans in Foreclosure (incl in delinq) 0.00 0
REO/Pending Cash Liquidations 0.00 0
6 Mo Avg Delinquencies 2+ Payments 27.6981%
Loans in Pool 0
Current Period Sub-Servicer Fee 1,944.91
Current Period Master Servicer Fee 751.45
Aggregate REO Losses (5,055,802.98)
................................................................................
Run: 09/24/96 15:07:49 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 4,444,269.57 10.0000 3,373.22
- --------------------------------------------------------------------------------
120,931,254.07 4,444,269.57 3,373.22
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
37,034.72 0.00 40,407.94 0.00 4,440,896.35
37,034.72 0.00 40,407.94 0.00 4,440,896.35
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
36.750380 0.027894 0.306246 0.000000 0.334140 36.722487
Determination Date 20-Sept-1996
Distribution Date 25-Sept-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/24/96 15:07:49 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-7 (POOL 3108)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 1,613.27
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,624.38
SUBSERVICER ADVANCES THIS MONTH 13,317.03
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 484,630.23
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 3 841,841.30
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 4,440,896.35
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 4,447,750.54
AGGREGATE NUMBER 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
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 103.72
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 3,269.50
MORTGAGE POOL INSURANCE 2,801,932.07
SPECIAL HAZARD LOSS COVERAGE 1,516,886.00
BANKRUPTCY BOND 100,000.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.6840%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 10.0000%
POOL TRADING FACTOR 0.036722487
................................................................................
SEC REPORT
DISTRIBUTION DATE: 09/25/96
MONTHLY Cutoff: Aug-96
DETERMINATION DATE: 09/20/96
RUN TIME/DATE: 09/24/96 01:53 PM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4019
SERIES: 1989-S6
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A STRIP
CUSIP Number 760920CH9 NA
Tot Principal and Interest Distr 3,707,169.74 40,731.35
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 3,677,302.00
Total Principal Prepayments 0.00
Principal Payoffs-In-Full 0.00
Principal Curtailments 0.00
Principal Purchased 3,677,302.00
Principal Liquidations 0.00
INTEREST DISTRIBUTION BY CLASS
Gross Strip Repurchase Price 143,078.76
Total Interest Distributed 29,867.74
M/S Strip Advances Recovered 102,347.41
Net Purchased Strip Interest 40,731.35
Remaining Unpaid Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 149,970,189.47
Current Period BEGINNING Prin Bal 3,677,302.00
Current Period ENDING Prin Bal 0.00
Change in Principal Balance 3,677,302.00
PER CERTIFICATE DATA BY CLASS
Principal Distributed 24.520220
Interest Distributed 0.199158
Total Distribution 24.719378
Total Principal Prepayments 4.064287
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 24.520220
ENDING Principal Balance 0.000000
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 9.746627% 1.309300%
Subordinated Unpaid Amounts
Period Ending Class Percentages 0.000000%
Prepayment Percentages 100.000000%
Trading Factors 0.000000%
Certificate Denominations 1,000
Sub-Servicer Fees 1,056.35
Master Servicer Fees 319.51
Percentage Interest
Current Period Master Servicer Advance 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Tot Principal and Interest Distr 3,511,882.39 0.00 7,259,783.48
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 3,505,523.55 7,182,825.55
Total Principal Prepayments 0.00 0.00
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 0.00 0.00
Principal Purchased 3,505,523.55 7,182,825.55
Principal Liquidations 0.00 0.00
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 6,358.84 0.00 36,226.58
Prepayment Interest Shortfall
Unpaid Interest Shortfall Paid
Remaining Unpaid Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 12,599,121.61 162,569,311.08
Current Period BEGINNING Prin Bal 3,607,953.00 7,285,255.00
Current Period ENDING Prin Bal 0.00 0.00
Change in Principal Balance 3,607,953.00 7,285,255.00
PER CERTIFICATE DATA BY CLASS
Principal Distributed 69,558.887883
Interest Distributed 126.176257
Total Distribution 69,685.064140
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 286.365440
ENDING Principal Balance 0.000000
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 9.746627% 0.000000%
Subordinated Unpaid Amounts 9,756,714.11 0.00 9,756,714.11
Period Ending Class Percentages 0.000000%
Prepayment Percentages 0.000000%
Trading Factors 0.000000% 0.000000%
Certificate Denominations 250,000
Sub-Servicer Fees 1,036.42 2,092.77
Master Servicer Fees 313.49 633.00
Percentage Interest
Current Period Master Servicer Advance 0.00
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 1,965,252.00
Current Special Hazard Amount 0.00
Unpaid Number
POOL DELINQUENCY DATA Prin Bal of Loans
Loans Delinquent ONE Payment 812,100.97 3
Loans Delinquent TWO Payments 151,189.91 1
Loans Delinquent THREE + Payments 1,220,600.27 3
Tot Unpaid Principal on Delinq Loans 2,183,891.15 7
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 50.0269%
Loans in Pool 0
Current Period Sub-Servicer Fee 2,092.77
Current Period Master Servicer Fee 633.00
Aggregate REO Losses (9,144,756.82)
................................................................................
Run: 10/03/96 10:11:18 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1990-S1 (POOL # 4020)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4020
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920CL0 55,434,000.00 0.00 9.000000 % 0.00
A-2 760920CM8 36,810,000.00 0.00 9.000000 % 0.00
A-3 760920CN6 8,712,000.00 0.00 9.000000 % 0.00
A-4 760920CP1 19,434,000.00 8,315,341.67 9.000000 % 30,203.87
A-5 760920CQ9 2,388,000.00 2,388,000.00 9.000000 % 0.00
A-6 760920CJ5 100,000.00 8,717.62 1237.750000 % 24.60
A-7 760920CR7 88,762,000.00 0.00 10.000000 % 0.00
A-8 760920CS5 26,860,000.00 0.00 10.000000 % 0.00
A-9 760920CT3 6,500,000.00 0.00 10.000000 % 0.00
A-10 760920CK2 10,000.00 437.22 0.520709 % 1.23
B 17,727,586.62 6,380,025.83 10.000000 % 5,736.11
R-I 0.00 0.00 10.000000 % 0.00
R-II 0.00 0.00 0.000000 % 0.00
- -------------------------------------------------------------------------------
262,737,586.62 17,092,522.34 35,965.81
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 62,292.55 92,496.42 0.00 0.00 8,285,137.80
A-5 17,889.18 17,889.18 0.00 0.00 2,388,000.00
A-6 8,981.41 9,006.01 0.00 0.00 8,693.02
A-7 0.00 0.00 0.00 0.00 0.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 7,408.23 7,409.46 0.00 0.00 435.99
B 53,105.30 58,841.41 0.00 0.00 6,374,289.72
R-I 3.64 3.64 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
149,680.31 185,646.12 0.00 0.00 17,056,556.53
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 427.875974 1.554177 3.205339 4.759516 0.000000 426.321797
A-5 1000.000000 0.000000 7.491281 7.491281 0.000000 1000.000000
A-6 87.176200 0.246000 89.814100 90.060100 0.000000 86.930000
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 43.722000 0.123000 740.823000 740.946000 0.000000 43.599000
B 89973.130110 80.892427 748.907637 829.800064 0.000000 89892.237680
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:11:19 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-S1 (POOL # 4020)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4020
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,161.07
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,895.01
SUBSERVICER ADVANCES THIS MONTH 42,292.20
MASTER SERVICER ADVANCES THIS MONTH 5,324.64
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 2 778,341.53
(C) THREE OR MORE MONTHLY PAYMENTS: 1 360,206.83
FORECLOSURES
NUMBER OF LOANS 13
AGGREGATE PRINCIPAL BALANCE 3,278,485.17
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 17,056,556.53
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 65
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 572,555.16
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 20,598.39
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 62.67358500 % 37.32641500 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 62.62850760 % 37.37149240 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5212 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,166,569.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.02839358
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 270.53
POOL TRADING FACTOR: 6.49186009
................................................................................
Run: 09/24/96 15:07:49 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 5,779,571.19 10.5000 271,896.87
- --------------------------------------------------------------------------------
193,971,603.35 5,779,571.19 271,896.87
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
53,060.49 0.00 324,957.36 0.00 5,507,674.32
53,060.49 0.00 324,957.36 0.00 5,507,674.32
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
29.795965 1.401735 0.273548 0.000000 1.675283 28.394230
Determination Date 20-Sept-1996
Distribution Date 25-Sept-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/24/96 15:07:49 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 2,015.69
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,667.03
SUBSERVICER ADVANCES THIS MONTH 23,916.21
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 211,928.33
(B) TWO MONTHLY PAYMENTS: 1 429,920.83
(C) THREE OR MORE MONTHLY PAYMENTS: 1 404,284.01
(D) LOANS IN FORECLOSURE 5 1,324,086.40
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 5,507,674.32
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 5,526,418.50
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 20
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH 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 100.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 267,192.69
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,604.18
MORTGAGE POOL INSURANCE 1,729,413.74
SPECIAL HAZARD LOSS COVERAGE 1,148,314.00
BANKRUPTCY BOND 100,000.00
MORTGAGE REPURCHASE BOND 366,957.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.5416%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 10.5000%
POOL TRADING FACTOR 0.028394230
................................................................................
Run: 09/24/96 15:07:49 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-3A (POOL 3118)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3118
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920DB1 46,306,707.62 9,660,873.11 7.3130 12,936.78
- --------------------------------------------------------------------------------
46,306,707.62 9,660,873.11 12,936.78
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
58,871.49 0.00 71,808.27 0.00 9,647,936.33
58,871.49 0.00 71,808.27 0.00 9,647,936.33
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
208.627942 0.279372 1.271338 0.000000 1.550710 208.348570
Determination Date 20-Sept-1996
Distribution Date 25-Sept-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/24/96 15:07:49 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 3,724.48
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,083.49
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 9,647,936.33
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 9,659,587.18
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 47
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 571.33
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 12,365.45
FSA GUARANTY INSURANCE POLICY 5,551,743.96
BANKRUPTCY AMOUNT AVAILABLE 102,949.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,052,184.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.1882%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.3430%
POOL TRADING FACTOR 0.208348570
................................................................................
Run: 09/24/96 15:07:49 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 3,538,674.69 7.5953 5,444.65
- --------------------------------------------------------------------------------
19,212,019.52 3,538,674.69 5,444.65
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
22,390.77 0.00 27,835.42 0.00 3,533,230.04
22,390.77 0.00 27,835.42 0.00 3,533,230.04
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
184.190667 0.283398 1.165456 0.000000 1.448854 183.907269
Determination Date 20-Sept-1996
Distribution Date 25-Sept-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/24/96 15:07:49 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-3B (POOL 3119)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 1,167.57
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,112.81
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 3,533,230.04
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 3,537,277.20
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 19
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,101.59
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,343.06
FSA GUARANTY INSURANCE POLICY 5,551,743.96
BANKRUPTCY AMOUNT AVAILABLE 102,949.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,052,184.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.4048%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.6339%
POOL TRADING FACTOR 0.183907269
................................................................................
Run: 09/24/96 15:07:49 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 2,571,335.07 8.2699 3,045.72
- --------------------------------------------------------------------------------
15,507,832.37 2,571,335.07 3,045.72
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
17,718.50 0.00 20,764.22 0.00 2,568,289.35
17,718.50 0.00 20,764.22 0.00 2,568,289.35
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
165.808800 0.196399 1.142552 0.000000 1.338951 165.612401
Determination Date 20-Sept-1996
Distribution Date 25-Sept-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/24/96 15:07:49 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 1,010.15
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 805.61
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 2,568,289.35
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 2,571,035.07
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 300.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 2,745.72
FSA GUARANTY INSURANCE POLICY 5,551,743.96
BANKRUPTCY AMOUNT AVAILABLE 102,949.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,052,184.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.0964%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.2500%
POOL TRADING FACTOR 0.165612401
................................................................................
Run: 09/24/96 15:07:49 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-5 (POOL 3126)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3126
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920DJ4 199,971,518.09 13,665,376.02 9.8829 13,221.55
- --------------------------------------------------------------------------------
199,971,518.09 13,665,376.02 13,221.55
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
112,530.19 0.00 125,751.74 0.00 13,652,154.47
112,530.19 0.00 125,751.74 0.00 13,652,154.47
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
68.336612 0.066117 0.562731 0.000000 0.628848 68.270495
Determination Date 20-Sept-1996
Distribution Date 25-Sept-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/24/96 15:07:49 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-5 (POOL 3126)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,239.33
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,602.61
SUBSERVICER ADVANCES THIS MONTH 31,513.80
MASTER SERVICER ADVANCES THIS MONTH 7,821.43
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 365,648.96
(B) TWO MONTHLY PAYMENTS: 2 529,516.21
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 9 2,396,506.10
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 13,652,154.47
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 12,839,335.16
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 49
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 844,627.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,752.72
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 11,468.83
LOC AMOUNT AVAILABLE 3,431,772.40
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,080,672.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.7807%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 9.8605%
POOL TRADING FACTOR 0.068270495
................................................................................
Run: 09/24/96 15:07:49 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-6 (POOL 3127)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3127
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
A 760920DK1 100,033,801.56 5,097,888.30 9.5000 490,952.64
S 760920DL9 0.00 0.00 0.8972 0.00
- --------------------------------------------------------------------------------
100,033,801.56 5,097,888.30 490,952.64
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 40,350.30 0.00 531,302.94 0.00 4,606,935.66
S 3,810.77 0.00 3,810.77 0.00 0.00
44,161.07 0.00 535,113.71 0.00 4,606,935.66
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 50.961657 4.907867 0.403367 0.000000 5.311234 46.053790
S 0.000000 0.000000 0.038095 0.000000 0.038095 0.000000
Determination Date 20-Sept-1996
Distribution Date 25-Sept-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/24/96 15:07:49 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-6 (POOL 3127)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 1,222.43
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 489.13
SUBSERVICER ADVANCES THIS MONTH 9,552.31
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 360,589.86
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 2 648,313.17
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 4,606,935.66
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 4,613,268.68
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 18
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,000.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 486,081.56
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 3,871.08
LOC AMOUNT AVAILABLE 5,677,928.11
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 722,237.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.8270%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 9.5000%
POOL TRADING FACTOR 0.046053790
................................................................................
Run: 09/24/96 15:07:49 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-8 (POOL 3129)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3129
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
A 760920ED6 95,187,660.42 4,304,005.59 10.5000 2,927.01
S 760920ED6 0.00 0.00 0.6122 0.00
- --------------------------------------------------------------------------------
95,187,660.42 4,304,005.59 2,927.01
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 37,659.90 0.00 40,586.91 0.00 4,301,078.58
S 2,195.75 0.00 2,195.75 0.00 0.00
39,855.65 0.00 42,782.66 0.00 4,301,078.58
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 45.216004 0.030750 0.395638 0.000000 0.426388 45.185254
S 0.000000 0.000000 0.023068 0.000000 0.023068 0.000000
Determination Date 20-Sept-1996
Distribution Date 25-Sept-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/24/96 15:07:49 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-8 (POOL 3129)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 1,522.39
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 397.79
SUBSERVICER ADVANCES THIS MONTH 9,916.38
MASTER SERVICER ADVANCES THIS MONTH 4,829.44
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 3 1,005,233.23
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 4,301,078.58
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 3,823,095.85
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 15
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 486,428.21
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 16.45
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 2,910.56
FSA GUARANTY INSURANCE POLICY 1,386,027.00
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 226,282.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,396,176.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.7245%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 10.5000%
POOL TRADING FACTOR 0.045185254
................................................................................
Run: 10/03/96 10:11:20 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 2,699,021.06 9.500000 % 2,423.23
I 760920FV5 10,000.00 713.93 0.500000 % 0.61
B 11,825,033.00 5,153,413.27 9.500000 % 4,321.37
S 760920FW3 0.00 0.00 0.117953 % 0.00
- -------------------------------------------------------------------------------
110,000,309.00 7,853,148.26 6,745.21
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 21,366.82 23,790.05 0.00 0.00 2,696,597.83
I 3,272.08 3,272.69 0.00 0.00 713.32
B 40,797.04 45,118.41 0.00 0.00 5,149,091.90
S 777.55 777.55 0.00 0.00 0.00
- -------------------------------------------------------------------------------
66,213.49 72,958.70 0.00 0.00 7,846,403.05
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 27.494662 0.024685 0.217662 0.242347 0.000000 27.469977
I 71.393000 0.061000 327.208000 327.269000 0.000000 71.332000
B 435.805403 0.365442 3.450057 3.815499 0.000000 435.439960
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:11:20 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 2,296.44
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 819.39
SUBSERVICER ADVANCES THIS MONTH 4,580.58
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 237,651.49
(B) TWO MONTHLY PAYMENTS: 1 260,124.21
(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 7,846,403.05
AGGREGATE NUMBER OF 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
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 160.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 34.37774130 % 65.62225870 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 34.37640320 % 65.62359680 %
CLASS S - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1180 %
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 10.59387930
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 287.24
POOL TRADING FACTOR: 7.13307364
................................................................................
Run: 09/24/96 15:07:49 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 24,910,816.15 7.3600 779,954.00
- --------------------------------------------------------------------------------
190,576,742.37 24,910,816.15 779,954.00
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
150,430.93 0.00 930,384.93 0.00 24,130,862.15
150,430.93 0.00 930,384.93 0.00 24,130,862.15
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
130.712782 4.092598 0.789346 0.000000 4.881944 126.620184
Determination Date 20-Sept-1996
Distribution Date 25-Sept-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/24/96 15:07:49 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 8,369.11
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,392.70
SUBSERVICER ADVANCES THIS MONTH 12,550.51
MASTER SERVICER ADVANCES THIS MONTH 4,642.77
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 403,411.33
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 199,832.05
(D) LOANS IN FORECLOSURE 4 954,815.32
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 24,130,862.15
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 23,543,940.90
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 94
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 622,724.95
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 744,161.92
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 3,480.92
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 32,311.16
LOC AMOUNT AVAILABLE 3,116,217.55
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 336,386.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,609,446.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.0962%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.3562%
POOL TRADING FACTOR 0.126620184
................................................................................
Run: 09/24/96 15:07:49 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 33,591,466.00 6.7476 1,092,895.48
- --------------------------------------------------------------------------------
139,233,192.04 33,591,466.00 1,092,895.48
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
187,177.22 0.00 1,280,072.70 0.00 32,498,570.52
187,177.22 0.00 1,280,072.70 0.00 32,498,570.52
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
241.260475 7.849389 1.344343 0.000000 9.193732 233.411086
Determination Date 20-Sept-1996
Distribution Date 25-Sept-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/24/96 15:07:49 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 10,791.93
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,878.30
SUBSERVICER ADVANCES THIS MONTH 25,907.24
MASTER SERVICER ADVANCES THIS MONTH 9,498.89
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,231,194.99
(B) TWO MONTHLY PAYMENTS: 2 379,165.64
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 4 1,029,625.01
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 32,498,570.52
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 31,110,942.68
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 118
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 6
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 1,434,569.93
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 714,413.34
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 5,023.55
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 333,382.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 40,076.59
LOC AMOUNT AVAILABLE 3,115,656.65
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 7.5091%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.7186%
POOL TRADING FACTOR 0.233411086
................................................................................
Run: 09/24/96 15:07:49 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 40,425,073.93 6.1004 289,497.00
S 760920JG4 0.00 0.00 0.5500 0.00
- --------------------------------------------------------------------------------
180,816,953.83 40,425,073.93 289,497.00
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 204,348.00 0.00 493,845.00 0.00 40,135,576.93
S 18,423.61 0.00 18,423.61 0.00 0.00
222,771.61 0.00 512,268.61 0.00 40,135,576.93
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 223.569046 1.601050 1.130137 0.000000 2.731187 221.967996
S 0.000000 0.000000 0.101891 0.000000 0.101891 0.000000
Determination Date 20-Sept-1996
Distribution Date 25-Sept-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/24/96 15:07:49 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 13,403.28
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,793.13
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 40,135,576.93
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 40,187,565.17
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 155
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 215,231.03
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 12,860.11
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 61,405.86
LOC AMOUNT AVAILABLE 2,502,726.14
BANKRUPTCY AMOUNT AVAILABLE 1,022,179.00
FRAUD AMOUNT AVAILABLE 614,130.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,721,189.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.3233%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.0533%
POOL TRADING FACTOR 0.221967996
................................................................................
Run: 10/03/96 10:11:21 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 1,112,206.31 10.000000 % 69,921.11
A-3 760920KA5 62,000,000.00 1,369,168.32 10.000000 % 86,075.56
A-4 760920KB3 10,000.00 208.96 0.761100 % 13.14
B 10,439,807.67 3,012,632.42 10.000000 % 91,036.54
R 0.00 11.88 10.000000 % 0.75
- -------------------------------------------------------------------------------
122,813,807.67 5,494,227.89 247,047.10
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 9,263.61 79,184.72 4.68 0.00 1,042,289.88
A-3 11,403.85 97,479.41 5.76 0.00 1,283,098.52
A-4 3,484.67 3,497.81 0.00 0.00 195.82
B 25,092.47 116,129.01 12.68 98,284.69 2,823,323.87
R 1.84 2.59 0.00 0.00 11.13
B RECOURSE OBLIGATION
98,284.69
- -------------------------------------------------------------------------------
49,246.44 394,578.23 23.12 98,284.69 5,148,919.22
===============================================================================
_______________________________________________________________________________
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-2 127.342147 8.005623 1.060638 9.066261 0.000536 119.337060
A-3 22.083360 1.388315 0.183933 1.572248 0.000093 20.695137
A-4 20.896000 1.314000 348.467000 349.781000 0.000000 19.582000
B 288.571640 8.720136 2.403538 11.123674 0.001215 270.438303
B RECOURSE OBLIGATION 9.414416
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:11:22 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 1,595.05
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 431.08
SUBSERVICER ADVANCES THIS MONTH 9,744.48
MASTER SERVICER ADVANCES THIS MONTH 9,894.45
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 796,222.68
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 214,901.02
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 5,148,919.22
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 19
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 1,018,777.82
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 61.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 45.16731960 % 54.83268040 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 45.16666990 % 54.83333010 %
CLASS A-4 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.7785 %
BANKRUPTCY AMOUNT AVAILABLE 489,203.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,524,125.00
LOSS AMOUNT COVERED BY LOSS OBLIGATION 98,284.69
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.37327426
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 60.05
POOL TRADING FACTOR: 4.19245956
................................................................................
Run: 10/03/96 10:11:13 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 12,698,048.49 7.059199 % 199,284.86
R 760920KT4 100.00 0.00 7.059199 % 0.00
B 10,120,256.77 7,248,062.68 7.059199 % 68,685.68
- -------------------------------------------------------------------------------
155,696,256.77 19,946,111.17 267,970.54
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 74,443.62 273,728.48 0.00 0.00 12,498,763.63
R 0.00 0.00 0.00 0.00 0.00
B 42,492.51 111,178.19 0.00 6,410.59 7,172,966.41
- -------------------------------------------------------------------------------
116,936.13 384,906.67 0.00 6,410.59 19,671,730.04
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 87.226309 1.368941 0.511373 1.880314 0.000000 85.857368
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 716.193556 6.786950 4.198758 10.985708 0.000000 708.773164
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:11:13 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 6,466.57
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,415.80
SPREAD 3,693.86
SUBSERVICER ADVANCES THIS MONTH 4,887.38
MASTER SERVICER ADVANCES THIS MONTH 4,142.77
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 191,066.56
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 494,314.12
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 19,671,730.04
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 77
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 539,662.37
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 67,721.97
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 63.66177540 % 36.33822460 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 63.53667730 % 36.46332270 %
BANKRUPTCY AMOUNT AVAILABLE 1,036,610.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,372,788.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.81813718
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 269.04
POOL TRADING FACTOR: 12.63468400
................................................................................
Run: 10/03/96 10:11:14 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 21,605,060.59 6.287806 % 46,884.47
R 760920KR8 100.00 0.00 6.287806 % 0.00
B 9,358,525.99 8,272,529.06 6.287806 % 14,495.21
- -------------------------------------------------------------------------------
120,755,165.99 29,877,589.65 61,379.68
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 113,173.21 160,057.68 0.00 0.00 21,558,176.12
R 0.00 0.00 0.00 0.00 0.00
B 43,333.77 57,828.98 0.00 0.00 8,258,033.85
- -------------------------------------------------------------------------------
156,506.98 217,886.66 0.00 0.00 29,816,209.97
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 193.947322 0.420879 1.015949 1.436828 0.000000 193.526443
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 883.956412 1.548879 4.630404 6.179283 0.000000 882.407535
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:11:15 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-R14 (POOL # 2016)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 2016
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 10,080.61
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,160.74
SPREAD 5,600.32
SUBSERVICER ADVANCES THIS MONTH 1,916.63
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 272,532.53
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 29,816,209.97
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 121
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 9,027.85
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 72.31192620 % 27.68807380 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 72.30354270 % 27.69645730 %
BANKRUPTCY AMOUNT AVAILABLE 931,279.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,875,981.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.02306227
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 250.32
POOL TRADING FACTOR: 24.69145707
................................................................................
Run: 10/03/96 10:11:23 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-20 (POOL # 4043)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4043
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920LZ9 28,246,162.00 0.00 9.000000 % 0.00
A-2 760920MA3 42,369,243.90 7,952,230.60 9.000000 % 6,346.12
S 760920LY2 10,000.00 1,126.16 0.700878 % 0.90
R 0.00 0.00 9.000000 % 0.00
- -------------------------------------------------------------------------------
70,625,405.90 7,953,356.76 6,347.02
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 59,640.95 65,987.07 0.00 0.00 7,945,884.48
S 4,645.22 4,646.12 0.00 0.00 1,125.26
R 8.45 8.45 0.00 0.00 0.00
- -------------------------------------------------------------------------------
64,294.62 70,641.64 0.00 0.00 7,947,009.74
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 187.688754 0.149781 1.407647 1.557428 0.000000 187.538973
S 112.616000 0.090000 464.522000 464.612000 0.000000 112.526000
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:11:23 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-20 (POOL # 4043)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4043
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 1,971.69
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 829.32
SUBSERVICER ADVANCES THIS MONTH 5,851.05
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 676,856.66
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 7,947,009.72
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 27
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 100.23
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 100.00000030 % 0.00000000 %
CLASS S - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.7009 %
LETTER OF CREDIT - TOTAL AVAILABLE AMOUNT 7,175,498.84
BANKRUPTCY AMOUNT AVAILABLE 455,861.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,811,809.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.12337946
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 295.62
POOL TRADING FACTOR: 11.25233847
................................................................................
Run: 09/24/96 15:07:49 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 32,457,219.70 6.7182 1,098,167.08
S 760920ML9 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
114,708,718.07 32,457,219.70 1,098,167.08
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 179,897.83 0.00 1,278,064.91 0.00 31,359,052.62
S 6,694.42 0.00 6,694.42 0.00 0.00
186,592.25 0.00 1,284,759.33 0.00 31,359,052.62
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 282.953382 9.573528 1.568301 0.000000 11.141829 273.379854
S 0.000000 0.000000 0.058360 0.000000 0.058360 0.000000
Determination Date 20-Sept-1996
Distribution Date 25-Sept-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/24/96 15:07:49 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 9,586.47
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,100.37
SUBSERVICER ADVANCES THIS MONTH 11,358.66
MASTER SERVICER ADVANCES THIS MONTH 11,992.93
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 620,681.86
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 5 997,130.32
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 31,359,052.62
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 29,686,751.88
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 104
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 7
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 1,713,600.42
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 326,907.97
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,464.31
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 732,803.04
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 36,991.76
LOC AMOUNT AVAILABLE 14,871,305.34
BANKRUPTCY AMOUNT AVAILABLE 1,306,278.00
FRAUD AMOUNT AVAILABLE 669,363.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,890,846.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.4581%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.6955%
POOL TRADING FACTOR 0.273379854
................................................................................
Run: 09/24/96 15:07:49 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 15,715,559.34 7.4946 452,876.66
S 760920MN5 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
56,810,233.31 15,715,559.34 452,876.66
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 97,327.33 0.00 550,203.99 0.00 15,262,682.68
S 3,246.58 0.00 3,246.58 0.00 0.00
100,573.91 0.00 553,450.57 0.00 15,262,682.68
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 276.632544 7.971744 1.713201 0.000000 9.684945 268.660799
S 0.000000 0.000000 0.057148 0.000000 0.057148 0.000000
Determination Date 20-Sept-1996
Distribution Date 25-Sept-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/24/96 15:07:49 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 4,334.72
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,998.83
SUBSERVICER ADVANCES THIS MONTH 7,098.22
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 760,518.61
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 172,020.22
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 15,262,682.68
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 15,281,177.65
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 63
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 221,776.04
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 783.98
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 212,707.79
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 17,608.85
LOC AMOUNT AVAILABLE 14,871,305.34
BANKRUPTCY AMOUNT AVAILABLE 1,306,278.00
FRAUD AMOUNT AVAILABLE 669,363.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,890,846.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.2625%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.5180%
POOL TRADING FACTOR 0.268660799
................................................................................
Run: 09/24/96 15:07:49 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 6,383,043.93 8.2923 479,611.40
S 760920MC9 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
23,305,328.64 6,383,043.93 479,611.40
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 44,106.93 0.00 523,718.33 0.00 5,903,432.53
S 1,329.75 0.00 1,329.75 0.00 0.00
45,436.68 0.00 525,048.08 0.00 5,903,432.53
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 273.887746 20.579474 1.892568 0.000000 22.472042 253.308272
S 0.000000 0.000000 0.057058 0.000000 0.057058 0.000000
Determination Date 20-Sept-1996
Distribution Date 25-Sept-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/24/96 15:07:49 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 2,106.13
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 602.36
SUBSERVICER ADVANCES THIS MONTH 4,477.92
MASTER SERVICER ADVANCES THIS MONTH 1,137.30
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 89,270.16
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 2 468,066.36
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 5,903,432.53
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 5,776,162.89
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 31
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 141,380.60
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 216.98
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 473,757.24
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 5,637.18
LOC AMOUNT AVAILABLE 14,871,305.34
BANKRUPTCY AMOUNT AVAILABLE 1,306,278.00
FRAUD AMOUNT AVAILABLE 669,363.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,890,846.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.0632%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.2500%
POOL TRADING FACTOR 0.253308272
................................................................................
Run: 09/24/96 15:07:49 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 15,768,583.06 6.6819 269,419.50
S 760920NX2 0.00 0.00 0.2750 0.00
- --------------------------------------------------------------------------------
56,799,660.28 15,768,583.06 269,419.50
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 87,737.66 0.00 357,157.16 0.00 15,499,163.56
S 3,610.92 0.00 3,610.92 0.00 0.00
91,348.58 0.00 360,768.08 0.00 15,499,163.56
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 277.617559 4.743329 1.544686 0.000000 6.288015 272.874230
S 0.000000 0.000000 0.063573 0.000000 0.063573 0.000000
Determination Date 20-Sept-1996
Distribution Date 25-Sept-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/24/96 15:07:49 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-25A (POOL 3159)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,924.03
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,314.24
SUBSERVICER ADVANCES THIS MONTH 4,116.25
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 588,999.63
(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 15,499,163.56
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 15,516,387.72
AGGREGATE NUMBER 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
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 251,250.64
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 203.11
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 17,965.75
LOC AMOUNT AVAILABLE 13,882,257.19
BANKRUPTCY AMOUNT AVAILABLE 951,412.00
FRAUD AMOUNT AVAILABLE 527,884.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,906,581.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.3847%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.6347%
POOL TRADING FACTOR 0.272874230
................................................................................
Run: 09/24/96 15:07:49 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 24,214,635.93 7.5247 1,284,169.97
S 760920NY0 0.00 0.00 0.2750 0.00
- --------------------------------------------------------------------------------
79,584,135.22 24,214,635.93 1,284,169.97
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 150,059.68 0.00 1,434,229.65 0.00 22,930,465.96
S 5,484.13 0.00 5,484.13 0.00 0.00
155,543.81 0.00 1,439,713.78 0.00 22,930,465.96
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 304.264611 16.136005 1.885548 0.000000 18.021553 288.128606
S 0.000000 0.000000 0.068910 0.000000 0.068910 0.000000
Determination Date 20-Sept-1996
Distribution Date 25-Sept-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/24/96 15:07:49 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 6,328.17
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,542.50
SUBSERVICER ADVANCES THIS MONTH 5,251.10
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 504,539.97
(B) TWO MONTHLY PAYMENTS: 1 192,240.54
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 22,930,465.96
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 22,951,796.81
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 89
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 848,104.98
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 24,558.62
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 386,802.32
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 24,704.05
LOC AMOUNT AVAILABLE 13,882,257.19
BANKRUPTCY AMOUNT AVAILABLE 951,412.00
FRAUD AMOUNT AVAILABLE 527,884.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,906,581.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.3044%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.5434%
POOL TRADING FACTOR 0.288128606
................................................................................
Run: 10/03/96 10:11:24 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-S30 (POOL # 4049)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4049
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920SC3 49,874,000.00 0.00 6.750000 % 0.00
A-2 760920SD1 129,239,000.00 0.00 7.450000 % 0.00
A-3 760920SE9 21,463,000.00 0.00 8.000000 % 0.00
A-4 760920SF6 78,616,000.00 0.00 8.400000 % 0.00
A-5 760920SG4 19,196,000.00 0.00 8.750000 % 0.00
A-6 760920RZ3 25,602,000.00 16,049,974.98 6.637500 % 403,488.61
A-7 760920SA7 5,940,500.00 3,567,392.51 19.629070 % 89,682.52
A-8 760920SL3 45,032,000.00 2,736,964.18 9.000000 % 66,788.94
A-9 760920SB5 0.00 0.00 0.103442 % 0.00
R-I 760920SJ8 500.00 30.38 9.000000 % 0.74
R-II 760920SK5 300,629.00 453,488.17 9.000000 % 0.00
M 760920SH2 10,142,260.00 7,985,740.82 9.000000 % 7,374.25
B 20,284,521.53 15,730,441.53 9.000000 % 14,525.91
- -------------------------------------------------------------------------------
405,690,410.53 46,524,032.57 581,860.97
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 88,507.38 491,995.99 0.00 0.00 15,646,486.37
A-7 58,176.99 147,859.51 0.00 0.00 3,477,709.99
A-8 20,465.02 87,253.96 0.00 0.00 2,670,175.24
A-9 3,998.30 3,998.30 0.00 0.00 0.00
R-I 0.23 0.97 0.00 0.00 29.64
R-II 0.00 0.00 3,390.85 0.00 456,879.02
M 59,711.55 67,085.80 0.00 0.00 7,978,366.57
B 117,620.78 132,146.69 0.00 0.00 15,715,915.62
- -------------------------------------------------------------------------------
348,480.25 930,341.22 3,390.85 0.00 45,945,562.45
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 626.903171 15.760043 3.457049 19.217092 0.000000 611.143128
A-7 600.520581 15.096797 9.793282 24.890079 0.000000 585.423784
A-8 60.778206 1.483144 0.454455 1.937599 0.000000 59.295062
R-I 60.760000 1.480000 0.460000 1.940000 0.000000 59.280000
R-II 1508.464486 0.000000 0.000000 0.000000 11.279185 1519.743671
M 787.372915 0.727082 5.887401 6.614483 0.000000 786.645833
B 775.489898 0.716109 5.798548 6.514657 0.000000 774.773790
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:11:25 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-S30 (POOL # 4049)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4049
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 14,263.17
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,929.59
SUBSERVICER ADVANCES THIS MONTH 53,166.34
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,289,346.24
(B) TWO MONTHLY PAYMENTS: 2 471,295.51
(C) THREE OR MORE MONTHLY PAYMENTS: 3 661,807.23
FORECLOSURES
NUMBER OF LOANS 11
AGGREGATE PRINCIPAL BALANCE 3,843,460.20
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 45,945,562.45
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 178
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 535,508.58
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 49.02380330 % 17.16476500 % 33.81143180 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 48.42966130 % 17.36482512 % 34.20551360 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.103496 %
BANKRUPTCY AMOUNT AVAILABLE 167,055.00
FRAUD AMOUNT AVAILABLE 576,443.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,780,938.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.59532633
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 288.73
POOL TRADING FACTOR: 11.32527692
FIXED STRIP INTEREST ON CLASS A-7: 0.00
INVERSE LIBOR INTEREST ON CLASS A-7: 58,176.99
TOTAL INTEREST DISTRIBUTION TO CLASS A-7: 58,176.99
................................................................................
Run: 10/03/96 10:11:26 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 9,692,586.22 6.487500 % 186,858.28
A-6 760920TY4 3,789,773.00 2,850,760.92 15.341500 % 54,958.32
A-7 760920UA4 10,000.00 827.24 7590.550000 % 15.95
A-8 760920TZ1 0.00 0.00 0.065253 % 0.00
R-I 760920UD8 100.00 0.00 9.000000 % 0.00
R-II 760920UC0 100.00 0.00 9.000000 % 0.00
M 760920UB2 3,679,183.00 3,119,835.37 9.000000 % 2,962.96
B 8,174,757.92 5,334,201.86 9.000000 % 5,065.90
- -------------------------------------------------------------------------------
163,495,140.92 20,998,211.61 249,861.41
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 52,183.93 239,042.21 0.00 0.00 9,505,727.94
A-6 36,295.13 91,253.45 0.00 0.00 2,795,802.60
A-7 5,211.04 5,226.99 0.00 0.00 811.29
A-8 1,137.11 1,137.11 0.00 0.00 0.00
R-I 2.37 2.37 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 23,302.05 26,265.01 0.00 0.00 3,116,872.41
B 39,841.13 44,907.03 0.00 0.00 5,329,135.89
- -------------------------------------------------------------------------------
157,972.76 407,834.17 0.00 0.00 20,748,350.13
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 752.224716 14.501745 4.049904 18.551649 0.000000 737.722971
A-6 752.224716 14.501745 9.577125 24.078870 0.000000 737.722972
A-7 82.724000 1.595000 521.104000 522.699000 0.000000 81.129000
R-I 0.000000 0.000000 23.700000 23.700000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 847.969609 0.805331 6.333485 7.138816 0.000000 847.164278
B 652.521079 0.619700 4.873677 5.493377 0.000000 651.901370
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:11:27 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S1 (POOL # 4051)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4051
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,329.27
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,163.33
SUBSERVICER ADVANCES THIS MONTH 22,740.76
MASTER SERVICER ADVANCES THIS MONTH 2,307.72
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 524,811.90
(B) TWO MONTHLY PAYMENTS: 2 522,289.63
(C) THREE OR MORE MONTHLY PAYMENTS: 1 331,862.11
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,309,345.83
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 20,748,350.13
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 74
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 275,182.46
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 229,919.15
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 59.73925120 % 14.85762400 % 25.40312460 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 59.29310890 % 15.02226630 % 25.68462480 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0660 %
BANKRUPTCY AMOUNT AVAILABLE 200,053.00
FRAUD AMOUNT AVAILABLE 317,339.00 *
SPECIAL HAZARD AMOUNT AVAILABLE 1,872,978.00 *
* ADJUSTED IN ACCORDANCE WITH THE POOLING AND SERVICING AGREEMENT
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.50213518
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 295.19
POOL TRADING FACTOR: 12.69049955
................................................................................
Run: 10/03/96 10:11:29 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 5,083,655.25 8.000000 % 748,445.28
A-9 760920TP3 6,191,000.00 6,191,000.00 8.000000 % 0.00
A-10 760920TJ7 19,111,442.00 19,111,442.00 8.000000 % 0.00
A-11 760920TD0 30,157,000.00 0.00 6.800000 % 0.00
A-12 760920TK4 24,904,800.00 0.00 0.000000 % 0.00
A-13 760920TE8 6,226,200.00 0.00 0.000000 % 0.00
A-14 760920TL2 36,520,000.00 0.00 6.850000 % 0.00
A-15 760920SX7 17,599,000.00 3,788,560.83 8.000000 % 89,672.88
A-16 760920SY5 0.00 0.00 0.500000 % 0.00
A-17 760920SZ2 10,000.00 700.07 8.000000 % 16.57
A-18 760920UR7 0.00 0.00 0.165843 % 0.00
R-I 760920TR9 38,000.00 4,657.53 8.000000 % 0.00
R-II 760920TS7 702,000.00 958,726.00 8.000000 % 0.00
M 760920TQ1 12,177,000.00 11,031,562.42 8.000000 % 10,132.82
B 27,060,001.70 23,523,236.09 8.000000 % 21,606.78
- -------------------------------------------------------------------------------
541,188,443.70 69,693,540.19 869,874.33
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 33,701.68 782,146.96 0.00 0.00 4,335,209.97
A-9 41,042.72 41,042.72 0.00 0.00 6,191,000.00
A-10 126,697.72 126,697.72 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 25,115.95 114,788.83 0.00 0.00 3,698,887.95
A-16 28,881.18 28,881.18 0.00 0.00 0.00
A-17 4.64 21.21 0.00 0.00 683.50
A-18 9,579.48 9,579.48 0.00 0.00 0.00
R-I 0.00 0.00 31.05 0.00 4,688.58
R-II 0.00 0.00 6,391.51 0.00 965,117.51
M 73,144.10 83,276.92 0.00 0.00 11,021,429.60
B 155,969.37 177,576.15 0.00 0.00 23,501,629.31
- -------------------------------------------------------------------------------
494,136.84 1,364,011.17 6,422.56 0.00 68,830,088.42
===============================================================================
Run: 10/03/96 10:11:29
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-8 279.813697 41.195799 1.855002 43.050801 0.000000 238.617898
A-9 1000.000000 0.000000 6.629417 6.629417 0.000000 1000.000000
A-10 1000.000000 0.000000 6.629417 6.629417 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-15 215.271369 5.095340 1.427124 6.522464 0.000000 210.176030
A-17 70.007000 1.657000 0.464000 2.121000 0.000000 68.350000
R-I 122.566579 0.000000 0.000000 0.000000 0.817105 123.383684
R-II 1365.706553 0.000000 0.000000 0.000000 9.104715 1374.811268
M 905.934337 0.832128 6.006742 6.838870 0.000000 905.102209
B 869.299136 0.798477 5.763834 6.562311 0.000000 868.500659
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:11:30 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S2 (POOL # 4052)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4052
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 20,518.49
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,279.48
SUBSERVICER ADVANCES THIS MONTH 26,668.68
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,729,454.53
(B) TWO MONTHLY PAYMENTS: 1 221,264.20
(C) THREE OR MORE MONTHLY PAYMENTS: 2 648,068.90
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 659,804.10
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 68,830,088.42
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 799,436.20
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 50.41893640 % 15.82867300 % 33.75239090 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 49.84307050 % 16.01251699 % 34.14441250 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1667 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 8.0000 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 882,221.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,053,382.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.14689655
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 297.47
POOL TRADING FACTOR: 12.71832191
................................................................................
Run: 10/03/96 10:11:32 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-S3 (POOL # 4053)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4053
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920UK2 10,820,000.00 0.00 7.500000 % 0.00
A-2 760920UL0 26,800,000.00 0.00 7.500000 % 0.00
A-3 760920UM8 25,330,000.00 0.00 7.500000 % 0.00
A-4 760920UN6 15,000,000.00 4,281,024.84 7.500000 % 25,259.73
A-5 760920UP1 8,110,000.00 5,158,857.57 7.500000 % 30,439.29
A-6 760920UQ9 74,560,000.00 2,391,776.13 7.500000 % 14,112.42
A-7 760920UE6 4,915,714.00 0.00 0.000000 % 0.00
A-8 760920UF3 1,966,286.00 0.00 0.000000 % 0.00
A-9 760920UH9 0.00 0.00 0.500000 % 0.00
A-10 760920UG1 0.00 0.00 0.392711 % 0.00
R 760920UJ5 100.00 0.00 7.500000 % 0.00
B 8,816,068.76 6,873,120.12 7.500000 % 37,182.74
- -------------------------------------------------------------------------------
176,318,168.76 18,704,778.66 106,994.18
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 26,748.27 52,008.00 0.00 0.00 4,255,765.11
A-5 32,233.05 62,672.34 0.00 0.00 5,128,418.28
A-6 14,944.05 29,056.47 0.00 0.00 2,377,663.71
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 7,791.29 7,791.29 0.00 0.00 0.00
A-10 6,119.45 6,119.45 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 42,943.93 80,126.67 0.00 0.00 6,835,937.38
- -------------------------------------------------------------------------------
130,780.04 237,774.22 0.00 0.00 18,597,784.48
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-4 285.401656 1.683982 1.783218 3.467200 0.000000 283.717674
A-5 636.110674 3.753304 3.974482 7.727786 0.000000 632.357371
A-6 32.078543 0.189276 0.200430 0.389706 0.000000 31.889267
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
B 779.612808 4.217610 4.871098 9.088708 0.000000 775.395198
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:11:33 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S3 (POOL # 4053)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4053
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,685.46
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,988.27
SUBSERVICER ADVANCES THIS MONTH 4,099.73
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 330,420.49
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 18,597,784.47
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 88
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 5,803.62
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 63.25473700 % 36.74526300 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 63.24327020 % 36.75672980 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3928 %
BANKRUPTCY AMOUNT AVAILABLE 738,029.00
FRAUD AMOUNT AVAILABLE 266,182.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,779,373.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.88266720
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 119.28
POOL TRADING FACTOR: 10.54785482
................................................................................
Run: 10/03/96 10:11:34 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 8,757,033.90 8.081391 % 55,529.28
R 100.00 0.00 8.081391 % 0.00
B 5,302,117.23 4,252,982.55 8.081391 % 23,460.55
- -------------------------------------------------------------------------------
106,042,332.23 13,010,016.45 78,989.83
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 58,941.33 114,470.61 0.00 0.00 8,701,504.62
R 0.00 0.00 0.00 0.00 0.00
B 28,625.72 52,086.27 0.00 0.00 4,229,522.00
- -------------------------------------------------------------------------------
87,567.05 166,556.88 0.00 0.00 12,931,026.62
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 86.926979 0.551213 0.585083 1.136296 0.000000 86.375766
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 802.129105 4.424751 5.398923 9.823674 0.000000 797.704354
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:11:34 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S4 (POOL # 4054)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4054
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,634.52
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,404.05
SUBSERVICER ADVANCES THIS MONTH 12,374.62
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 692,526.00
(B) TWO MONTHLY PAYMENTS: 1 198,816.21
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 187,243.07
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 12,931,026.62
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 68
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 7,223.21
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 67.30993720 % 32.69006280 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 67.29167660 % 32.70832340 %
BANKRUPTCY AMOUNT AVAILABLE 175,974.00
FRAUD AMOUNT AVAILABLE 139,210.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,430,713.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.63411460
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 120.24
POOL TRADING FACTOR: 12.19421183
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 8.0813
................................................................................
Run: 10/03/96 10:11:36 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-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 11,286,000.00 606,264.46 7.500000 % 606,264.46
A-5 760920VE5 6,968,000.00 6,968,000.00 7.500000 % 93,359.67
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 0.449986 % 0.00
R-I 760920VG0 500.00 0.00 7.500000 % 0.00
R-II 760920VH8 500.00 0.00 7.500000 % 0.00
B 5,825,312.92 4,462,900.22 7.500000 % 21,584.96
- -------------------------------------------------------------------------------
116,500,312.92 12,037,164.68 721,209.09
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 3,699.15 609,963.61 0.00 0.00 0.00
A-5 42,515.55 135,875.22 0.00 0.00 6,874,640.33
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 0.00 0.00 0.00 0.00 0.00
A-11 4,896.36 4,896.36 0.00 0.00 0.00
A-12 4,406.57 4,406.57 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 27,230.57 48,815.53 0.00 0.00 4,441,315.26
- -------------------------------------------------------------------------------
82,748.20 803,957.29 0.00 0.00 11,315,955.59
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 53.718276 53.718276 0.327764 54.046040 0.000000 0.000000
A-5 1000.000000 13.398345 6.101543 19.499888 0.000000 986.601655
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 766.121972 3.705372 4.674527 8.379899 0.000000 762.416598
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:11:37 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S5 (POOL # 4055)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4055
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,377.73
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,246.64
SUBSERVICER ADVANCES THIS MONTH 6,365.31
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 222,818.20
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 83,084.93
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 234,909.16
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 11,315,955.59
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 59
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 662,990.97
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 62.92399130 % 37.07600870 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 60.75174360 % 39.24825640 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4254 %
BANKRUPTCY AMOUNT AVAILABLE 188,115.00
FRAUD AMOUNT AVAILABLE 131,188.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,363,143.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.90246218
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 121.02
POOL TRADING FACTOR: 9.71324051
................................................................................
Run: 10/03/96 10:11:38 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 5,497,206.84 7.500000 % 740,988.03
A-9 760920VV7 30,371,000.00 30,371,000.00 5.659000 % 0.00
A-10 760920VS4 10,124,000.00 10,124,000.00 13.022818 % 0.00
A-11 760920VT2 0.00 0.00 1.000000 % 0.00
A-12 760920VU9 0.00 0.00 0.148150 % 0.00
R 760920VX3 100.00 0.00 7.500000 % 0.00
M 760920VW5 10,339,213.00 8,995,461.83 7.500000 % 62,884.63
B 22,976,027.86 19,832,999.33 7.500000 % 29,525.43
- -------------------------------------------------------------------------------
459,500,240.86 74,820,668.00 833,398.09
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 34,248.27 775,236.30 0.00 0.00 4,756,218.81
A-9 142,769.08 142,769.08 0.00 0.00 30,371,000.00
A-10 109,519.77 109,519.77 0.00 0.00 10,124,000.00
A-11 62,152.27 62,152.27 0.00 0.00 0.00
A-12 9,207.83 9,207.83 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 56,042.84 118,927.47 0.00 0.00 8,932,577.20
B 123,562.04 153,087.47 0.00 0.00 19,694,352.66
- -------------------------------------------------------------------------------
537,502.10 1,370,900.19 0.00 0.00 73,878,148.67
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 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-8 168.192597 22.671277 1.047861 23.719138 0.000000 145.521320
A-9 1000.000000 0.000000 4.700836 4.700836 0.000000 1000.000000
A-10 1000.000000 0.000000 10.817835 10.817835 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 870.033515 6.082149 5.420416 11.502565 0.000000 863.951367
B 863.204008 1.285054 5.377868 6.662922 0.000000 857.169602
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:11:39 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 23,960.78
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,742.82
SUBSERVICER ADVANCES THIS MONTH 54,299.75
MASTER SERVICER ADVANCES THIS MONTH 5,270.34
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 2,796,638.70
(B) TWO MONTHLY PAYMENTS: 3 1,342,299.65
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 2,567,598.39
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 73,878,148.67
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 278
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 634,384.85
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 419,470.04
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 61.46992280 % 12.02269600 % 26.50738070 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 61.25115430 % 12.09095972 % 26.65788600 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1481 %
BANKRUPTCY AMOUNT AVAILABLE 171,275.00
FRAUD AMOUNT AVAILABLE 881,310.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,911,312.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.16349421
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 297.81
POOL TRADING FACTOR: 16.07793470
................................................................................
Run: 10/03/96 10:11:41 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 1,963,827.95 8.500000 % 1,305,715.51
A-4 760920WX2 31,674,000.00 31,674,000.00 8.500000 % 0.00
A-5 760920WY0 30,082,000.00 3,737,576.47 8.500000 % 145,081.06
A-6 760920WW4 0.00 0.00 0.124090 % 0.00
R 760920XA1 539,100.00 0.00 8.500000 % 0.00
M 760920WZ7 7,278,000.00 6,586,202.23 8.500000 % 33,177.77
B 15,364,881.77 12,820,125.55 8.500000 % 18,852.80
- -------------------------------------------------------------------------------
323,459,981.77 56,781,732.20 1,502,827.14
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 13,821.11 1,319,536.62 0.00 0.00 658,112.44
A-4 222,916.57 222,916.57 0.00 0.00 31,674,000.00
A-5 26,304.47 171,385.53 0.00 0.00 3,592,495.41
A-6 5,833.99 5,833.99 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 46,352.65 79,530.42 0.00 0.00 6,553,024.46
B 90,225.98 109,078.78 0.00 0.00 12,755,544.62
- -------------------------------------------------------------------------------
405,454.77 1,908,281.91 0.00 0.00 55,233,176.93
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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 34.584178 22.994426 0.243398 23.237824 0.000000 11.589751
A-4 1000.000000 0.000000 7.037841 7.037841 0.000000 1000.000000
A-5 124.246276 4.822853 0.874426 5.697279 0.000000 119.423423
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 904.946720 4.558638 6.368872 10.927510 0.000000 900.388082
B 834.378405 1.227006 5.872222 7.099228 0.000000 830.175254
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:11:41 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 14,889.22
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,913.30
SUBSERVICER ADVANCES THIS MONTH 42,027.49
MASTER SERVICER ADVANCES THIS MONTH 3,296.23
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 2,568,302.64
(B) TWO MONTHLY PAYMENTS: 2 584,840.31
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 2,064,303.89
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 55,233,176.93
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 210
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 408,901.48
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,262,519.26
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 65.82293810 % 11.59915700 % 22.57790500 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 65.04171920 % 11.86429031 % 23.09399050 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1263 %
BANKRUPTCY AMOUNT AVAILABLE 176,134.00
FRAUD AMOUNT AVAILABLE 618,645.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,947,069.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.06970840
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 297.49
POOL TRADING FACTOR: 17.07573735
OPTIMAL PERCENTAGE: NOT APPLICABLE UNTIL CREDIT
SUPPORT DEPLETION DATE
................................................................................
Run: 10/03/96 10:11:43 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-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 30,889,858.64 7.669390 % 284,134.24
S 760920WF1 0.00 0.00 0.150000 % 0.00
R 760920WE4 100.00 0.00 7.669390 % 0.00
B 7,295,556.68 5,229,160.38 7.669390 % 5,163.90
- -------------------------------------------------------------------------------
108,082,314.68 36,119,019.02 289,298.14
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 197,271.82 481,406.06 0.00 0.00 30,605,724.40
S 4,511.45 4,511.45 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 33,394.97 38,558.87 0.00 0.00 5,223,996.48
- -------------------------------------------------------------------------------
235,178.24 524,476.38 0.00 0.00 35,829,720.88
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 306.487577 2.819165 1.957321 4.776486 0.000000 303.668412
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 716.759613 0.707814 4.577440 5.285254 0.000000 716.051798
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:11:43 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S8 (POOL # 4058)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4058
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 10,134.64
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,943.73
SUBSERVICER ADVANCES THIS MONTH 14,102.57
MASTER SERVICER ADVANCES THIS MONTH 9,467.74
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,293,714.38
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 591,431.12
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 35,829,720.88
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 142
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 5
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 1,265,604.61
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 253,629.92
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 85.52241860 % 14.47758140 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 85.41993530 % 14.58006470 %
BANKRUPTCY AMOUNT AVAILABLE 168,986.00
FRAUD AMOUNT AVAILABLE 408,082.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,908,520.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.33645125
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 301.21
POOL TRADING FACTOR: 33.15040114
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.1854
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 10/03/96 10:11:44 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-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 21,791,364.32 8.000000 % 82,915.68
A-6 760920WG9 5,000,000.00 7,075,873.04 8.000000 % 0.00
A-7 760920WH7 20,288,000.00 3,207,472.65 8.000000 % 3,972.23
A-8 760920WJ3 0.00 0.00 0.175655 % 0.00
R 760920WL8 100.00 0.00 8.000000 % 0.00
M 760920WK0 4,908,000.00 4,626,056.50 8.000000 % 4,756.62
B 10,363,398.83 9,768,066.21 8.000000 % 10,043.76
- -------------------------------------------------------------------------------
218,151,398.83 46,468,832.72 101,688.29
===============================================================================
_______________________________________________________________________________
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 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 145,254.58 228,170.26 0.00 0.00 21,708,448.64
A-6 0.00 0.00 47,165.61 0.00 7,123,038.65
A-7 21,380.03 25,352.26 0.00 0.00 3,203,500.42
A-8 6,801.07 6,801.07 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 30,835.88 35,592.50 0.00 0.00 4,621,299.88
B 65,110.95 75,154.71 0.00 0.00 9,758,022.45
- -------------------------------------------------------------------------------
269,382.51 371,070.80 47,165.61 0.00 46,414,310.04
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 876.073487 3.333441 5.839638 9.173079 0.000000 872.740047
A-6 1415.174608 0.000000 0.000000 0.000000 9.433122 1424.607730
A-7 158.097035 0.195792 1.053826 1.249618 0.000000 157.901243
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 942.554299 0.969156 6.282779 7.251935 0.000000 941.585143
B 942.554308 0.969157 6.282780 7.251937 0.000000 941.585151
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:11:46 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S9 (POOL # 4059)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4059
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 14,874.72
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,886.57
SUBSERVICER ADVANCES THIS MONTH 14,794.94
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 809,990.49
(B) TWO MONTHLY PAYMENTS: 1 226,327.68
(C) THREE OR MORE MONTHLY PAYMENTS: 1 305,760.79
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 579,013.31
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 46,414,310.04
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 188
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 6,742.33
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 69.02413540 % 9.95518100 % 21.02068340 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 69.01963570 % 9.95662733 % 21.02373700 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1756 %
BANKRUPTCY AMOUNT AVAILABLE 141,104.00
FRAUD AMOUNT AVAILABLE 493,401.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,934,153.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.68484047
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 294.26
POOL TRADING FACTOR: 21.27619180
OPTIMAL PERCENTAGE: NOT APPLICABLE UNTIL CREDIT
SUPPORT DEPLETION DATE
................................................................................
Run: 10/03/96 10:11:47 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 4,417,590.20 8.000000 % 497,460.31
A-3 760920WP9 11,500,000.00 11,500,000.00 8.000000 % 0.00
A-4 760920WQ7 61,114,000.00 0.00 8.000000 % 0.00
A-5 760920WR5 0.00 0.00 0.181610 % 0.00
R 760920WS3 100.00 0.00 8.000000 % 0.00
B 7,347,668.28 5,797,096.33 8.000000 % 31,468.17
- -------------------------------------------------------------------------------
139,954,768.28 21,714,686.53 528,928.48
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 29,217.11 526,677.42 0.00 0.00 3,920,129.89
A-3 76,058.84 76,058.84 0.00 0.00 11,500,000.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 3,260.28 3,260.28 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 38,340.90 69,809.07 0.00 0.00 5,765,628.16
- -------------------------------------------------------------------------------
146,877.13 675,805.61 0.00 0.00 21,185,758.05
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 103.706604 11.678294 0.685896 12.364190 0.000000 92.028309
A-3 1000.000000 0.000000 6.613812 6.613812 0.000000 1000.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 788.970883 4.282741 5.218106 9.500847 0.000000 784.688141
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:11:47 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S10 (POOL # 4060)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4060
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 6,282.44
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,531.16
SUBSERVICER ADVANCES THIS MONTH 9,129.36
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 616,966.73
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 161,121.68
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 21,185,758.05
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 96
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 411,055.43
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 73.30333860 % 26.69666140 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 72.78535820 % 27.21464180 %
CLASS A-5 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1645 %
BANKRUPTCY AMOUNT AVAILABLE 224,994.00
FRAUD AMOUNT AVAILABLE 252,686.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,677,518.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.63820617
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 119.60
POOL TRADING FACTOR: 15.13757503
CLASS A-4 PAC COMPONENT PRINCIPAL: 0.00
CLASS A-4 COMPANION PRINCIPAL: 0.00
................................................................................
Run: 10/03/96 10:11:49 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 26,068,030.90 8.500000 % 278,573.85
A-10 760920XQ6 6,395,000.00 4,293,202.61 8.500000 % 45,878.95
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 0.182897 % 0.00
R 760920XW3 100.00 0.00 8.500000 % 0.00
M 760920XV5 7,292,000.00 6,405,638.48 8.500000 % 5,865.49
B 15,395,727.87 13,047,681.44 8.500000 % 11,947.46
- -------------------------------------------------------------------------------
324,107,827.87 49,814,553.43 342,265.75
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 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-9 184,266.36 462,840.21 0.00 0.00 25,789,457.05
A-10 30,347.25 76,226.20 0.00 0.00 4,247,323.66
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 7,576.73 7,576.73 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 45,279.36 51,144.85 0.00 0.00 6,399,772.99
B 92,229.77 104,177.23 0.00 0.00 13,035,733.98
- -------------------------------------------------------------------------------
359,699.47 701,965.22 0.00 0.00 49,472,287.68
===============================================================================
Run: 10/03/96 10:11:49
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-9 671.337391 7.174191 4.745464 11.919655 0.000000 664.163200
A-10 671.337390 7.174191 4.745465 11.919656 0.000000 664.163199
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 878.447405 0.804373 6.209457 7.013830 0.000000 877.643032
B 847.487144 0.776023 5.990609 6.766632 0.000000 846.711119
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:11:50 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 14,004.27
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,254.00
SUBSERVICER ADVANCES THIS MONTH 33,287.74
MASTER SERVICER ADVANCES THIS MONTH 4,348.30
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,043,338.30
(B) TWO MONTHLY PAYMENTS: 2 385,105.53
(C) THREE OR MORE MONTHLY PAYMENTS: 1 301,167.54
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,384,230.44
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 49,472,287.68
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 192
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 524,182.96
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 296,651.74
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 60.94852090 % 12.85897000 % 26.19250910 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 60.71435570 % 12.93607652 % 26.34956780 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1794 %
BANKRUPTCY AMOUNT AVAILABLE 330,694.00
FRAUD AMOUNT AVAILABLE 531,123.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,935,342.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.14470330
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 295.81
POOL TRADING FACTOR: 15.26414465
OPTIMAL PERCENTAGE: NOT APPLICABLE UNTIL CREDIT
SUPPORT DEPLETION DATE
................................................................................
Run: 10/03/96 10:11:51 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 10,147,980.27 7.896540 % 58,627.86
R 760920XF0 100.00 0.00 7.896540 % 0.00
B 5,010,927.54 4,104,536.66 7.896540 % 21,289.14
- -------------------------------------------------------------------------------
105,493,196.54 14,252,516.93 79,917.00
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 66,749.46 125,377.32 0.00 0.00 10,089,352.41
R 0.00 0.00 0.00 0.00 0.00
B 26,998.04 48,287.18 0.00 0.00 4,083,247.52
- -------------------------------------------------------------------------------
93,747.50 173,664.50 0.00 0.00 14,172,599.93
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 100.992847 0.583465 0.664292 1.247757 0.000000 100.409381
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 819.117145 4.248541 5.387835 9.636376 0.000000 814.868602
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:11:52 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S12 (POOL # 4062)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4062
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,514.28
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,525.09
SUBSERVICER ADVANCES THIS MONTH 7,080.44
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 1 168,324.33
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 452,010.96
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 14,172,599.93
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 66
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 5,993.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 71.20132060 % 28.79867940 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 71.18914290 % 28.81085710 %
BANKRUPTCY AMOUNT AVAILABLE 169,778.00
FRAUD AMOUNT AVAILABLE 163,447.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,701,239.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.31755622
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 122.99
POOL TRADING FACTOR: 13.43461038
................................................................................
Run: 09/24/96 15:07:49 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 29,235,588.28 8.3776 267,353.20
- --------------------------------------------------------------------------------
149,986,318.83 29,235,588.28 267,353.20
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
202,612.36 0.00 469,965.56 0.00 28,968,235.08
202,612.36 0.00 469,965.56 0.00 28,968,235.08
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
194.921700 1.782517 1.350872 0.000000 3.133389 193.139183
Determination Date 20-Sept-1996
Distribution Date 25-Sept-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/24/96 15:07:49 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 8,124.75
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,317.50
SUBSERVICER ADVANCES THIS MONTH 9,091.27
MASTER SERVICER ADVANCES THIS MONTH 8,011.76
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 927,691.87
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 123,809.81
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 28,968,235.08
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 27,994,204.99
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 116
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 999,225.05
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 236,906.50
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 3,372.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 27,074.70
FSA GUARANTY INSURANCE POLICY 8,419,933.05
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 374,041.00
SPECIAL HAZARD AMOUNT AVAILABLE 843,438.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.9385%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.3640%
POOL TRADING FACTOR 0.193139183
................................................................................
Run: 10/03/96 10:11:53 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-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 19,750,073.00 8.397625 % 531,855.28
S 760920XD5 0.00 0.00 0.150000 % 0.00
R 760920XC7 100.00 0.00 8.397625 % 0.00
B 6,546,994.01 3,866,257.31 8.397625 % 4,057.07
- -------------------------------------------------------------------------------
93,528,473.01 23,616,330.31 535,912.35
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 137,516.27 669,371.55 0.00 0.00 19,218,217.72
S 2,937.19 2,937.19 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 26,920.07 30,977.14 0.00 0.00 3,862,200.24
- -------------------------------------------------------------------------------
167,373.53 703,285.88 0.00 0.00 23,080,417.96
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 227.060932 6.114588 1.580985 7.695573 0.000000 220.946344
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 590.539308 0.619684 4.111821 4.731505 0.000000 589.919623
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:11:53 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S14 (POOL # 4063)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4063
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,368.59
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,668.79
SUBSERVICER ADVANCES THIS MONTH 31,517.64
MASTER SERVICER ADVANCES THIS MONTH 8,763.28
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,787,563.37
(B) TWO MONTHLY PAYMENTS: 2 362,083.46
(C) THREE OR MORE MONTHLY PAYMENTS: 1 137,411.98
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 1,593,928.41
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 23,080,417.96
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 103
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 1,062,449.80
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 511,130.49
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 83.62888200 % 16.37111800 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 83.26633320 % 16.73366680 %
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 9.10873634
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 276.88
POOL TRADING FACTOR: 24.67742412
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.1212
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 10/03/96 10:11:55 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S15 (POOL # 4064)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4064
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920YX0 13,793,900.00 0.00 8.000000 % 0.00
A-2 760920YY8 9,250,000.00 0.00 8.000000 % 0.00
A-3 760920YZ5 11,875,000.00 0.00 8.000000 % 0.00
A-4 760920ZA9 7,475,000.00 0.00 8.000000 % 0.00
A-5 760920ZE1 19,600,000.00 3,846,855.43 8.000000 % 105,972.13
A-6 760920ZF8 6,450,000.00 4,962,443.53 8.000000 % 136,704.05
A-7 760920ZG6 37,500,000.00 0.00 8.000000 % 0.00
A-8 760920ZH4 10,000,000.00 1,923,427.72 8.000000 % 52,986.06
A-9 760920ZJ0 9,350,000.00 230,811.33 8.000000 % 6,358.33
A-10 760920ZC5 60,000,000.00 5,250,149.97 8.000000 % 144,629.71
A-11 760920ZD3 15,000,000.00 1,312,537.47 8.000000 % 36,157.43
A-12 760920ZB7 0.00 0.00 0.233607 % 0.00
R 760920ZK7 100.00 0.00 8.000000 % 0.00
B 8,345,599.90 6,669,447.01 8.000000 % 35,874.47
- -------------------------------------------------------------------------------
208,639,599.90 24,195,672.46 518,682.18
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 25,265.20 131,237.33 0.00 0.00 3,740,883.30
A-6 32,592.12 169,296.17 0.00 0.00 4,825,739.48
A-7 0.00 0.00 0.00 0.00 0.00
A-8 12,632.60 65,618.66 0.00 0.00 1,870,441.66
A-9 1,515.91 7,874.24 0.00 0.00 224,453.00
A-10 34,481.70 179,111.41 0.00 0.00 5,105,520.26
A-11 8,620.43 44,777.86 0.00 0.00 1,276,380.04
A-12 4,640.35 4,640.35 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 43,803.30 79,677.77 0.00 0.00 6,633,572.54
- -------------------------------------------------------------------------------
163,551.61 682,233.79 0.00 0.00 23,676,990.28
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-5 196.268134 5.406741 1.289041 6.695782 0.000000 190.861393
A-6 769.371090 21.194426 5.053042 26.247468 0.000000 748.176664
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 192.342772 5.298606 1.263260 6.561866 0.000000 187.044166
A-9 24.685704 0.680035 0.162129 0.842164 0.000000 24.005668
A-10 87.502500 2.410495 0.574695 2.985190 0.000000 85.092004
A-11 87.502498 2.410495 0.574695 2.985190 0.000000 85.092003
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 799.157291 4.298609 5.248670 9.547279 0.000000 794.858682
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:11:56 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S15 (POOL # 4064)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4064
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 6,110.66
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,741.55
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 23,676,990.28
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 114
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 388,535.41
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 72.43537240 % 27.56462760 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 71.98304150 % 28.01695850 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2369 %
BANKRUPTCY AMOUNT AVAILABLE 331,112.00
FRAUD AMOUNT AVAILABLE 259,535.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,652,817.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.66953534
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 119.14
POOL TRADING FACTOR: 11.34827247
ENDING CLASS A-10 PERCENTAGE: 29.955965
ENDING CLASS A-11 PERCENTAGE: 7.488991
ENDING A-7 COMPANION PRINCIPAL COMPONENT: 0.00
ENDING A-8 COMPANION PRINCIPAL COMPONENT: 0.00
ENDING A-9 COMPANION PRINCIPAL COMPONENT: 0.00
................................................................................
Run: 10/03/96 10:11:57 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 1,108,776.04 8.250000 % 1,108,776.04
A-8 760920YK8 20,625,000.00 20,625,000.00 6.059000 % 386,947.00
A-9 760920YL6 4,375,000.00 4,375,000.00 18.578999 % 82,079.67
A-10 760920XZ6 23,595,000.00 2,281,074.52 7.270000 % 137,849.65
A-11 760920YA0 6,435,000.00 622,111.22 11.843331 % 37,595.36
A-12 760920YB8 0.00 0.00 0.500000 % 0.00
A-13 760920YC6 0.00 0.00 0.223422 % 0.00
R-I 760920YN2 100.00 0.00 8.750000 % 0.00
R-II 760920YP7 100.00 0.00 8.750000 % 0.00
M 760920YM4 7,260,603.00 6,169,982.13 8.750000 % 4,781.03
B 15,327,940.64 12,542,325.56 8.750000 % 9,718.87
- -------------------------------------------------------------------------------
322,682,743.64 47,724,269.47 1,767,747.62
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 7,502.18 1,116,278.22 0.00 0.00 0.00
A-8 102,490.63 489,437.63 0.00 0.00 20,238,053.00
A-9 66,663.73 148,743.40 0.00 0.00 4,292,920.33
A-10 13,600.76 151,450.41 0.00 0.00 2,143,224.87
A-11 6,042.70 43,638.06 0.00 0.00 584,515.86
A-12 11,896.97 11,896.97 0.00 0.00 0.00
A-13 8,744.90 8,744.90 0.00 0.00 0.00
R-I 0.01 0.01 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 44,277.31 49,058.34 0.00 0.00 6,165,201.10
B 90,006.81 99,725.68 0.00 0.00 12,532,606.69
- -------------------------------------------------------------------------------
351,226.00 2,118,973.62 0.00 0.00 45,956,521.85
===============================================================================
Run: 10/03/96 10:11:57
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 36.959201 36.959201 0.250073 37.209274 0.000000 0.000000
A-8 1000.000000 18.761067 4.969243 23.730310 0.000000 981.238933
A-9 1000.000000 18.761067 15.237424 33.998491 0.000000 981.238933
A-10 96.676182 5.842325 0.576426 6.418751 0.000000 90.833858
A-11 96.676180 5.842325 0.939037 6.781362 0.000000 90.833856
R-I 0.000000 0.000000 0.100000 0.100000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 849.789216 0.658489 6.098297 6.756786 0.000000 849.130727
B 818.265536 0.634062 5.872075 6.506137 0.000000 817.631473
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:11:58 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 12,231.14
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,804.25
SUBSERVICER ADVANCES THIS MONTH 42,526.56
MASTER SERVICER ADVANCES THIS MONTH 9,767.72
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,149,854.79
(B) TWO MONTHLY PAYMENTS: 1 582,817.80
(C) THREE OR MORE MONTHLY PAYMENTS: 1 368,858.38
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 2,055,293.52
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 45,956,521.85
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 181
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 1,181,985.82
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,730,766.76
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 60.79079280 % 12.92839500 % 26.28081210 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 59.31413640 % 13.41529091 % 27.27057270 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2265 %
BANKRUPTCY AMOUNT AVAILABLE 191,092.00
FRAUD AMOUNT AVAILABLE 500,887.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,293,738.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.42685370
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 303.52
POOL TRADING FACTOR: 14.24201410
LIBOR INDEX: 0.0000
COFI INDEX: 0.0000
TREASURY INDEX: 0.0000
................................................................................
Run: 09/24/96 15:07:49 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 6,207,579.29 8.0000 429,644.16
S 760920YS1 0.00 0.00 0.6000 0.00
- --------------------------------------------------------------------------------
32,200,599.87 6,207,579.29 429,644.16
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 40,243.37 0.00 469,887.53 0.00 5,777,935.13
S 3,018.25 0.00 3,018.25 0.00 0.00
43,261.62 0.00 472,905.78 0.00 5,777,935.13
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 192.778374 13.342738 1.249771 0.000000 14.592509 179.435636
S 0.000000 0.000000 0.093733 0.000000 0.093733 0.000000
Determination Date 20-Sept-1996
Distribution Date 25-Sept-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/24/96 15:07:49 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 1,856.19
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 607.05
SUBSERVICER ADVANCES THIS MONTH 6,495.20
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
(D) LOANS IN FORECLOSURE 2 818,410.08
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 5,777,935.13
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 5,785,552.25
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 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 198,985.36
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 258.62
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 225,444.68
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,955.50
FSA GUARANTY INSURANCE POLICY 12,572,901.49
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 141,653.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,791,111.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.0631%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.0000%
POOL TRADING FACTOR 0.179435636
................................................................................
Run: 09/24/96 15:07:49 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 7,244,581.14 7.5801 7,252.85
S 760920YU6 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
63,951,716.07 7,244,581.14 7,252.85
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 45,761.65 0.00 53,014.50 0.00 7,237,328.29
S 1,509.27 0.00 1,509.27 0.00 0.00
47,270.92 0.00 54,523.77 0.00 7,237,328.29
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 113.282044 0.113411 0.715566 0.000000 0.828977 113.168633
S 0.000000 0.000000 0.023600 0.000000 0.023600 0.000000
Determination Date 20-Sept-1996
Distribution Date 25-Sept-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/24/96 15:07:49 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 2,388.79
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 755.22
SUBSERVICER ADVANCES THIS MONTH 4,028.53
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 536,195.52
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 7,237,328.29
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 7,243,780.98
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 27
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 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 7,152.85
FSA GUARANTY INSURANCE POLICY 12,572,901.49
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 141,653.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,791,111.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.3508%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.5802%
POOL TRADING FACTOR 0.113168633
................................................................................
Run: 09/24/96 15:07:49 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 11,984,574.46 7.7315 13,860.46
S 760920YW2 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
75,606,730.04 11,984,574.46 13,860.46
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 77,198.99 0.00 91,059.45 0.00 11,970,714.00
S 2,496.25 0.00 2,496.25 0.00 0.00
79,695.24 0.00 93,555.70 0.00 11,970,714.00
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 158.512006 0.183323 1.021060 0.000000 1.204383 158.328683
S 0.000000 0.000000 0.033016 0.000000 0.033016 0.000000
Determination Date 20-Sept-1996
Distribution Date 25-Sept-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 09/24/96 15:07:49 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 3,305.88
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,265.55
SUBSERVICER ADVANCES THIS MONTH 1,763.79
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 1 238,495.22
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 11,970,714.00
ACTUAL UPAID PRINCIPAL BALANCE @ 08/31 11,983,265.23
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 42
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 2,546.46
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 11,314.00
FSA GUARANTY INSURANCE POLICY 12,572,901.49
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 141,653.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,791,111.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.4375%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7315%
POOL TRADING FACTOR 0.158328683
................................................................................
Run: 10/03/96 10:12:00 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 7,231,460.23 7.950000 % 72,481.55
A-5 760920B31 41,703.00 361.56 1008.000000 % 3.62
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 0.383021 % 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 5,897,626.60 8.000000 % 30,793.34
- -------------------------------------------------------------------------------
157,858,019.23 18,617,448.39 103,278.51
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 47,893.06 120,374.61 0.00 0.00 7,158,978.68
A-5 303.61 307.23 0.00 0.00 357.94
A-6 36,574.94 36,574.94 0.00 0.00 5,488,000.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 0.00 0.00 0.00 0.00 0.00
A-11 5,940.49 5,940.49 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
B 39,304.92 70,098.26 0.00 0.00 5,866,833.26
- -------------------------------------------------------------------------------
130,017.02 233,295.53 0.00 0.00 18,514,169.88
===============================================================================
_______________________________________________________________________________
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 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-4 761.206340 7.629637 5.041375 12.671012 0.000000 753.576703
A-5 8.669880 0.086804 7.280292 7.367096 0.000000 8.583076
A-6 1000.000000 0.000000 6.664530 6.664530 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 830.201661 4.334741 5.532904 9.867645 0.000000 825.866920
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:12:01 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 5,028.82
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,981.01
SUBSERVICER ADVANCES THIS MONTH 5,982.45
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 512,824.28
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 18,514,169.88
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 99
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 6,071.04
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 68.32204670 % 31.67795330 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 68.31165910 % 31.68834090 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3832 %
BANKRUPTCY AMOUNT AVAILABLE 265,253.00
FRAUD AMOUNT AVAILABLE 196,467.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,148,099.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.83238614
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 123.74
POOL TRADING FACTOR: 11.72836830
................................................................................
Run: 10/03/96 10:12:02 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-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 16,028,078.85 8.500000 % 28,235.33
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 0.171914 % 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 5,807,485.45 8.500000 % 5,358.05
B 12,805,385.16 11,252,320.62 8.500000 % 10,381.51
- -------------------------------------------------------------------------------
320,111,585.16 42,191,884.92 43,974.89
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 113,518.66 141,753.99 0.00 0.00 15,999,843.52
A-7 64,478.96 64,478.96 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 6,043.77 6,043.77 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 41,131.44 46,489.49 0.00 0.00 5,802,127.40
B 79,694.39 90,075.90 0.00 0.00 11,241,939.11
- -------------------------------------------------------------------------------
304,867.22 348,842.11 0.00 0.00 42,147,910.03
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 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-6 475.610648 0.837844 3.368506 4.206350 0.000000 474.772805
A-7 1000.000000 0.000000 7.082487 7.082487 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 907.136122 0.836934 6.424780 7.261714 0.000000 906.299188
B 878.717858 0.810713 6.223507 7.034220 0.000000 877.907144
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:12:04 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S19 (POOL # 4067)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4067
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 10,224.79
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,335.66
SUBSERVICER ADVANCES THIS MONTH 39,435.73
MASTER SERVICER ADVANCES THIS MONTH 7,334.06
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,293,794.93
(B) TWO MONTHLY PAYMENTS: 3 1,133,395.26
(C) THREE OR MORE MONTHLY PAYMENTS: 1 314,454.82
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 2,136,554.84
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 42,147,910.03
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 158
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 918,790.77
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 5,048.20
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 59.56614380 % 13.76446100 % 26.66939540 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 59.56130090 % 13.76610939 % 26.67258970 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1719 %
BANKRUPTCY AMOUNT AVAILABLE 224,340.00
FRAUD AMOUNT AVAILABLE 421,091.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,938,553.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.09745869
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 297.51
POOL TRADING FACTOR: 13.16663063
................................................................................
Run: 10/03/96 10:12:05 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 13,188,006.93 8.100000 % 435,102.79
A-6 760920D70 2,829,000.00 1,016,221.61 8.100000 % 43,461.87
A-7 760920D88 2,530,000.00 2,530,000.00 8.100000 % 0.00
A-8 760920E38 6,097,000.00 6,097,000.00 8.100000 % 0.00
A-9 760920F45 4,635,000.00 6,447,778.39 8.100000 % 0.00
A-10 760920E53 16,830,000.00 0.00 8.100000 % 0.00
A-11 760920D96 8,130,000.00 2,318,937.16 8.100000 % 34,460.74
A-12 760920F37 10,000,000.00 929,061.39 8.100000 % 13,806.38
A-13 760920E95 0.00 0.00 0.400000 % 0.00
A-14 760920F29 0.00 0.00 0.249828 % 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 7,824,374.65 8.500000 % 55,209.86
B 16,895,592.50 15,599,029.99 8.500000 % 0.00
- -------------------------------------------------------------------------------
375,449,692.50 55,950,410.12 582,041.64
===============================================================================
_______________________________________________________________________________
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 88,895.04 523,997.83 0.00 0.00 12,752,904.14
A-6 6,849.94 50,311.81 0.00 0.00 972,759.74
A-7 17,053.71 17,053.71 0.00 0.00 2,530,000.00
A-8 41,097.42 41,097.42 0.00 0.00 6,097,000.00
A-9 0.00 0.00 43,461.87 0.00 6,491,240.26
A-10 0.00 0.00 0.00 0.00 0.00
A-11 15,631.02 50,091.76 0.00 0.00 2,284,476.42
A-12 6,262.42 20,068.80 0.00 0.00 915,255.01
A-13 10,827.24 10,827.24 0.00 0.00 0.00
A-14 11,632.06 11,632.06 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 55,345.44 110,555.30 0.00 0.00 7,769,164.79
B 23,631.23 23,631.23 0.00 196,776.89 15,488,961.10
- -------------------------------------------------------------------------------
277,225.52 859,267.16 43,461.87 196,776.89 55,301,761.46
===============================================================================
Run: 10/03/96 10:12:05
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-5 343.392968 11.329327 2.314674 13.644001 0.000000 332.063641
A-6 359.215840 15.362980 2.421329 17.784309 0.000000 343.852860
A-7 1000.000000 0.000000 6.740597 6.740597 0.000000 1000.000000
A-8 1000.000000 0.000000 6.740597 6.740597 0.000000 1000.000000
A-9 1391.106449 0.000000 0.000000 0.000000 9.376887 1400.483336
A-10 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-11 285.232123 4.238713 1.922635 6.161348 0.000000 280.993410
A-12 92.906139 1.380638 0.626242 2.006880 0.000000 91.525501
R-I 0.000000 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 926.180711 6.535258 6.551307 13.086565 0.000000 919.645453
B 923.260311 0.000000 1.398662 1.398662 0.000000 916.745660
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:12:06 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S20 (POOL # 4068)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4068
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 14,486.81
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,759.99
SUBSERVICER ADVANCES THIS MONTH 32,076.95
MASTER SERVICER ADVANCES THIS MONTH 8,598.96
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,860,160.52
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 207,405.30
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,879,545.76
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 55,301,761.46
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 206
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 1,031,578.91
REMAINING SUBCLASS INTEREST SHORTFALL 86,707.99
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 253,854.90
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 58.13541920 % 13.98448100 % 27.88009950 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 57.94324580 % 14.04867510 % 28.00807910 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2516 %
BANKRUPTCY AMOUNT AVAILABLE 363,201.00
FRAUD AMOUNT AVAILABLE 582,172.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,431,774.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.19247372
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 298.27
POOL TRADING FACTOR: 14.72947310
................................................................................
Run: 10/03/96 10:12:08 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 39,652,689.30 6.830889 % 545,933.54
S 760920ZN1 0.00 0.00 0.150000 % 0.00
R 760920ZM3 100.00 0.00 6.830889 % 0.00
B 7,968,810.12 2,309,427.73 6.830889 % 0.00
- -------------------------------------------------------------------------------
113,840,137.12 41,962,117.03 545,933.54
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 225,660.39 771,593.93 0.00 0.00 39,106,755.76
S 5,243.89 5,243.89 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 0.00 0.00 0.00 94,797.05 2,227,773.46
- -------------------------------------------------------------------------------
230,904.28 776,837.82 0.00 94,797.05 41,334,529.22
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 374.536977 5.156581 2.131461 7.288042 0.000000 369.380396
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 289.808352 0.000000 0.000000 0.000000 0.000000 279.561619
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:12:08 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S21 (POOL # 4069)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4069
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,513.19
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,282.27
SUBSERVICER ADVANCES THIS MONTH 24,285.93
MASTER SERVICER ADVANCES THIS MONTH 7,407.64
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,128,513.17
(B) TWO MONTHLY PAYMENTS: 2 411,879.35
(C) THREE OR MORE MONTHLY PAYMENTS: 2 686,851.68
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,271,550.68
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 41,334,529.22
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 142
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 1,130,838.82
REMAINING SUBCLASS INTEREST SHORTFALL 13,142.77
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 183,267.34
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 94.49639840 % 5.50360160 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 94.61038140 % 5.38961860 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 418,036.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,836,592.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.45333911
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 302.53
POOL TRADING FACTOR: 36.30927568
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.0936
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 10/03/96 10:18:02 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-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 18,094,000.00 736,429.00 8.500000 % 208,474.78
A-6 760920G51 20,500,000.00 20,500,000.00 8.500000 % 0.00
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 3,661,879.00 827,716.96 0.107383 % 1,007.03
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 3,996,856.10 8.500000 % 32,055.75
B 10,804,782.23 9,907,868.92 8.500000 % 0.00
- -------------------------------------------------------------------------------
216,050,982.23 38,943,992.38 241,537.56
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 5,215.22 213,690.00 0.00 0.00 527,954.22
A-6 145,176.25 145,176.25 0.00 0.00 20,500,000.00
A-7 21,069.12 21,069.12 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 3,484.16 4,491.19 0.00 0.00 826,709.93
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 28,304.81 60,360.56 0.00 0.00 3,964,800.35
B 26,529.94 26,529.94 0.00 123,098.82 9,828,405.42
B RECOURSE OBLIGATION
123,098.81
- -------------------------------------------------------------------------------
229,779.50 594,415.87 0.00 123,098.82 38,622,991.32
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 40.700177 11.521763 0.288229 11.809992 0.000000 29.178414
A-6 1000.000000 0.000000 7.081768 7.081768 0.000000 1000.000000
A-7 1000.000000 0.000000 7.081768 7.081768 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-11 226.036131 0.275004 0.951468 1.226472 0.000000 225.761127
R-I 0.000000 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 925.198171 7.420313 6.552039 13.972352 0.000000 917.777859
B 916.989228 0.000000 2.455388 2.455388 0.000000 909.634753
B RECOURSE OBLIGATION 11.392993
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:18:03 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S23 (POOL # 4070)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4070
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 9,509.13
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,011.28
SUBSERVICER ADVANCES THIS MONTH 15,269.21
MASTER SERVICER ADVANCES THIS MONTH 5,975.78
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 490,292.80
(B) TWO MONTHLY PAYMENTS: 2 630,020.64
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 830,488.10
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 38,622,991.32
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 154
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 740,114.29
REMAINING SUBCLASS INTEREST SHORTFALL 43,635.31
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 8,660.82
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 64.29558410 % 10.26308800 % 25.44132820 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 64.28757770 % 10.26538912 % 25.44703320 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1064 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 391,468.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,889,292.00
LOSS AMOUNT COVERED BY LOSS OBLIGATION 123,098.81
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.85069300
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 297.46
POOL TRADING FACTOR: 17.87679506
COFI INDEX USED FOR THIS DISTRIBUTION 0.0000
................................................................................
Run: 10/03/96 10:12:09 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 7,841,078.63 8.000000 % 196,569.57
A-7 760920J90 7,108,000.00 0.00 8.000000 % 0.00
A-8 760920K23 10,000,000.00 1,098,122.30 8.000000 % 27,529.05
A-9 760920K31 37,500,000.00 4,283,962.10 8.000000 % 107,395.50
A-10 760920J74 17,000,000.00 6,411,663.27 8.000000 % 160,735.27
A-11 760920J66 0.00 0.00 0.344031 % 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 6,900,366.45 8.000000 % 34,193.59
- -------------------------------------------------------------------------------
183,771,178.70 26,535,192.75 526,422.98
===============================================================================
_______________________________________________________________________________
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 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 51,870.06 248,439.63 0.00 0.00 7,644,509.06
A-7 0.00 0.00 0.00 0.00 0.00
A-8 7,264.27 34,793.32 0.00 0.00 1,070,593.25
A-9 28,339.13 135,734.63 0.00 0.00 4,176,566.60
A-10 42,414.23 203,149.50 0.00 0.00 6,250,928.00
A-11 7,548.68 7,548.68 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 45,647.08 79,840.67 0.00 0.00 6,866,172.86
- -------------------------------------------------------------------------------
183,083.45 709,506.43 0.00 0.00 26,008,769.77
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-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-6 713.993683 17.899251 4.723189 22.622440 0.000000 696.094433
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 109.812230 2.752905 0.726427 3.479332 0.000000 107.059325
A-9 114.238989 2.863880 0.755710 3.619590 0.000000 111.375109
A-10 377.156663 9.455016 2.494955 11.949971 0.000000 367.701647
R-I 0.000000 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 834.387451 4.134666 5.519613 9.654279 0.000000 830.252787
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:12:11 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S22 (POOL # 4072)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4072
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 6,826.64
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,796.24
SUBSERVICER ADVANCES THIS MONTH 7,127.59
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 46,523.91
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 595,389.69
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 26,008,769.77
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 115
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 394,932.33
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 73.99541610 % 26.00458390 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 73.60054740 % 26.39945260 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3437 %
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 8.78034085
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 124.10
POOL TRADING FACTOR: 14.15280130
PAC COMPANION
ENDING A-7 PRINCIPAL COMPONENT: 0.00 0.00
ENDING A-8 PRINCIPAL COMPONENT: 1,070,593.25 0.00
ENDING A-9 PRINCIPAL COMPONENT: 4,176,566.60 0.00
ENDING A-10 PRINCIPAL COMPONENT: 6,250,928.00 0.00
................................................................................
Run: 10/03/96 10:12:12 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S24 (POOL # 4073)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4073
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920K80 41,803,000.00 0.00 8.125000 % 0.00
A-2 760920K98 63,713,000.00 0.00 8.125000 % 0.00
A-3 760920L22 62,468,000.00 0.00 8.125000 % 0.00
A-4 760920L30 16,820,000.00 0.00 8.125000 % 0.00
A-5 760920L55 39,009,000.00 0.00 8.125000 % 0.00
A-6 760920L63 56,332,000.00 0.00 8.125000 % 0.00
A-7 760920L71 23,000,000.00 0.00 8.125000 % 0.00
A-8 760920L89 27,721,000.00 7,945,789.21 8.125000 % 579,439.47
A-9 760920M47 29,187,000.00 29,187,000.00 8.125000 % 0.00
A-10 760920L48 10,749,000.00 0.00 8.125000 % 0.00
A-11 760920M39 29,251,000.00 10,225,967.59 8.125000 % 159,571.35
A-12 760920L97 0.00 0.00 0.375000 % 0.00
A-13 760920M21 0.00 0.00 0.199622 % 0.00
R-I 760920K64 100.00 0.00 8.500000 % 0.00
R-II 760920K72 168,000.00 0.00 8.500000 % 0.00
M 760920M54 9,708,890.00 8,787,916.40 8.500000 % 33,122.09
B 21,576,273.86 19,200,447.27 8.500000 % 54,881.33
- -------------------------------------------------------------------------------
431,506,263.86 75,347,120.47 827,014.24
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 53,408.60 632,848.07 0.00 0.00 7,366,349.74
A-9 196,184.04 196,184.04 0.00 0.00 29,187,000.00
A-10 0.00 0.00 0.00 0.00 0.00
A-11 68,735.11 228,306.46 0.00 0.00 10,066,396.24
A-12 14,692.05 14,692.05 0.00 0.00 0.00
A-13 12,443.04 12,443.04 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 61,795.33 94,917.42 0.00 0.00 8,754,794.31
B 135,014.73 189,896.06 0.00 17,486.13 19,128,079.82
- -------------------------------------------------------------------------------
542,272.90 1,369,287.14 0.00 17,486.13 74,502,620.11
===============================================================================
Run: 10/03/96 10:12:12
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S24 (POOL # 4073)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4073
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-8 286.634292 20.902546 1.926648 22.829194 0.000000 265.731746
A-9 1000.000000 0.000000 6.721624 6.721624 0.000000 1000.000000
A-10 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-11 349.593778 5.455244 2.349838 7.805082 0.000000 344.138533
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 905.141206 3.411522 6.364819 9.776341 0.000000 901.729684
B 889.887077 2.543596 6.257555 8.801151 0.000000 886.533048
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:12:14 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S24 (POOL # 4073)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4073
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 19,709.04
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,729.00
SUBSERVICER ADVANCES THIS MONTH 41,123.25
MASTER SERVICER ADVANCES THIS MONTH 8,515.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 3,215,409.51
(B) TWO MONTHLY PAYMENTS: 2 583,776.65
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,225,114.48
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 74,502,620.11
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 280
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 1,013,813.99
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 560,513.31
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 62.85410310 % 11.66324100 % 25.48265570 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 62.57463950 % 11.75098848 % 25.67437200 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1983 %
BANKRUPTCY AMOUNT AVAILABLE 256,538.00
FRAUD AMOUNT AVAILABLE 747,229.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,729,144.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.14407952
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 302.66
POOL TRADING FACTOR: 17.26570999
................................................................................
Run: 10/03/96 10:12:15 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 34,864,981.07 7.431363 % 41,548.20
S 760920H84 0.00 0.00 0.150000 % 0.00
R 760920H76 100.00 0.00 7.431363 % 0.00
B 8,084,552.09 6,547,044.00 7.431363 % 6,769.85
- -------------------------------------------------------------------------------
134,742,525.09 41,412,025.07 48,318.05
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 215,882.57 257,430.77 0.00 0.00 34,823,432.87
S 5,175.80 5,175.80 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 40,539.03 47,308.88 0.00 0.00 6,540,274.15
- -------------------------------------------------------------------------------
261,597.40 309,915.45 0.00 0.00 41,363,707.02
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 275.268961 0.328035 1.704454 2.032489 0.000000 274.940926
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 809.821488 0.837381 5.014382 5.851763 0.000000 808.984107
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:12:16 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S25 (POOL # 4074)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4074
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 12,172.56
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,556.50
SUBSERVICER ADVANCES THIS MONTH 23,376.52
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 938,975.78
(B) TWO MONTHLY PAYMENTS: 2 1,144,019.39
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 1,096,011.97
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 41,363,707.02
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 5,496.71
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 84.19047610 % 15.80952390 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 84.18837520 % 15.81162480 %
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 8.12537525
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 301.25
POOL TRADING FACTOR: 30.69833150
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.2102
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 10/03/96 10:12:17 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S26 (POOL # 4075)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4075
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920N46 26,393,671.00 0.00 6.000000 % 0.00
A-2 760920N20 80,949,153.00 0.00 0.000000 % 0.00
A-3 760920N38 227,532.00 0.00 0.000000 % 0.00
A-4 760920N79 48,309,228.00 0.00 6.000000 % 0.00
A-5 760920N53 47,204,957.00 0.00 0.000000 % 0.00
A-6 760920N61 416,459.00 0.00 0.000000 % 0.00
A-7 760920N87 35,500,000.00 0.00 8.500000 % 0.00
A-8 760920N95 27,999,000.00 0.00 8.500000 % 0.00
A-9 760920P28 2,000,000.00 0.00 8.500000 % 0.00
A-10 760920P36 2,200,000.00 1,457,583.94 8.500000 % 40,382.02
A-11 760920T24 20,000,000.00 13,250,762.85 8.500000 % 367,109.25
A-12 760920P44 39,837,000.00 26,393,532.03 8.500000 % 731,226.57
A-13 760920P77 4,598,000.00 6,420,663.48 8.500000 % 0.00
A-14 760920M62 2,400,000.00 577,336.52 8.500000 % 45,226.35
A-15 760920M70 3,700,000.00 3,700,000.00 8.500000 % 0.00
A-16 760920M88 4,000,000.00 4,000,000.00 8.500000 % 0.00
A-17 760920M96 4,302,000.00 4,302,000.00 8.500000 % 0.00
A-18 760920P51 0.00 0.00 0.094274 % 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 7,860,641.98 8.500000 % 6,922.34
B 17,878,726.36 15,452,600.95 8.500000 % 13,608.07
- -------------------------------------------------------------------------------
376,384,926.36 83,415,121.75 1,204,474.60
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 10,267.04 50,649.06 0.00 0.00 1,417,201.92
A-11 93,336.71 460,445.96 0.00 0.00 12,883,653.60
A-12 185,912.73 917,139.30 0.00 0.00 25,662,305.46
A-13 0.00 0.00 45,226.35 0.00 6,465,889.83
A-14 4,066.69 49,293.04 0.00 0.00 532,110.17
A-15 26,062.33 26,062.33 0.00 0.00 3,700,000.00
A-16 28,175.49 28,175.49 0.00 0.00 4,000,000.00
A-17 30,302.75 30,302.75 0.00 0.00 4,302,000.00
A-18 6,516.70 6,516.70 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 55,369.38 62,291.72 0.00 0.00 7,853,719.64
B 108,846.17 122,454.24 0.00 0.00 15,438,992.88
- -------------------------------------------------------------------------------
548,855.99 1,753,330.59 45,226.35 0.00 82,255,873.50
===============================================================================
Run: 10/03/96 10:12:17
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-10 662.538155 18.355464 4.666836 23.022300 0.000000 644.182691
A-11 662.538143 18.355463 4.666836 23.022299 0.000000 644.182680
A-12 662.538144 18.355463 4.666836 23.022299 0.000000 644.182681
A-13 1396.403541 0.000000 0.000000 0.000000 9.836092 1406.239632
A-14 240.556883 18.844313 1.694454 20.538767 0.000000 221.712571
A-15 1000.000000 0.000000 7.043873 7.043873 0.000000 1000.000000
A-16 1000.000000 0.000000 7.043873 7.043873 0.000000 1000.000000
A-17 1000.000000 0.000000 7.043875 7.043875 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 928.166487 0.817374 6.537889 7.355263 0.000000 927.349113
B 864.300993 0.761131 6.088028 6.849159 0.000000 863.539861
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:12:19 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S26 (POOL # 4075)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4075
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 21,834.53
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,637.47
SUBSERVICER ADVANCES THIS MONTH 36,287.51
MASTER SERVICER ADVANCES THIS MONTH 6,689.28
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,945,982.70
(B) TWO MONTHLY PAYMENTS: 3 910,296.97
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,637,051.10
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 82,255,873.50
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 298
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 847,016.21
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,085,790.16
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 72.05153880 % 9.42352200 % 18.52493960 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 71.68261480 % 9.54791349 % 18.76947170 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0917 %
BANKRUPTCY AMOUNT AVAILABLE 323,353.00
FRAUD AMOUNT AVAILABLE 826,424.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,060,680.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.03903614
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 303.09
POOL TRADING FACTOR: 21.85418909
................................................................................
Run: 10/03/96 10:12:20 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 10,618,371.82 8.000000 % 465,102.14
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 0.193350 % 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 6,215,076.27 8.000000 % 31,034.04
- -------------------------------------------------------------------------------
157,499,405.19 29,854,448.09 496,136.18
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 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 69,936.76 535,038.90 0.00 0.00 10,153,269.68
A-8 85,761.41 85,761.41 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 4,752.38 4,752.38 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 40,934.92 71,968.96 0.00 0.00 6,184,042.23
- -------------------------------------------------------------------------------
201,385.47 697,521.65 0.00 0.00 29,358,311.91
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-7 644.162328 28.215369 4.242706 32.458075 0.000000 615.946960
A-8 1000.000000 0.000000 6.586392 6.586392 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 830.736488 4.148155 5.471556 9.619711 0.000000 826.588331
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:12:21 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S27 (POOL # 4076)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4076
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,436.71
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,171.43
SUBSERVICER ADVANCES THIS MONTH 6,732.71
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 267,819.55
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 323,248.17
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 29,358,311.91
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 147
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 347,062.51
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 79.18207620 % 20.81792390 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 78.93597480 % 21.06402520 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1899 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 149,990.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,285,229.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.65803556
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 125.27
POOL TRADING FACTOR: 18.64026843
................................................................................
Run: 10/03/96 10:12:23 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 2,589,445.81 8.000000 % 553,072.23
A-9 760920S90 833,000.00 240,549.61 8.000000 % 51,378.29
A-10 760920S25 47,400,000.00 47,400,000.00 8.000000 % 0.00
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 0.269018 % 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 6,828,498.05 8.000000 % 6,699.97
B 16,432,384.46 15,201,091.66 8.000000 % 14,914.96
- -------------------------------------------------------------------------------
365,162,840.46 77,862,585.13 626,065.45
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 17,197.54 570,269.77 0.00 0.00 2,036,373.58
A-9 1,597.58 52,975.87 0.00 0.00 189,171.32
A-10 314,802.29 314,802.29 0.00 0.00 47,400,000.00
A-11 37,211.75 37,211.75 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 17,389.22 17,389.22 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 45,350.78 52,050.75 0.00 0.00 6,821,798.08
B 100,956.52 115,871.48 0.00 0.00 15,186,176.70
- -------------------------------------------------------------------------------
534,505.68 1,160,571.13 0.00 0.00 77,236,519.68
===============================================================================
Run: 10/03/96 10:12:23
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-8 288.775043 61.678625 1.917870 63.596495 0.000000 227.096418
A-9 288.775042 61.678619 1.917863 63.596482 0.000000 227.096423
A-10 1000.000000 0.000000 6.641399 6.641399 0.000000 1000.000000
A-11 1000.000000 0.000000 6.641397 6.641397 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 934.993659 0.917395 6.209666 7.127061 0.000000 934.076264
B 925.069134 0.907657 6.143753 7.051410 0.000000 924.161477
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:12:24 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S28 (POOL # 4077)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4077
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 19,218.23
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,183.24
SUBSERVICER ADVANCES THIS MONTH 21,426.86
MASTER SERVICER ADVANCES THIS MONTH 1,610.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,222,125.59
(B) TWO MONTHLY PAYMENTS: 2 607,546.52
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 931,298.72
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 77,236,519.68
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 296
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 209,847.72
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 549,668.46
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 71.70709180 % 8.76993500 % 19.52297320 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 71.50573990 % 8.83234784 % 19.66191220 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2698 %
BANKRUPTCY AMOUNT AVAILABLE 233,273.00
FRAUD AMOUNT AVAILABLE 777,254.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,922,399.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.69306936
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 298.69
POOL TRADING FACTOR: 21.15125394
................................................................................
Run: 10/03/96 10:12:25 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-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 21,041,048.32 7.191287 % 28,387.39
S 760920U30 0.00 0.00 0.250000 % 0.00
R 760920U48 100.00 0.00 7.191287 % 0.00
B 6,095,852.88 4,265,480.03 7.191287 % 4,367.05
- -------------------------------------------------------------------------------
116,111,466.88 25,306,528.35 32,754.44
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 126,057.98 154,445.37 0.00 0.00 21,012,660.93
S 5,270.70 5,270.70 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 25,554.71 29,921.76 0.00 0.00 4,261,112.98
- -------------------------------------------------------------------------------
156,883.39 189,637.83 0.00 0.00 25,273,773.91
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 191.255284 0.258031 1.145820 1.403851 0.000000 190.997253
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 699.734740 0.716397 4.192147 4.908544 0.000000 699.018343
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:12:26 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S29 (POOL # 4078)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4078
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 9,087.76
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,659.46
SPREAD 3,339.56
SUBSERVICER ADVANCES THIS MONTH 14,113.65
MASTER SERVICER ADVANCES THIS MONTH 1,627.02
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 914,282.17
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,001,339.59
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 25,273,773.91
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 80
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 208,531.48
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 6,845.33
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 83.14474440 % 16.85525560 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 83.14017920 % 16.85982080 %
BANKRUPTCY AMOUNT AVAILABLE 302,045.00
FRAUD AMOUNT AVAILABLE 308,543.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,942,870.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.16081874
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 309.74
POOL TRADING FACTOR: 21.76681993
................................................................................
Run: 10/03/96 10:12:27 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S30 (POOL # 4079)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4079
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920Z27 25,905,000.00 0.00 6.000000 % 0.00
A-2 760920Z35 44,599,000.00 0.00 6.500000 % 0.00
A-3 760920Z43 25,000,000.00 0.00 6.500000 % 0.00
A-4 760920Z50 26,677,000.00 0.00 7.000000 % 0.00
A-5 760920Y85 11,517,000.00 0.00 7.000000 % 0.00
A-6 760920Y93 5,775,000.00 4,137,190.84 7.000000 % 2,291,747.62
A-7 760920Z68 25,900,000.00 34,042,613.54 7.000000 % 0.00
A-8 760920Z84 4,709,000.00 6,189,446.61 7.000000 % 0.00
A-9 760920Z76 50,000.00 9,612.61 4623.730000 % 445.66
A-10 7609202B3 20,035,000.00 20,035,000.00 8.000000 % 0.00
A-11 7609202L1 15,811,000.00 15,811,000.00 8.000000 % 0.00
A-12 7609202A5 24,277,000.00 0.00 7.000000 % 0.00
A-13 7609202G2 9,443,000.00 0.00 7.700000 % 0.00
A-14 7609202F4 10,000.00 0.00 2718.990000 % 0.00
A-15 7609202J6 5,128,000.00 0.00 8.000000 % 0.00
A-16 7609202M9 4,587,000.00 0.00 8.000000 % 0.00
A-17 7609202C1 12,800,000.00 0.00 0.000000 % 0.00
A-18 7609202D9 4,000,000.00 0.00 0.000000 % 0.00
A-19 760920Z92 10,298,000.00 0.00 8.000000 % 0.00
A-20 7609202E7 8,762,000.00 0.00 8.000000 % 0.00
A-21 7609202H0 6,304,000.00 0.00 8.000000 % 0.00
A-22 7609202N7 9,012,000.00 0.00 8.000000 % 0.00
A-23 7609202K3 0.00 0.00 0.130986 % 0.00
R-I 7609202Q0 100.00 0.00 8.000000 % 0.00
R-II 7609202R8 100.00 0.00 8.000000 % 0.00
M 7609202P2 6,430,878.00 6,047,486.70 8.000000 % 22,062.47
B 14,467,386.02 13,441,594.85 8.000000 % 0.00
- -------------------------------------------------------------------------------
321,497,464.02 99,713,945.15 2,314,255.75
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 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 23,750.54 2,315,498.16 0.00 0.00 1,845,443.22
A-7 0.00 0.00 198,581.91 0.00 34,241,195.45
A-8 0.00 0.00 36,105.11 0.00 6,225,551.72
A-9 36,450.52 36,896.18 0.00 0.00 9,166.95
A-10 131,446.57 131,446.57 0.00 0.00 20,035,000.00
A-11 103,733.55 103,733.55 0.00 0.00 15,811,000.00
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 0.00 0.00 0.00 0.00 0.00
A-18 0.00 0.00 0.00 0.00 0.00
A-19 0.00 0.00 0.00 0.00 0.00
A-20 0.00 0.00 0.00 0.00 0.00
A-21 0.00 0.00 0.00 0.00 0.00
A-22 0.00 0.00 0.00 0.00 0.00
A-23 10,787.31 10,787.31 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 39,957.45 62,019.92 0.00 0.00 6,025,424.23
B 72,930.14 72,930.14 0.00 64,919.98 13,392,557.16
- -------------------------------------------------------------------------------
419,056.08 2,733,311.83 234,687.02 64,919.98 97,585,338.73
===============================================================================
Run: 10/03/96 10:12:27
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S30 (POOL # 4079)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4079
_________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-6 716.396682 396.839415 4.112648 400.952063 0.000000 319.557268
A-7 1314.386623 0.000000 0.000000 0.000000 7.667255 1322.053878
A-8 1314.386623 0.000000 0.000000 0.000000 7.667256 1322.053880
A-9 192.252200 8.913200 729.010400 737.923600 0.000000 183.339000
A-10 1000.000000 0.000000 6.560847 6.560847 0.000000 1000.000000
A-11 1000.000000 0.000000 6.560847 6.560847 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
A-17 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-18 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-19 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-20 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-21 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-22 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 940.382744 3.430709 6.213374 9.644083 0.000000 936.952035
B 929.096302 0.000000 5.041002 5.041002 0.000000 925.706768
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:12:29 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S30 (POOL # 4079)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4079
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 25,431.18
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,635.48
SUBSERVICER ADVANCES THIS MONTH 22,012.41
MASTER SERVICER ADVANCES THIS MONTH 3,991.86
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,607,948.75
(B) TWO MONTHLY PAYMENTS: 1 252,429.53
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,041,131.65
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 97,585,338.73
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 370
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 514,225.64
REMAINING SUBCLASS INTEREST SHORTFALL 15,882.27
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,764,829.50
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 80.45500910 % 6.06483500 % 13.48015550 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 80.10153820 % 6.17451792 % 13.72394390 %
CLASS A-23 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1320 %
BANKRUPTCY AMOUNT AVAILABLE 289,753.00
FRAUD AMOUNT AVAILABLE 557,054.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,918,963.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.56789947
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 301.35
POOL TRADING FACTOR: 30.35337744
................................................................................
Run: 10/03/96 10:12:31 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 1,063,379.78 7.000000 % 929,118.04
A-4 760920X52 24,469,000.00 24,469,000.00 7.500000 % 0.00
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 36,900,000.00 346,334.66 7.500000 % 302,606.65
A-8 760920Y51 15,000,000.00 5,730,888.85 7.500000 % 186,009.62
A-9 760920X60 10,324,000.00 0.00 7.500000 % 0.00
A-10 760920Y28 7,703,000.00 0.00 7.500000 % 0.00
A-11 760920X37 50,000.00 170.64 3123.270000 % 149.10
A-12 760920X78 10,000.00 0.00 1595.300000 % 0.00
A-13 760920X94 0.00 0.00 0.203227 % 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 9,805,528.96 7.500000 % 48,103.55
- -------------------------------------------------------------------------------
261,801,192.58 62,351,302.89 1,465,986.96
===============================================================================
_______________________________________________________________________________
REMAINING
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 6,120.16 935,238.20 0.00 0.00 134,261.74
A-4 150,887.66 150,887.66 0.00 0.00 24,469,000.00
A-5 129,101.47 129,101.47 0.00 0.00 20,936,000.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 2,135.66 304,742.31 0.00 0.00 43,728.01
A-8 35,339.43 221,349.05 0.00 0.00 5,544,879.23
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-11 438.20 587.30 0.00 0.00 21.54
A-12 0.00 0.00 0.00 0.00 0.00
A-13 10,418.47 10,418.47 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 60,465.63 108,569.18 0.00 0.00 9,757,425.41
- -------------------------------------------------------------------------------
394,906.68 1,860,893.64 0.00 0.00 60,885,315.93
===============================================================================
Run: 10/03/96 10:12:31
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 35.481474 31.001603 0.204210 31.205813 0.000000 4.479871
A-4 1000.000000 0.000000 6.166482 6.166482 0.000000 1000.000000
A-5 1000.000000 0.000000 6.166482 6.166482 0.000000 1000.000000
A-6 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-7 9.385763 8.200722 0.057877 8.258599 0.000000 1.185041
A-8 382.059257 12.400641 2.355962 14.756603 0.000000 369.658615
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 3.412800 2.982000 8.764000 11.746000 0.000000 0.430800
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 830.907137 4.076229 5.123775 9.200004 0.000000 826.830908
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:12:32 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 14,743.95
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,737.42
SUBSERVICER ADVANCES THIS MONTH 5,308.32
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 502,364.87
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 60,885,315.93
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 257
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,160,106.59
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 84.27373850 % 15.72626150 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 83.97409090 % 16.02590910 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2046 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 376,308.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,552,948.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.11762183
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 126.97
POOL TRADING FACTOR: 23.25631726
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: 302,606.65 0.00 0.00
CLASS A-7 ENDING BAL: 43,728.01 0.00 0.00
CLASS A-8 PRIN DIST: 186,009.62 N/A 0.00
CLASS A-8 ENDING BAL: 5,544,879.23 N/A 0.00
................................................................................
Run: 10/03/96 10:12:34 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 65,472,658.00 7.750000 % 1,087,725.77
A-11 760920U55 2,522,000.00 96,589.19 7.750000 % 60,343.36
A-12 760920U63 2,475,000.00 2,475,000.00 7.750000 % 0.00
A-13 760920U89 10,958,000.00 10,958,000.00 7.750000 % 0.00
A-14 760920W46 6,968,000.00 9,393,410.81 7.750000 % 0.00
A-15 760920V54 23,788,000.00 0.00 7.750000 % 0.00
A-16 760920W53 16,332,000.00 9,821,658.18 7.750000 % 120,857.41
A-17 760920W38 0.00 0.00 0.327931 % 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 8,043,047.29 7.750000 % 20,986.07
B 20,436,665.48 19,100,025.88 7.750000 % 47,084.70
- -------------------------------------------------------------------------------
430,245,573.48 125,360,389.35 1,336,997.31
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 420,597.00 1,508,322.77 0.00 0.00 64,384,932.23
A-11 620.49 60,963.85 0.00 0.00 36,245.83
A-12 15,899.43 15,899.43 0.00 0.00 2,475,000.00
A-13 70,394.30 70,394.30 0.00 0.00 10,958,000.00
A-14 0.00 0.00 60,343.36 0.00 9,453,754.17
A-15 0.00 0.00 0.00 0.00 0.00
A-16 63,094.43 183,951.84 0.00 0.00 9,700,800.77
A-17 34,075.84 34,075.84 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 51,668.61 72,654.68 0.00 0.00 8,022,061.22
B 122,698.75 169,783.45 0.00 2,751.46 19,050,189.72
- -------------------------------------------------------------------------------
779,048.85 2,116,046.16 60,343.36 2,751.46 124,080,983.94
===============================================================================
Run: 10/03/96 10:12:34
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-10 996.524528 16.555696 6.401683 22.957379 0.000000 979.968832
A-11 38.298648 23.926788 0.246031 24.172819 0.000000 14.371860
A-12 1000.000000 0.000000 6.424012 6.424012 0.000000 1000.000000
A-13 1000.000000 0.000000 6.424010 6.424010 0.000000 1000.000000
A-14 1348.078474 0.000000 0.000000 0.000000 8.660069 1356.738543
A-15 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-16 601.375103 7.400037 3.863240 11.263277 0.000000 593.975066
R-I 0.000000 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 934.596011 2.438565 6.003853 8.442418 0.000000 932.157446
B 934.596003 2.303933 6.003854 8.307787 0.000000 932.157437
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:12:35 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S32 (POOL # 4081)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4081
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 37,845.13
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,000.13
SUBSERVICER ADVANCES THIS MONTH 44,626.33
MASTER SERVICER ADVANCES THIS MONTH 7,585.98
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,742,690.78
(B) TWO MONTHLY PAYMENTS: 2 1,020,155.38
(C) THREE OR MORE MONTHLY PAYMENTS: 1 743,918.74
FORECLOSURES
NUMBER OF LOANS 8
AGGREGATE PRINCIPAL BALANCE 2,257,860.24
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 124,080,983.94
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 455
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 983,466.31
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 952,312.67
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 78.34796680 % 6.41594000 % 15.23609330 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 78.18178900 % 6.46518182 % 15.35302920 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3282 %
BANKRUPTCY AMOUNT AVAILABLE 182,348.00
FRAUD AMOUNT AVAILABLE 1,402,344.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,547,265.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.57254619
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 302.71
POOL TRADING FACTOR: 28.83957246
................................................................................
Run: 10/03/96 10:12:37 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 11,425,876.88 8.000000 % 448,432.80
A-8 7609204H8 36,700,000.00 23,504,266.69 8.000000 % 234,610.54
A-9 7609204J4 15,000,000.00 14,876,118.17 8.000000 % 148,487.68
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 0.171448 % 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 6,843,918.01 8.000000 % 6,338.61
B 15,322,642.27 13,370,019.18 8.000000 % 12,382.87
- -------------------------------------------------------------------------------
322,581,934.27 103,520,198.93 850,252.50
===============================================================================
_______________________________________________________________________________
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 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 75,932.84 524,365.64 0.00 0.00 10,977,444.08
A-8 156,202.07 390,812.61 0.00 0.00 23,269,656.15
A-9 98,862.07 247,349.75 0.00 0.00 14,727,630.49
A-10 212,662.08 212,662.08 0.00 0.00 32,000,000.00
A-11 9,968.54 9,968.54 0.00 0.00 1,500,000.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 14,743.69 14,743.69 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 45,482.56 51,821.17 0.00 0.00 6,837,579.40
B 88,853.02 101,235.89 0.00 0.00 13,357,636.31
- -------------------------------------------------------------------------------
702,706.87 1,552,959.37 0.00 0.00 102,669,946.43
===============================================================================
Run: 10/03/96 10:12:37
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-7 968.294651 38.002780 6.434986 44.437766 0.000000 930.291871
A-8 640.443234 6.392658 4.256187 10.648845 0.000000 634.050576
A-9 991.741211 9.899179 6.590805 16.489984 0.000000 981.842033
A-10 1000.000000 0.000000 6.645690 6.645690 0.000000 1000.000000
A-11 1000.000000 0.000000 6.645693 6.645693 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 942.806347 0.873196 6.265599 7.138795 0.000000 941.933151
B 872.566163 0.808143 5.798804 6.606947 0.000000 871.758022
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:12:38 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S33 (POOL # 4082)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4082
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 26,984.52
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,906.26
SUBSERVICER ADVANCES THIS MONTH 47,777.26
MASTER SERVICER ADVANCES THIS MONTH 1,791.94
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 1,952,171.05
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 3 1,313,965.64
FORECLOSURES
NUMBER OF LOANS 10
AGGREGATE PRINCIPAL BALANCE 2,907,861.82
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 102,669,946.43
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 396
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 235,715.68
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 754,375.51
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 80.47343670 % 6.61119100 % 12.91537240 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 80.32996370 % 6.65976718 % 13.01026910 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1712 %
BANKRUPTCY AMOUNT AVAILABLE 193,065.00
FRAUD AMOUNT AVAILABLE 1,171,078.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,553,075.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.61167001
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 304.48
POOL TRADING FACTOR: 31.82755620
................................................................................
Run: 10/03/96 10:12:40 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 37,797,889.53 7.500000 % 815,871.27
A-7 7609203P1 15,000,000.00 12,761,509.47 7.500000 % 275,458.47
A-8 7609204B1 7,005,400.00 7,177,424.45 7.500000 % 27,545.85
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 14,410,531.89 7.500000 % 0.00
A-12 7609203Y2 0.00 0.00 0.278557 % 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 11,208,285.69 7.500000 % 11,241.49
B 16,042,796.83 15,098,208.60 7.500000 % 15,142.93
- -------------------------------------------------------------------------------
427,807,906.83 168,991,849.63 1,145,260.01
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 235,699.80 1,051,571.07 0.00 0.00 36,982,018.26
A-7 79,578.12 355,036.59 0.00 0.00 12,486,051.00
A-8 34,771.72 62,317.57 9,985.21 0.00 7,159,863.81
A-9 190,428.64 190,428.64 0.00 0.00 30,538,000.00
A-10 249,431.71 249,431.71 0.00 0.00 40,000,000.00
A-11 0.00 0.00 89,861.09 0.00 14,500,392.98
A-12 39,139.00 39,139.00 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 69,892.55 81,134.04 0.00 0.00 11,197,044.20
B 94,149.30 109,292.23 0.00 0.00 15,083,065.67
- -------------------------------------------------------------------------------
993,090.84 2,138,350.85 99,846.30 0.00 167,946,435.92
===============================================================================
Run: 10/03/96 10:12:40
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-6 850.767298 18.363898 5.305208 23.669106 0.000000 832.403400
A-7 850.767298 18.363898 5.305208 23.669106 0.000000 832.403400
A-8 1024.555978 3.932088 4.963560 8.895648 1.425359 1022.049249
A-9 1000.000000 0.000000 6.235793 6.235793 0.000000 1000.000000
A-10 1000.000000 0.000000 6.235793 6.235793 0.000000 1000.000000
A-11 1328.416734 0.000000 0.000000 0.000000 8.283731 1336.700466
R-I 0.000000 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 952.668725 0.955491 5.940645 6.896136 0.000000 951.713234
B 941.120726 0.943908 5.868634 6.812542 0.000000 940.176818
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:12:41 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S34 (POOL # 4083)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4083
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 47,317.86
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 17,835.45
SUBSERVICER ADVANCES THIS MONTH 39,446.15
MASTER SERVICER ADVANCES THIS MONTH 8,559.54
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 2,739,996.73
(B) TWO MONTHLY PAYMENTS: 3 738,663.25
(C) THREE OR MORE MONTHLY PAYMENTS: 2 483,843.86
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,386,168.84
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 167,946,435.92
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 633
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 1,130,932.77
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 875,921.28
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 84.43327630 % 6.63244200 % 8.93428210 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 84.35208840 % 6.66703294 % 8.98087870 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2786 %
BANKRUPTCY AMOUNT AVAILABLE 208,302.00
FRAUD AMOUNT AVAILABLE 1,838,485.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,263,013.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.24349670
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 302.88
POOL TRADING FACTOR: 39.25744084
COMPONENTS
ACCRUAL NON-ACCRUAL
CLASS A-8 PRINCIPAL DISTRIBUTION: 0.00 27,545.85
CLASS A-8 ENDING BALANCE: 1,611,258.72 5,548,605.09
................................................................................
Run: 10/03/96 10:12:43 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S35 (POOL # 4084)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4084
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609202T4 19,150,000.00 0.00 7.000000 % 0.00
A-2 7609202U1 8,000,000.00 0.00 5.500000 % 0.00
A-3 7609202V9 19,300,000.00 0.00 5.750000 % 0.00
A-4 7609202W7 10,000,000.00 3,970,987.03 6.500000 % 779,790.16
A-5 7609202S6 20,800,000.00 20,800,000.00 6.500000 % 0.00
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 6.137500 % 0.00
A-8 7609202Z0 6,810,000.00 1,200,000.00 9.012500 % 0.00
A-9 7609203C0 37,200,000.00 15,000,000.00 7.000000 % 0.00
A-10 7609203A4 20,000.00 5,861.28 2775.250000 % 140.85
A-11 7609203B2 0.00 0.00 0.445411 % 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 4,890,134.61 7.000000 % 24,841.95
- -------------------------------------------------------------------------------
146,754,518.99 52,346,982.92 804,772.96
===============================================================================
_______________________________________________________________________________
REMAINING
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 21,383.05 801,173.21 0.00 0.00 3,191,196.87
A-5 112,004.26 112,004.26 0.00 0.00 20,800,000.00
A-6 18,159.26 18,159.26 0.00 0.00 3,680,000.00
A-7 14,236.63 14,236.63 0.00 0.00 2,800,000.00
A-8 8,959.51 8,959.51 0.00 0.00 1,200,000.00
A-9 86,985.55 86,985.55 0.00 0.00 15,000,000.00
A-10 13,475.73 13,616.58 0.00 0.00 5,720.43
A-11 19,315.68 19,315.68 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 28,358.08 53,200.03 0.00 0.00 4,865,292.68
- -------------------------------------------------------------------------------
322,877.75 1,127,650.71 0.00 0.00 51,542,209.98
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 397.098703 77.979016 2.138305 80.117321 0.000000 319.119687
A-5 1000.000000 0.000000 5.384820 5.384820 0.000000 1000.000000
A-6 1000.000000 0.000000 4.934582 4.934582 0.000000 1000.000000
A-7 176.211454 0.000000 0.895949 0.895949 0.000000 176.211454
A-8 176.211454 0.000000 1.315640 1.315640 0.000000 176.211454
A-9 403.225806 0.000000 2.338321 2.338321 0.000000 403.225807
A-10 293.064000 7.042500 673.786500 680.829000 0.000000 286.021500
R-I 0.000000 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 828.230083 4.207420 4.802938 9.010358 0.000000 824.022667
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:12:44 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S35 (POOL # 4084)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4084
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 12,920.27
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,758.83
SUBSERVICER ADVANCES THIS MONTH 2,536.07
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 232,014.15
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 51,542,209.98
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 219
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 538,849.72
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 90.65823030 % 9.34176970 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 90.56056640 % 9.43943360 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4456 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 594,056.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,446,888.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.86869732
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 127.23
POOL TRADING FACTOR: 35.12137843
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: 10/03/96 10:12:45 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 27,886,491.84 5.700000 % 1,480,928.06
A-3 7609204R6 19,990,000.00 14,258,583.63 6.400000 % 315,690.50
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 0.345140 % 0.00
R-I 7609205E4 100.00 0.00 7.000000 % 0.00
R-II 7609205F1 100.00 0.00 7.000000 % 0.00
B 10,418,078.54 8,543,217.97 7.000000 % 43,026.98
- -------------------------------------------------------------------------------
260,444,078.54 112,948,293.44 1,839,645.54
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 131,616.42 1,612,544.48 0.00 0.00 26,405,563.78
A-3 75,561.00 391,251.50 0.00 0.00 13,942,893.13
A-4 215,316.09 215,316.09 0.00 0.00 38,524,000.00
A-5 103,316.32 103,316.32 0.00 0.00 17,825,000.00
A-6 34,261.02 34,261.02 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 45,076.29 45,076.29 0.00 0.00 0.00
A-12 32,278.69 32,278.69 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 49,517.74 92,544.72 0.00 0.00 8,500,190.99
- -------------------------------------------------------------------------------
686,943.57 2,526,589.11 0.00 0.00 111,108,647.90
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 509.128436 27.037556 2.402943 29.440499 0.000000 482.090880
A-3 713.285824 15.792421 3.779940 19.572361 0.000000 697.493403
A-4 1000.000000 0.000000 5.589142 5.589142 0.000000 1000.000000
A-5 1000.000000 0.000000 5.796147 5.796147 0.000000 1000.000000
A-6 1000.000000 0.000000 5.796146 5.796146 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 820.037777 4.130028 4.753060 8.883088 0.000000 815.907747
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:12:47 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S36 (POOL # 4085)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4085
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 27,127.91
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,132.09
SUBSERVICER ADVANCES THIS MONTH 15,572.01
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 481,250.70
(B) TWO MONTHLY PAYMENTS: 1 222,058.30
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 752,240.84
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 111,108,647.90
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 471
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,270,793.95
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 92.43616910 % 7.56383090 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 92.34965850 % 7.65034150 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3448 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 1,295,621.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,852,981.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.76017201
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 127.99
POOL TRADING FACTOR: 42.66123020
................................................................................
Run: 10/03/96 10:12:49 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 15,973,245.69 7.650000 % 2,726,594.04
A-9 7609206U7 51,291,000.00 51,291,000.00 7.650000 % 0.00
A-10 7609206P8 21,624,652.00 21,624,652.00 7.650000 % 0.00
A-11 7609206Q6 10,902,000.00 9,778,019.38 7.650000 % 299,932.73
A-12 7609206G8 0.00 0.00 0.350000 % 0.00
A-13 7609206H6 0.00 0.00 0.105581 % 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 8,838,475.81 8.000000 % 24,987.67
B 16,935,768.50 15,909,258.70 8.000000 % 2,839.19
- -------------------------------------------------------------------------------
376,350,379.50 123,414,651.58 3,054,353.63
===============================================================================
_______________________________________________________________________________
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 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 100,611.80 2,827,205.84 0.00 0.00 13,246,651.65
A-9 323,070.22 323,070.22 0.00 0.00 51,291,000.00
A-10 136,208.72 136,208.72 0.00 0.00 21,624,652.00
A-11 61,589.49 361,522.22 0.00 0.00 9,478,086.65
A-12 28,433.74 28,433.74 0.00 0.00 0.00
A-13 10,728.71 10,728.71 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 58,218.59 83,206.26 0.00 0.00 8,813,488.14
B 104,793.48 107,632.67 0.00 42,138.63 15,864,280.89
- -------------------------------------------------------------------------------
823,654.75 3,878,008.38 0.00 42,138.63 120,318,159.33
===============================================================================
Run: 10/03/96 10:12:49
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-8 609.875365 104.104236 3.841465 107.945701 0.000000 505.771129
A-9 1000.000000 0.000000 6.298770 6.298770 0.000000 1000.000000
A-10 1000.000000 0.000000 6.298770 6.298770 0.000000 1000.000000
A-11 896.901429 27.511716 5.649375 33.161091 0.000000 869.389713
R-I 0.000000 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 939.388054 2.655788 6.187701 8.843489 0.000000 936.732266
B 939.388059 0.167645 6.187701 6.355346 0.000000 936.732271
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:12:50 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 30,413.79
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,970.50
SUBSERVICER ADVANCES THIS MONTH 29,164.89
MASTER SERVICER ADVANCES THIS MONTH 5,280.86
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 1,670,601.93
(B) TWO MONTHLY PAYMENTS: 3 805,565.82
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,281,007.84
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 120,318,159.33
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 430
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 690,916.75
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,747,580.87
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 79.94749070 % 7.16161000 % 12.89089950 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 79.48957230 % 7.32515207 % 13.18527560 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1045 %
BANKRUPTCY AMOUNT AVAILABLE 157,910.00
FRAUD AMOUNT AVAILABLE 1,394,623.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,126,844.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.52946568
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 306.18
POOL TRADING FACTOR: 31.96971915
................................................................................
Run: 10/03/96 10:12:51 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 27,057,898.58 7.500000 % 1,091,836.61
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 9,842,625.48 7.500000 % 0.00
A-9 7609206B9 9,248,000.00 12,213,346.81 7.500000 % 0.00
A-10 7609205S3 0.00 0.00 0.199353 % 0.00
R 7609206D5 100.00 0.00 7.500000 % 0.00
M 7609206C7 9,625,924.00 9,225,041.07 7.500000 % 9,234.30
B 18,182,304.74 17,425,081.24 7.500000 % 17,442.57
- -------------------------------------------------------------------------------
427,814,328.74 198,302,993.18 1,118,513.48
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 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-5 168,973.29 1,260,809.90 0.00 0.00 25,966,061.97
A-6 288,400.98 288,400.98 0.00 0.00 46,182,000.00
A-7 476,840.19 476,840.19 0.00 0.00 76,357,000.00
A-8 52,987.79 52,987.79 8,478.21 0.00 9,851,103.69
A-9 0.00 0.00 76,270.87 0.00 12,289,617.68
A-10 32,916.59 32,916.59 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 57,609.26 66,843.56 0.00 0.00 9,215,806.77
B 108,817.52 126,260.09 0.00 0.00 17,407,638.67
- -------------------------------------------------------------------------------
1,186,545.62 2,305,059.10 84,749.08 0.00 197,269,228.78
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 386.442037 15.593656 2.413284 18.006940 0.000000 370.848381
A-6 1000.000000 0.000000 6.244879 6.244879 0.000000 1000.000000
A-7 1000.000000 0.000000 6.244879 6.244879 0.000000 1000.000000
A-8 1034.650003 0.000000 5.570040 5.570040 0.891224 1035.541227
A-9 1320.647363 0.000000 0.000000 0.000000 8.247283 1328.894645
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 958.353823 0.959316 5.984803 6.944119 0.000000 957.394508
B 958.353822 0.959315 5.984803 6.944118 0.000000 957.394506
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:12:53 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S38 (POOL # 4087)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4087
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 55,581.63
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 20,807.86
SUBSERVICER ADVANCES THIS MONTH 19,870.97
MASTER SERVICER ADVANCES THIS MONTH 4,769.84
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 800,056.41
(B) TWO MONTHLY PAYMENTS: 1 241,665.17
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,684,608.19
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 197,269,228.78
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 740
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 655,298.12
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 835,262.39
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 86.56090770 % 4.65199300 % 8.78709950 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 86.50400490 % 4.67168997 % 8.82430510 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1995 %
BANKRUPTCY AMOUNT AVAILABLE 202,769.00
FRAUD AMOUNT AVAILABLE 1,061,342.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,131,747.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.16314373
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 304.93
POOL TRADING FACTOR: 46.11094476
COMPONENTS
ACCRUAL NON-ACCRUAL
CLASS A-8 PRINCIPAL DISTRIBUTION: 0.00 0.00
CLASS A-8 ENDING BALANCE: 1,366,103.69 8,485,000.00
................................................................................
Run: 10/03/96 10:12:54 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-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 23,373,942.54 7.500000 % 230,238.56
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 0.155148 % 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 7,190,527.82 7.500000 % 35,388.68
- -------------------------------------------------------------------------------
183,802,829.51 50,129,470.36 265,627.24
===============================================================================
_______________________________________________________________________________
REMAINING
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-7 146,032.39 376,270.95 0.00 0.00 23,143,703.98
A-8 122,235.43 122,235.43 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 6,478.81 6,478.81 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 44,923.96 80,312.64 0.00 0.00 7,155,139.14
- -------------------------------------------------------------------------------
319,670.59 585,297.83 0.00 0.00 49,863,843.12
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-7 782.286641 7.705698 4.887459 12.593157 0.000000 774.580943
A-8 1000.000000 0.000000 6.247658 6.247658 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 823.578998 4.053301 5.145440 9.198741 0.000000 819.525697
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:12:55 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S39 (POOL # 4088)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4088
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 15,106.91
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,341.68
SUBSERVICER ADVANCES THIS MONTH 6,963.23
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 402,600.91
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 239,048.70
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 49,863,843.12
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 205
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 18,911.55
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 85.65608660 % 14.34391340 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 85.65064650 % 14.34935350 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1552 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 583,269.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,771,361.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.14193238
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 128.74
POOL TRADING FACTOR: 27.12898558
................................................................................
Run: 10/03/96 10:12:57 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S40 (POOL # 4089)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4089
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 7609206E3 176,034,900.00 45,312,762.95 7.889345 % 316,363.70
R 7609206F0 100.00 0.00 7.889345 % 0.00
B 11,237,146.51 9,052,622.16 7.889345 % 8,138.69
- -------------------------------------------------------------------------------
187,272,146.51 54,365,385.11 324,502.39
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 296,962.50 613,326.20 0.00 0.00 44,996,399.25
R 0.00 0.00 0.00 0.00 0.00
B 59,327.42 67,466.11 0.00 0.00 9,044,483.47
- -------------------------------------------------------------------------------
356,289.92 680,792.31 0.00 0.00 54,040,882.72
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 257.407838 1.797165 1.686952 3.484117 0.000000 255.610673
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 805.597947 0.724267 5.279581 6.003848 0.000000 804.873681
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:12:57 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S40 (POOL # 4089)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4089
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 16,830.20
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,541.63
SUBSERVICER ADVANCES THIS MONTH 24,228.87
MASTER SERVICER ADVANCES THIS MONTH 10,226.79
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,190,622.31
(B) TWO MONTHLY PAYMENTS: 1 272,862.41
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,805,275.26
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 54,040,882.72
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 180
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 1,360,975.14
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 275,625.61
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 83.34855510 % 16.65144490 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 83.26362740 % 16.73637260 %
BANKRUPTCY AMOUNT AVAILABLE 150,000.00
FRAUD AMOUNT AVAILABLE 711,561.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,930,389.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.49122499
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 311.39
POOL TRADING FACTOR: 28.85687152
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 10/03/96 10:12:59 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 4,074,317.87 7.000000 % 704,398.85
A-8 7609208B7 14,000,000.00 14,000,000.00 7.000000 % 0.00
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 0.401507 % 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 5,264,933.39 7.000000 % 26,621.08
- -------------------------------------------------------------------------------
156,959,931.35 63,239,251.26 731,019.93
===============================================================================
_______________________________________________________________________________
REMAINING
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 23,714.84 728,113.69 0.00 0.00 3,369,919.02
A-8 81,487.95 81,487.95 0.00 0.00 14,000,000.00
A-9 82,070.00 82,070.00 0.00 0.00 14,100,000.00
A-10 56,459.50 56,459.50 0.00 0.00 9,700,000.00
A-11 93,711.14 93,711.14 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 21,112.86 21,112.86 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 30,644.90 57,265.98 0.00 0.00 5,238,312.31
- -------------------------------------------------------------------------------
389,201.19 1,120,221.12 0.00 0.00 62,508,231.33
===============================================================================
Run: 10/03/96 10:12:59
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-7 657.148044 113.612718 3.824974 117.437692 0.000000 543.535326
A-8 1000.000000 0.000000 5.820568 5.820568 0.000000 1000.000000
A-9 1000.000000 0.000000 5.820567 5.820567 0.000000 1000.000000
A-10 1000.000000 0.000000 5.820567 5.820567 0.000000 1000.000000
A-11 1000.000000 0.000000 5.820568 5.820568 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 838.507876 4.239747 4.880592 9.120339 0.000000 834.268129
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:13:00 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S41 (POOL # 4090)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4090
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 17,032.45
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,785.53
SUBSERVICER ADVANCES THIS MONTH 10,573.93
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 489,348.12
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 481,015.60
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 62,508,231.33
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 276
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 411,263.34
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 91.67457980 % 8.32542020 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 91.61980400 % 8.38019600 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.401126 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 600,857.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,405,623.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.85042877
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 128.21
POOL TRADING FACTOR: 39.82432382
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: 10/03/96 10:13:02 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-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 38,274,904.74 7.865107 % 2,086,181.13
M 760944AB4 5,352,000.00 4,980,756.31 7.865107 % 4,372.69
R 760944AC2 100.00 0.00 7.865107 % 0.00
B 8,362,385.57 7,256,233.92 7.865107 % 6,370.38
- -------------------------------------------------------------------------------
133,787,485.57 50,511,894.97 2,096,924.20
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 244,867.09 2,331,048.22 0.00 0.00 36,188,723.61
M 31,864.83 36,237.52 0.00 0.00 4,976,383.62
R 0.00 0.00 0.00 0.00 0.00
B 46,422.40 52,792.78 0.00 0.00 7,249,863.54
- -------------------------------------------------------------------------------
323,154.32 2,420,078.52 0.00 0.00 48,414,970.77
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 318.763625 17.374273 2.039318 19.413591 0.000000 301.389352
M 930.634587 0.817020 5.953817 6.770837 0.000000 929.817567
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 867.722955 0.761789 5.551335 6.313124 0.000000 866.961165
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:13:02 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S42 (POOL # 4091)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4091
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 15,882.89
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,071.76
SUBSERVICER ADVANCES THIS MONTH 6,459.88
MASTER SERVICER ADVANCES THIS MONTH 5,289.82
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 198,992.12
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 677,465.54
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 48,414,970.77
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 170
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 3
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 710,899.72
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,052,578.93
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 75.77404250 % 9.86056100 % 14.36539640 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 74.74696990 % 10.27860503 % 14.97442510 %
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 8.40443754
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 313.76
POOL TRADING FACTOR: 36.18796673
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 10/03/96 10:13:04 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-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 2,770,091.24 7.000000 % 358,394.08
A-4 760944AZ1 11,666,667.00 0.00 8.000000 % 0.00
A-5 760944BA5 5,000,000.00 4,828,721.75 8.000000 % 215,036.45
A-6 760944BH0 45,000,000.00 5,540,182.51 8.500000 % 716,788.15
A-7 760944BB3 15,000,000.00 15,000,000.00 8.000000 % 0.00
A-8 760944BC1 4,612,500.00 4,612,500.00 8.000000 % 0.00
A-9 760944BD9 38,895,833.00 38,895,833.00 8.000000 % 0.00
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 0.156322 % 0.00
R 760944BF4 100.00 0.00 8.000000 % 0.00
M 760944BE7 9,408,500.00 8,886,480.27 8.000000 % 29,592.14
B 16,938,486.28 15,909,607.62 8.000000 % 0.00
- -------------------------------------------------------------------------------
376,347,086.28 135,768,416.39 1,319,810.82
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 16,060.87 374,454.95 0.00 0.00 2,411,697.16
A-4 0.00 0.00 0.00 0.00 0.00
A-5 31,996.24 247,032.69 0.00 0.00 4,613,685.30
A-6 39,004.95 755,793.10 0.00 0.00 4,823,394.36
A-7 99,393.49 99,393.49 0.00 0.00 15,000,000.00
A-8 30,563.50 30,563.50 0.00 0.00 4,612,500.00
A-9 257,732.84 257,732.84 0.00 0.00 38,895,833.00
A-10 154,000.00 154,000.00 0.00 0.00 23,100,000.00
A-11 99,393.49 99,393.49 0.00 0.00 15,000,000.00
A-12 8,117.14 8,117.14 0.00 0.00 1,225,000.00
A-13 17,579.00 17,579.00 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 58,883.89 88,476.03 0.00 0.00 8,856,888.13
B 64,795.66 64,795.66 0.00 0.00 15,856,628.35
- -------------------------------------------------------------------------------
877,521.07 2,197,331.89 0.00 0.00 134,395,626.30
===============================================================================
Run: 10/03/96 10:13:04
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-3 123.115166 15.928626 0.713816 16.642442 0.000000 107.186540
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 965.744350 43.007290 6.399248 49.406538 0.000000 922.737060
A-6 123.115167 15.928626 0.866777 16.795403 0.000000 107.186541
A-7 1000.000000 0.000000 6.626233 6.626233 0.000000 1000.000000
A-8 1000.000000 0.000000 6.626233 6.626233 0.000000 1000.000000
A-9 1000.000000 0.000000 6.626233 6.626233 0.000000 1000.000000
A-10 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000
A-11 1000.000000 0.000000 6.626233 6.626233 0.000000 1000.000000
A-12 1000.000000 0.000000 6.626237 6.626237 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 944.516158 3.145256 6.258584 9.403840 0.000000 941.370902
B 939.257934 0.000000 3.825351 3.825351 0.000000 936.130188
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:13:05 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S43 (POOL # 4092)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4092
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 32,922.02
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,223.56
SUBSERVICER ADVANCES THIS MONTH 32,575.76
MASTER SERVICER ADVANCES THIS MONTH 2,911.21
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,222,473.11
(B) TWO MONTHLY PAYMENTS: 3 875,275.60
(C) THREE OR MORE MONTHLY PAYMENTS: 2 372,252.45
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 741,015.57
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 134,395,626.30
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 474
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 365,055.28
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 920,678.82
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 81.73648290 % 6.54532200 % 11.71819490 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 81.61136850 % 6.59016099 % 11.79847050 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1571 %
BANKRUPTCY AMOUNT AVAILABLE 228,933.00
FRAUD AMOUNT AVAILABLE 1,468,268.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,953,945.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.57622532
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 307.31
POOL TRADING FACTOR: 35.71055316
AMOUNT PAID FROM SPECIAL RESERVE ACCT FOR A-10 SHORTFALL 934.02
AMOUNT PAID TO CLASS R FROM EARNINGS ON RESERVE ACCOUNT 0.00
AMOUNT ON DEPOSIT IN SPECIAL RESERVE ACCOUNT 67,845.42
................................................................................
Run: 10/03/96 10:13:06 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 7,327,121.70 7.500000 % 549,421.33
A-6 760944AP3 4,188,000.00 4,188,000.00 7.500000 % 0.00
A-7 760944AQ1 11,026,000.00 11,026,000.00 7.500000 % 0.00
A-8 760944AR9 19,073,000.00 19,073,000.00 7.500000 % 0.00
A-9 760944AS7 12,029,900.00 12,029,900.00 7.500000 % 0.00
A-10 760944AH1 8,325,000.00 1,785,446.86 7.500000 % 61,046.82
A-11 760944AJ7 4,175,000.00 4,175,000.00 7.500000 % 0.00
A-12 760944AE8 0.00 0.00 0.147947 % 0.00
R 760944AU2 100.00 0.00 7.500000 % 0.00
M 760944AT5 3,008,033.00 2,901,837.51 7.500000 % 2,909.49
B 5,682,302.33 5,481,694.56 7.500000 % 5,496.15
- -------------------------------------------------------------------------------
133,690,335.33 67,988,000.63 618,873.79
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 45,527.28 594,948.61 0.00 0.00 6,777,700.37
A-6 26,022.26 26,022.26 0.00 0.00 4,188,000.00
A-7 68,510.37 68,510.37 0.00 0.00 11,026,000.00
A-8 118,510.63 118,510.63 0.00 0.00 19,073,000.00
A-9 74,748.13 74,748.13 0.00 0.00 12,029,900.00
A-10 11,093.92 72,140.74 0.00 0.00 1,724,400.04
A-11 25,941.48 25,941.48 0.00 0.00 4,175,000.00
A-12 8,333.26 8,333.26 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 18,030.65 20,940.14 0.00 0.00 2,898,928.02
B 34,060.67 39,556.82 0.00 0.00 5,476,198.41
- -------------------------------------------------------------------------------
430,778.65 1,049,652.44 0.00 0.00 67,369,126.84
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 491.456281 36.851655 3.053678 39.905333 0.000000 454.604626
A-6 1000.000000 0.000000 6.213529 6.213529 0.000000 1000.000000
A-7 1000.000000 0.000000 6.213529 6.213529 0.000000 1000.000000
A-8 1000.000000 0.000000 6.213529 6.213529 0.000000 1000.000000
A-9 1000.000000 0.000000 6.213529 6.213529 0.000000 1000.000000
A-10 214.468091 7.332951 1.332603 8.665554 0.000000 207.135140
A-11 1000.000000 0.000000 6.213528 6.213528 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 964.696036 0.967240 5.994166 6.961406 0.000000 963.728796
B 964.696041 0.967240 5.994167 6.961407 0.000000 963.728801
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:13:08 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S44 (POOL # 4093)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4093
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 18,632.05
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,126.33
SUBSERVICER ADVANCES THIS MONTH 2,685.89
MASTER SERVICER ADVANCES THIS MONTH 2,137.05
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 374,740.07
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 67,369,126.84
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 251
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 289,181.22
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 550,706.48
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.66910040 % 4.26816100 % 8.06273830 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.56830190 % 4.30305120 % 8.12864690 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1466 %
BANKRUPTCY AMOUNT AVAILABLE 137,505.00
FRAUD AMOUNT AVAILABLE 355,941.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,945,200.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.10359215
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 306.91
POOL TRADING FACTOR: 50.39192001
................................................................................
Run: 10/03/96 10:13:09 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 43,375,831.79 7.867447 % 905,853.49
R 760944CB2 100.00 0.00 7.867447 % 0.00
B 3,851,896.47 3,291,655.04 7.867447 % 15,686.96
- -------------------------------------------------------------------------------
154,075,839.47 46,667,486.83 921,540.45
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 283,489.74 1,189,343.23 0.00 0.00 42,469,978.30
R 0.00 0.00 0.00 0.00 0.00
B 21,513.15 37,200.11 0.00 0.00 3,275,968.08
- -------------------------------------------------------------------------------
305,002.89 1,226,543.34 0.00 0.00 45,745,946.38
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 288.741327 6.030025 1.887115 7.917140 0.000000 282.711302
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 854.554390 4.072529 5.585080 9.657609 0.000000 850.481861
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:13:09 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 9,994.82
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,031.65
SUBSERVICER ADVANCES THIS MONTH 15,732.31
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 893,523.70
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 550,465.10
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 45,745,946.38
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 230
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 699,138.29
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 92.94657750 % 7.05342260 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 92.83877950 % 7.16122050 %
BANKRUPTCY AMOUNT AVAILABLE 150,000.00
FRAUD AMOUNT AVAILABLE 289,790.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,663,313.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.24810223
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 130.57
POOL TRADING FACTOR: 29.69053846
................................................................................
Run: 10/03/96 10:13:11 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 3,928,517.93 8.000000 % 1,472,731.90
A-4 760944CF3 31,377,195.00 31,377,195.00 8.000000 % 0.00
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 0.235391 % 0.00
R 760944CM8 100.00 0.00 8.000000 % 0.00
M-1 760944CJ5 6,417,561.00 6,097,198.94 8.000000 % 26,892.98
M-2 760944CK2 4,813,170.00 4,644,574.19 8.000000 % 20,485.87
M-3 760944CL0 3,208,780.00 3,116,491.70 8.000000 % 0.00
B-1 4,813,170.00 4,760,192.39 8.000000 % 0.00
B-2 1,604,363.09 960,948.75 8.000000 % 0.00
- -------------------------------------------------------------------------------
320,878,029.09 96,058,998.90 1,520,110.75
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 26,085.00 1,498,816.90 0.00 0.00 2,455,786.03
A-4 208,341.70 208,341.70 0.00 0.00 31,377,195.00
A-5 273,390.79 273,390.79 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 18,767.25 18,767.25 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 40,484.84 67,377.82 0.00 0.00 6,070,305.96
M-2 61,573.74 82,059.61 0.00 0.00 4,624,088.32
M-3 15,287.73 15,287.73 0.00 0.00 3,116,491.70
B-1 0.00 0.00 0.00 0.00 4,760,192.39
B-2 0.00 0.00 0.00 0.00 921,968.50
- -------------------------------------------------------------------------------
643,931.05 2,164,041.80 0.00 0.00 94,499,907.90
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 88.706048 33.254329 0.589000 33.843329 0.000000 55.451720
A-4 1000.000000 0.000000 6.639908 6.639908 0.000000 1000.000000
A-5 1000.000000 0.000000 6.639908 6.639908 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-1 950.080403 4.190530 6.308446 10.498976 0.000000 945.889873
M-2 964.971981 4.256212 12.792762 17.048974 0.000000 960.715769
M-3 971.238820 0.000000 4.764343 4.764343 0.000000 971.238820
B-1 988.993198 0.000000 0.000000 0.000000 0.000000 988.993198
B-2 598.959647 0.000000 0.000000 0.000000 0.000000 574.663245
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:13:12 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S2 (POOL # 4095)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4095
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 25,962.43
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,135.62
SUBSERVICER ADVANCES THIS MONTH 23,949.32
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,481,380.00
(B) TWO MONTHLY PAYMENTS: 2 280,177.30
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,323,536.97
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 94,499,907.90
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 387
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,135,402.51
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 79.61731210 % 14.42682600 % 5.95586170 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 79.37241710 % 14.61470840 % 6.01287450 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2356 %
BANKRUPTCY AMOUNT AVAILABLE 152,909.00
FRAUD AMOUNT AVAILABLE 1,146,127.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,116,030.71
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.68825888
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 303.51
POOL TRADING FACTOR: 29.45041397
................................................................................
Run: 10/03/96 10:13:13 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 6,244,517.77 7.500000 % 167,364.90
A-4 760944BV9 37,600,000.00 19,577,318.19 7.500000 % 136,081.74
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 0.189367 % 0.00
R 760944BZ0 100.00 0.00 7.500000 % 0.00
M 760944BY3 2,674,000.00 2,584,661.07 7.500000 % 2,527.25
B-1 3,744,527.00 3,619,421.50 7.500000 % 3,539.02
B-2 534,817.23 516,948.88 7.500000 % 505.48
- -------------------------------------------------------------------------------
106,963,444.23 51,542,867.41 310,018.39
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 38,868.85 206,233.75 0.00 0.00 6,077,152.87
A-4 121,858.53 257,940.27 0.00 0.00 19,441,236.45
A-5 62,244.75 62,244.75 0.00 0.00 10,000,000.00
A-6 56,020.28 56,020.28 0.00 0.00 9,000,000.00
A-7 8,100.53 8,100.53 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 16,088.16 18,615.41 0.00 0.00 2,582,133.82
B-1 22,528.99 26,068.01 0.00 0.00 3,615,882.48
B-2 3,217.74 3,723.22 0.00 0.00 516,443.40
- -------------------------------------------------------------------------------
328,927.83 638,946.22 0.00 0.00 51,232,849.02
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 583.599792 15.641579 3.632603 19.274182 0.000000 567.958212
A-4 520.673356 3.619195 3.240918 6.860113 0.000000 517.054161
A-5 1000.000000 0.000000 6.224475 6.224475 0.000000 1000.000000
A-6 1000.000000 0.000000 6.224476 6.224476 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 966.589779 0.945120 6.016515 6.961635 0.000000 965.644660
B-1 966.589772 0.945118 6.016512 6.961630 0.000000 965.644654
B-2 966.589801 0.945127 6.016504 6.961631 0.000000 965.644656
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:13:14 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 14,795.17
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,469.31
SUBSERVICER ADVANCES THIS MONTH 9,677.40
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 787,316.91
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 533,763.09
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 51,232,849.02
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 194
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 259,620.46
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 86.96030740 % 5.01458500 % 8.02510720 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 86.89422930 % 5.03999654 % 8.06577410 %
CLASS A-7 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1897 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 589,779.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,789,829.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.16075711
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 306.66
POOL TRADING FACTOR: 47.89753115
................................................................................
Run: 10/03/96 10:13:16 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 40,706,915.71 7.845132 % 861,098.60
R 760944BR8 100.00 0.00 7.845132 % 0.00
B 7,272,473.94 5,668,477.20 7.845132 % 0.00
- -------------------------------------------------------------------------------
121,207,887.94 46,375,392.91 861,098.60
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 262,283.75 1,123,382.35 0.00 0.00 39,845,817.11
R 0.00 0.00 0.00 0.00 0.00
B 0.00 0.00 0.00 114,476.58 5,590,523.88
- -------------------------------------------------------------------------------
262,283.75 1,123,382.35 0.00 114,476.58 45,436,340.99
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 357.280937 7.557785 2.302041 9.859826 0.000000 349.723152
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 779.442766 0.000000 0.000000 0.000000 0.000000 768.723811
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:13:16 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 14,654.49
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,025.31
SUBSERVICER ADVANCES THIS MONTH 11,185.63
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 488,601.44
(B) TWO MONTHLY PAYMENTS: 1 247,850.02
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 779,115.33
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 45,436,340.99
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 165
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 693,625.36
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 87.77697210 % 12.22302790 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 87.69591970 % 12.30408030 %
BANKRUPTCY AMOUNT AVAILABLE 167,284.00
FRAUD AMOUNT AVAILABLE 715,834.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,904,321.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.36320645
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 312.48
POOL TRADING FACTOR: 37.48629051
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 10/03/96 10:13:17 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 52,705,642.99 6.879705 % 1,495,689.18
R 760944BK3 100.00 0.00 6.879705 % 0.00
B 11,897,842.91 10,134,269.41 6.879705 % 11,270.50
- -------------------------------------------------------------------------------
153,520,242.91 62,839,912.40 1,506,959.68
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 300,049.24 1,795,738.42 0.00 0.00 51,209,953.81
R 0.00 0.00 0.00 0.00 0.00
B 57,693.64 68,964.14 0.00 0.00 10,122,998.91
- -------------------------------------------------------------------------------
357,742.88 1,864,702.56 0.00 0.00 61,332,952.72
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 372.156383 10.561113 2.118658 12.679771 0.000000 361.595270
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 851.773678 0.947273 4.849083 5.796356 0.000000 850.826405
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:13:18 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 17,965.83
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,605.24
SPREAD 12,566.60
SUBSERVICER ADVANCES THIS MONTH 22,618.45
MASTER SERVICER ADVANCES THIS MONTH 4,104.67
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,361,014.62
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,817,605.79
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 61,332,952.72
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 209
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 609,113.23
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,437,074.32
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 83.87287790 % 16.12712210 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 83.49500800 % 16.50499200 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 834,843.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,837,058.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.60521469
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 313.18
POOL TRADING FACTOR: 39.95105242
................................................................................
Run: 10/03/96 10:13:19 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-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 3,477,083.14 8.000000 % 469,800.33
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 30,687,249.65 8.000000 % 1,045,684.61
A-6 760944EU8 23,596,900.00 23,596,900.00 8.000000 % 0.00
A-7 760944EW4 5,326,000.00 7,018,194.32 8.000000 % 0.00
A-8 760944ER5 18,394,000.00 767,061.68 8.000000 % 168,387.94
A-9 760944EX2 7,607,000.00 7,607,000.00 8.000000 % 0.00
A-10 760944EV6 40,000,000.00 12,882,676.27 8.000000 % 259,048.40
A-11 760944EF1 2,607,000.00 914,805.68 8.000000 % 46,466.37
A-12 760944EG9 3,885,000.00 3,885,000.00 8.000000 % 0.00
A-13 760944EN4 5,787,000.00 5,787,000.00 8.000000 % 0.00
A-14 760944FC7 0.00 0.00 0.220350 % 0.00
R 760944FB9 100.00 0.00 8.000000 % 0.00
M-1 760944EY0 9,677,910.00 9,297,824.67 8.000000 % 8,422.28
M-2 760944EZ7 4,032,382.00 3,906,882.79 8.000000 % 3,538.98
M-3 760944FA1 2,419,429.00 2,357,780.52 8.000000 % 0.00
B-1 5,000,153.00 4,932,222.55 8.000000 % 0.00
B-2 1,451,657.66 912,824.88 8.000000 % 0.00
- -------------------------------------------------------------------------------
322,590,531.66 118,030,506.15 2,001,348.91
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 23,021.22 492,821.55 0.00 0.00 3,007,282.81
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-5 203,175.52 1,248,860.13 0.00 0.00 29,641,565.04
A-6 156,231.42 156,231.42 0.00 0.00 23,596,900.00
A-7 0.00 0.00 46,466.37 0.00 7,064,660.69
A-8 5,078.59 173,466.53 0.00 0.00 598,673.74
A-9 50,364.76 50,364.76 0.00 0.00 7,607,000.00
A-10 85,294.20 344,342.60 0.00 0.00 12,623,627.87
A-11 6,056.78 52,523.15 0.00 0.00 868,339.31
A-12 25,721.98 25,721.98 0.00 0.00 3,885,000.00
A-13 38,314.83 38,314.83 0.00 0.00 5,787,000.00
A-14 21,524.42 21,524.42 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 61,559.46 69,981.74 0.00 0.00 9,289,402.39
M-2 77,885.48 81,424.46 0.00 0.00 3,903,343.81
M-3 9,721.46 9,721.46 0.00 0.00 2,357,780.52
B-1 0.00 0.00 0.00 0.00 4,932,222.55
B-2 0.00 0.00 0.00 0.00 905,394.48
- -------------------------------------------------------------------------------
763,950.12 2,765,299.03 46,466.37 0.00 116,068,193.21
===============================================================================
Run: 10/03/96 10:13:19
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 66.033940 8.922066 0.437200 9.359266 0.000000 57.111874
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-5 793.711033 27.046132 5.255038 32.301170 0.000000 766.664900
A-6 1000.000000 0.000000 6.620845 6.620845 0.000000 1000.000000
A-7 1317.723305 0.000000 0.000000 0.000000 8.724440 1326.447745
A-8 41.701733 9.154504 0.276100 9.430604 0.000000 32.547230
A-9 1000.000000 0.000000 6.620844 6.620844 0.000000 1000.000000
A-10 322.066907 6.476210 2.132355 8.608565 0.000000 315.590697
A-11 350.903598 17.823694 2.323276 20.146970 0.000000 333.079904
A-12 1000.000000 0.000000 6.620844 6.620844 0.000000 1000.000000
A-13 1000.000000 0.000000 6.620845 6.620845 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 960.726507 0.870258 6.360822 7.231080 0.000000 959.856249
M-2 968.877153 0.877640 19.315005 20.192645 0.000000 967.999512
M-3 974.519409 0.000000 4.018080 4.018080 0.000000 974.519409
B-1 986.414326 0.000000 0.000000 0.000000 0.000000 986.414326
B-2 628.815529 0.000000 0.000000 0.000000 0.000000 623.696967
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:13:21 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S6 (POOL # 4099)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4099
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 35,716.48
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,441.83
SUBSERVICER ADVANCES THIS MONTH 42,050.17
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,743,685.25
(B) TWO MONTHLY PAYMENTS: 5 1,285,701.50
(C) THREE OR MORE MONTHLY PAYMENTS: 1 356,002.81
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,054,937.49
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 116,068,193.21
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 1,855,397.01
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 81.86270980 % 13.18514000 % 4.95214980 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 81.57277790 % 13.39775031 % 5.02947180 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2234 %
BANKRUPTCY AMOUNT AVAILABLE 186,282.00
FRAUD AMOUNT AVAILABLE 1,289,331.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,959,268.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.71281500
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 304.98
POOL TRADING FACTOR: 35.98003717
................................................................................
Run: 10/03/96 10:13:22 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 4,412,349.26 6.087500 % 167,841.52
A-4 760944DE5 0.00 0.00 3.912500 % 0.00
A-5 760944DR6 28,033,649.00 0.00 6.500000 % 0.00
A-6 760944DW5 56,309,467.00 31,516,782.37 7.150000 % 1,198,868.10
A-7 760944DY1 1,986,000.00 1,111,577.36 7.500000 % 42,283.33
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 4,111,577.37 7.500000 % 42,283.33
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 0.325912 % 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 2,893,033.18 7.500000 % 13,745.14
M-2 760944EB0 6,051,700.00 5,236,032.49 7.500000 % 24,877.01
B 1,344,847.83 1,057,817.77 7.500000 % 5,025.82
- -------------------------------------------------------------------------------
268,959,047.83 81,421,169.80 1,494,924.25
===============================================================================
_______________________________________________________________________________
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 22,214.72 190,056.24 0.00 0.00 4,244,507.74
A-4 14,277.64 14,277.64 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 186,371.66 1,385,239.76 0.00 0.00 30,317,914.27
A-7 6,894.98 49,178.31 0.00 0.00 1,069,294.03
A-8 192,797.85 192,797.85 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 25,503.61 67,786.94 0.00 0.00 4,069,294.04
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 21,946.74 21,946.74 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 17,945.13 31,690.27 0.00 0.00 2,879,288.04
M-2 32,478.47 57,355.48 0.00 0.00 5,211,155.48
B 6,561.52 11,587.34 0.00 0.00 1,052,791.95
- -------------------------------------------------------------------------------
526,992.32 2,021,916.57 0.00 0.00 79,926,245.55
===============================================================================
Run: 10/03/96 10:13:22
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-3 104.661252 3.981213 0.526935 4.508148 0.000000 100.680039
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 559.706636 21.290702 3.309775 24.600477 0.000000 538.415934
A-7 559.706626 21.290700 3.471793 24.762493 0.000000 538.415927
A-8 1000.000000 0.000000 6.202878 6.202878 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-11 109.744491 1.128609 0.680732 1.809341 0.000000 108.615883
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-1 860.381615 4.087774 5.336842 9.424616 0.000000 856.293841
M-2 865.216797 4.110747 5.366834 9.477581 0.000000 861.106050
B 786.570604 3.737092 4.878998 8.616090 0.000000 782.833512
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:13:24 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S7 (POOL # 4100)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4100
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 18,402.86
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,756.71
SUBSERVICER ADVANCES THIS MONTH 21,639.88
MASTER SERVICER ADVANCES THIS MONTH 2,687.81
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,222,617.24
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 196,597.69
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 541,887.65
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 79,926,245.55
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 341
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 242,114.72
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,108,082.60
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.71683680 % 9.98397100 % 1.29919260 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.56040920 % 10.12238654 % 1.31720430 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3256 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 444,494.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,631,391.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.22549153
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 131.20
POOL TRADING FACTOR: 29.71688300
................................................................................
Run: 10/03/96 10:13:25 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 34,459,614.72 7.814128 % 725,144.58
R 760944DC9 100.00 0.00 7.814128 % 0.00
B 6,746,402.77 5,429,736.91 7.814128 % 0.00
- -------------------------------------------------------------------------------
112,439,802.77 39,889,351.63 725,144.58
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 222,462.67 947,607.25 0.00 0.00 33,734,470.14
R 0.00 0.00 0.00 0.00 0.00
B 0.00 0.00 0.00 123,376.50 5,341,413.44
- -------------------------------------------------------------------------------
222,462.67 947,607.25 0.00 123,376.50 39,075,883.58
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 326.034051 6.860838 2.104794 8.965632 0.000000 319.173213
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 804.834383 0.000000 0.000000 0.000000 0.000000 791.742447
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:13:26 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S8 (POOL # 4101)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4101
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,410.36
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,146.58
SUBSERVICER ADVANCES THIS MONTH 11,458.39
MASTER SERVICER ADVANCES THIS MONTH 1,757.64
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 523,656.68
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 246,303.31
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 790,955.46
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 39,075,883.58
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 134
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 225,476.97
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 453,755.22
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 86.38800410 % 13.61199590 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 86.33066500 % 13.66933500 %
BANKRUPTCY AMOUNT AVAILABLE 150,000.00
FRAUD AMOUNT AVAILABLE 489,658.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,927,158.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.30013166
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 315.00
POOL TRADING FACTOR: 34.75271445
................................................................................
Run: 10/03/96 10:13:27 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 13,383,274.90 6.000000 % 749,456.93
A-4 760944EL8 10,000.00 4,517.54 2969.500000 % 252.98
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 6.187500 % 0.00
A-8 760944EJ3 15,077,940.00 1,425,914.27 8.895832 % 0.00
A-9 760944EK0 0.00 0.00 0.215075 % 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 3,738,905.53 7.000000 % 18,503.25
B-2 677,492.20 575,072.64 7.000000 % 2,845.94
- -------------------------------------------------------------------------------
135,502,292.20 76,904,818.18 771,059.10
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 66,707.31 816,164.24 0.00 0.00 12,633,817.97
A-4 11,144.10 11,397.08 0.00 0.00 4,264.56
A-5 195,387.65 195,387.65 0.00 0.00 33,600,000.00
A-6 121,245.02 121,245.02 0.00 0.00 20,850,000.00
A-7 17,101.93 17,101.93 0.00 0.00 3,327,133.30
A-8 10,537.56 10,537.56 0.00 0.00 1,425,914.27
A-9 13,740.55 13,740.55 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B-1 21,742.14 40,245.39 0.00 0.00 3,720,402.28
B-2 3,344.11 6,190.05 0.00 0.00 572,226.70
- -------------------------------------------------------------------------------
460,950.37 1,232,009.47 0.00 0.00 76,133,759.08
===============================================================================
_______________________________________________________________________________
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-3 749.763300 41.986383 3.737104 45.723487 0.000000 707.776917
A-4 451.754000 25.298000 1114.410000 1139.708000 0.000000 426.456000
A-5 1000.000000 0.000000 5.815109 5.815109 0.000000 1000.000000
A-6 1000.000000 0.000000 5.815109 5.815109 0.000000 1000.000000
A-7 94.569568 0.000000 0.486101 0.486101 0.000000 94.569568
A-8 94.569568 0.000000 0.698873 0.698873 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-1 848.825266 4.200702 4.936011 9.136713 0.000000 844.624564
B-2 848.825477 4.200698 4.936013 9.136711 0.000000 844.624779
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:13:28 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S9 (POOL # 4102)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4102
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 18,429.02
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,174.89
SUBSERVICER ADVANCES THIS MONTH 2,177.66
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 1 207,453.74
(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 76,133,759.08
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 329
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 390,469.38
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 94.39049690 % 5.60950310 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 94.36172730 % 5.63827270 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2147 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 417,545.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,688,009.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.62820824
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 130.88
POOL TRADING FACTOR: 56.18632559
................................................................................
Run: 10/03/96 10:13:29 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 21,253,733.41 8.150000 % 549,339.27
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 2,875,559.88 8.500000 % 54,933.93
A-10 760944FD5 0.00 0.00 0.146477 % 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 3,162,233.82 8.500000 % 20,101.90
M-2 760944CY2 2,016,155.00 1,911,178.26 8.500000 % 12,149.11
M-3 760944EE4 1,344,103.00 1,282,779.26 8.500000 % 8,154.46
B-1 2,016,155.00 1,982,564.84 8.500000 % 0.00
B-2 672,055.59 255,783.32 8.500000 % 0.00
- -------------------------------------------------------------------------------
134,410,378.59 40,225,696.79 644,678.67
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 143,960.24 693,299.51 0.00 0.00 20,704,394.14
A-6 6,182.35 6,182.35 0.00 0.00 0.00
A-7 51,055.78 51,055.78 0.00 0.00 7,500,864.00
A-8 1,939.58 1,939.58 0.00 0.00 1,000.00
A-9 20,313.80 75,247.73 0.00 0.00 2,820,625.95
A-10 4,896.91 4,896.91 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 22,338.95 42,440.85 0.00 0.00 3,142,131.92
M-2 13,501.12 25,650.23 0.00 0.00 1,899,029.15
M-3 9,061.92 17,216.38 0.00 0.00 1,274,624.80
B-1 16,591.99 16,591.99 0.00 0.00 1,982,564.84
B-2 0.00 0.00 0.00 0.00 241,554.44
- -------------------------------------------------------------------------------
289,842.64 934,521.31 0.00 0.00 39,566,789.24
===============================================================================
Run: 10/03/96 10:13:29
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 1031.434214 26.659190 6.986326 33.645516 0.000000 1004.775024
A-7 1000.000000 0.000000 6.806653 6.806653 0.000000 1000.000000
A-8 1000.000000 0.000000 1939.580000 1939.580000 0.000000 1000.000000
A-9 551.635791 10.538303 3.896917 14.435220 0.000000 541.097488
R-I 0.000000 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-1 941.068477 5.982247 6.647985 12.630232 0.000000 935.086230
M-2 947.932208 6.025881 6.696469 12.722350 0.000000 941.906327
M-3 954.375714 6.066842 6.741983 12.808825 0.000000 948.308872
B-1 983.339495 0.000000 8.229521 8.229521 0.000000 983.339495
B-2 380.598456 0.000000 0.000000 0.000000 0.000000 359.426279
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:13:31 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S10 (POOL # 4103)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4103
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 10,119.99
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,099.35
SUBSERVICER ADVANCES THIS MONTH 10,936.54
MASTER SERVICER ADVANCES THIS MONTH 5,835.54
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 899,382.34
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 465,386.85
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 39,566,789.24
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 159
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 735,804.48
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 403,198.08
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 78.63420600 % 15.80132100 % 5.56447330 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 78.41648180 % 15.96234112 % 5.62117710 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1485 %
BANKRUPTCY AMOUNT AVAILABLE 118,613.00
FRAUD AMOUNT AVAILABLE 433,881.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,604,879.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.07938460
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 308.43
POOL TRADING FACTOR: 29.43730213
................................................................................
Run: 10/03/96 11:07:31 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 29,784,601.07 7.470000 % 146,838.65
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 64,821,431.50 146,838.65
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 184,394.21 331,232.86 0.00 0.00 29,637,762.42
A-2 216,910.37 216,910.37 0.00 0.00 35,036,830.43
S-1 2,620.77 2,620.77 0.00 0.00 0.00
S-2 12,548.01 12,548.01 0.00 0.00 0.00
S-3 1,666.46 1,666.46 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
418,139.82 564,978.47 0.00 0.00 64,674,592.85
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 900.163233 4.437822 5.572842 10.010664 0.000000 895.725412
A-2 1000.000000 0.000000 6.190924 6.190924 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 25-September-96
DISTRIBUTION DATE 30-September-96
Run: 10/03/96 11:07:32 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 1,620.54
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 64,674,592.85
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 4,999,825.29
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 0.00000000 % 0.00000000 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 100.00000000 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 0.00000000
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.00
POOL TRADING FACTOR: 94.93527911
................................................................................
Run: 10/03/96 10:13:32 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S11 (POOL # 4104)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4104
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609208W1 29,554,000.00 9,900,317.77 10.000000 % 75,672.45
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 37,270,542.45 7.250000 % 605,379.59
A-6 7609208K7 48,625,000.00 9,317,635.58 6.187500 % 151,344.90
A-7 7609208L5 0.00 0.00 3.812500 % 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 0.165756 % 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 8,251,044.61 8.000000 % 7,489.10
M-2 7609208S0 5,252,983.00 5,032,350.47 8.000000 % 4,567.64
M-3 7609208T8 3,501,988.00 3,379,624.34 8.000000 % 0.00
B-1 5,252,983.00 5,134,940.89 8.000000 % 0.00
B-2 1,750,995.34 1,107,283.36 8.000000 % 0.00
- -------------------------------------------------------------------------------
350,198,858.34 131,808,739.47 844,453.68
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 82,241.01 157,913.46 0.00 0.00 9,824,645.32
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 224,462.08 829,841.67 0.00 0.00 36,665,162.86
A-6 47,891.70 199,236.60 0.00 0.00 9,166,290.68
A-7 29,509.02 29,509.02 0.00 0.00 0.00
A-8 43,172.15 43,172.15 0.00 0.00 6,663,000.00
A-9 230,666.15 230,666.15 0.00 0.00 35,600,000.00
A-10 65,778.73 65,778.73 0.00 0.00 10,152,000.00
A-11 18,149.02 18,149.02 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 54,832.51 62,321.61 0.00 0.00 8,243,555.51
M-2 81,450.84 86,018.48 0.00 0.00 5,027,782.83
M-3 24,667.33 24,667.33 0.00 0.00 3,379,624.34
B-1 0.00 0.00 0.00 0.00 5,134,940.89
B-2 0.00 0.00 0.00 0.00 1,098,550.05
- -------------------------------------------------------------------------------
902,820.54 1,747,274.22 0.00 0.00 130,955,552.48
===============================================================================
Run: 10/03/96 10:13:32
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-1 334.990789 2.560481 2.782737 5.343218 0.000000 332.430308
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-5 629.059925 10.217722 3.788517 14.006239 0.000000 618.842203
A-6 191.622326 3.112492 0.984919 4.097411 0.000000 188.509834
A-8 1000.000000 0.000000 6.479386 6.479386 0.000000 1000.000000
A-9 1000.000000 0.000000 6.479386 6.479386 0.000000 1000.000000
A-10 1000.000000 0.000000 6.479386 6.479386 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-1 942.441113 0.855411 6.263014 7.118425 0.000000 941.585701
M-2 957.998621 0.869533 15.505636 16.375169 0.000000 957.129088
M-3 965.058801 0.000000 7.043808 7.043808 0.000000 965.058801
B-1 977.528557 0.000000 0.000000 0.000000 0.000000 977.528557
B-2 632.373676 0.000000 0.000000 0.000000 0.000000 627.386050
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:13:33 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S11 (POOL # 4104)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4104
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 38,988.29
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,842.21
SUBSERVICER ADVANCES THIS MONTH 31,779.93
MASTER SERVICER ADVANCES THIS MONTH 2,014.77
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,248,965.86
(B) TWO MONTHLY PAYMENTS: 1 223,514.41
(C) THREE OR MORE MONTHLY PAYMENTS: 1 394,157.30
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 2,212,589.73
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 130,955,552.48
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 505
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 262,187.29
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 733,550.15
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 82.62236350 % 12.64181700 % 4.73581970 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 82.52502230 % 12.71497265 % 4.76000510 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1662 %
BANKRUPTCY AMOUNT AVAILABLE 544,063.00
FRAUD AMOUNT AVAILABLE 1,406,867.00
SPECIAL HAZARD AMOUNT AVAILABLE 4,200,598.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.64839387
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 308.07
POOL TRADING FACTOR: 37.39462576
................................................................................
Run: 10/03/96 10:13:35 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S12 (POOL # 4105)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4105
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944GC6 40,873,000.00 0.00 7.500000 % 0.00
A-2 760944GB8 9,405,000.00 0.00 5.500000 % 0.00
A-3 760944GF9 27,507,000.00 0.00 7.500000 % 0.00
A-4 760944GE2 39,680,000.00 0.00 6.750000 % 0.00
A-5 760944GJ1 22,004,000.00 12,208,036.15 7.500000 % 539,070.23
A-6 760944GG7 20,505,000.00 11,376,376.16 7.000000 % 502,346.62
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 2,134,310.72 7.500000 % 148,066.81
A-10 760944GA0 3,403,000.00 3,403,000.00 7.500000 % 0.00
A-11 760944GD4 29,995,000.00 29,995,000.00 7.500000 % 0.00
A-12 760944GT9 18,350,000.00 23,690,689.28 7.500000 % 0.00
A-13 760944GH5 23,529,000.00 2,275,275.26 6.137500 % 100,469.32
A-14 760944GU6 0.00 0.00 3.862500 % 0.00
A-15 760944GV4 0.00 0.00 0.162062 % 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 7,823,702.89 7.500000 % 7,576.32
M-2 760944GX0 3,698,106.00 3,560,548.79 7.500000 % 3,447.97
M-3 760944GY8 2,218,863.00 2,143,450.43 7.500000 % 2,075.68
B-1 4,437,728.00 4,323,128.99 7.500000 % 0.00
B-2 1,479,242.76 1,248,952.09 7.500000 % 0.00
- -------------------------------------------------------------------------------
295,848,488.76 137,334,470.76 1,303,052.95
===============================================================================
_______________________________________________________________________________
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 75,950.74 615,020.97 0.00 0.00 11,668,965.92
A-6 66,058.22 568,404.84 0.00 0.00 10,874,029.54
A-7 144,037.21 144,037.21 0.00 0.00 23,152,000.00
A-8 62,213.72 62,213.72 0.00 0.00 10,000,000.00
A-9 13,278.34 161,345.15 0.00 0.00 1,986,243.91
A-10 21,171.33 21,171.33 0.00 0.00 3,403,000.00
A-11 186,610.06 186,610.06 0.00 0.00 29,995,000.00
A-12 0.00 0.00 148,066.81 0.00 23,838,756.09
A-13 11,583.78 112,053.10 0.00 0.00 2,174,805.94
A-14 7,290.00 7,290.00 0.00 0.00 0.00
A-15 18,479.26 18,479.26 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 48,719.04 56,295.36 0.00 0.00 7,816,126.57
M-2 22,171.92 25,619.89 0.00 0.00 3,557,100.82
M-3 13,347.50 15,423.18 0.00 0.00 2,141,374.75
B-1 40,093.85 40,093.85 0.00 0.00 4,323,128.99
B-2 0.00 0.00 0.00 0.00 1,243,556.20
- -------------------------------------------------------------------------------
731,004.97 2,034,057.92 148,066.81 0.00 136,174,088.73
===============================================================================
Run: 10/03/96 10:13:35
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S12 (POOL # 4105)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4105
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 554.809860 24.498738 3.451679 27.950417 0.000000 530.311122
A-6 554.809859 24.498738 3.221566 27.720304 0.000000 530.311121
A-7 1000.000000 0.000000 6.221372 6.221372 0.000000 1000.000000
A-8 1000.000000 0.000000 6.221372 6.221372 0.000000 1000.000000
A-9 285.526518 19.808269 1.776367 21.584636 0.000000 265.718249
A-10 1000.000000 0.000000 6.221372 6.221372 0.000000 1000.000000
A-11 1000.000000 0.000000 6.221372 6.221372 0.000000 1000.000000
A-12 1291.045737 0.000000 0.000000 0.000000 8.069036 1299.114773
A-13 96.700891 4.270021 0.492319 4.762340 0.000000 92.430870
R-I 0.000000 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-1 961.574152 0.931170 5.987826 6.918996 0.000000 960.642983
M-2 962.803335 0.932361 5.995480 6.927841 0.000000 961.870974
M-3 966.012967 0.935470 6.015468 6.950938 0.000000 965.077497
B-1 974.176198 0.000000 9.034770 9.034770 0.000000 974.176198
B-2 844.318542 0.000000 0.000000 0.000000 0.000000 840.670804
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:13:37 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S12 (POOL # 4105)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4105
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 50,744.57
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,575.42
SUBSERVICER ADVANCES THIS MONTH 17,106.14
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,626,782.14
(B) TWO MONTHLY PAYMENTS: 2 457,441.28
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 249,343.14
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 136,174,088.73
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 515
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,027,390.01
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 86.09250610 % 9.85018700 % 4.05730700 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 85.98757850 % 9.92450345 % 4.08791810 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1627 %
BANKRUPTCY AMOUNT AVAILABLE 212,759.00
FRAUD AMOUNT AVAILABLE 728,338.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,447,874.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.23279359
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 306.81
POOL TRADING FACTOR: 46.02831987
................................................................................
Run: 10/03/96 10:13:38 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 5,993,913.96 6.187500 % 627,416.46
A-6 760944FK9 0.00 0.00 2.312500 % 0.00
A-7 760944FN3 6,666,667.00 4,795,131.62 6.250000 % 501,933.21
A-8 760944FU7 32,500,001.00 32,500,001.00 7.500000 % 0.00
A-9 760944FR4 12,000,000.00 12,000,000.00 6.516390 % 0.00
A-10 760944FY9 40,000,000.00 4,800,000.00 10.000000 % 0.00
A-11 760944FE3 10,389,750.00 0.00 0.000000 % 0.00
A-12 760944FF0 5,594,480.00 0.00 0.000000 % 0.00
A-13 760944FG8 5,368,770.00 0.00 0.000000 % 0.00
A-14 760944FQ6 200,000.00 200,000.00 6.516390 % 0.00
A-15 760944FH6 0.00 0.00 0.278931 % 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 1,967,420.02 7.500000 % 9,535.61
M-2 760944FW3 4,582,565.00 3,952,289.83 7.500000 % 19,155.80
B-1 458,256.00 395,355.22 7.500000 % 1,916.19
B-2 917,329.35 692,395.25 7.500000 % 3,355.87
- -------------------------------------------------------------------------------
183,302,633.35 67,296,506.90 1,163,313.14
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 30,608.99 658,025.45 0.00 0.00 5,366,497.50
A-6 11,439.72 11,439.72 0.00 0.00 0.00
A-7 24,734.53 526,667.74 0.00 0.00 4,293,198.41
A-8 201,172.15 201,172.15 0.00 0.00 32,500,001.00
A-9 64,537.41 64,537.41 0.00 0.00 12,000,000.00
A-10 39,615.44 39,615.44 0.00 0.00 4,800,000.00
A-11 0.00 0.00 0.00 0.00 0.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 0.00 0.00 0.00 0.00 0.00
A-14 1,075.63 1,075.63 0.00 0.00 200,000.00
A-15 15,492.18 15,492.18 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 12,178.16 21,713.77 0.00 0.00 1,957,884.41
M-2 24,464.32 43,620.12 0.00 0.00 3,933,134.03
B-1 2,447.21 4,363.40 0.00 0.00 393,439.03
B-2 4,285.90 7,641.77 0.00 0.00 689,039.38
- -------------------------------------------------------------------------------
432,051.64 1,595,364.78 0.00 0.00 66,133,193.76
===============================================================================
Run: 10/03/96 10:13:38
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-5 328.438537 34.379497 1.677230 36.056727 0.000000 294.059040
A-7 719.269707 75.289978 3.710179 79.000157 0.000000 643.979729
A-8 1000.000000 0.000000 6.189912 6.189912 0.000000 1000.000000
A-9 1000.000000 0.000000 5.378118 5.378118 0.000000 1000.000000
A-10 120.000000 0.000000 0.990386 0.990386 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 5.378150 5.378150 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-1 858.654683 4.161692 5.314998 9.476690 0.000000 854.492991
M-2 862.462361 4.180148 5.338565 9.518713 0.000000 858.282213
B-1 862.738775 4.181484 5.340268 9.521752 0.000000 858.557291
B-2 754.794611 3.658304 4.672117 8.330421 0.000000 751.136307
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:13:40 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S13 (POOL # 4106)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4106
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 17,917.31
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,329.28
SUBSERVICER ADVANCES THIS MONTH 14,385.19
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 773,487.31
(B) TWO MONTHLY PAYMENTS: 1 356,062.03
(C) THREE OR MORE MONTHLY PAYMENTS: 1 208,431.79
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 66,133,193.76
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 837,143.10
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.58718570 % 8.79645900 % 1.61635500 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 89.45537570 % 8.90780878 % 1.63681560 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2782 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 369,318.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,776,306.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.22597139
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 131.30
POOL TRADING FACTOR: 36.07869268
................................................................................
Run: 10/03/96 10:13:41 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 24,854,295.57 7.500000 % 285,949.08
A-7 760944HD3 36,855,000.00 28,074,202.02 7.000000 % 322,994.16
A-8 760944HW1 29,999,000.00 5,614,413.69 10.000190 % 64,593.92
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 22,515,812.07 7.500000 % 259,052.75
A-16 760944HM3 0.00 0.00 0.298880 % 0.00
R 760944HV3 1,000.00 0.00 7.500000 % 0.00
M-1 760944HS0 13,271,500.00 12,693,065.12 7.500000 % 12,447.31
M-2 760944HT8 6,032,300.00 5,786,128.93 7.500000 % 5,674.10
M-3 760944HU5 3,619,400.00 3,491,823.46 7.500000 % 0.00
B-1 4,825,900.00 4,670,638.05 7.500000 % 0.00
B-2 2,413,000.00 2,358,480.75 7.500000 % 0.00
B-3 2,412,994.79 2,039,954.30 7.500000 % 0.00
- -------------------------------------------------------------------------------
482,582,094.79 217,215,813.96 950,711.32
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 155,142.05 441,091.13 0.00 0.00 24,568,346.49
A-7 163,558.18 486,552.34 0.00 0.00 27,751,207.86
A-8 46,728.24 111,322.16 0.00 0.00 5,549,819.77
A-9 595,280.47 595,280.47 0.00 0.00 95,366,000.00
A-10 52,221.09 52,221.09 0.00 0.00 8,366,000.00
A-11 8,645.26 8,645.26 0.00 0.00 1,385,000.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 0.00 0.00 0.00 0.00 0.00
A-14 0.00 0.00 0.00 0.00 0.00
A-15 140,545.10 399,597.85 0.00 0.00 22,256,759.32
A-16 54,032.48 54,032.48 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 100,433.00 112,880.31 0.00 0.00 12,680,617.81
M-2 72,153.31 77,827.41 0.00 0.00 5,780,454.83
M-3 33,485.53 33,485.53 0.00 0.00 3,491,823.46
B-1 0.00 0.00 0.00 0.00 4,670,638.05
B-2 0.00 0.00 0.00 0.00 2,358,480.75
B-3 0.00 0.00 0.00 0.00 2,027,636.61
- -------------------------------------------------------------------------------
1,422,224.71 2,372,936.03 0.00 0.00 216,252,784.95
===============================================================================
Run: 10/03/96 10:13:41
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-6 761.747443 8.763917 4.754875 13.518792 0.000000 752.983526
A-7 761.747443 8.763917 4.437883 13.201800 0.000000 752.983526
A-8 187.153361 2.153202 1.557660 3.710862 0.000000 185.000159
A-9 1000.000000 0.000000 6.242062 6.242062 0.000000 1000.000000
A-10 1000.000000 0.000000 6.242062 6.242062 0.000000 1000.000000
A-11 1000.000000 0.000000 6.242065 6.242065 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-15 761.724418 8.763921 4.754731 13.518652 0.000000 752.960497
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 956.415260 0.937898 7.567570 8.505468 0.000000 955.477362
M-2 959.191176 0.940620 11.961161 12.901781 0.000000 958.250556
M-3 964.752020 0.000000 9.251680 9.251680 0.000000 964.752020
B-1 967.827359 0.000000 0.000000 0.000000 0.000000 967.827359
B-2 977.406030 0.000000 0.000000 0.000000 0.000000 977.406030
B-3 845.403524 0.000000 0.000000 0.000000 0.000000 840.298793
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:13:43 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S14 (POOL # 4107)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4107
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 62,592.36
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 22,895.14
SUBSERVICER ADVANCES THIS MONTH 62,787.52
MASTER SERVICER ADVANCES THIS MONTH 4,654.68
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 2,965,430.05
(B) TWO MONTHLY PAYMENTS: 9 2,711,101.70
(C) THREE OR MORE MONTHLY PAYMENTS: 2 448,148.47
FORECLOSURES
NUMBER OF LOANS 8
AGGREGATE PRINCIPAL BALANCE 2,289,495.71
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 216,252,784.95
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 775
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 627,769.09
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 750,018.84
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 85.71002270 % 10.11483300 % 4.17514400 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 85.66046140 % 10.15149752 % 4.18804110 %
CLASS A-16 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2986 %
BANKRUPTCY AMOUNT AVAILABLE 245,792.00
FRAUD AMOUNT AVAILABLE 2,273,284.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,730,871.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.27078124
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 308.49
POOL TRADING FACTOR: 44.81160559
................................................................................
Run: 10/03/96 10:13:44 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-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 14,312,235.34 5.600000 % 679,571.92
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 16,916,029.09 6.187500 % 514,957.53
A-11 760944JE9 0.00 0.00 2.312500 % 0.00
A-12 760944JN9 2,200,013.00 756,011.35 7.500000 % 15,084.87
A-13 760944JP4 9,999,984.00 3,436,368.07 9.500000 % 68,566.65
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 6.609000 % 0.00
A-17 760944JT6 11,027,260.00 2,328,663.67 8.094800 % 0.00
A-18 760944JU3 4,711,421.00 0.00 0.000000 % 0.00
A-19 760944JV1 0.00 0.00 0.314845 % 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 4,984,229.64 7.000000 % 24,070.68
M-2 760944JK5 5,050,288.00 4,454,286.67 7.000000 % 21,511.39
B-1 1,442,939.00 1,317,980.15 7.000000 % 6,365.01
B-2 721,471.33 282,929.64 7.000000 % 1,366.36
- -------------------------------------------------------------------------------
288,587,914.33 135,458,765.94 1,331,494.41
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 66,540.39 746,112.31 0.00 0.00 13,632,663.42
A-4 51,300.71 51,300.71 0.00 0.00 10,298,695.00
A-5 222,497.26 222,497.26 0.00 0.00 40,000,000.00
A-6 67,241.61 67,241.61 0.00 0.00 11,700,000.00
A-7 7,388.57 7,388.57 0.00 0.00 0.00
A-8 103,167.66 103,167.66 0.00 0.00 18,141,079.00
A-9 2,317.26 2,317.26 0.00 0.00 10,000.00
A-10 86,896.74 601,854.27 0.00 0.00 16,401,071.56
A-11 32,476.56 32,476.56 0.00 0.00 0.00
A-12 4,707.38 19,792.25 0.00 0.00 740,926.48
A-13 27,102.74 95,669.39 0.00 0.00 3,367,801.42
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 35,775.89 35,775.89 0.00 0.00 6,520,258.32
A-17 15,649.58 15,649.58 0.00 0.00 2,328,663.67
A-18 0.00 0.00 0.00 0.00 0.00
A-19 35,407.39 35,407.39 0.00 0.00 0.00
R-I 0.10 0.10 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 28,965.83 53,036.51 0.00 0.00 4,960,158.96
M-2 25,886.07 47,397.46 0.00 0.00 4,432,775.28
B-1 7,659.44 14,024.45 0.00 0.00 1,311,615.14
B-2 1,644.25 3,010.61 0.00 0.00 281,563.28
- -------------------------------------------------------------------------------
822,625.43 2,154,119.84 0.00 0.00 134,127,271.53
===============================================================================
Run: 10/03/96 10:13:44
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-3 603.403437 28.650733 2.805341 31.456074 0.000000 574.752704
A-4 1000.000000 0.000000 4.981283 4.981283 0.000000 1000.000000
A-5 1000.000000 0.000000 5.562432 5.562432 0.000000 1000.000000
A-6 1000.000000 0.000000 5.747146 5.747146 0.000000 1000.000000
A-8 1000.000000 0.000000 5.686964 5.686964 0.000000 1000.000000
A-9 1000.000000 0.000000 231.726000 231.726000 0.000000 1000.000000
A-10 532.174833 16.200459 2.733754 18.934213 0.000000 515.974374
A-12 343.639492 6.856719 2.139706 8.996425 0.000000 336.782774
A-13 343.637357 6.856676 2.710278 9.566954 0.000000 336.780681
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 0.911118 0.911118 0.000000 166.053934
A-17 211.173371 0.000000 1.419172 1.419172 0.000000 211.173371
A-18 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-I 0.000000 0.000000 1.000000 1.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 863.516255 4.170238 5.018321 9.188559 0.000000 859.346017
M-2 881.986665 4.259438 5.125662 9.385100 0.000000 877.727227
B-1 913.399769 4.411143 5.308222 9.719365 0.000000 908.988627
B-2 392.156456 1.893866 2.279009 4.172875 0.000000 390.262604
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:13:46 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S15 (POOL # 4108)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4108
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 36,685.32
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,956.77
SUBSERVICER ADVANCES THIS MONTH 25,458.37
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 2,017,296.09
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 397,723.19
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 134,127,271.53
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 567
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 677,314.19
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.85034200 % 6.96781500 % 1.18184290 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.80918800 % 7.00300105 % 1.18781100 %
CLASS A-19 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3151 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 715,923.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,765,716.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.76642898
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 133.06
POOL TRADING FACTOR: 46.47709238
................................................................................
Run: 10/03/96 11:07:35 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-MZ2 (POOL # 8018)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 8018
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944MC9 31,903,000.00 28,949,437.52 7.470000 % 50,661.00
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 53,017,958.10 50,661.00
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 190,707.21 241,368.21 0.00 0.00 28,898,776.52
A-2 158,553.69 158,553.69 0.00 0.00 24,068,520.58
S-1 4,126.95 4,126.95 0.00 0.00 0.00
S-2 6,932.09 6,932.09 0.00 0.00 0.00
S-3 3,638.19 3,638.19 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
363,958.13 414,619.13 0.00 0.00 52,967,297.10
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 907.420541 1.587970 5.977720 7.565690 0.000000 905.832571
A-2 1000.000000 0.000000 6.587596 6.587596 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 25-September-96
DISTRIBUTION DATE 30-September-96
Run: 10/03/96 11:07:36 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 1,325.45
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 52,967,297.10
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 2,554,107.38
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 0.00000000 % 0.00000000 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 100.00000000 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 0.00000000
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.00
POOL TRADING FACTOR: 94.63241648
................................................................................
Run: 10/03/96 10:13:47 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 19,684,908.87 7.000000 % 557,949.30
A-2 760944KV9 20,040,000.00 11,694,571.79 7.000000 % 152,761.13
A-3 760944KS6 30,024,000.00 17,520,849.50 6.000000 % 228,867.27
A-4 760944LF3 10,008,000.00 5,840,283.15 10.000000 % 76,289.09
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 0.239948 % 0.00
R 760944LE6 333,970.00 0.00 7.000000 % 0.00
M-1 760944LB2 5,917,999.88 5,719,693.86 7.000000 % 0.00
M-2 760944LC0 2,689,999.61 2,599,860.52 7.000000 % 0.00
M-3 760944LD8 1,613,999.76 1,559,916.31 7.000000 % 0.00
B-1 2,151,999.69 2,079,888.42 7.000000 % 0.00
B-2 1,075,999.84 1,039,944.22 7.000000 % 0.00
B-3 1,075,999.84 1,039,944.23 7.000000 % 0.00
- -------------------------------------------------------------------------------
215,199,968.62 158,881,860.87 1,015,866.79
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 114,540.32 672,489.62 0.00 0.00 19,126,959.57
A-2 68,047.05 220,808.18 0.00 0.00 11,541,810.66
A-3 87,384.29 316,251.56 0.00 0.00 17,291,982.23
A-4 48,546.83 124,835.92 0.00 0.00 5,763,994.06
A-5 129,937.10 129,937.10 0.00 0.00 22,331,000.00
A-6 106,342.32 106,342.32 0.00 0.00 18,276,000.00
A-7 197,224.38 197,224.38 0.00 0.00 33,895,000.00
A-8 81,694.36 81,694.36 0.00 0.00 14,040,000.00
A-9 9,077.15 9,077.15 0.00 0.00 1,560,000.00
A-10 31,689.73 31,689.73 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 33,011.17 33,011.17 0.00 0.00 5,719,693.86
M-2 0.00 0.00 0.00 0.00 2,599,860.52
M-3 0.00 0.00 0.00 0.00 1,559,916.31
B-1 0.00 0.00 0.00 0.00 2,079,888.42
B-2 0.00 0.00 0.00 0.00 1,039,944.22
B-3 0.00 0.00 0.00 0.00 1,001,745.95
- -------------------------------------------------------------------------------
907,494.70 1,923,361.49 0.00 0.00 157,827,795.80
===============================================================================
Run: 10/03/96 10:13:47
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-1 392.395425 11.122061 2.283226 13.405287 0.000000 381.273364
A-2 583.561467 7.622811 3.395561 11.018372 0.000000 575.938656
A-3 583.561467 7.622811 2.910481 10.533292 0.000000 575.938657
A-4 583.561466 7.622811 4.850802 12.473613 0.000000 575.938655
A-5 1000.000000 0.000000 5.818687 5.818687 0.000000 1000.000000
A-6 1000.000000 0.000000 5.818687 5.818687 0.000000 1000.000000
A-7 1000.000000 0.000000 5.818687 5.818687 0.000000 1000.000000
A-8 1000.000000 0.000000 5.818687 5.818687 0.000000 1000.000000
A-9 1000.000000 0.000000 5.818686 5.818686 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 966.491040 0.000000 5.578096 5.578096 0.000000 966.491040
M-2 966.491040 0.000000 0.000000 0.000000 0.000000 966.491040
M-3 966.491042 0.000000 0.000000 0.000000 0.000000 966.491042
B-1 966.491041 0.000000 0.000000 0.000000 0.000000 966.491041
B-2 966.491054 0.000000 0.000000 0.000000 0.000000 966.491055
B-3 966.491064 0.000000 0.000000 0.000000 0.000000 930.990798
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:13:49 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S16 (POOL # 4109)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4109
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 35,903.75
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,654.08
SUBSERVICER ADVANCES THIS MONTH 9,046.38
MASTER SERVICER ADVANCES THIS MONTH 2,401.60
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 372,682.70
(B) TWO MONTHLY PAYMENTS: 1 201,844.77
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 715,705.09
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 157,827,795.80
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 552
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 338,370.21
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 621,775.90
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.16371910 % 6.21812400 % 2.61815720 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.12890780 % 6.25965195 % 2.61144030 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2406 %
BANKRUPTCY AMOUNT AVAILABLE 100,722.00
FRAUD AMOUNT AVAILABLE 813,516.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,277,559.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.63819908
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 309.47
POOL TRADING FACTOR: 73.34006450
................................................................................
Run: 10/03/96 10:13:50 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 15,961,338.15 5.650000 % 1,193,494.91
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 20,233,507.65 6.037500 % 644,441.27
A-8 760944KE7 0.00 0.00 13.850000 % 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 7,391,178.75 7.000000 % 93,256.69
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 0.142481 % 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 3,558,074.34 7.000000 % 16,844.50
M-2 760944KM9 2,343,800.00 2,033,210.12 7.000000 % 3,131.87
M-3 760944MF2 1,171,900.00 1,016,605.07 7.000000 % 0.00
B-1 1,406,270.00 1,219,917.40 7.000000 % 0.00
B-2 351,564.90 229,639.51 7.000000 % 0.00
- -------------------------------------------------------------------------------
234,376,334.90 117,637,470.99 1,951,169.24
===============================================================================
_______________________________________________________________________________
REMAINING
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 74,768.71 1,268,263.62 0.00 0.00 14,767,843.24
A-4 37,339.11 37,339.11 0.00 0.00 7,444,000.00
A-5 150,191.47 150,191.47 0.00 0.00 28,305,000.00
A-6 71,331.25 71,331.25 0.00 0.00 12,746,000.00
A-7 101,281.58 745,722.85 0.00 0.00 19,589,066.38
A-8 58,084.88 58,084.88 0.00 0.00 0.00
A-9 85,493.36 85,493.36 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 42,895.71 136,152.40 0.00 0.00 7,297,922.06
A-14 14,572.76 14,572.76 0.00 0.00 2,768,000.00
A-15 0.00 0.00 0.00 0.00 0.00
A-16 13,896.48 13,896.48 0.00 0.00 0.00
R-I 3.77 3.77 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 41,319.77 58,164.27 0.00 0.00 3,541,229.84
M-2 23,611.59 26,743.46 0.00 0.00 2,030,078.25
M-3 0.00 0.00 0.00 0.00 1,016,605.07
B-1 0.00 0.00 0.00 0.00 1,219,917.40
B-2 0.00 0.00 0.00 0.00 211,470.63
- -------------------------------------------------------------------------------
714,790.44 2,665,959.68 0.00 0.00 115,668,132.87
===============================================================================
Run: 10/03/96 10:13:50
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-3 749.957156 56.077381 3.513072 59.590453 0.000000 693.879775
A-4 1000.000000 0.000000 5.016001 5.016001 0.000000 1000.000000
A-5 1000.000000 0.000000 5.306182 5.306182 0.000000 1000.000000
A-6 1000.000000 0.000000 5.596364 5.596364 0.000000 1000.000000
A-7 431.657372 13.748374 2.160720 15.909094 0.000000 417.908998
A-9 1000.000000 0.000000 5.803636 5.803636 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-13 214.984839 2.712527 1.247694 3.960221 0.000000 212.272311
A-14 461.333333 0.000000 2.428793 2.428793 0.000000 461.333333
A-15 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-I 0.000000 0.000000 37.710000 37.710000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 867.484479 4.106812 10.074061 14.180873 0.000000 863.377667
M-2 867.484478 1.336236 10.074063 11.410299 0.000000 866.148242
M-3 867.484487 0.000000 0.000000 0.000000 0.000000 867.484487
B-1 867.484480 0.000000 0.000000 0.000000 0.000000 867.484480
B-2 653.192369 0.000000 0.000000 0.000000 0.000000 601.512352
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:13:52 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S17 (POOL # 4110)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4110
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 33,417.48
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,780.18
SUBSERVICER ADVANCES THIS MONTH 10,318.45
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 309,084.40
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 715,588.01
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 115,668,132.87
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 1,412,423.20
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.15061230 % 5.61716400 % 1.23222380 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.06697450 % 5.69552996 % 1.23749560 %
CLASS A-16 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1427 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 610,423.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,714,776.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.61063883
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 134.43
POOL TRADING FACTOR: 49.35145561
................................................................................
Run: 10/03/96 10:13:53 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-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 9,831,028.68 7.500000 % 472,798.95
A-3 760944LY2 81,356,000.00 23,721,387.31 6.250000 % 882,555.98
A-4 760944LN6 40,678,000.00 11,860,693.65 10.000000 % 441,277.99
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 0.136664 % 0.00
R 760944LX4 1,000.00 0.00 7.500000 % 0.00
M-1 760944LU0 13,767,600.00 13,269,668.13 7.500000 % 13,262.97
M-2 760944LV8 6,257,900.00 6,051,312.72 7.500000 % 6,048.26
M-3 760944LW6 3,754,700.00 3,645,216.61 7.500000 % 3,643.38
B-1 5,757,200.00 5,626,218.67 7.500000 % 5,623.38
B-2 2,753,500.00 2,690,855.48 7.500000 % 0.00
B-3 2,753,436.49 2,288,216.95 7.500000 % 0.00
- -------------------------------------------------------------------------------
500,624,336.49 266,009,598.20 1,825,210.91
===============================================================================
_______________________________________________________________________________
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 61,215.87 534,014.82 0.00 0.00 9,358,229.73
A-3 123,090.32 1,005,646.30 0.00 0.00 22,838,831.33
A-4 98,472.25 539,750.24 0.00 0.00 11,419,415.66
A-5 414,655.22 414,655.22 0.00 0.00 66,592,000.00
A-6 327,324.31 327,324.31 0.00 0.00 52,567,000.00
A-7 332,760.31 332,760.31 0.00 0.00 53,440,000.00
A-8 89,827.85 89,827.85 0.00 0.00 14,426,000.00
A-9 30,182.57 30,182.57 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 82,627.60 95,890.57 0.00 0.00 13,256,405.16
M-2 37,680.32 43,728.58 0.00 0.00 6,045,264.46
M-3 22,698.04 26,341.42 0.00 0.00 3,641,573.23
B-1 41,604.35 47,227.73 0.00 0.00 5,620,595.29
B-2 29,409.27 29,409.27 0.00 0.00 2,690,855.48
B-3 0.00 0.00 0.00 0.00 2,283,240.40
- -------------------------------------------------------------------------------
1,691,548.28 3,516,759.19 0.00 0.00 264,179,410.74
===============================================================================
Run: 10/03/96 10:13:53
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-2 138.107281 6.641927 0.859967 7.501894 0.000000 131.465354
A-3 291.575143 10.848075 1.512984 12.361059 0.000000 280.727068
A-4 291.575143 10.848075 2.420774 13.268849 0.000000 280.727068
A-5 1000.000000 0.000000 6.226802 6.226802 0.000000 1000.000000
A-6 1000.000000 0.000000 6.226802 6.226802 0.000000 1000.000000
A-7 1000.000000 0.000000 6.226802 6.226802 0.000000 1000.000000
A-8 1000.000000 0.000000 6.226802 6.226802 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 963.833067 0.963347 6.001598 6.964945 0.000000 962.869720
M-2 966.987763 0.966500 6.021240 6.987740 0.000000 966.021263
M-3 970.840975 0.970352 6.045234 7.015586 0.000000 969.870624
B-1 977.249126 0.976756 7.226490 8.203246 0.000000 976.272370
B-2 977.249130 0.000000 10.680686 10.680686 0.000000 977.249130
B-3 831.040396 0.000000 0.000000 0.000000 0.000000 829.233000
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:13:54 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S18 (POOL # 4111)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4111
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 69,677.98
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 28,149.74
SUBSERVICER ADVANCES THIS MONTH 42,345.04
MASTER SERVICER ADVANCES THIS MONTH 4,094.50
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 14 3,517,439.93
(B) TWO MONTHLY PAYMENTS: 2 623,951.43
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,671,308.87
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 264,179,410.74
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 926
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 541,952.33
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,564,312.17
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.37959500 % 8.63359700 % 3.98680770 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.30486460 % 8.68472028 % 4.01041520 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1366 %
BANKRUPTCY AMOUNT AVAILABLE 224,285.00
FRAUD AMOUNT AVAILABLE 2,720,982.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,918,865.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.07739686
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 308.56
POOL TRADING FACTOR: 52.76998969
................................................................................
Run: 10/03/96 10:11:16 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 31,281,311.94 6.901597 % 496,813.06
A-2 760944LJ5 5,265,582.31 1,996,585.67 6.901597 % 31,709.98
S-1 760944LK2 0.00 0.00 0.090000 % 0.00
S-2 760944LG1 0.00 0.00 0.143600 % 0.00
- -------------------------------------------------------------------------------
87,763,582.31 33,277,897.61 528,523.04
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 177,956.98 674,770.04 0.00 0.00 30,784,498.88
A-2 11,358.42 43,068.40 0.00 0.00 1,964,875.69
S-1 2,468.76 2,468.76 0.00 0.00 0.00
S-2 3,939.05 3,939.05 0.00 0.00 0.00
- -------------------------------------------------------------------------------
195,723.21 724,246.25 0.00 0.00 32,749,374.57
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 379.176610 6.022122 2.157107 8.179229 0.000000 373.154487
A-2 379.176614 6.022122 2.157106 8.179228 0.000000 373.154492
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:11:17 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-19 (POOL # 3184)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 3184
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 9,385.05
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,933.36
SUBSERVICER ADVANCES THIS MONTH 6,917.59
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 707,919.65
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 294,261.52
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 32,749,374.57
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 495,796.31
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 %
LETTER OF CREDIT - TOTAL AVAILABLE AMOUNT 7,668,090.86
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 7.92097639
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 315.52
POOL TRADING FACTOR: 37.31544874
................................................................................
Run: 10/03/96 10:13:56 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-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 6,753,054.78 5.249810 % 826,526.08
A-5 760944NJ3 21,873,000.00 21,873,000.00 5.750030 % 0.00
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 34,194,414.64 6.137500 % 964,384.55
A-10 760944NK0 0.00 0.00 2.362500 % 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 6.009000 % 0.00
A-14 760944NP9 13,505,000.00 3,526,465.71 8.929548 % 0.00
A-15 760944NQ7 0.00 0.00 0.095060 % 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 3,388,919.73 7.000000 % 16,054.08
M-2 760944NW4 1,958,800.00 1,694,459.87 7.000000 % 8,027.04
M-3 760944NX2 1,305,860.00 1,129,634.12 7.000000 % 5,351.33
B-1 1,567,032.00 1,355,560.98 7.000000 % 6,421.60
B-2 783,516.00 677,780.49 7.000000 % 3,210.80
B-3 914,107.69 790,748.79 7.000000 % 3,745.97
- -------------------------------------------------------------------------------
261,172,115.69 153,721,031.01 1,833,721.45
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 29,482.33 856,008.41 0.00 0.00 5,926,528.70
A-5 104,591.50 104,591.50 0.00 0.00 21,873,000.00
A-6 62,717.69 62,717.69 0.00 0.00 12,561,000.00
A-7 138,276.75 138,276.75 0.00 0.00 23,816,000.00
A-8 104,741.04 104,741.04 0.00 0.00 18,040,000.00
A-9 174,527.79 1,138,912.34 0.00 0.00 33,230,030.09
A-10 67,180.76 67,180.76 0.00 0.00 0.00
A-11 75,361.33 75,361.33 0.00 0.00 12,499,498.87
A-12 14,095.31 14,095.31 0.00 0.00 2,400,000.00
A-13 45,076.52 45,076.52 0.00 0.00 9,020,493.03
A-14 26,187.08 26,187.08 0.00 0.00 3,526,465.71
A-15 12,151.98 12,151.98 0.00 0.00 0.00
R-I 2.64 2.64 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 19,727.74 35,781.82 0.00 0.00 3,372,865.65
M-2 9,863.87 17,890.91 0.00 0.00 1,686,432.83
M-3 6,575.88 11,927.21 0.00 0.00 1,124,282.79
B-1 7,891.05 14,312.65 0.00 0.00 1,349,139.38
B-2 3,945.53 7,156.33 0.00 0.00 674,569.69
B-3 4,603.13 8,349.10 0.00 0.00 787,002.82
- -------------------------------------------------------------------------------
906,999.92 2,740,721.37 0.00 0.00 151,887,309.56
===============================================================================
Run: 10/03/96 10:13:56
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-4 850.724966 104.122711 3.714075 107.836786 0.000000 746.602255
A-5 1000.000000 0.000000 4.781763 4.781763 0.000000 1000.000000
A-6 1000.000000 0.000000 4.993049 4.993049 0.000000 1000.000000
A-7 1000.000000 0.000000 5.806044 5.806044 0.000000 1000.000000
A-8 1000.000000 0.000000 5.806044 5.806044 0.000000 1000.000000
A-9 961.138225 27.106967 4.905635 32.012602 0.000000 934.031259
A-11 337.824294 0.000000 2.036793 2.036793 0.000000 337.824294
A-12 1000.000000 0.000000 5.873046 5.873046 0.000000 1000.000000
A-13 261.122971 0.000000 1.304864 1.304864 0.000000 261.122971
A-14 261.122970 0.000000 1.939066 1.939066 0.000000 261.122970
R-I 0.000000 0.000000 26.440000 26.440000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 865.049962 4.097938 5.035670 9.133608 0.000000 860.952024
M-2 865.049964 4.097938 5.035670 9.133608 0.000000 860.952027
M-3 865.049944 4.097935 5.035670 9.133605 0.000000 860.952009
B-1 865.049967 4.097938 5.035666 9.133604 0.000000 860.952029
B-2 865.049967 4.097938 5.035673 9.133611 0.000000 860.952029
B-3 865.049926 4.097942 5.035665 9.133607 0.000000 860.951985
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:13:57 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S20 (POOL # 4112)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4112
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 42,083.01
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,477.28
SUBSERVICER ADVANCES THIS MONTH 18,111.61
MASTER SERVICER ADVANCES THIS MONTH 2,494.48
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 480,644.32
(B) TWO MONTHLY PAYMENTS: 1 238,511.68
(C) THREE OR MORE MONTHLY PAYMENTS: 1 406,936.52
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 652,395.59
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 151,887,309.56
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 587
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 241,705.80
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,105,509.95
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.12110110 % 4.04174600 % 1.83715280 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.07831160 % 4.07116387 % 1.85052450 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0957 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 786,800.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,743,769.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.55039992
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 135.16
POOL TRADING FACTOR: 58.15602066
................................................................................
Run: 10/03/96 10:13:59 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 13,712,642.36 6.500000 % 1,112,225.83
A-4 760944QX9 38,099,400.00 5,485,051.22 10.000000 % 444,889.87
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 0.077442 % 0.00
R 760944QL5 1,000.00 0.00 7.500000 % 0.00
M-1 760944QH4 7,403,017.00 7,152,233.12 7.500000 % 6,722.60
M-2 760944QJ0 3,365,008.00 3,251,015.27 7.500000 % 3,055.73
M-3 760944QK7 2,692,006.00 2,612,289.31 7.500000 % 2,455.37
B-1 2,422,806.00 2,356,551.87 7.500000 % 2,214.99
B-2 1,480,605.00 1,447,378.66 7.500000 % 1,360.43
B-3 1,480,603.82 1,386,218.47 7.500000 % 1,302.95
- -------------------------------------------------------------------------------
269,200,605.82 154,410,940.28 1,574,227.77
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 73,870.93 1,186,096.76 0.00 0.00 12,600,416.53
A-4 45,458.99 490,348.86 0.00 0.00 5,040,161.35
A-5 383,244.31 383,244.31 0.00 0.00 61,656,000.00
A-6 56,066.95 56,066.95 0.00 0.00 9,020,000.00
A-7 230,918.74 230,918.74 0.00 0.00 37,150,000.00
A-8 57,071.18 57,071.18 0.00 0.00 9,181,560.00
A-9 9,910.42 9,910.42 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 44,457.19 51,179.79 0.00 0.00 7,145,510.52
M-2 20,207.82 23,263.55 0.00 0.00 3,247,959.54
M-3 16,237.59 18,692.96 0.00 0.00 2,609,833.94
B-1 14,647.97 16,862.96 0.00 0.00 2,354,336.88
B-2 8,996.69 10,357.12 0.00 0.00 1,446,018.23
B-3 8,616.52 9,919.47 0.00 0.00 1,384,915.52
- -------------------------------------------------------------------------------
969,705.30 2,543,933.07 0.00 0.00 152,836,712.51
===============================================================================
Run: 10/03/96 10:13:59
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-3 342.468454 27.777452 1.844901 29.622353 0.000000 314.691002
A-4 143.966866 11.677083 1.193168 12.870251 0.000000 132.289783
A-5 1000.000000 0.000000 6.215848 6.215848 0.000000 1000.000000
A-6 1000.000000 0.000000 6.215848 6.215848 0.000000 1000.000000
A-7 1000.000000 0.000000 6.215848 6.215848 0.000000 1000.000000
A-8 1000.000000 0.000000 6.215848 6.215848 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 966.124098 0.908089 6.005280 6.913369 0.000000 965.216009
M-2 966.124084 0.908090 6.005281 6.913371 0.000000 965.215994
M-3 970.387625 0.912097 6.031781 6.943878 0.000000 969.475529
B-1 972.653968 0.914225 6.045870 6.960095 0.000000 971.739743
B-2 977.558944 0.918834 6.076361 6.995195 0.000000 976.640110
B-3 936.252123 0.880006 5.819605 6.699611 0.000000 935.372111
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:14:00 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S21 (POOL # 4113)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4113
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 41,118.85
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,169.05
SUBSERVICER ADVANCES THIS MONTH 20,419.75
MASTER SERVICER ADVANCES THIS MONTH 2,000.82
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,437,478.63
(B) TWO MONTHLY PAYMENTS: 2 1,096,592.33
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 216,878.43
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 152,836,712.51
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 536
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 278,383.62
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,429,092.30
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.20958760 % 8.42915500 % 3.36125730 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.09934190 % 8.50797154 % 3.39268660 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0774 %
BANKRUPTCY AMOUNT AVAILABLE 140,181.00
FRAUD AMOUNT AVAILABLE 1,571,922.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,588,291.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.02434338
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 313.87
POOL TRADING FACTOR: 56.77428253
................................................................................
Run: 10/03/96 10:14:01 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 10,259,076.28 7.000000 % 1,240,774.27
A-2 760944PP7 20,000,000.00 14,558,102.56 7.000000 % 348,051.18
A-3 760944PQ5 20,000,000.00 15,118,489.29 7.000000 % 312,210.14
A-4 760944PR3 44,814,000.00 35,250,720.44 7.000000 % 611,645.25
A-5 760944PS1 26,250,000.00 26,250,000.00 7.000000 % 0.00
A-6 760944PT9 29,933,000.00 29,933,000.00 7.000000 % 0.00
A-7 760944PU6 15,000,000.00 12,713,639.10 7.000000 % 146,230.36
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 6.209000 % 0.00
A-13 760944PM4 9,750,000.00 1,837,004.63 8.845662 % 0.00
A-14 760944PN2 0.00 0.00 0.209915 % 0.00
R 760944QA9 100.00 0.00 7.000000 % 0.00
M-1 760944PX0 8,667,030.00 8,364,819.09 7.000000 % 8,736.71
M-2 760944PY8 4,333,550.00 4,196,152.85 7.000000 % 4,382.71
M-3 760944PZ5 2,600,140.00 2,517,701.39 7.000000 % 2,629.63
B-1 2,773,475.00 2,688,333.41 7.000000 % 0.00
B-2 1,560,100.00 1,512,207.26 7.000000 % 0.00
B-3 1,733,428.45 1,632,977.19 7.000000 % 0.00
- -------------------------------------------------------------------------------
346,680,823.45 277,975,567.64 2,674,660.25
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 59,538.86 1,300,313.13 0.00 0.00 9,018,302.01
A-2 84,488.38 432,539.56 0.00 0.00 14,210,051.38
A-3 87,740.61 399,950.75 0.00 0.00 14,806,279.15
A-4 204,578.61 816,223.86 0.00 0.00 34,639,075.19
A-5 152,342.66 152,342.66 0.00 0.00 26,250,000.00
A-6 173,717.07 173,717.07 0.00 0.00 29,933,000.00
A-7 73,783.98 220,014.34 0.00 0.00 12,567,408.74
A-8 217,632.38 217,632.38 0.00 0.00 37,500,000.00
A-9 249,882.59 249,882.59 0.00 0.00 43,057,000.00
A-10 15,669.53 15,669.53 0.00 0.00 2,700,000.00
A-11 136,963.31 136,963.31 0.00 0.00 23,600,000.00
A-12 22,064.95 22,064.95 0.00 0.00 4,286,344.15
A-13 13,472.09 13,472.09 0.00 0.00 1,837,004.63
A-14 48,377.57 48,377.57 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 48,545.48 57,282.19 0.00 0.00 8,356,082.38
M-2 24,352.50 28,735.21 0.00 0.00 4,191,770.14
M-3 14,611.55 17,241.18 0.00 0.00 2,515,071.76
B-1 39,947.89 39,947.89 0.00 0.00 2,688,333.41
B-2 0.00 0.00 0.00 0.00 1,512,207.26
B-3 0.00 0.00 0.00 0.00 1,626,884.33
- -------------------------------------------------------------------------------
1,667,710.01 4,342,370.26 0.00 0.00 275,294,814.53
===============================================================================
Run: 10/03/96 10:14:01
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-1 345.900950 41.834663 2.007447 43.842110 0.000000 304.066287
A-2 727.905128 17.402559 4.224419 21.626978 0.000000 710.502569
A-3 755.924465 15.610507 4.387031 19.997538 0.000000 740.313958
A-4 786.600626 13.648531 4.565060 18.213591 0.000000 772.952095
A-5 1000.000000 0.000000 5.803530 5.803530 0.000000 1000.000000
A-6 1000.000000 0.000000 5.803530 5.803530 0.000000 1000.000000
A-7 847.575940 9.748691 4.918932 14.667623 0.000000 837.827249
A-8 1000.000000 0.000000 5.803530 5.803530 0.000000 1000.000000
A-9 1000.000000 0.000000 5.803530 5.803530 0.000000 1000.000000
A-10 1000.000000 0.000000 5.803530 5.803530 0.000000 1000.000000
A-11 1000.000000 0.000000 5.803530 5.803530 0.000000 1000.000000
A-12 188.410732 0.000000 0.969888 0.969888 0.000000 188.410732
A-13 188.410731 0.000000 1.381753 1.381753 0.000000 188.410731
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 965.130972 1.008040 5.601167 6.609207 0.000000 964.122933
M-2 968.294551 1.011344 5.619527 6.630871 0.000000 967.283207
M-3 968.294550 1.011342 5.619524 6.630866 0.000000 967.283208
B-1 969.301476 0.000000 14.403552 14.403552 0.000000 969.301476
B-2 969.301493 0.000000 0.000000 0.000000 0.000000 969.301494
B-3 942.050530 0.000000 0.000000 0.000000 0.000000 938.535611
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:14:03 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S22 (POOL # 4114)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4114
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 71,766.48
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 29,248.37
SUBSERVICER ADVANCES THIS MONTH 22,402.47
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,422,643.88
(B) TWO MONTHLY PAYMENTS: 1 96,439.70
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 500,964.94
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 275,294,814.53
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 951
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,390,419.19
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.47696790 % 5.42446000 % 2.09857220 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.41164450 % 5.47156121 % 2.11679430 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2100 %
BANKRUPTCY AMOUNT AVAILABLE 109,526.00
FRAUD AMOUNT AVAILABLE 2,805,255.00
SPECIAL HAZARD AMOUNT AVAILABLE 4,669,534.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.64639077
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 310.36
POOL TRADING FACTOR: 79.40872293
................................................................................
Run: 10/03/96 10:14:04 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 12,558,742.73 5.500000 % 704,702.02
A-3 760944MH8 12,946,000.00 7,909,497.09 6.387500 % 281,880.81
A-4 760944MJ4 0.00 0.00 2.612500 % 0.00
A-5 760944MV7 22,700,000.00 14,948,809.96 6.500000 % 246,645.71
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 6.567500 % 0.00
A-12 760944MP0 2,692,308.00 1,989,305.77 6.374603 % 0.00
A-13 760944MQ8 15,531,578.00 11,476,048.76 6.437500 % 0.00
A-14 760944MR6 7,168,422.00 5,296,638.91 6.635398 % 0.00
A-15 760944MS4 5,000,000.00 3,694,424.61 6.500000 % 0.00
A-16 760944MT2 2,307,692.00 1,705,118.82 6.499981 % 0.00
A-17 760944MU9 0.00 0.00 0.272658 % 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 2,358,160.82 6.500000 % 11,541.31
M-2 760944NA2 1,368,000.00 1,177,788.98 6.500000 % 5,764.33
M-3 760944NB0 912,000.00 785,192.65 6.500000 % 3,842.89
B-1 729,800.00 628,326.31 6.500000 % 3,075.15
B-2 547,100.00 471,029.50 6.500000 % 2,305.31
B-3 547,219.77 471,132.56 6.500000 % 2,305.82
- -------------------------------------------------------------------------------
182,383,319.77 131,791,642.08 1,262,063.35
===============================================================================
_______________________________________________________________________________
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 57,347.04 762,049.06 0.00 0.00 11,854,040.71
A-3 41,945.17 323,825.98 0.00 0.00 7,627,616.28
A-4 17,155.65 17,155.65 0.00 0.00 0.00
A-5 80,671.88 327,317.59 0.00 0.00 14,702,164.25
A-6 53,911.46 53,911.46 0.00 0.00 11,100,000.00
A-7 87,909.67 87,909.67 0.00 0.00 16,290,000.00
A-8 68,735.75 68,735.75 0.00 0.00 12,737,000.00
A-9 39,394.76 39,394.76 0.00 0.00 7,300,000.00
A-10 82,027.44 82,027.44 0.00 0.00 15,200,000.00
A-11 20,144.16 20,144.16 0.00 0.00 3,694,424.61
A-12 10,528.27 10,528.27 0.00 0.00 1,989,305.77
A-13 61,335.49 61,335.49 0.00 0.00 11,476,048.76
A-14 29,178.95 29,178.95 0.00 0.00 5,296,638.91
A-15 19,937.12 19,937.12 0.00 0.00 3,694,424.61
A-16 9,201.72 9,201.72 0.00 0.00 1,705,118.82
A-17 29,833.82 29,833.82 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 12,725.91 24,267.22 0.00 0.00 2,346,619.51
M-2 6,355.99 12,120.32 0.00 0.00 1,172,024.65
M-3 4,237.33 8,080.22 0.00 0.00 781,349.76
B-1 3,390.79 6,465.94 0.00 0.00 625,251.16
B-2 2,541.93 4,847.24 0.00 0.00 468,724.19
B-3 2,542.48 4,848.30 0.00 0.00 468,826.74
- -------------------------------------------------------------------------------
741,052.96 2,003,116.31 0.00 0.00 130,529,578.73
===============================================================================
Run: 10/03/96 10:14:04
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-2 499.353588 28.019961 2.280200 30.300161 0.000000 471.333627
A-3 610.960690 21.773583 3.240010 25.013593 0.000000 589.187106
A-5 658.537884 10.865450 3.553827 14.419277 0.000000 647.672434
A-6 1000.000000 0.000000 4.856888 4.856888 0.000000 1000.000000
A-7 1000.000000 0.000000 5.396542 5.396542 0.000000 1000.000000
A-8 1000.000000 0.000000 5.396542 5.396542 0.000000 1000.000000
A-9 1000.000000 0.000000 5.396542 5.396542 0.000000 1000.000000
A-10 1000.000000 0.000000 5.396542 5.396542 0.000000 1000.000000
A-11 738.884922 0.000000 4.028832 4.028832 0.000000 738.884922
A-12 738.884916 0.000000 3.910500 3.910500 0.000000 738.884916
A-13 738.884919 0.000000 3.949083 3.949083 0.000000 738.884920
A-14 738.884919 0.000000 4.070484 4.070484 0.000000 738.884919
A-15 738.884922 0.000000 3.987424 3.987424 0.000000 738.884922
A-16 738.884921 0.000000 3.987413 3.987413 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-1 860.956853 4.213695 4.646188 8.859883 0.000000 856.743158
M-2 860.956857 4.213692 4.646192 8.859884 0.000000 856.743165
M-3 860.956853 4.213695 4.646195 8.859890 0.000000 856.743158
B-1 860.956851 4.213689 4.646191 8.859880 0.000000 856.743163
B-2 860.956863 4.213690 4.646189 8.859879 0.000000 856.743173
B-3 860.956760 4.213700 4.646195 8.859895 0.000000 856.743060
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:14:06 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S23 (POOL # 4115)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4115
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 26,077.12
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,645.39
SUBSERVICER ADVANCES THIS MONTH 5,186.74
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 103,820.11
(B) TWO MONTHLY PAYMENTS: 1 220,330.10
(C) THREE OR MORE MONTHLY PAYMENTS: 1 201,685.51
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 130,529,578.73
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 486
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 617,048.92
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.52958690 % 3.27876800 % 1.19164490 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.50845400 % 3.29426783 % 1.19727810 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2723 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 676,160.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,936,187.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.13558355
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 135.21
POOL TRADING FACTOR: 71.56881391
................................................................................
Run: 10/03/96 10:14:07 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 14,586,872.36 6.500000 % 489,446.01
A-5 760944QB7 30,000,000.00 13,506,488.50 7.050000 % 105,554.47
A-6 760944PG7 48,041,429.00 48,041,429.00 6.500000 % 0.00
A-7 760944QY7 55,044,571.00 27,482,487.86 10.000000 % 214,778.21
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 0.124980 % 0.00
R 760944QW1 100.00 0.00 7.500000 % 0.00
M-1 760944QT8 6,864,500.00 6,621,925.67 7.500000 % 17,053.63
M-2 760944QU5 3,432,150.00 3,326,664.64 7.500000 % 0.00
M-3 760944QV3 2,059,280.00 2,004,055.73 7.500000 % 0.00
B-1 2,196,565.00 2,147,995.40 7.500000 % 0.00
B-2 1,235,568.00 1,208,247.63 7.500000 % 0.00
B-3 1,372,850.89 1,039,179.09 7.500000 % 0.00
- -------------------------------------------------------------------------------
274,570,013.89 137,055,345.88 826,832.32
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 78,972.43 568,418.44 0.00 0.00 14,097,426.35
A-5 79,310.65 184,865.12 0.00 0.00 13,400,934.03
A-6 260,093.34 260,093.34 0.00 0.00 48,041,429.00
A-7 228,905.38 443,683.59 0.00 0.00 27,267,709.65
A-8 94,265.00 94,265.00 0.00 0.00 15,090,000.00
A-9 12,493.70 12,493.70 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 14,267.07 14,267.07 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 41,366.19 58,419.82 0.00 0.00 6,604,872.04
M-2 7,483.40 7,483.40 0.00 0.00 3,326,664.64
M-3 0.00 0.00 0.00 0.00 2,004,055.73
B-1 0.00 0.00 0.00 0.00 2,147,995.40
B-2 0.00 0.00 0.00 0.00 1,208,247.63
B-3 0.00 0.00 0.00 0.00 1,014,131.11
- -------------------------------------------------------------------------------
817,157.16 1,643,989.48 0.00 0.00 136,203,465.58
===============================================================================
Run: 10/03/96 10:14:07
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-4 545.507568 18.303890 2.953344 21.257234 0.000000 527.203678
A-5 450.216283 3.518482 2.643688 6.162170 0.000000 446.697801
A-6 1000.000000 0.000000 5.413938 5.413938 0.000000 1000.000000
A-7 499.276992 3.901896 4.158546 8.060442 0.000000 495.375096
A-8 1000.000000 0.000000 6.246852 6.246852 0.000000 1000.000000
A-9 1000.000000 0.000000 6.246850 6.246850 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-1 964.662491 2.484322 6.026104 8.510426 0.000000 962.178169
M-2 969.265516 0.000000 2.180383 2.180383 0.000000 969.265516
M-3 973.182729 0.000000 0.000000 0.000000 0.000000 973.182729
B-1 977.888385 0.000000 0.000000 0.000000 0.000000 977.888385
B-2 977.888412 0.000000 0.000000 0.000000 0.000000 977.888413
B-3 756.949715 0.000000 0.000000 0.000000 0.000000 738.704485
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:14:09 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S27 (POOL # 4116)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4116
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 40,236.26
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,496.97
SUBSERVICER ADVANCES THIS MONTH 27,588.82
MASTER SERVICER ADVANCES THIS MONTH 4,370.96
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,111,084.77
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 276,897.07
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 1,399,453.19
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 136,203,465.58
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 480
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 596,931.10
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 498,917.85
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.07192230 % 8.72103600 % 3.20704170 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.02822930 % 8.76306073 % 3.20870990 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1256 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 690,012.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,317,262.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.10636542
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 311.35
POOL TRADING FACTOR: 49.60609633
................................................................................
Run: 10/03/96 10:14:10 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-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 21,901,017.46 7.000000 % 356,267.28
A-2 760944RC4 15,690,000.00 0.00 7.000000 % 0.00
A-3 760944RD2 16,985,000.00 9,575,110.49 7.000000 % 355,097.56
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 80,363,095.93 7.000000 % 533,523.63
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 0.190366 % 0.00
R 760944RP5 1,000.00 0.00 7.000000 % 0.00
M-1 760944RL4 9,349,300.00 9,040,593.71 7.000000 % 9,378.37
M-2 760944RM2 4,674,600.00 4,539,935.85 7.000000 % 4,709.56
M-3 760944RN0 3,739,700.00 3,646,329.59 7.000000 % 0.00
B-1 2,804,800.00 2,737,341.09 7.000000 % 0.00
B-2 935,000.00 914,257.10 7.000000 % 0.00
B-3 1,870,098.07 1,583,235.24 7.000000 % 0.00
- -------------------------------------------------------------------------------
373,968,498.07 292,072,916.46 1,258,976.40
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 127,382.26 483,649.54 0.00 0.00 21,544,750.18
A-2 0.00 0.00 0.00 0.00 0.00
A-3 55,691.44 410,789.00 0.00 0.00 9,220,012.93
A-4 71,272.59 71,272.59 0.00 0.00 12,254,000.00
A-5 42,610.00 42,610.00 0.00 0.00 7,326,000.00
A-6 427,769.31 427,769.31 0.00 0.00 73,547,000.00
A-7 49,729.12 49,729.12 0.00 0.00 8,550,000.00
A-8 467,413.57 1,000,937.20 0.00 0.00 79,829,572.30
A-9 192,262.67 192,262.67 0.00 0.00 33,056,000.00
A-10 134,001.08 134,001.08 0.00 0.00 23,039,000.00
A-11 46,198.53 46,198.53 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 52,582.55 61,960.92 0.00 0.00 9,031,215.34
M-2 26,405.50 31,115.06 0.00 0.00 4,535,226.29
M-3 60,868.21 60,868.21 0.00 0.00 3,646,329.59
B-1 0.00 0.00 0.00 0.00 2,737,341.09
B-2 0.00 0.00 0.00 0.00 914,257.10
B-3 0.00 0.00 0.00 0.00 1,574,022.26
- -------------------------------------------------------------------------------
1,754,186.83 3,013,163.23 0.00 0.00 290,804,727.08
===============================================================================
Run: 10/03/96 10:14:10
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-1 485.857920 7.903527 2.825881 10.729408 0.000000 477.954393
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 563.739210 20.906539 3.278860 24.185399 0.000000 542.832672
A-4 1000.000000 0.000000 5.816271 5.816271 0.000000 1000.000000
A-5 1000.000000 0.000000 5.816271 5.816271 0.000000 1000.000000
A-6 1000.000000 0.000000 5.816271 5.816271 0.000000 1000.000000
A-7 1000.000000 0.000000 5.816271 5.816271 0.000000 1000.000000
A-8 698.384426 4.636514 4.061993 8.698507 0.000000 693.747913
A-9 1000.000000 0.000000 5.816271 5.816271 0.000000 1000.000000
A-10 1000.000000 0.000000 5.816272 5.816272 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 966.980812 1.003109 5.624223 6.627332 0.000000 965.977703
M-2 971.192369 1.007479 5.648719 6.656198 0.000000 970.184891
M-3 975.032647 0.000000 16.276228 16.276228 0.000000 975.032647
B-1 975.948763 0.000000 0.000000 0.000000 0.000000 975.948763
B-2 977.815080 0.000000 0.000000 0.000000 0.000000 977.815080
B-3 846.605462 0.000000 0.000000 0.000000 0.000000 841.678993
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:14:12 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S24 (POOL # 4117)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4117
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 65,791.98
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 31,032.76
SUBSERVICER ADVANCES THIS MONTH 30,960.13
MASTER SERVICER ADVANCES THIS MONTH 1,863.41
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 3,635,673.43
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 800,715.01
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 290,804,727.08
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,002
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 262,350.30
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 965,204.02
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.30955990 % 5.89813600 % 1.79230360 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.28403480 % 5.91901356 % 1.79695170 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1903 %
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 7.58658976
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 312.65
POOL TRADING FACTOR: 77.76182448
................................................................................
Run: 10/03/96 10:14:13 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 61,699,489.57 6.500000 % 1,146,453.30
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 6.337500 % 0.00
A-5 760944RU4 8,250,000.00 5,094,651.59 6.922500 % 0.00
A-6 760944RV2 5,000,000.00 4,422,743.38 6.500000 % 4,875.33
A-7 760944RW0 0.00 0.00 0.294150 % 0.00
R 760944SA7 100.00 0.00 6.500000 % 0.00
M-1 760944RX8 2,337,700.00 2,026,936.97 6.500000 % 9,554.54
M-2 760944RY6 779,000.00 675,443.33 6.500000 % 3,183.89
M-3 760944RZ3 779,100.00 675,530.03 6.500000 % 3,184.30
B-1 701,100.00 607,899.01 6.500000 % 2,865.50
B-2 389,500.00 337,721.67 6.500000 % 1,591.95
B-3 467,420.45 405,283.74 6.500000 % 1,910.43
- -------------------------------------------------------------------------------
155,801,920.45 105,604,793.50 1,173,619.24
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 333,351.85 1,479,805.15 0.00 0.00 60,553,036.27
A-2 28,094.72 28,094.72 0.00 0.00 5,200,000.00
A-3 60,581.93 60,581.93 0.00 0.00 11,213,000.00
A-4 69,777.24 69,777.24 0.00 0.00 13,246,094.21
A-5 29,314.69 29,314.69 0.00 0.00 5,094,651.59
A-6 23,895.33 28,770.66 0.00 0.00 4,417,868.05
A-7 25,820.21 25,820.21 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 10,951.19 20,505.73 0.00 0.00 2,017,382.43
M-2 3,649.30 6,833.19 0.00 0.00 672,259.44
M-3 3,649.77 6,834.07 0.00 0.00 672,345.73
B-1 3,284.38 6,149.88 0.00 0.00 605,033.51
B-2 1,824.66 3,416.61 0.00 0.00 336,129.72
B-3 2,189.68 4,100.11 0.00 0.00 403,373.31
- -------------------------------------------------------------------------------
596,384.95 1,770,004.19 0.00 0.00 104,431,174.26
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 621.751293 11.552913 3.359217 14.912130 0.000000 610.198380
A-2 1000.000000 0.000000 5.402831 5.402831 0.000000 1000.000000
A-3 1000.000000 0.000000 5.402830 5.402830 0.000000 1000.000000
A-4 617.533530 0.000000 3.253018 3.253018 0.000000 617.533530
A-5 617.533526 0.000000 3.553296 3.553296 0.000000 617.533526
A-6 884.548676 0.975066 4.779066 5.754132 0.000000 883.573610
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 867.064623 4.087154 4.684600 8.771754 0.000000 862.977469
M-2 867.064608 4.087150 4.684596 8.771746 0.000000 862.977458
M-3 867.064600 4.087152 4.684598 8.771750 0.000000 862.977448
B-1 867.064627 4.087149 4.684610 8.771759 0.000000 862.977478
B-2 867.064621 4.087163 4.684621 8.771784 0.000000 862.977458
B-3 867.064631 4.087155 4.684605 8.771760 0.000000 862.977476
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:14:14 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 24,060.16
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,311.45
SUBSERVICER ADVANCES THIS MONTH 3,672.53
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 197,778.67
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 167,127.80
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 104,431,174.26
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 417
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 675,821.02
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.52215900 % 3.19863400 % 1.27920750 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.49318090 % 3.21933333 % 1.28748580 %
CLASS A-7 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2949 %
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 7.19447067
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 137.36
POOL TRADING FACTOR: 67.02816882
................................................................................
Run: 10/03/96 10:14:16 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 23,538,823.55 7.050000 % 885,128.94
A-4 760944SE9 24,745,827.00 24,745,827.00 7.250000 % 0.00
A-5 760944SF6 47,058,123.00 8,389,463.58 6.187500 % 199,154.01
A-6 760944SG4 0.00 0.00 3.312500 % 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 0.081318 % 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 9,993,989.03 7.500000 % 9,993.40
M-2 760944SP4 5,640,445.00 5,464,261.57 7.500000 % 5,463.94
M-3 760944SQ2 3,760,297.00 3,655,030.89 7.500000 % 3,654.82
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 1,694,726.06 7.500000 % 0.00
- -------------------------------------------------------------------------------
376,029,704.99 226,020,377.41 1,103,395.11
===============================================================================
_______________________________________________________________________________
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-3 137,814.50 1,022,943.44 0.00 0.00 22,653,694.61
A-4 148,991.34 148,991.34 0.00 0.00 24,745,827.00
A-5 43,109.25 242,263.26 0.00 0.00 8,190,309.57
A-6 23,078.69 23,078.69 0.00 0.00 0.00
A-7 340,465.25 340,465.25 0.00 0.00 54,662,626.00
A-8 225,643.68 225,643.68 0.00 0.00 36,227,709.00
A-9 213,929.10 213,929.10 0.00 0.00 34,346,901.00
A-10 122,235.80 122,235.80 0.00 0.00 19,625,291.00
A-11 15,263.62 15,263.62 0.00 0.00 0.00
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 62,247.39 72,240.79 0.00 0.00 9,983,995.63
M-2 34,034.06 39,498.00 0.00 0.00 5,458,797.63
M-3 37,385.77 41,040.59 0.00 0.00 3,651,376.07
B-1 24,199.44 24,199.44 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 1,689,355.92
- -------------------------------------------------------------------------------
1,428,397.89 2,531,793.00 0.00 0.00 224,911,612.16
===============================================================================
Run: 10/03/96 10:14:16
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-3 475.213521 17.869425 2.782268 20.651693 0.000000 457.344096
A-4 1000.000000 0.000000 6.020867 6.020867 0.000000 1000.000000
A-5 178.278755 4.232086 0.916085 5.148171 0.000000 174.046669
A-7 1000.000000 0.000000 6.228483 6.228483 0.000000 1000.000000
A-8 1000.000000 0.000000 6.228483 6.228483 0.000000 1000.000000
A-9 1000.000000 0.000000 6.228483 6.228483 0.000000 1000.000000
A-10 1000.000000 0.000000 6.228483 6.228483 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-1 966.460387 0.966403 6.019582 6.985985 0.000000 965.493983
M-2 968.764268 0.968707 6.033932 7.002639 0.000000 967.795561
M-3 972.005905 0.971950 9.942239 10.914189 0.000000 971.033956
B-1 976.417009 0.000000 8.580686 8.580686 0.000000 976.417009
B-2 980.790874 0.000000 0.000000 0.000000 0.000000 980.790874
B-3 901.377639 0.000000 0.000000 0.000000 0.000000 898.521411
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:14:17 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S26 (POOL # 4119)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4119
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 54,409.44
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 25,340.70
SUBSERVICER ADVANCES THIS MONTH 27,648.10
MASTER SERVICER ADVANCES THIS MONTH 9,438.38
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,371,814.91
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 214,529.99
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,165,891.55
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 224,911,612.16
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 763
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 1,306,056.67
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 882,758.14
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.16746510 % 8.45644200 % 2.37609320 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 89.12494840 % 8.48963250 % 2.38541910 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0816 %
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 7.99803860
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 310.95
POOL TRADING FACTOR: 59.81219281
................................................................................
Run: 10/03/96 11:07:38 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 37,600,984.03 6.970000 % 98,323.05
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 67,622,297.15 98,323.05
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 228,652.05 326,975.10 0.00 0.00 37,502,660.98
A-2 182,559.97 182,559.97 0.00 0.00 30,021,313.12
S 14,114.06 14,114.06 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
425,326.08 523,649.13 0.00 0.00 67,523,974.10
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 925.743373 2.420732 5.629457 8.050189 0.000000 923.322641
A-2 1000.000000 0.000000 6.081012 6.081012 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 25-September-96
DISTRIBUTION DATE 30-September-96
Run: 10/03/96 11:07:39 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 1,690.56
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 67,523,974.10
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 4,023,952.36
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 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: 95.59091652
................................................................................
Run: 10/03/96 10:14:19 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S28 (POOL # 4120)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4120
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944UC0 22,205,000.00 14,343,268.19 9.860000 % 152,794.74
A-2 760944SZ2 24,926,000.00 0.00 6.350000 % 0.00
A-3 760944TA6 25,850,000.00 16,184,379.94 6.350000 % 672,296.86
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 6.309000 % 0.00
A-9 760944TH1 1,757,369.00 1,757,369.00 8.934790 % 0.00
A-10 760944TC2 0.00 0.00 0.105361 % 0.00
R 760944TM0 100.00 0.00 7.000000 % 0.00
M-1 760944TJ7 5,350,000.00 5,185,381.04 7.000000 % 5,304.17
M-2 760944TK4 3,210,000.00 3,111,228.62 7.000000 % 3,182.50
M-3 760944TL2 2,141,000.00 2,075,121.64 7.000000 % 2,122.66
B-1 1,070,000.00 1,037,076.21 7.000000 % 1,060.83
B-2 642,000.00 622,245.72 7.000000 % 636.50
B-3 963,170.23 933,533.51 7.000000 % 954.92
- -------------------------------------------------------------------------------
214,013,270.23 171,148,234.87 838,353.18
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 117,664.60 270,459.34 0.00 0.00 14,190,473.45
A-2 0.00 0.00 0.00 0.00 0.00
A-3 85,504.81 757,801.67 0.00 0.00 15,512,083.08
A-4 247,918.00 247,918.00 0.00 0.00 46,926,000.00
A-5 227,134.68 227,134.68 0.00 0.00 39,000,000.00
A-6 24,973.16 24,973.16 0.00 0.00 4,288,000.00
A-7 179,168.50 179,168.50 0.00 0.00 30,764,000.00
A-8 25,828.68 25,828.68 0.00 0.00 4,920,631.00
A-9 13,063.76 13,063.76 0.00 0.00 1,757,369.00
A-10 15,002.87 15,002.87 0.00 0.00 0.00
R 0.01 0.01 0.00 0.00 0.00
M-1 30,199.49 35,503.66 0.00 0.00 5,180,076.87
M-2 18,119.69 21,302.19 0.00 0.00 3,108,046.12
M-3 12,085.44 14,208.10 0.00 0.00 2,072,998.98
B-1 6,039.90 7,100.73 0.00 0.00 1,036,015.38
B-2 3,623.94 4,260.44 0.00 0.00 621,609.22
B-3 5,436.85 6,391.77 0.00 0.00 932,578.59
- -------------------------------------------------------------------------------
1,011,764.38 1,850,117.56 0.00 0.00 170,309,881.69
===============================================================================
Run: 10/03/96 10:14:19
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S28 (POOL # 4120)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4120
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 645.947678 6.881096 5.299014 12.180110 0.000000 639.066582
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 626.088199 26.007615 3.307730 29.315345 0.000000 600.080583
A-4 1000.000000 0.000000 5.283169 5.283169 0.000000 1000.000000
A-5 1000.000000 0.000000 5.823966 5.823966 0.000000 1000.000000
A-6 1000.000000 0.000000 5.823965 5.823965 0.000000 1000.000000
A-7 1000.000000 0.000000 5.823966 5.823966 0.000000 1000.000000
A-8 1000.000000 0.000000 5.249059 5.249059 0.000000 1000.000000
A-9 1000.000000 0.000000 7.433703 7.433703 0.000000 1000.000000
R 0.000000 0.000000 0.100000 0.100000 0.000000 0.000000
M-1 969.230101 0.991434 5.644764 6.636198 0.000000 968.238667
M-2 969.230100 0.991433 5.644763 6.636196 0.000000 968.238667
M-3 969.230098 0.991434 5.644764 6.636198 0.000000 968.238664
B-1 969.230103 0.991430 5.644766 6.636196 0.000000 968.238673
B-2 969.230093 0.991433 5.644766 6.636199 0.000000 968.238660
B-3 969.230029 0.991434 5.644765 6.636199 0.000000 968.238595
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:14:20 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S28 (POOL # 4120)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4120
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 50,335.50
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 18,254.86
SUBSERVICER ADVANCES THIS MONTH 13,298.91
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 972,356.77
(B) TWO MONTHLY PAYMENTS: 1 160,514.05
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 800,003.89
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 170,309,881.69
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 593
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 663,284.30
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.42493690 % 6.06008700 % 1.51497640 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.39543530 % 6.08368808 % 1.52087660 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1051 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,712,943.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,252,997.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.58366946
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 313.64
POOL TRADING FACTOR: 79.57912213
................................................................................
Run: 10/03/96 10:14:22 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 33,544,496.55 6.038793 % 1,479,562.31
A-2 760944UF3 47,547,000.00 32,993,603.00 6.087500 % 711,082.85
A-3 760944UG1 0.00 0.00 2.912500 % 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 23,898,444.70 7.000000 % 416,658.62
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 0.122758 % 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 3,398,921.80 7.000000 % 15,886.84
M-2 760944UR7 1,948,393.00 1,699,458.24 7.000000 % 7,943.41
M-3 760944US5 1,298,929.00 1,132,972.48 7.000000 % 5,295.61
B-1 909,250.00 793,080.44 7.000000 % 3,706.92
B-2 389,679.00 339,892.00 7.000000 % 1,588.68
B-3 649,465.07 566,486.80 7.000000 % 2,647.80
- -------------------------------------------------------------------------------
259,785,708.07 144,115,356.01 2,644,373.04
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 168,121.66 1,647,683.97 0.00 0.00 32,064,934.24
A-2 166,694.38 877,777.23 0.00 0.00 32,282,520.15
A-3 79,753.16 79,753.16 0.00 0.00 0.00
A-4 105,371.36 105,371.36 0.00 0.00 22,048,000.00
A-5 44,049.63 44,049.63 0.00 0.00 8,492,000.00
A-6 88,353.22 88,353.22 0.00 0.00 15,208,000.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 138,841.70 555,500.32 0.00 0.00 23,481,786.08
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 14,682.94 14,682.94 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 19,746.56 35,633.40 0.00 0.00 3,383,034.96
M-2 9,873.27 17,816.68 0.00 0.00 1,691,514.83
M-3 6,582.18 11,877.79 0.00 0.00 1,127,676.87
B-1 4,607.52 8,314.44 0.00 0.00 789,373.52
B-2 1,974.65 3,563.33 0.00 0.00 338,303.32
B-3 3,291.10 5,938.90 0.00 0.00 563,839.00
- -------------------------------------------------------------------------------
851,943.33 3,496,316.37 0.00 0.00 141,470,982.97
===============================================================================
Run: 10/03/96 10:14:22
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-1 525.561629 23.181185 2.634062 25.815247 0.000000 502.380444
A-2 693.915557 14.955367 3.505886 18.461253 0.000000 678.960190
A-4 1000.000000 0.000000 4.779180 4.779180 0.000000 1000.000000
A-5 1000.000000 0.000000 5.187191 5.187191 0.000000 1000.000000
A-6 1000.000000 0.000000 5.809654 5.809654 0.000000 1000.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 368.087433 6.417439 2.138461 8.555900 0.000000 361.669995
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-1 872.235880 4.076902 5.067389 9.144291 0.000000 868.158978
M-2 872.235858 4.076903 5.067391 9.144294 0.000000 868.158955
M-3 872.235880 4.076905 5.067390 9.144295 0.000000 868.158976
B-1 872.235843 4.076899 5.067385 9.144284 0.000000 868.158944
B-2 872.235866 4.076894 5.067376 9.144270 0.000000 868.158972
B-3 872.235977 4.076909 5.067401 9.144310 0.000000 868.159068
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:14:23 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S29 (POOL # 4121)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4121
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 33,793.66
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,554.63
SUBSERVICER ADVANCES THIS MONTH 19,480.98
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 370,595.37
(B) TWO MONTHLY PAYMENTS: 3 737,079.78
(C) THREE OR MORE MONTHLY PAYMENTS: 1 272,613.63
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 511,381.94
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 141,470,982.97
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 585
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,970,765.88
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.49690030 % 4.32386400 % 1.17923540 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.42023920 % 4.38409809 % 1.19566270 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1238 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 723,500.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,305,415.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.53055605
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 136.47
POOL TRADING FACTOR: 54.45679981
................................................................................
Run: 10/03/96 10:14:25 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-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 17,575,880.38 7.500000 % 926,919.98
A-3 760944SW9 49,628,000.00 49,628,000.00 6.200000 % 656,057.93
A-4 760944SX7 41,944,779.00 41,944,779.00 6.087500 % 444,156.67
A-5 760944SY5 446,221.00 446,221.00 320.775000 % 4,725.07
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 15,222,367.90 7.500000 % 226,083.81
A-11 760944TR9 3,400,000.00 3,400,000.00 7.500000 % 0.00
A-12 760944TS7 0.00 0.00 0.033629 % 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 8,586,665.49 7.500000 % 8,402.83
M-2 760944TY4 4,823,973.00 4,683,634.92 7.500000 % 4,583.36
M-3 760944TZ1 3,215,982.00 3,122,423.30 7.500000 % 3,055.58
B-1 1,929,589.00 1,873,453.77 7.500000 % 1,833.34
B-2 803,995.00 780,605.32 7.500000 % 763.89
B-3 1,286,394.99 1,124,102.11 7.500000 % 1,100.06
- -------------------------------------------------------------------------------
321,598,232.99 206,156,133.19 2,277,682.52
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 109,591.72 1,036,511.70 0.00 0.00 16,648,960.40
A-3 255,810.20 911,868.13 0.00 0.00 48,971,942.07
A-4 212,283.53 656,440.20 0.00 0.00 41,500,622.33
A-5 119,000.81 123,725.88 0.00 0.00 441,495.93
A-6 186,537.49 186,537.49 0.00 0.00 32,053,000.00
A-7 69,598.95 69,598.95 0.00 0.00 11,162,000.00
A-8 84,364.25 84,364.25 0.00 0.00 13,530,000.00
A-9 6,378.76 6,378.76 0.00 0.00 1,023,000.00
A-10 94,916.76 321,000.57 0.00 0.00 14,996,284.09
A-11 21,200.18 21,200.18 0.00 0.00 3,400,000.00
A-12 5,763.76 5,763.76 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 53,540.85 61,943.68 0.00 0.00 8,578,262.66
M-2 29,204.09 33,787.45 0.00 0.00 4,679,051.56
M-3 19,469.40 22,524.98 0.00 0.00 3,119,367.72
B-1 11,681.64 13,514.98 0.00 0.00 1,871,620.43
B-2 4,867.34 5,631.23 0.00 0.00 779,841.43
B-3 7,009.18 8,109.24 0.00 0.00 1,123,002.05
- -------------------------------------------------------------------------------
1,291,218.91 3,568,901.43 0.00 0.00 203,878,450.67
===============================================================================
Run: 10/03/96 10:14:25
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-2 342.944007 18.086244 2.138375 20.224619 0.000000 324.857764
A-3 1000.000000 13.219512 5.154554 18.374066 0.000000 986.780488
A-4 1000.000000 10.589081 5.061024 15.650105 0.000000 989.410919
A-5 1000.000000 10.589080 266.685813 277.274893 0.000000 989.410920
A-6 1000.000000 0.000000 5.819658 5.819658 0.000000 1000.000000
A-7 1000.000000 0.000000 6.235348 6.235348 0.000000 1000.000000
A-8 1000.000000 0.000000 6.235347 6.235347 0.000000 1000.000000
A-9 1000.000000 0.000000 6.235347 6.235347 0.000000 1000.000000
A-10 570.767450 8.477083 3.558934 12.036017 0.000000 562.290367
A-11 1000.000000 0.000000 6.235347 6.235347 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-1 970.908197 0.950122 6.053951 7.004073 0.000000 969.958075
M-2 970.908195 0.950121 6.053950 7.004071 0.000000 969.958074
M-3 970.908202 0.950123 6.053952 7.004075 0.000000 969.958078
B-1 970.908193 0.950119 6.053952 7.004071 0.000000 969.958074
B-2 970.908177 0.950118 6.053943 7.004061 0.000000 969.958059
B-3 873.838999 0.855134 5.448692 6.303826 0.000000 872.983849
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:14:26 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S30 (POOL # 4122)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4122
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 47,992.90
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 21,625.31
SUBSERVICER ADVANCES THIS MONTH 41,950.91
MASTER SERVICER ADVANCES THIS MONTH 8,892.46
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 874,926.11
(B) TWO MONTHLY PAYMENTS: 3 1,628,504.79
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 9
AGGREGATE PRINCIPAL BALANCE 3,343,493.75
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 203,878,450.67
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 714
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 1,241,860.46
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,075,939.99
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.21572410 % 7.95160600 % 1.83266980 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.11609820 % 8.03257131 % 1.85133050 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0340 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,057,146.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,647,160.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.94049996
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 312.48
POOL TRADING FACTOR: 63.39538895
................................................................................
Run: 10/03/96 10:14:28 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-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 59,233,104.34 7.743326 % 648,339.34
M 760944SU3 3,678,041.61 3,493,281.13 7.743326 % 3,043.16
R 760944SV1 100.00 0.00 7.743326 % 0.00
B-1 4,494,871.91 4,269,079.25 7.743326 % 3,718.99
B-2 1,225,874.16 205,202.20 7.743326 % 178.76
- -------------------------------------------------------------------------------
163,449,887.68 67,200,666.92 655,280.25
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 379,776.04 1,028,115.38 0.00 0.00 58,584,765.00
M 22,397.34 25,440.50 0.00 0.00 3,490,237.97
R 0.00 0.00 0.00 0.00 0.00
B-1 27,371.41 31,090.40 0.00 0.00 4,265,360.26
B-2 1,315.67 1,494.43 0.00 0.00 205,023.44
- -------------------------------------------------------------------------------
430,860.46 1,086,140.71 0.00 0.00 66,545,386.67
===============================================================================
Run: 10/03/96 10:14:28
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 384.503212 4.208602 2.465262 6.673864 0.000000 380.294610
M 949.766615 0.827386 6.089474 6.916860 0.000000 948.939229
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 949.766609 0.827385 6.089475 6.916860 0.000000 948.939224
B-2 167.392549 0.145822 1.073242 1.219064 0.000000 167.246726
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:14:28 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S33 (POOL # 4123)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4123
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 17,716.17
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,059.53
SUBSERVICER ADVANCES THIS MONTH 50,228.88
MASTER SERVICER ADVANCES THIS MONTH 5,856.86
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 2,659,673.26
(B) TWO MONTHLY PAYMENTS: 1 304,752.32
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 11
AGGREGATE PRINCIPAL BALANCE 3,979,765.41
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 66,545,386.67
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 227
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 781,132.91
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 596,738.67
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.14362570 % 5.19828300 % 6.65809080 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.03730500 % 5.24489847 % 6.71779660 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 665,091.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,937,391.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.18807710
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 319.51
POOL TRADING FACTOR: 40.71302074
................................................................................
Run: 10/03/96 10:14:30 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-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 14,736,854.57 7.000000 % 3,760,635.83
A-2 760944VV7 41,000,000.00 28,396,128.39 7.000000 % 603,802.34
A-3 760944VW5 145,065,000.00 145,065,000.00 7.000000 % 0.00
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 1,324,551.78 0.000000 % 26,796.82
A-9 760944WC8 0.00 0.00 0.251310 % 0.00
R 760944WG9 100.00 0.00 7.000000 % 0.00
M-1 760944WD6 9,616,700.00 9,312,663.59 7.000000 % 9,365.51
M-2 760944WE4 7,479,800.00 7,243,322.68 7.000000 % 7,284.43
M-3 760944WF1 4,274,200.00 4,139,069.21 7.000000 % 4,162.56
B-1 2,564,500.00 2,483,422.17 7.000000 % 2,497.51
B-2 854,800.00 827,775.12 7.000000 % 832.47
B-3 1,923,420.54 1,174,635.08 7.000000 % 1,181.30
- -------------------------------------------------------------------------------
427,416,329.03 334,594,422.59 4,416,558.77
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 85,373.52 3,846,009.35 0.00 0.00 10,976,218.74
A-2 164,504.41 768,306.75 0.00 0.00 27,792,326.05
A-3 840,390.35 840,390.35 0.00 0.00 145,065,000.00
A-4 209,279.30 209,279.30 0.00 0.00 36,125,000.00
A-5 279,539.21 279,539.21 0.00 0.00 48,253,000.00
A-6 160,349.94 160,349.94 0.00 0.00 27,679,000.00
A-7 45,383.91 45,383.91 0.00 0.00 7,834,000.00
A-8 0.00 26,796.82 0.00 0.00 1,297,754.96
A-9 69,590.36 69,590.36 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 53,950.11 63,315.62 0.00 0.00 9,303,298.08
M-2 41,962.01 49,246.44 0.00 0.00 7,236,038.25
M-3 23,978.45 28,141.01 0.00 0.00 4,134,906.65
B-1 14,386.96 16,884.47 0.00 0.00 2,480,924.66
B-2 4,795.47 5,627.94 0.00 0.00 826,942.65
B-3 6,804.90 7,986.20 0.00 0.00 1,173,453.78
- -------------------------------------------------------------------------------
2,000,288.90 6,416,847.67 0.00 0.00 330,177,863.82
===============================================================================
Run: 10/03/96 10:14:30
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-1 158.058009 40.334157 0.915661 41.249818 0.000000 117.723852
A-2 692.588497 14.726886 4.012303 18.739189 0.000000 677.861611
A-3 1000.000000 0.000000 5.793199 5.793199 0.000000 1000.000000
A-4 1000.000000 0.000000 5.793199 5.793199 0.000000 1000.000000
A-5 1000.000000 0.000000 5.793199 5.793199 0.000000 1000.000000
A-6 1000.000000 0.000000 5.793198 5.793198 0.000000 1000.000000
A-7 1000.000000 0.000000 5.793198 5.793198 0.000000 1000.000000
A-8 877.297875 17.748489 0.000000 17.748489 0.000000 859.549386
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 968.384538 0.973880 5.610044 6.583924 0.000000 967.410659
M-2 968.384540 0.973880 5.610044 6.583924 0.000000 967.410659
M-3 968.384542 0.973880 5.610044 6.583924 0.000000 967.410662
B-1 968.384547 0.973878 5.610045 6.583923 0.000000 967.410669
B-2 968.384558 0.973877 5.610049 6.583926 0.000000 967.410681
B-3 610.701121 0.614166 3.537916 4.152082 0.000000 610.086955
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:14:32 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S31 (POOL # 4125)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4125
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 79,247.12
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 35,765.73
SUBSERVICER ADVANCES THIS MONTH 32,566.71
MASTER SERVICER ADVANCES THIS MONTH 8,084.99
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 3,285,586.03
(B) TWO MONTHLY PAYMENTS: 1 290,368.77
(C) THREE OR MORE MONTHLY PAYMENTS: 1 251,993.18
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 846,153.77
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 330,177,863.82
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,137
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 4
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 1,178,234.48
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,080,065.65
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.47420570 % 6.18511700 % 1.34067760 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.38120820 % 6.26154726 % 1.35724460 %
BANKRUPTCY AMOUNT AVAILABLE 50,000.00
FRAUD AMOUNT AVAILABLE 3,553,523.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,553,523.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.63644259
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 314.42
POOL TRADING FACTOR: 77.24970746
................................................................................
Run: 10/03/96 10:14:33 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 36,966,052.56 6.500000 % 1,766,420.59
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 26,364,847.73 6.500000 % 354,528.49
A-6 760944VG0 64,049,000.00 54,992,409.50 6.500000 % 288,349.83
A-7 760944VH8 34,064,000.00 34,064,000.00 6.500000 % 0.00
A-8 760944VJ4 12,025,000.00 0.00 0.000000 % 0.00
A-9 760944VK1 5,069,000.00 0.00 0.000000 % 0.00
A-10 760944VA3 481,000.00 0.00 0.000000 % 0.00
A-11 760944VB1 0.00 0.00 0.253038 % 0.00
R 760944VM7 100.00 0.00 6.500000 % 0.00
M 760944VL9 10,156,500.00 8,859,584.42 6.500000 % 41,387.73
B 781,392.32 681,613.86 6.500000 % 3,184.17
- -------------------------------------------------------------------------------
312,503,992.32 221,830,508.07 2,453,870.81
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 199,704.56 1,966,125.15 0.00 0.00 35,199,631.97
A-2 201,508.67 201,508.67 0.00 0.00 37,300,000.00
A-3 94,444.36 94,444.36 0.00 0.00 17,482,000.00
A-4 27,660.17 27,660.17 0.00 0.00 5,120,000.00
A-5 142,432.85 496,961.34 0.00 0.00 26,010,319.24
A-6 297,089.74 585,439.57 0.00 0.00 54,704,059.67
A-7 184,026.57 184,026.57 0.00 0.00 34,064,000.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 0.00 0.00 0.00 0.00 0.00
A-11 46,652.97 46,652.97 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 47,862.82 89,250.55 0.00 0.00 8,818,196.69
B 3,682.35 6,866.52 0.00 0.00 678,429.69
- -------------------------------------------------------------------------------
1,245,065.06 3,698,935.87 0.00 0.00 219,376,637.26
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 417.808813 19.964969 2.257161 22.222130 0.000000 397.843844
A-2 1000.000000 0.000000 5.402377 5.402377 0.000000 1000.000000
A-3 1000.000000 0.000000 5.402377 5.402377 0.000000 1000.000000
A-4 1000.000000 0.000000 5.402377 5.402377 0.000000 1000.000000
A-5 703.062606 9.454093 3.798209 13.252302 0.000000 693.608513
A-6 858.599034 4.502019 4.638476 9.140495 0.000000 854.097014
A-7 1000.000000 0.000000 5.402377 5.402377 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 872.306840 4.074999 4.712531 8.787530 0.000000 868.231841
B 872.306833 4.074995 4.712537 8.787532 0.000000 868.231838
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:14:35 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S32 (POOL # 4126)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4126
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 50,863.32
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 24,317.26
SUBSERVICER ADVANCES THIS MONTH 26,310.48
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,024,550.46
(B) TWO MONTHLY PAYMENTS: 1 517,374.51
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,082,085.21
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 219,376,637.26
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 860
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,417,585.06
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.69887910 % 3.99385300 % 0.30726790 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.67108580 % 4.01966080 % 0.30925340 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2532 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,487,037.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,696,234.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.15356899
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 138.68
POOL TRADING FACTOR: 70.19962709
................................................................................
Run: 10/03/96 10:14:36 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 37,855,252.79 5.400000 % 1,523,731.89
A-2 760944VT2 18,171,000.00 18,171,000.00 6.450000 % 0.00
A-3 760944WL8 4,309,000.00 4,309,000.00 7.000000 % 0.00
A-4 760944WM6 34,777,700.00 33,496,926.28 7.000000 % 0.00
A-5 760944WN4 491,000.00 448,220.39 7.000000 % 0.00
A-6 760944VS4 29,197,500.00 26,829,850.30 6.000000 % 0.00
A-7 760944WW4 9,732,500.00 8,943,283.44 10.000000 % 0.00
A-8 760944WX2 20,191,500.00 17,081,606.39 5.959000 % 0.00
A-9 760944WY0 8,653,500.00 7,320,688.44 9.429002 % 0.00
A-10 760944WU8 8,704,536.00 8,704,536.00 6.687500 % 0.00
A-11 760944WV6 3,108,764.00 3,108,764.00 7.875000 % 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 0.152517 % 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 5,178,228.63 7.000000 % 5,299.14
M-2 760944WQ7 3,209,348.00 3,106,921.11 7.000000 % 3,179.47
M-3 760944WR5 2,139,566.00 2,071,281.38 7.000000 % 2,119.65
B-1 1,390,718.00 1,346,332.99 7.000000 % 1,377.77
B-2 320,935.00 310,692.33 7.000000 % 317.95
B-3 962,805.06 670,324.33 7.000000 % 685.97
- -------------------------------------------------------------------------------
213,956,513.06 178,952,908.80 1,536,711.84
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 169,538.71 1,693,270.60 0.00 0.00 36,331,520.90
A-2 97,204.76 97,204.76 0.00 0.00 18,171,000.00
A-3 25,016.32 25,016.32 0.00 0.00 4,309,000.00
A-4 194,469.71 194,469.71 0.00 0.00 33,496,926.28
A-5 2,602.19 2,602.19 0.00 0.00 448,220.39
A-6 133,511.43 133,511.43 0.00 0.00 26,829,850.30
A-7 74,173.02 74,173.02 0.00 0.00 8,943,283.44
A-8 84,421.11 84,421.11 0.00 0.00 17,081,606.39
A-9 57,248.83 57,248.83 0.00 0.00 7,320,688.44
A-10 48,279.01 48,279.01 0.00 0.00 8,704,536.00
A-11 20,304.26 20,304.26 0.00 0.00 3,108,764.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 58,522.47 58,522.47 0.00 0.00 0.00
A-14 22,636.39 22,636.39 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 30,062.71 35,361.85 0.00 0.00 5,172,929.49
M-2 18,037.54 21,217.01 0.00 0.00 3,103,741.64
M-3 12,025.02 14,144.67 0.00 0.00 2,069,161.73
B-1 7,816.27 9,194.04 0.00 0.00 1,344,955.22
B-2 1,803.75 2,121.70 0.00 0.00 310,374.38
B-3 3,891.65 4,577.62 0.00 0.00 669,638.36
- -------------------------------------------------------------------------------
1,061,565.15 2,598,276.99 0.00 0.00 177,416,196.96
===============================================================================
Run: 10/03/96 10:14:36
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-1 639.976548 25.760036 2.866202 28.626238 0.000000 614.216512
A-2 1000.000000 0.000000 5.349445 5.349445 0.000000 1000.000000
A-3 1000.000000 0.000000 5.805598 5.805598 0.000000 1000.000000
A-4 963.172558 0.000000 5.591793 5.591793 0.000000 963.172558
A-5 912.872485 0.000000 5.299776 5.299776 0.000000 912.872485
A-6 918.909163 0.000000 4.572701 4.572701 0.000000 918.909164
A-7 918.909164 0.000000 7.621168 7.621168 0.000000 918.909164
A-8 845.980060 0.000000 4.181022 4.181022 0.000000 845.980060
A-9 845.980059 0.000000 6.615685 6.615685 0.000000 845.980059
A-10 1000.000000 0.000000 5.546420 5.546420 0.000000 1000.000000
A-11 1000.000000 0.000000 6.531297 6.531297 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-1 968.084828 0.990690 5.620311 6.611001 0.000000 967.094139
M-2 968.084829 0.990690 5.620313 6.611003 0.000000 967.094139
M-3 968.084827 0.990692 5.620308 6.611000 0.000000 967.094135
B-1 968.084824 0.990690 5.620313 6.611003 0.000000 967.094134
B-2 968.084908 0.990699 5.620297 6.610996 0.000000 967.094209
B-3 696.220199 0.712481 4.041981 4.754462 0.000000 695.507728
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:14:38 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S34 (POOL # 4127)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4127
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 38,455.17
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 18,774.27
SUBSERVICER ADVANCES THIS MONTH 16,939.98
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,385,713.54
(B) TWO MONTHLY PAYMENTS: 2 492,870.31
(C) THREE OR MORE MONTHLY PAYMENTS: 1 225,909.54
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 238,296.19
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 177,416,196.96
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 599
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,353,580.38
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.91222430 % 5.78723800 % 1.30053750 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.85814880 % 5.83139140 % 1.31045980 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1529 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,886,656.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,529,668.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.53685365
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 315.11
POOL TRADING FACTOR: 82.92161544
................................................................................
Run: 10/03/96 10:14:40 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 55,645,875.37 8.030696 % 1,988,736.74
M 760944VP0 3,025,700.00 2,859,267.07 8.030696 % 15,406.48
R 760944VQ8 100.00 0.00 8.030696 % 0.00
B-1 3,429,100.00 3,240,477.48 8.030696 % 17,460.54
B-2 941,300.03 172,080.59 8.030696 % 927.21
- -------------------------------------------------------------------------------
134,473,200.03 61,917,700.51 2,022,530.97
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 367,456.90 2,356,193.64 0.00 0.00 53,657,138.63
M 18,881.14 34,287.62 0.00 0.00 2,843,860.59
R 0.00 0.00 0.00 0.00 0.00
B-1 21,398.45 38,858.99 0.00 0.00 3,140,840.28
B-2 1,136.34 2,063.55 0.00 0.00 0.00
- -------------------------------------------------------------------------------
408,872.83 2,431,403.80 0.00 0.00 59,641,839.50
===============================================================================
Run: 10/03/96 10:14:40
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 437.891006 15.649856 2.891608 18.541464 0.000000 422.241150
M 944.993578 5.091873 6.240255 11.332128 0.000000 939.901705
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 944.993578 5.091873 6.240253 11.332126 0.000000 915.937208
B-2 182.811627 0.985031 1.207203 2.192234 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:14:40 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S38 (POOL # 4128)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4128
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 15,716.54
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,336.76
SUBSERVICER ADVANCES THIS MONTH 47,584.14
MASTER SERVICER ADVANCES THIS MONTH 10,875.18
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 3,412,445.70
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 638,088.38
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 2,472,339.37
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 59,641,839.50
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 199
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 1,412,650.31
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,201,935.09
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 284,723.63
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.87070730 % 4.61785100 % 5.51144190 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 89.96559980 % 4.76823085 % 5.26616940 %
BANKRUPTCY AMOUNT AVAILABLE 50,000.00
FRAUD AMOUNT AVAILABLE 852,072.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,952,200.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.56952463
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 321.85
POOL TRADING FACTOR: 44.35221255
................................................................................
Run: 10/03/96 10:14:42 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-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 16,346,615.39 6.848291 % 563,484.17
A-2 760944XA1 25,550,000.00 25,550,000.00 6.848291 % 0.00
A-3 760944XB9 15,000,000.00 12,814,278.40 6.848291 % 114,511.90
A-4 32,700,000.00 32,700,000.00 6.848291 % 0.00
A-5 760944XC7 0.00 0.00 0.050800 % 0.00
R 760944XD5 100.00 0.00 6.848291 % 0.00
B-1 2,684,092.00 2,592,815.31 6.848291 % 2,707.56
B-2 1,609,940.00 1,555,191.51 6.848291 % 1,624.01
B-3 1,341,617.00 1,295,993.24 6.848291 % 1,353.35
B-4 536,646.00 518,396.55 6.848291 % 541.34
B-5 375,652.00 362,877.39 6.848291 % 378.94
B-6 429,317.20 414,717.58 6.848291 % 433.06
- -------------------------------------------------------------------------------
107,329,364.20 94,150,885.37 685,034.33
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 93,200.91 656,685.08 0.00 0.00 15,783,131.22
A-2 145,674.39 145,674.39 0.00 0.00 25,550,000.00
A-3 73,061.14 187,573.04 0.00 0.00 12,699,766.50
A-4 186,440.41 186,440.41 0.00 0.00 32,700,000.00
A-5 3,981.97 3,981.97 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B-1 14,783.04 17,490.60 0.00 0.00 2,590,107.75
B-2 8,866.99 10,491.00 0.00 0.00 1,553,567.50
B-3 7,389.16 8,742.51 0.00 0.00 1,294,639.89
B-4 2,955.66 3,497.00 0.00 0.00 517,855.21
B-5 2,068.96 2,447.90 0.00 0.00 362,498.45
B-6 2,364.53 2,797.59 0.00 0.00 414,284.52
- -------------------------------------------------------------------------------
540,787.16 1,225,821.49 0.00 0.00 93,465,851.04
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 603.151627 20.791239 3.438894 24.230133 0.000000 582.360387
A-2 1000.000000 0.000000 5.701542 5.701542 0.000000 1000.000000
A-3 854.285227 7.634127 4.870743 12.504870 0.000000 846.651100
A-4 1000.000000 0.000000 5.701542 5.701542 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 965.993457 1.008743 5.507650 6.516393 0.000000 964.984714
B-2 965.993459 1.008739 5.507652 6.516391 0.000000 964.984720
B-3 965.993454 1.008745 5.507652 6.516397 0.000000 964.984709
B-4 965.993504 1.008747 5.507653 6.516400 0.000000 964.984757
B-5 965.993499 1.008753 5.507651 6.516404 0.000000 964.984747
B-6 965.993396 1.008741 5.507653 6.516394 0.000000 964.984655
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:14:43 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S41 (POOL # 4129)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4129
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 19,122.20
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,885.60
SUBSERVICER ADVANCES THIS MONTH 18,071.82
MASTER SERVICER ADVANCES THIS MONTH 3,128.94
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,663,594.34
(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 93,465,851.04
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 324
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 461,690.75
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 586,716.94
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 92.84128710 % 7.15871290 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 92.79634940 % 7.20365060 %
BANKRUPTCY AMOUNT AVAILABLE 100,755.00
FRAUD AMOUNT AVAILABLE 1,003,804.00
SPECIAL HAZARD AMOUNT AVAILABLE 536,647.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.26899156
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 317.31
POOL TRADING FACTOR: 87.08320573
................................................................................
Run: 10/03/96 10:14:44 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 3,429,929.95 7.086121 % 51,766.64
A-2 760944XF0 25,100,000.00 8,960,723.50 7.086121 % 500,264.07
A-3 760944XG8 29,000,000.00 10,353,027.13 5.996121 % 577,994.35
A-4 760944ZC5 0.00 0.00 1.090000 % 0.00
A-5 760944XH6 52,129,000.00 52,129,000.00 7.086121 % 0.00
A-6 760944XJ2 35,266,000.00 35,266,000.00 7.086121 % 0.00
A-7 760944XK9 41,282,000.00 41,282,000.00 7.086121 % 0.00
R-I 760944XL7 100.00 0.00 7.086121 % 0.00
R-II 760944XQ6 210,347.00 0.00 7.086121 % 0.00
M-1 760944XM5 5,029,000.00 4,880,940.40 7.086121 % 5,019.30
M-2 760944XN3 3,520,000.00 3,416,367.14 7.086121 % 3,513.21
M-3 760944XP8 2,012,000.00 1,952,764.37 7.086121 % 2,008.12
B-1 760944B80 1,207,000.00 1,171,464.53 7.086121 % 1,204.67
B-2 760944B98 402,000.00 390,164.64 7.086121 % 401.22
B-3 905,558.27 665,096.66 7.086121 % 683.95
- -------------------------------------------------------------------------------
201,163,005.27 163,897,478.32 1,142,855.53
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 20,200.80 71,967.44 0.00 0.00 3,378,163.31
A-2 52,774.79 553,038.86 0.00 0.00 8,460,459.43
A-3 51,595.59 629,589.94 0.00 0.00 9,775,032.78
A-4 9,379.26 9,379.26 0.00 0.00 0.00
A-5 307,017.29 307,017.29 0.00 0.00 52,129,000.00
A-6 207,701.51 207,701.51 0.00 0.00 35,266,000.00
A-7 243,133.14 243,133.14 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 28,746.64 33,765.94 0.00 0.00 4,875,921.10
M-2 20,120.92 23,634.13 0.00 0.00 3,412,853.93
M-3 11,500.94 13,509.06 0.00 0.00 1,950,756.25
B-1 6,899.42 8,104.09 0.00 0.00 1,170,259.86
B-2 2,297.90 2,699.12 0.00 0.00 389,763.42
B-3 3,917.15 4,601.10 0.00 0.00 664,412.71
- -------------------------------------------------------------------------------
965,285.35 2,108,140.88 0.00 0.00 162,754,622.79
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 672.535284 10.150322 3.960941 14.111263 0.000000 662.384963
A-2 357.000936 19.930839 2.102581 22.033420 0.000000 337.070097
A-3 357.000936 19.930840 1.779158 21.709998 0.000000 337.070096
A-5 1000.000000 0.000000 5.889568 5.889568 0.000000 1000.000000
A-6 1000.000000 0.000000 5.889568 5.889568 0.000000 1000.000000
A-7 1000.000000 0.000000 5.889568 5.889568 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-1 970.558839 0.998071 5.716174 6.714245 0.000000 969.560768
M-2 970.558847 0.998071 5.716170 6.714241 0.000000 969.560776
M-3 970.558832 0.998072 5.716173 6.714245 0.000000 969.560760
B-1 970.558848 0.998070 5.716172 6.714242 0.000000 969.560779
B-2 970.558806 0.998060 5.716169 6.714229 0.000000 969.560746
B-3 734.460368 0.755280 4.325652 5.080932 0.000000 733.705088
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:14:45 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S35 (POOL # 4130)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4130
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 33,995.87
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 17,406.96
SUBSERVICER ADVANCES THIS MONTH 16,844.88
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,691,458.99
(B) TWO MONTHLY PAYMENTS: 1 111,658.25
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 654,450.10
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 162,754,622.79
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 571
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 974,312.20
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.38743760 % 6.25395300 % 1.35860900 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.34186590 % 6.29139198 % 1.36674210 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,718,262.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,669,585.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.46083367
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 316.31
POOL TRADING FACTOR: 80.90683601
................................................................................
Run: 10/03/96 10:14:47 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 5,141,479.07 4.450000 % 1,105,148.44
A-3 760944XS2 17,312,000.00 17,312,000.00 5.065000 % 0.00
A-4 760944YL6 53,021,000.00 37,797,358.72 6.250000 % 884,148.73
A-5 760944YM4 24,343,000.00 23,353,097.74 5.837500 % 1,209,467.80
A-6 760944YN2 0.00 0.00 2.662500 % 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 30,327,831.13 7.000000 % 135,351.50
A-12 760944YX0 16,300,192.00 11,995,104.41 6.200000 % 0.00
A-13 760944YY8 8,444,808.00 6,214,427.03 5.404600 % 0.00
A-14 760944YZ5 0.00 0.00 0.211225 % 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 7,270,362.09 6.500000 % 33,727.44
B 777,263.95 513,444.37 6.500000 % 2,381.89
- -------------------------------------------------------------------------------
259,085,063.95 189,369,104.56 3,370,225.80
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 18,906.98 1,124,055.42 0.00 0.00 4,036,330.63
A-3 72,460.40 72,460.40 0.00 0.00 17,312,000.00
A-4 195,216.03 1,079,364.76 0.00 0.00 36,913,209.99
A-5 112,653.69 1,322,121.49 0.00 0.00 22,143,629.94
A-6 51,381.66 51,381.66 0.00 0.00 0.00
A-7 23,101.11 23,101.11 0.00 0.00 4,877,000.00
A-8 39,618.96 39,618.96 0.00 0.00 7,400,000.00
A-9 139,201.73 139,201.73 0.00 0.00 26,000,000.00
A-10 58,179.25 58,179.25 0.00 0.00 11,167,000.00
A-11 175,433.86 310,785.36 0.00 0.00 30,192,479.63
A-12 61,456.78 61,456.78 0.00 0.00 11,995,104.41
A-13 27,754.83 27,754.83 0.00 0.00 6,214,427.03
A-14 33,054.27 33,054.27 0.00 0.00 0.00
R-I 1.73 1.73 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 39,052.01 72,779.45 0.00 0.00 7,236,634.65
B 2,757.90 5,139.79 0.00 0.00 511,062.48
- -------------------------------------------------------------------------------
1,050,231.19 4,420,456.99 0.00 0.00 185,998,878.76
===============================================================================
Run: 10/03/96 10:14:47
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-2 850.393495 182.790017 3.127188 185.917205 0.000000 667.603478
A-3 1000.000000 0.000000 4.185559 4.185559 0.000000 1000.000000
A-4 712.875252 16.675444 3.681862 20.357306 0.000000 696.199807
A-5 959.335240 49.684419 4.627765 54.312184 0.000000 909.650821
A-7 1000.000000 0.000000 4.736746 4.736746 0.000000 1000.000000
A-8 1000.000000 0.000000 5.353914 5.353914 0.000000 1000.000000
A-9 1000.000000 0.000000 5.353913 5.353913 0.000000 1000.000000
A-10 1000.000000 0.000000 5.209927 5.209927 0.000000 1000.000000
A-11 758.101016 3.383365 4.385298 7.768663 0.000000 754.717651
A-12 735.887308 0.000000 3.770310 3.770310 0.000000 735.887308
A-13 735.887309 0.000000 3.286615 3.286615 0.000000 735.887309
R-I 0.000000 0.000000 17.310000 17.310000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 876.834639 4.067664 4.709828 8.777492 0.000000 872.766975
B 660.579164 3.064429 3.548241 6.612670 0.000000 657.514709
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:14:48 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S36 (POOL # 4131)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4131
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 45,828.95
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 20,570.75
SUBSERVICER ADVANCES THIS MONTH 12,649.37
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 991,560.36
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 282,627.32
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 185,998,878.76
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 770
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,491,736.50
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.88961120 % 3.83925500 % 0.27113420 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.83454630 % 3.89068724 % 0.27476640 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2107 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,086,802.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,086,802.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.12872179
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 139.52
POOL TRADING FACTOR: 71.79066054
................................................................................
Run: 10/03/96 10:14:50 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-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 15,908,289.28 7.000000 % 2,348,609.51
A-2 760944ZE1 29,037,000.00 29,037,000.00 6.200000 % 0.00
A-3 760944ZF8 36,634,000.00 36,634,000.00 6.400000 % 0.00
A-4 760944ZG6 18,679,000.00 18,679,000.00 6.650000 % 0.00
A-5 760944ZH4 43,144,000.00 43,144,000.00 6.950000 % 0.00
A-6 760944ZJ0 21,561,940.00 21,561,940.00 6.087500 % 0.00
A-7 760944ZK7 0.00 0.00 3.412500 % 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 0.124652 % 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 6,464,232.94 7.000000 % 6,463.45
M-2 760944ZS0 4,012,200.00 3,878,423.77 7.000000 % 3,877.95
M-3 760944ZT8 2,674,800.00 2,585,615.86 7.000000 % 2,585.30
B-1 1,604,900.00 1,551,388.84 7.000000 % 1,551.20
B-2 534,900.00 517,065.17 7.000000 % 517.00
B-3 1,203,791.32 982,655.93 7.000000 % 982.54
- -------------------------------------------------------------------------------
267,484,931.32 228,710,611.79 2,364,586.95
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 92,003.58 2,440,613.09 0.00 0.00 13,559,679.77
A-2 148,739.61 148,739.61 0.00 0.00 29,037,000.00
A-3 193,707.98 193,707.98 0.00 0.00 36,634,000.00
A-4 102,626.25 102,626.25 0.00 0.00 18,679,000.00
A-5 247,735.60 247,735.60 0.00 0.00 43,144,000.00
A-6 108,445.11 108,445.11 0.00 0.00 21,561,940.00
A-7 60,791.62 60,791.62 0.00 0.00 0.00
A-8 98,317.35 98,317.35 0.00 0.00 17,000,000.00
A-9 121,450.84 121,450.84 0.00 0.00 21,000,000.00
A-10 56,486.21 56,486.21 0.00 0.00 9,767,000.00
A-11 23,554.31 23,554.31 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 37,385.08 43,848.53 0.00 0.00 6,457,769.49
M-2 22,430.37 26,308.32 0.00 0.00 3,874,545.82
M-3 14,953.58 17,538.88 0.00 0.00 2,583,030.56
B-1 8,972.26 10,523.46 0.00 0.00 1,549,837.64
B-2 2,990.38 3,507.38 0.00 0.00 516,548.17
B-3 5,683.07 6,665.61 0.00 0.00 981,673.39
- -------------------------------------------------------------------------------
1,346,273.20 3,710,860.15 0.00 0.00 226,346,024.84
===============================================================================
Run: 10/03/96 10:14:50
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-1 294.903776 43.537919 1.705539 45.243458 0.000000 251.365857
A-2 1000.000000 0.000000 5.122417 5.122417 0.000000 1000.000000
A-3 1000.000000 0.000000 5.287656 5.287656 0.000000 1000.000000
A-4 1000.000000 0.000000 5.494205 5.494205 0.000000 1000.000000
A-5 1000.000000 0.000000 5.742064 5.742064 0.000000 1000.000000
A-6 1000.000000 0.000000 5.029469 5.029469 0.000000 1000.000000
A-8 1000.000000 0.000000 5.783374 5.783374 0.000000 1000.000000
A-9 1000.000000 0.000000 5.783373 5.783373 0.000000 1000.000000
A-10 1000.000000 0.000000 5.783374 5.783374 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-1 966.657635 0.966541 5.590543 6.557084 0.000000 965.691095
M-2 966.657637 0.966540 5.590541 6.557081 0.000000 965.691097
M-3 966.657642 0.966540 5.590541 6.557081 0.000000 965.691102
B-1 966.657636 0.966540 5.590541 6.557081 0.000000 965.691096
B-2 966.657637 0.966536 5.590540 6.557076 0.000000 965.691101
B-3 816.300893 0.816205 4.720976 5.537181 0.000000 815.484689
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:14:51 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S37 (POOL # 4132)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4132
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 54,813.27
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 23,791.02
SUBSERVICER ADVANCES THIS MONTH 28,950.65
MASTER SERVICER ADVANCES THIS MONTH 7,192.42
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,013,619.24
(B) TWO MONTHLY PAYMENTS: 6 1,696,607.53
(C) THREE OR MORE MONTHLY PAYMENTS: 1 244,871.11
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 234,444.85
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 226,346,024.84
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 791
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 1,060,074.77
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,135,904.12
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.01327460 % 5.65267700 % 1.33404830 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.94734460 % 5.70601842 % 1.34663690 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1248 %
BANKRUPTCY AMOUNT AVAILABLE 123,629.00
FRAUD AMOUNT AVAILABLE 2,389,313.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,062,558.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.54186027
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 316.64
POOL TRADING FACTOR: 84.62010317
................................................................................
Run: 10/03/96 10:14:53 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-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 65,888,575.82 5.937500 % 966,719.73
A-2 760944ZB7 0.00 0.00 3.062500 % 0.00
A-3 760944ZD3 59,980,000.00 42,062,131.56 5.500000 % 1,288,959.64
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 6.010000 % 0.00
A-10 760944ZW1 11,262,000.00 11,262,000.00 10.464824 % 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 4,500,573.55 0.000000 % 23,632.53
A-16 760944A40 0.00 0.00 0.078000 % 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 6,971,464.68 7.000000 % 7,209.32
M-2 760944B49 4,801,400.00 4,647,320.49 7.000000 % 4,805.88
M-3 760944B56 3,200,900.00 3,098,181.41 7.000000 % 3,203.89
B-1 1,920,600.00 1,858,966.90 7.000000 % 1,922.39
B-2 640,200.00 619,655.65 7.000000 % 640.80
B-3 1,440,484.07 1,237,112.18 7.000000 % 1,279.32
- -------------------------------------------------------------------------------
320,088,061.92 269,187,004.25 2,298,373.50
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 324,460.65 1,291,180.38 0.00 0.00 64,921,856.09
A-2 167,353.39 167,353.39 0.00 0.00 0.00
A-3 191,867.87 1,480,827.51 0.00 0.00 40,773,171.92
A-4 199,459.82 199,459.82 0.00 0.00 34,356,514.27
A-5 62,915.17 62,915.17 0.00 0.00 10,837,000.00
A-6 14,775.22 14,775.22 0.00 0.00 2,545,000.00
A-7 37,039.66 37,039.66 0.00 0.00 6,380,000.00
A-8 40,096.39 40,096.39 0.00 0.00 6,906,514.27
A-9 196,464.60 196,464.60 0.00 0.00 39,415,000.00
A-10 97,745.27 97,745.27 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 97,470.04 97,470.04 0.00 0.00 16,789,000.00
A-15 0.00 23,632.53 0.00 0.00 4,476,941.02
A-16 17,413.94 17,413.94 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 40,473.47 47,682.79 0.00 0.00 6,964,255.36
M-2 26,980.44 31,786.32 0.00 0.00 4,642,514.61
M-3 17,986.76 21,190.65 0.00 0.00 3,094,977.52
B-1 10,792.40 12,714.79 0.00 0.00 1,857,044.51
B-2 3,597.47 4,238.27 0.00 0.00 619,014.85
B-3 7,182.17 8,461.49 0.00 0.00 1,179,094.03
- -------------------------------------------------------------------------------
1,554,074.73 3,852,448.23 0.00 0.00 266,831,891.92
===============================================================================
Run: 10/03/96 10:14:53
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-1 818.959602 12.015807 4.032872 16.048679 0.000000 806.943795
A-3 701.269282 21.489824 3.198864 24.688688 0.000000 679.779459
A-4 803.491996 0.000000 4.664745 4.664745 0.000000 803.491996
A-5 1000.000000 0.000000 5.805589 5.805589 0.000000 1000.000000
A-6 1000.000000 0.000000 5.805587 5.805587 0.000000 1000.000000
A-7 1000.000000 0.000000 5.805589 5.805589 0.000000 1000.000000
A-8 451.140785 0.000000 2.619138 2.619138 0.000000 451.140785
A-9 1000.000000 0.000000 4.984514 4.984514 0.000000 1000.000000
A-10 1000.000000 0.000000 8.679211 8.679211 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 5.805589 5.805589 0.000000 1000.000000
A-15 896.943503 4.709854 0.000000 4.709854 0.000000 892.233650
R-I 0.000000 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-1 967.909460 1.000933 5.619286 6.620219 0.000000 966.908528
M-2 967.909462 1.000933 5.619286 6.620219 0.000000 966.908529
M-3 967.909466 1.000934 5.619282 6.620216 0.000000 966.908532
B-1 967.909455 1.000932 5.619286 6.620218 0.000000 966.908523
B-2 967.909481 1.000937 5.619291 6.620228 0.000000 966.908544
B-3 858.816981 0.888118 4.985942 5.874060 0.000000 818.540138
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:14:55 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S39 (POOL # 4133)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4133
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 72,872.99
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 28,423.46
SUBSERVICER ADVANCES THIS MONTH 34,749.11
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 2,325,349.24
(B) TWO MONTHLY PAYMENTS: 2 511,531.50
(C) THREE OR MORE MONTHLY PAYMENTS: 3 778,345.65
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,468,818.44
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 266,831,891.92
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 949
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,803,734.54
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.03602330 % 5.56015200 % 1.40382520 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.00302860 % 5.50974150 % 1.39320920 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,825,577.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,494,485.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.41284220
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 316.69
POOL TRADING FACTOR: 83.36202554
................................................................................
Run: 10/03/96 10:14:56 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-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 14,558,497.96 6.000000 % 992,945.06
A-2 760944XZ6 23,385,000.00 23,385,000.00 6.000000 % 0.00
A-3 760944YA0 35,350,000.00 35,350,000.00 6.000000 % 0.00
A-4 760944YG7 3,602,000.00 3,602,000.00 6.000000 % 0.00
A-5 760944YB8 10,125,000.00 10,125,000.00 6.000000 % 0.00
A-6 760944YC6 25,000,000.00 14,471,035.75 6.000000 % 0.00
A-7 760944YD4 5,342,000.00 4,895,202.95 6.000000 % 0.00
A-8 760944YE2 9,228,000.00 8,639,669.72 5.859000 % 0.00
A-9 760944YF9 3,770,880.00 3,530,467.90 5.361759 % 0.00
A-10 760944XV5 1,612,120.00 1,509,339.44 8.300000 % 0.00
A-11 760944XW3 1,692,000.00 1,692,000.00 5.959000 % 0.00
A-12 760944XX1 987,000.00 987,000.00 6.070286 % 0.00
A-13 760944XY9 0.00 0.00 0.375638 % 0.00
R 760944YK8 109,869.00 0.00 6.000000 % 0.00
M-1 760944YH5 2,008,172.00 1,757,140.88 6.000000 % 8,245.71
M-2 760944YJ1 3,132,748.00 2,741,139.44 6.000000 % 12,863.31
B 481,961.44 421,713.94 6.000000 % 1,978.97
- -------------------------------------------------------------------------------
160,653,750.44 127,665,207.98 1,016,033.05
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 72,566.21 1,065,511.27 0.00 0.00 13,565,552.90
A-2 116,561.53 116,561.53 0.00 0.00 23,385,000.00
A-3 176,200.57 176,200.57 0.00 0.00 35,350,000.00
A-4 17,954.02 17,954.02 0.00 0.00 3,602,000.00
A-5 50,467.63 50,467.63 0.00 0.00 10,125,000.00
A-6 72,130.26 72,130.26 0.00 0.00 14,471,035.75
A-7 24,399.93 24,399.93 0.00 0.00 4,895,202.95
A-8 42,052.06 42,052.06 0.00 0.00 8,639,669.72
A-9 15,725.56 15,725.56 0.00 0.00 3,530,467.90
A-10 10,407.15 10,407.15 0.00 0.00 1,509,339.44
A-11 8,376.07 8,376.07 0.00 0.00 1,692,000.00
A-12 4,977.29 4,977.29 0.00 0.00 987,000.00
A-13 39,838.97 39,838.97 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 8,758.39 17,004.10 0.00 0.00 1,748,895.17
M-2 13,663.10 26,526.41 0.00 0.00 2,728,276.13
B 2,102.01 4,080.98 0.00 0.00 419,734.97
- -------------------------------------------------------------------------------
676,180.75 1,692,213.80 0.00 0.00 126,649,174.93
===============================================================================
Run: 10/03/96 10:14:56
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-1 418.023314 28.510784 2.083619 30.594403 0.000000 389.512531
A-2 1000.000000 0.000000 4.984457 4.984457 0.000000 1000.000000
A-3 1000.000000 0.000000 4.984457 4.984457 0.000000 1000.000000
A-4 1000.000000 0.000000 4.984459 4.984459 0.000000 1000.000000
A-5 1000.000000 0.000000 4.984457 4.984457 0.000000 1000.000000
A-6 578.841430 0.000000 2.885210 2.885210 0.000000 578.841430
A-7 916.361466 0.000000 4.567565 4.567565 0.000000 916.361466
A-8 936.245093 0.000000 4.557007 4.557007 0.000000 936.245093
A-9 936.245094 0.000000 4.170263 4.170263 0.000000 936.245094
A-10 936.245093 0.000000 6.455568 6.455568 0.000000 936.245093
A-11 1000.000000 0.000000 4.950396 4.950396 0.000000 1000.000000
A-12 1000.000000 0.000000 5.042847 5.042847 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 874.995210 4.106078 4.361374 8.467452 0.000000 870.889132
M-2 874.995193 4.106079 4.361379 8.467458 0.000000 870.889114
B 874.995186 4.106075 4.361386 8.467461 0.000000 870.889111
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:14:58 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S42 (POOL # 4134)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4134
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 25,344.72
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,635.42
SUBSERVICER ADVANCES THIS MONTH 9,052.43
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 922,011.04
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 126,649,174.93
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 477
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 416,940.26
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.14617460 % 0.33032800 % 3.52349740 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.13348740 % 0.33141548 % 3.53509710 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3766 %
BANKRUPTCY AMOUNT AVAILABLE 50,000.00
FRAUD AMOUNT AVAILABLE 1,377,748.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,027,027.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 6.74065739
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 140.69
POOL TRADING FACTOR: 78.83362485
................................................................................
Run: 10/03/96 10:14:59 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S40 (POOL # 4135)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4135
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944C22 135,538,060.00 93,718,337.81 5.837500 % 2,119,146.18
A-2 760944C30 0.00 0.00 1.662500 % 0.00
A-3 760944C48 30,006,995.00 15,055,486.57 4.750000 % 794,684.87
A-4 760944C55 0.00 0.00 1.662500 % 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 40,347,183.04 6.750000 % 0.00
A-11 760944D47 4,850,379.00 4,292,709.13 0.000000 % 10,428.25
A-12 760944D54 0.00 0.00 0.134801 % 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 10,485,098.64 6.750000 % 11,185.10
M-2 760944E20 6,487,300.00 6,290,865.25 6.750000 % 6,710.85
M-3 760944E38 4,325,000.00 4,194,039.48 6.750000 % 4,474.04
B-1 2,811,100.00 2,725,980.19 6.750000 % 2,907.97
B-2 865,000.00 838,807.90 6.750000 % 894.81
B-3 1,730,037.55 1,413,251.59 6.750000 % 1,507.60
- -------------------------------------------------------------------------------
432,489,516.55 371,729,890.92 2,951,939.67
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 454,292.77 2,573,438.95 0.00 0.00 91,599,191.63
A-2 55,425.14 55,425.14 0.00 0.00 0.00
A-3 59,384.45 854,069.32 0.00 0.00 14,260,801.70
A-4 73,955.99 73,955.99 0.00 0.00 0.00
A-5 308,462.67 308,462.67 0.00 0.00 59,913,758.57
A-6 33,872.99 33,872.99 0.00 0.00 6,579,267.84
A-7 131,807.52 131,807.52 0.00 0.00 24,049,823.12
A-8 316,021.84 316,021.84 0.00 0.00 56,380,504.44
A-9 254,725.32 254,725.32 0.00 0.00 45,444,777.35
A-10 0.00 0.00 226,152.47 0.00 40,573,335.51
A-11 0.00 10,428.25 0.00 0.00 4,282,280.88
A-12 41,610.81 41,610.81 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 58,770.67 69,955.77 0.00 0.00 10,473,913.54
M-2 35,261.32 41,972.17 0.00 0.00 6,284,154.40
M-3 23,508.27 27,982.31 0.00 0.00 4,189,565.44
B-1 15,279.56 18,187.53 0.00 0.00 2,723,072.22
B-2 4,701.65 5,596.46 0.00 0.00 837,913.09
B-3 7,921.50 9,429.10 0.00 0.00 1,411,743.99
- -------------------------------------------------------------------------------
1,875,002.47 4,826,942.14 226,152.47 0.00 369,004,103.72
===============================================================================
Run: 10/03/96 10:14:59
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S40 (POOL # 4135)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4135
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 691.454030 15.635064 3.351773 18.986837 0.000000 675.818967
A-3 501.732565 26.483321 1.979020 28.462341 0.000000 475.249244
A-5 963.750404 0.000000 4.961816 4.961816 0.000000 963.750404
A-6 966.588862 0.000000 4.976428 4.976428 0.000000 966.588862
A-7 973.681464 0.000000 5.336361 5.336361 0.000000 973.681465
A-8 990.697237 0.000000 5.553018 5.553018 0.000000 990.697237
A-9 984.076044 0.000000 5.515905 5.515905 0.000000 984.076044
A-10 1053.478760 0.000000 0.000000 0.000000 5.904918 1059.383679
A-11 885.025506 2.149987 0.000000 2.149987 0.000000 882.875520
R-I 0.000000 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-1 969.720105 1.034460 5.435438 6.469898 0.000000 968.685645
M-2 969.720107 1.034460 5.435438 6.469898 0.000000 968.685647
M-3 969.720111 1.034460 5.435438 6.469898 0.000000 968.685651
B-1 969.720106 1.034460 5.435438 6.469898 0.000000 968.685646
B-2 969.720116 1.034462 5.435434 6.469896 0.000000 968.685653
B-3 816.890703 0.871426 4.578802 5.450228 0.000000 816.019277
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:15:01 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S40 (POOL # 4135)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4135
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 109,236.62
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 39,202.75
SUBSERVICER ADVANCES THIS MONTH 28,253.15
MASTER SERVICER ADVANCES THIS MONTH 6,028.32
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 2,780,817.14
(B) TWO MONTHLY PAYMENTS: 3 1,019,804.21
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 427,992.83
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 369,004,103.72
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,353
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 899,457.06
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,329,027.02
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.93810090 % 5.70709900 % 1.35480020 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.89311440 % 5.67680228 % 1.36343070 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1344 %
BANKRUPTCY AMOUNT AVAILABLE 115,508.00
FRAUD AMOUNT AVAILABLE 3,883,320.00
SPECIAL HAZARD AMOUNT AVAILABLE 4,541,600.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.28575228
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 316.33
POOL TRADING FACTOR: 85.32093602
................................................................................
Run: 10/03/96 10:15:03 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-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 22,081,842.81 6.500000 % 1,877,184.89
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 25,907,345.94 6.500000 % 26,924.26
A-11 760944G28 0.00 0.00 0.337909 % 0.00
R 760944G36 5,463,000.00 33,454.37 6.500000 % 0.00
M-1 760944G44 6,675,300.00 6,477,127.58 6.500000 % 6,731.37
M-2 760944G51 4,005,100.00 3,886,198.90 6.500000 % 4,038.74
M-3 760944G69 2,670,100.00 2,590,831.60 6.500000 % 2,692.53
B-1 1,735,600.00 1,684,074.52 6.500000 % 1,750.18
B-2 534,100.00 518,243.95 6.500000 % 538.59
B-3 1,068,099.02 1,019,751.01 6.500000 % 1,059.77
- -------------------------------------------------------------------------------
267,002,299.02 233,996,870.68 1,920,920.33
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 119,207.65 1,996,392.54 0.00 0.00 20,204,657.92
A-2 133,233.66 133,233.66 0.00 0.00 16,042,000.00
A-3 171,939.95 171,939.95 0.00 0.00 34,794,000.00
A-4 180,983.18 180,983.18 0.00 0.00 36,624,000.00
A-5 151,580.33 151,580.33 0.00 0.00 30,674,000.00
A-6 68,517.08 68,517.08 0.00 0.00 12,692,000.00
A-7 175,006.85 175,006.85 0.00 0.00 32,418,000.00
A-8 15,741.87 15,741.87 0.00 0.00 2,916,000.00
A-9 19,639.55 19,639.55 0.00 0.00 3,638,000.00
A-10 139,859.43 166,783.69 0.00 0.00 25,880,421.68
A-11 65,669.63 65,669.63 0.00 0.00 0.00
R 3.00 3.00 180.60 0.00 33,634.97
M-1 34,966.43 41,697.80 0.00 0.00 6,470,396.21
M-2 20,979.43 25,018.17 0.00 0.00 3,882,160.16
M-3 13,986.47 16,679.00 0.00 0.00 2,588,139.07
B-1 9,091.39 10,841.57 0.00 0.00 1,682,324.34
B-2 2,797.71 3,336.30 0.00 0.00 517,705.36
B-3 5,505.07 6,564.84 0.00 0.00 1,018,691.24
- -------------------------------------------------------------------------------
1,328,708.68 3,249,629.01 180.60 0.00 232,076,130.95
===============================================================================
Run: 10/03/96 10:15:03
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-1 456.679892 38.822511 2.465362 41.287873 0.000000 417.857381
A-2 1000.000000 0.000000 8.305302 8.305302 0.000000 1000.000000
A-3 1000.000000 0.000000 4.941655 4.941655 0.000000 1000.000000
A-4 1000.000000 0.000000 4.941655 4.941655 0.000000 1000.000000
A-5 1000.000000 0.000000 4.941655 4.941655 0.000000 1000.000000
A-6 1000.000000 0.000000 5.398446 5.398446 0.000000 1000.000000
A-7 1000.000000 0.000000 5.398447 5.398447 0.000000 1000.000000
A-8 1000.000000 0.000000 5.398447 5.398447 0.000000 1000.000000
A-9 1000.000000 0.000000 5.398447 5.398447 0.000000 1000.000000
A-10 970.312582 1.008399 5.238181 6.246580 0.000000 969.304183
R 6.123809 0.000000 0.000549 0.000549 0.033059 6.156868
M-1 970.312582 1.008400 5.238181 6.246581 0.000000 969.304183
M-2 970.312576 1.008399 5.238179 6.246578 0.000000 969.304177
M-3 970.312573 1.008400 5.238182 6.246582 0.000000 969.304172
B-1 970.312584 1.008401 5.238183 6.246584 0.000000 969.304183
B-2 970.312582 1.008407 5.238176 6.246583 0.000000 969.304175
B-3 954.734525 0.992211 5.154082 6.146293 0.000000 953.742323
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:15:04 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S43 (POOL # 4136)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4136
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 60,752.35
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 24,703.57
SUBSERVICER ADVANCES THIS MONTH 11,536.03
MASTER SERVICER ADVANCES THIS MONTH 3,928.77
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 885,008.03
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 851,881.01
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 232,076,130.95
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 841
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 577,836.47
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,677,558.04
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.08698980 % 5.53603900 % 1.37697120 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.03701920 % 5.57605618 % 1.38692460 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3372 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,450,803.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,868,057.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.27550459
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 318.13
POOL TRADING FACTOR: 86.91915081
................................................................................
Run: 10/03/96 10:15:06 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-S44 (POOL # 4137)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4137
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944G77 10,000,000.00 8,638,938.41 6.500000 % 78,066.81
A-2 760944G85 50,000,000.00 38,149,358.68 6.375000 % 679,720.72
A-3 760944G93 16,984,000.00 14,597,968.08 5.987500 % 136,856.33
A-4 760944H27 0.00 0.00 3.012500 % 0.00
A-5 760944H35 85,916,000.00 74,706,055.07 6.100000 % 642,972.11
A-6 760944H43 14,762,000.00 14,762,000.00 6.375000 % 0.00
A-7 760944H50 18,438,000.00 18,438,000.00 6.500000 % 0.00
A-8 760944H68 5,660,000.00 5,660,000.00 6.500000 % 0.00
A-9 760944H76 10,645,000.00 9,362,278.19 5.959000 % 0.00
A-10 760944H84 5,731,923.00 5,041,226.65 7.504699 % 0.00
A-11 760944H92 5,000,000.00 4,397,500.33 6.159000 % 0.00
A-12 760944J25 1,923,077.00 1,691,346.35 7.386600 % 0.00
A-13 760944J33 0.00 0.00 0.315715 % 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 5,825,341.39 6.500000 % 6,180.79
M-2 760944J74 3,601,003.00 3,493,752.23 6.500000 % 3,706.94
M-3 760944J82 2,400,669.00 2,329,168.45 6.500000 % 2,471.29
B-1 760944J90 1,560,435.00 1,513,959.63 6.500000 % 1,606.34
B-2 760944K23 480,134.00 465,833.88 6.500000 % 494.26
B-3 760944K31 960,268.90 931,668.71 6.500000 % 988.51
- -------------------------------------------------------------------------------
240,066,876.90 210,004,396.05 1,553,064.10
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 46,670.57 124,737.38 0.00 0.00 8,560,871.60
A-2 202,132.82 881,853.54 0.00 0.00 37,469,637.96
A-3 72,645.27 209,501.60 0.00 0.00 14,461,111.75
A-4 36,550.12 36,550.12 0.00 0.00 0.00
A-5 378,752.09 1,021,724.20 0.00 0.00 74,063,082.96
A-6 78,215.86 78,215.86 0.00 0.00 14,762,000.00
A-7 99,608.54 99,608.54 0.00 0.00 18,438,000.00
A-8 30,577.30 30,577.30 0.00 0.00 5,660,000.00
A-9 46,368.63 46,368.63 0.00 0.00 9,362,278.19
A-10 31,444.08 31,444.08 0.00 0.00 5,041,226.65
A-11 22,510.52 22,510.52 0.00 0.00 4,397,500.33
A-12 10,383.56 10,383.56 0.00 0.00 1,691,346.35
A-13 55,105.29 55,105.29 0.00 0.00 0.00
R-I 1.25 1.25 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 31,470.53 37,651.32 0.00 0.00 5,819,160.60
M-2 18,874.47 22,581.41 0.00 0.00 3,490,045.29
M-3 12,582.99 15,054.28 0.00 0.00 2,326,697.16
B-1 8,178.94 9,785.28 0.00 0.00 1,512,353.29
B-2 2,516.60 3,010.86 0.00 0.00 465,339.62
B-3 5,033.20 6,021.71 0.00 0.00 930,680.20
- -------------------------------------------------------------------------------
1,189,622.63 2,742,686.73 0.00 0.00 208,451,331.95
===============================================================================
Run: 10/03/96 10:15:06
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-1 863.893841 7.806681 4.667057 12.473738 0.000000 856.087160
A-2 762.987174 13.594414 4.042656 17.637070 0.000000 749.392759
A-3 859.512958 8.057956 4.277277 12.335233 0.000000 851.455002
A-5 869.524362 7.483730 4.408400 11.892130 0.000000 862.040632
A-6 1000.000000 0.000000 5.298460 5.298460 0.000000 1000.000000
A-7 1000.000000 0.000000 5.402351 5.402351 0.000000 1000.000000
A-8 1000.000000 0.000000 5.402350 5.402350 0.000000 1000.000000
A-9 879.500065 0.000000 4.355907 4.355907 0.000000 879.500065
A-10 879.500065 0.000000 5.485782 5.485782 0.000000 879.500065
A-11 879.500066 0.000000 4.502104 4.502104 0.000000 879.500066
A-12 879.500067 0.000000 5.399451 5.399451 0.000000 879.500067
R-I 0.000000 0.000000 12.530000 12.530000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 970.216416 1.029417 5.241448 6.270865 0.000000 969.187000
M-2 970.216417 1.029419 5.241448 6.270867 0.000000 969.186999
M-3 970.216406 1.029417 5.241451 6.270868 0.000000 969.186989
B-1 970.216401 1.029418 5.241449 6.270867 0.000000 969.186983
B-2 970.216398 1.029421 5.241453 6.270874 0.000000 969.186977
B-3 970.216478 1.029420 5.241449 6.270869 0.000000 969.187058
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:15:08 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S44 (POOL # 4137)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4137
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 54,207.06
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 22,226.29
SUBSERVICER ADVANCES THIS MONTH 20,309.09
MASTER SERVICER ADVANCES THIS MONTH 2,006.60
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,176,297.66
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 805,048.10
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 208,451,331.95
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 773
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 291,042.92
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,330,245.58
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.06694310 % 5.54667500 % 1.38638160 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.02269930 % 5.58207182 % 1.39522880 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3164 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,194,557.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,250,259.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.25254540
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 316.27
POOL TRADING FACTOR: 86.83052599
................................................................................
Run: 10/03/96 10:15:09 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 57,567,422.15 8.015913 % 1,136,093.02
M-1 760944E61 2,987,500.00 2,836,954.26 8.015913 % 2,252.02
M-2 760944E79 1,991,700.00 1,891,334.50 8.015913 % 1,501.37
R 760944E53 100.00 0.00 8.015913 % 0.00
B-1 863,100.00 819,606.77 8.015913 % 650.62
B-2 332,000.00 315,269.87 8.015913 % 250.27
B-3 796,572.42 311,692.01 8.015913 % 247.43
- -------------------------------------------------------------------------------
132,777,672.42 63,742,279.56 1,140,994.73
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 379,783.69 1,515,876.71 0.00 0.00 56,431,329.13
M-1 18,715.95 20,967.97 0.00 0.00 2,834,702.24
M-2 12,477.51 13,978.88 0.00 0.00 1,889,833.13
R 0.00 0.00 0.00 0.00 0.00
B-1 5,407.10 6,057.72 0.00 0.00 818,956.15
B-2 2,079.90 2,330.17 0.00 0.00 315,019.60
B-3 2,056.29 2,303.72 0.00 0.00 311,444.58
- -------------------------------------------------------------------------------
420,520.44 1,561,515.17 0.00 0.00 62,601,284.83
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 457.586298 9.030465 3.018787 12.049252 0.000000 448.555833
M-1 949.608121 0.753814 6.264753 7.018567 0.000000 948.854306
M-2 949.608124 0.753813 6.264754 7.018567 0.000000 948.854310
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 949.608122 0.753818 6.264743 7.018561 0.000000 948.854304
B-2 949.608042 0.753825 6.264759 7.018584 0.000000 948.854217
B-3 391.291491 0.310618 2.581423 2.892041 0.000000 390.980873
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:15:10 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 16,776.44
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,583.36
SUBSERVICER ADVANCES THIS MONTH 23,575.00
MASTER SERVICER ADVANCES THIS MONTH 3,436.66
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,671,481.23
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 338,108.23
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,139,685.21
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 62,601,284.83
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 225
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 450,811.25
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,090,395.02
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.31277600 % 7.41782200 % 2.26940210 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.14404300 % 7.54702620 % 2.30893080 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 882,726.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,686,641.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.60266042
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 324.22
POOL TRADING FACTOR: 47.14744858
................................................................................
Run: 10/03/96 10:15:11 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 20,782,279.29 6.500000 % 351,547.58
A-2 760944M39 10,308,226.00 6,183,826.14 5.200000 % 197,571.44
A-3 760944M47 53,602,774.00 32,155,895.21 6.750000 % 1,027,371.47
A-4 760944M54 19,600,000.00 15,678,945.23 6.500000 % 187,830.58
A-5 760944M62 12,599,000.00 12,599,000.00 6.500000 % 0.00
A-6 760944M70 44,516,000.00 44,516,000.00 6.500000 % 0.00
A-7 760944M88 39,061,000.00 25,173,638.71 6.500000 % 867,742.99
A-8 760944M96 122,726,000.00 102,241,066.62 6.500000 % 1,279,988.11
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 62,031,504.16 6.500000 % 0.00
A-16 760944N95 1,000,000.00 1,188,304.81 6.500000 % 0.00
A-17 760944P28 2,791,590.78 2,495,041.76 0.000000 % 44,050.98
A-18 760944P36 0.00 0.00 0.378590 % 0.00
R 760944P44 100.00 0.00 6.500000 % 0.00
M-1 760944P51 13,235,200.00 12,829,771.99 6.500000 % 13,456.46
M-2 760944P69 5,294,000.00 5,131,831.26 6.500000 % 5,382.50
M-3 760944P77 5,294,000.00 5,131,831.26 6.500000 % 5,382.50
B-1 2,382,300.00 2,309,324.05 6.500000 % 2,422.13
B-2 794,100.00 769,774.68 6.500000 % 807.38
B-3 2,117,643.10 1,579,966.27 6.500000 % 1,657.12
- -------------------------------------------------------------------------------
529,391,833.88 458,730,901.44 3,985,211.24
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 112,228.84 463,776.42 0.00 0.00 20,430,731.71
A-2 26,715.21 224,286.65 0.00 0.00 5,986,254.70
A-3 180,327.64 1,207,699.11 0.00 0.00 31,128,523.74
A-4 84,669.72 272,500.30 0.00 0.00 15,491,114.65
A-5 68,037.34 68,037.34 0.00 0.00 12,599,000.00
A-6 240,396.09 240,396.09 0.00 0.00 44,516,000.00
A-7 135,943.13 1,003,686.12 0.00 0.00 24,305,895.72
A-8 552,124.03 1,832,112.14 0.00 0.00 100,961,078.51
A-9 101,965.60 101,965.60 0.00 0.00 19,481,177.00
A-10 72,650.86 72,650.86 0.00 0.00 10,930,823.00
A-11 124,620.41 124,620.41 0.00 0.00 25,000,000.00
A-12 91,857.71 91,857.71 0.00 0.00 17,010,000.00
A-13 70,219.04 70,219.04 0.00 0.00 13,003,000.00
A-14 110,747.13 110,747.13 0.00 0.00 20,507,900.00
A-15 0.00 0.00 334,983.63 0.00 62,366,487.79
A-16 0.00 0.00 6,417.10 0.00 1,194,721.91
A-17 0.00 44,050.98 0.00 0.00 2,450,990.78
A-18 144,286.42 144,286.42 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 69,283.57 82,740.03 0.00 0.00 12,816,315.53
M-2 27,713.01 33,095.51 0.00 0.00 5,126,448.76
M-3 27,713.01 33,095.51 0.00 0.00 5,126,448.76
B-1 12,470.85 14,892.98 0.00 0.00 2,306,901.92
B-2 4,156.95 4,964.33 0.00 0.00 768,967.30
B-3 8,532.17 10,189.29 0.00 0.00 1,578,309.15
- -------------------------------------------------------------------------------
2,266,658.73 6,251,869.97 341,400.73 0.00 455,087,090.93
===============================================================================
Run: 10/03/96 10:15:11
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-1 692.742643 11.718253 3.740961 15.459214 0.000000 681.024390
A-2 599.892371 19.166386 2.591640 21.758026 0.000000 580.725985
A-3 599.892371 19.166386 3.364148 22.530534 0.000000 580.725985
A-4 799.946185 9.583193 4.319884 13.903077 0.000000 790.362992
A-5 1000.000000 0.000000 5.400217 5.400217 0.000000 1000.000000
A-6 1000.000000 0.000000 5.400218 5.400218 0.000000 1000.000000
A-7 644.469899 22.215074 3.480278 25.695352 0.000000 622.254825
A-8 833.083997 10.429641 4.498835 14.928476 0.000000 822.654356
A-9 1000.000000 0.000000 5.234057 5.234057 0.000000 1000.000000
A-10 1000.000000 0.000000 6.646422 6.646422 0.000000 1000.000000
A-11 1000.000000 0.000000 4.984816 4.984816 0.000000 1000.000000
A-12 1000.000000 0.000000 5.400218 5.400218 0.000000 1000.000000
A-13 1000.000000 0.000000 5.400218 5.400218 0.000000 1000.000000
A-14 1000.000000 0.000000 5.400218 5.400218 0.000000 1000.000000
A-15 1066.988392 0.000000 0.000000 0.000000 5.761970 1072.750362
A-16 1188.304810 0.000000 0.000000 0.000000 6.417100 1194.721910
A-17 893.770598 15.779884 0.000000 15.779884 0.000000 877.990713
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 969.367444 1.016718 5.234796 6.251514 0.000000 968.350726
M-2 969.367446 1.016717 5.234796 6.251513 0.000000 968.350729
M-3 969.367446 1.016717 5.234796 6.251513 0.000000 968.350729
B-1 969.367439 1.016719 5.234794 6.251513 0.000000 968.350720
B-2 969.367435 1.016723 5.234794 6.251517 0.000000 968.350712
B-3 746.096578 0.782540 4.029083 4.811623 0.000000 745.314047
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:15:13 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S45 (POOL # 4139)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4139
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 105,047.25
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 48,576.13
SUBSERVICER ADVANCES THIS MONTH 26,225.28
MASTER SERVICER ADVANCES THIS MONTH 1,591.07
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 2,328,385.60
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 3 877,271.51
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 715,212.76
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 455,087,090.93
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,610
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 239,873.49
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,162,436.16
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.91707190 % 5.06173200 % 1.02119660 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.87512590 % 5.06918643 % 1.02823840 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3787 %
BANKRUPTCY AMOUNT AVAILABLE 135,873.00
FRAUD AMOUNT AVAILABLE 757,037.00
SPECIAL HAZARD AMOUNT AVAILABLE 4,640,824.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.24465647
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 318.36
POOL TRADING FACTOR: 85.96413126
................................................................................
Run: 10/03/96 10:15:15 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-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 7,871,025.32 6.500000 % 149,231.15
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 79,862,713.71 5.650000 % 1,514,161.61
A-9 760944S58 43,941,000.00 33,941,189.89 6.037500 % 643,509.90
A-10 760944S66 0.00 0.00 2.462500 % 0.00
A-11 760944S74 16,684,850.00 16,614,005.06 6.109000 % 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 6.365932 % 0.00
A-14 760944T24 10,093,055.55 10,050,199.79 6.500000 % 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 5.484375 % 0.00
A-17 760944T57 78,019,000.00 56,163,610.21 6.500000 % 1,372,662.11
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 36,616,807.03 6.500000 % 549,758.05
A-24 760944U48 0.00 0.00 0.234503 % 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 15,665,267.97 6.500000 % 16,599.42
M-2 760944U89 5,867,800.00 5,696,408.16 6.500000 % 6,036.09
M-3 760944U97 5,867,800.00 5,696,408.16 6.500000 % 6,036.09
B-1 2,640,500.00 2,563,373.98 6.500000 % 2,716.23
B-2 880,200.00 854,490.33 6.500000 % 905.45
B-3 2,347,160.34 2,118,965.22 6.500000 % 2,245.33
- -------------------------------------------------------------------------------
586,778,060.34 518,103,435.41 4,263,861.43
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 42,391.56 191,622.71 0.00 0.00 7,721,794.17
A-2 27,952.17 27,952.17 0.00 0.00 5,190,000.00
A-3 16,151.93 16,151.93 0.00 0.00 2,999,000.00
A-4 172,141.31 172,141.31 0.00 0.00 31,962,221.74
A-5 266,138.02 266,138.02 0.00 0.00 49,415,000.00
A-6 12,731.97 12,731.97 0.00 0.00 2,364,000.00
A-7 63,239.38 63,239.38 0.00 0.00 11,741,930.42
A-8 373,875.75 1,888,037.36 0.00 0.00 78,348,552.10
A-9 169,792.69 813,302.59 0.00 0.00 33,297,679.99
A-10 69,252.92 69,252.92 0.00 0.00 0.00
A-11 84,096.75 84,096.75 0.00 0.00 16,614,005.06
A-12 23,402.28 23,402.28 0.00 0.00 3,227,863.84
A-13 30,161.40 30,161.40 0.00 0.00 5,718,138.88
A-14 54,128.10 54,128.10 0.00 0.00 10,050,199.79
A-15 8,327.40 8,327.40 0.00 0.00 1,116,688.87
A-16 12,491.10 12,491.10 0.00 0.00 2,748,772.60
A-17 302,484.52 1,675,146.63 0.00 0.00 54,790,948.10
A-18 250,761.64 250,761.64 0.00 0.00 46,560,000.00
A-19 194,124.84 194,124.84 0.00 0.00 36,044,000.00
A-20 21,570.03 21,570.03 0.00 0.00 4,005,000.00
A-21 13,534.45 13,534.45 0.00 0.00 2,513,000.00
A-22 208,878.38 208,878.38 0.00 0.00 38,783,354.23
A-23 197,209.85 746,967.90 0.00 0.00 36,067,048.98
A-24 100,670.02 100,670.02 0.00 0.00 0.00
R-I 0.77 0.77 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 84,369.59 100,969.01 0.00 0.00 15,648,668.55
M-2 30,679.56 36,715.65 0.00 0.00 5,690,372.07
M-3 30,679.56 36,715.65 0.00 0.00 5,690,372.07
B-1 13,805.75 16,521.98 0.00 0.00 2,560,657.75
B-2 4,602.09 5,507.54 0.00 0.00 853,584.88
B-3 11,412.30 13,657.63 0.00 0.00 2,116,719.89
- -------------------------------------------------------------------------------
2,891,058.08 7,154,919.51 0.00 0.00 513,839,573.98
===============================================================================
Run: 10/03/96 10:15:15
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-1 772.426430 14.644863 4.160114 18.804977 0.000000 757.781567
A-2 1000.000000 0.000000 5.385775 5.385775 0.000000 1000.000000
A-3 1000.000000 0.000000 5.385772 5.385772 0.000000 1000.000000
A-4 976.571901 0.000000 5.259596 5.259596 0.000000 976.571901
A-5 1000.000000 0.000000 5.385774 5.385774 0.000000 1000.000000
A-6 1000.000000 0.000000 5.385774 5.385774 0.000000 1000.000000
A-7 995.753937 0.000000 5.362905 5.362905 0.000000 995.753937
A-8 772.426433 14.644862 3.616099 18.260961 0.000000 757.781570
A-9 772.426433 14.644862 3.864106 18.508968 0.000000 757.781571
A-11 995.753936 0.000000 5.040306 5.040306 0.000000 995.753936
A-12 995.753936 0.000000 7.219298 7.219298 0.000000 995.753936
A-13 995.753935 0.000000 5.252292 5.252292 0.000000 995.753935
A-14 995.753936 0.000000 5.362905 5.362905 0.000000 995.753936
A-15 995.753937 0.000000 7.425561 7.425561 0.000000 995.753937
A-16 995.753937 0.000000 4.524951 4.524951 0.000000 995.753937
A-17 719.870932 17.593946 3.877062 21.471008 0.000000 702.276985
A-18 1000.000000 0.000000 5.385774 5.385774 0.000000 1000.000000
A-19 1000.000000 0.000000 5.385774 5.385774 0.000000 1000.000000
A-20 1000.000000 0.000000 5.385775 5.385775 0.000000 1000.000000
A-21 1000.000000 0.000000 5.385774 5.385774 0.000000 1000.000000
A-22 997.770883 0.000000 5.373768 5.373768 0.000000 997.770883
A-23 807.070907 12.117215 4.346702 16.463917 0.000000 794.953691
R-I 0.000000 0.000000 1.540000 1.540000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 970.791119 1.028681 5.228461 6.257142 0.000000 969.762438
M-2 970.791124 1.028680 5.228460 6.257140 0.000000 969.762444
M-3 970.791124 1.028680 5.228460 6.257140 0.000000 969.762444
B-1 970.791130 1.028680 5.228461 6.257141 0.000000 969.762450
B-2 970.791104 1.028687 5.228459 6.257146 0.000000 969.762418
B-3 902.778214 0.956611 4.862160 5.818771 0.000000 901.821599
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:15:17 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S47 (POOL # 4140)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4140
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 119,947.07
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 54,453.68
SUBSERVICER ADVANCES THIS MONTH 31,002.58
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 3,507,455.05
(B) TWO MONTHLY PAYMENTS: 3 609,850.29
(C) THREE OR MORE MONTHLY PAYMENTS: 1 64,224.82
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 400,417.84
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 513,839,573.98
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,814
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,714,862.58
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.70880180 % 5.22252600 % 1.06867260 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.66331890 % 5.26028240 % 1.07639870 %
CLASS A-24 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2319 %
BANKRUPTCY AMOUNT AVAILABLE 124,736.00
FRAUD AMOUNT AVAILABLE 5,411,796.00
SPECIAL HAZARD AMOUNT AVAILABLE 5,411,796.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.13617875
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 318.95
POOL TRADING FACTOR: 87.56966368
................................................................................
Run: 10/03/96 10:15:19 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 4,372,924.56 6.500000 % 201,988.91
A-2 760944K56 85,878,000.00 53,828,319.80 6.500000 % 1,158,895.89
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 23,954,120.07 6.100000 % 0.00
A-6 760944K98 10,584,000.00 9,581,648.02 7.500000 % 0.00
A-7 760944L22 5,276,000.00 5,276,000.00 6.500000 % 0.00
A-8 760944L30 23,182,000.00 21,931,576.52 6.500000 % 0.00
A-9 760944L48 15,273,563.00 13,907,398.73 6.137500 % 0.00
A-10 760944L55 7,049,337.00 6,418,799.63 7.285229 % 0.00
A-11 760944L63 0.00 0.00 0.159443 % 0.00
R 760944L71 100.00 0.00 6.500000 % 0.00
M-1 760944L89 3,099,138.00 2,739,100.06 6.500000 % 12,467.65
M-2 760944L97 3,305,815.00 2,921,766.64 6.500000 % 13,299.10
B 826,454.53 730,442.38 6.500000 % 3,324.77
- -------------------------------------------------------------------------------
206,613,407.53 161,382,096.41 1,389,976.32
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 23,616.40 225,605.31 0.00 0.00 4,170,935.65
A-2 290,705.12 1,449,601.01 0.00 0.00 52,669,423.91
A-3 69,991.75 69,991.75 0.00 0.00 12,960,000.00
A-4 14,905.65 14,905.65 0.00 0.00 2,760,000.00
A-5 121,405.56 121,405.56 0.00 0.00 23,954,120.07
A-6 59,707.65 59,707.65 0.00 0.00 9,581,648.02
A-7 28,493.55 28,493.55 0.00 0.00 5,276,000.00
A-8 118,443.63 118,443.63 0.00 0.00 21,931,576.52
A-9 70,919.54 70,919.54 0.00 0.00 13,907,398.73
A-10 38,853.09 38,853.09 0.00 0.00 6,418,799.63
A-11 21,379.05 21,379.05 0.00 0.00 0.00
R 1.00 1.00 0.00 0.00 0.00
M-1 14,792.78 27,260.43 0.00 0.00 2,726,632.41
M-2 15,779.29 29,078.39 0.00 0.00 2,908,467.54
B 3,944.82 7,269.59 0.00 0.00 727,117.61
- -------------------------------------------------------------------------------
892,938.88 2,282,915.20 0.00 0.00 159,992,120.09
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 439.092736 20.282047 2.371363 22.653410 0.000000 418.810689
A-2 626.799877 13.494677 3.385094 16.879771 0.000000 613.305199
A-3 1000.000000 0.000000 5.400598 5.400598 0.000000 1000.000000
A-4 1000.000000 0.000000 5.400598 5.400598 0.000000 1000.000000
A-5 905.295543 0.000000 4.588268 4.588268 0.000000 905.295543
A-6 905.295542 0.000000 5.641312 5.641312 0.000000 905.295542
A-7 1000.000000 0.000000 5.400597 5.400597 0.000000 1000.000000
A-8 946.060587 0.000000 5.109293 5.109293 0.000000 946.060587
A-9 910.553663 0.000000 4.643287 4.643287 0.000000 910.553663
A-10 910.553663 0.000000 5.511595 5.511595 0.000000 910.553663
R 0.000000 0.000000 10.010000 10.010000 0.000000 0.000000
M-1 883.826425 4.022941 4.773192 8.796133 0.000000 879.803484
M-2 883.826421 4.022941 4.773192 8.796133 0.000000 879.803480
B 883.826458 4.022944 4.773185 8.796129 0.000000 879.803514
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:15:20 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S48 (POOL # 4141)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4141
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 36,407.75
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 18,576.77
SUBSERVICER ADVANCES THIS MONTH 27,583.97
MASTER SERVICER ADVANCES THIS MONTH 3,214.07
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,369,035.14
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 414,428.37
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 159,992,120.09
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 604
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 214,824.13
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 655,408.30
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.03964180 % 3.50774100 % 0.45261670 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.02341820 % 3.52211093 % 0.45447090 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1590 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,740,407.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,397,357.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.05593350
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 141.77
POOL TRADING FACTOR: 77.43549753
................................................................................
Run: 10/03/96 10:15:21 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-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 11,624,502.12 6.000000 % 646,559.16
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 34,704,879.90 6.000000 % 36,882.84
A-5 760944Q43 10,500,000.00 4,679,406.15 6.000000 % 219,126.31
A-6 760944Q50 25,817,000.00 18,637,103.42 6.000000 % 41,087.40
A-7 760944Q68 11,470,000.00 11,470,000.00 6.000000 % 0.00
A-8 760944Q76 13,328,000.00 15,630,362.49 6.000000 % 0.00
A-9 760944Q84 0.00 0.00 0.236615 % 0.00
R 760944Q92 100.00 0.00 6.000000 % 0.00
M-1 760944R26 1,938,400.00 1,709,345.36 6.000000 % 8,013.09
M-2 760944R34 775,500.00 683,861.59 6.000000 % 3,205.82
M-3 760944R42 387,600.00 341,798.55 6.000000 % 1,602.29
B-1 542,700.00 478,570.84 6.000000 % 2,243.45
B-2 310,100.00 273,456.45 6.000000 % 1,281.91
B-3 310,260.75 273,598.16 6.000000 % 1,282.57
- -------------------------------------------------------------------------------
155,046,660.75 124,963,885.03 961,284.84
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 57,987.47 704,546.63 0.00 0.00 10,977,942.96
A-2 113,770.06 113,770.06 0.00 0.00 22,807,000.00
A-3 8,230.83 8,230.83 0.00 0.00 1,650,000.00
A-4 173,121.25 210,004.09 0.00 0.00 34,667,997.06
A-5 23,342.67 242,468.98 0.00 0.00 4,460,279.84
A-6 92,969.02 134,056.42 0.00 0.00 18,596,016.02
A-7 57,216.76 57,216.76 0.00 0.00 11,470,000.00
A-8 0.00 0.00 77,970.24 0.00 15,708,332.73
A-9 24,582.98 24,582.98 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 8,526.87 16,539.96 0.00 0.00 1,701,332.27
M-2 3,411.37 6,617.19 0.00 0.00 680,655.77
M-3 1,705.02 3,307.31 0.00 0.00 340,196.26
B-1 2,387.29 4,630.74 0.00 0.00 476,327.39
B-2 1,364.10 2,646.01 0.00 0.00 272,174.54
B-3 1,364.85 2,647.42 0.00 0.00 272,315.59
- -------------------------------------------------------------------------------
569,980.54 1,531,265.38 77,970.24 0.00 124,080,570.43
===============================================================================
Run: 10/03/96 10:15:21
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-1 418.569139 23.280972 2.087983 25.368955 0.000000 395.288167
A-2 1000.000000 0.000000 4.988383 4.988383 0.000000 1000.000000
A-3 1000.000000 0.000000 4.988382 4.988382 0.000000 1000.000000
A-4 926.996098 0.985171 4.624212 5.609383 0.000000 926.010926
A-5 445.657729 20.869172 2.223111 23.092283 0.000000 424.788556
A-6 721.892684 1.591486 3.601078 5.192564 0.000000 720.301198
A-7 1000.000000 0.000000 4.988384 4.988384 0.000000 1000.000000
A-8 1172.746285 0.000000 0.000000 0.000000 5.850108 1178.596393
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 881.833141 4.133868 4.398922 8.532790 0.000000 877.699273
M-2 881.833127 4.133875 4.398930 8.532805 0.000000 877.699252
M-3 881.833204 4.133875 4.398916 8.532791 0.000000 877.699329
B-1 881.833131 4.133868 4.398913 8.532781 0.000000 877.699263
B-2 881.833118 4.133860 4.398904 8.532764 0.000000 877.699258
B-3 881.832974 4.133878 4.398913 8.532791 0.000000 877.699097
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:15:23 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S49 (POOL # 4142)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4142
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 27,897.50
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,525.90
SUBSERVICER ADVANCES THIS MONTH 11,261.51
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 306,811.32
(B) TWO MONTHLY PAYMENTS: 2 861,405.78
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 124,080,570.43
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 513
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 297,507.27
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.99062580 % 2.18863700 % 0.82073750 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.98341020 % 2.19388442 % 0.82270540 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2370 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,350,753.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,832,300.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 6.63051049
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 142.17
POOL TRADING FACTOR: 80.02788956
................................................................................
Run: 10/03/96 10:15:24 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 57,986,905.58 5.750000 % 2,578,694.01
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 6.637500 % 0.00
A-14 760944Z43 22,295,600.00 21,279,253.46 7.026136 % 0.00
A-15 760944Z50 15,911,200.00 15,185,886.80 6.737500 % 0.00
A-16 760944Z68 5,303,800.00 5,062,025.89 6.787500 % 0.00
A-17 760944Z76 29,322,000.00 28,709,958.04 5.937500 % 1,146,086.23
A-18 760944Z84 0.00 0.00 3.062500 % 0.00
A-19 760944Z92 49,683,000.00 48,205,271.53 6.750000 % 50,053.49
A-20 7609442A5 5,593,279.30 4,863,253.28 0.000000 % 35,748.00
A-21 7609442B3 0.00 0.00 0.156696 % 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 14,223,480.42 6.750000 % 14,768.82
M-2 7609442F4 5,330,500.00 5,171,954.17 6.750000 % 5,370.25
M-3 7609442G2 5,330,500.00 5,171,954.17 6.750000 % 5,370.25
B-1 2,665,200.00 2,585,928.57 6.750000 % 2,685.07
B-2 799,500.00 775,720.37 6.750000 % 805.46
B-3 1,865,759.44 1,655,716.95 6.750000 % 1,719.20
- -------------------------------------------------------------------------------
533,047,438.74 472,539,718.38 3,841,300.78
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 276,637.03 2,855,331.04 0.00 0.00 55,408,211.57
A-4 63,211.32 63,211.32 0.00 0.00 11,287,000.00
A-5 86,526.18 86,526.18 0.00 0.00 20,857,631.08
A-6 30,284.16 30,284.16 0.00 0.00 0.00
A-7 204,209.78 204,209.78 0.00 0.00 37,443,000.00
A-8 114,801.88 114,801.88 0.00 0.00 20,499,000.00
A-9 13,272.86 13,272.86 0.00 0.00 2,370,000.00
A-10 268,924.64 268,924.64 0.00 0.00 48,019,128.22
A-11 116,112.37 116,112.37 0.00 0.00 20,733,000.00
A-12 270,065.90 270,065.90 0.00 0.00 48,222,911.15
A-13 287,636.00 287,636.00 0.00 0.00 52,230,738.70
A-14 124,046.76 124,046.76 0.00 0.00 21,279,253.46
A-15 84,889.01 84,889.01 0.00 0.00 15,185,886.80
A-16 28,506.68 28,506.68 0.00 0.00 5,062,025.89
A-17 141,432.34 1,287,518.57 0.00 0.00 27,563,871.81
A-18 72,949.32 72,949.32 0.00 0.00 0.00
A-19 269,967.10 320,020.59 0.00 0.00 48,155,218.04
A-20 0.00 35,748.00 0.00 0.00 4,827,505.28
A-21 61,433.86 61,433.86 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 79,656.68 94,425.50 0.00 0.00 14,208,711.60
M-2 28,964.83 34,335.08 0.00 0.00 5,166,583.92
M-3 28,964.83 34,335.08 0.00 0.00 5,166,583.92
B-1 14,482.14 17,167.21 0.00 0.00 2,583,243.50
B-2 4,344.32 5,149.78 0.00 0.00 774,914.91
B-3 9,272.65 10,991.85 0.00 0.00 1,653,997.75
- -------------------------------------------------------------------------------
2,680,592.64 6,521,893.42 0.00 0.00 468,698,417.60
===============================================================================
Run: 10/03/96 10:15:24
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-3 976.802533 43.438684 4.660013 48.098697 0.000000 933.363850
A-4 1000.000000 0.000000 5.600365 5.600365 0.000000 1000.000000
A-5 839.172443 0.000000 3.481238 3.481238 0.000000 839.172443
A-7 1000.000000 0.000000 5.453884 5.453884 0.000000 1000.000000
A-8 1000.000000 0.000000 5.600365 5.600365 0.000000 1000.000000
A-9 1000.000000 0.000000 5.600363 5.600363 0.000000 1000.000000
A-10 992.376792 0.000000 5.557672 5.557672 0.000000 992.376792
A-11 1000.000000 0.000000 5.600365 5.600365 0.000000 1000.000000
A-12 983.117799 0.000000 5.505818 5.505818 0.000000 983.117799
A-13 954.414928 0.000000 5.255987 5.255987 0.000000 954.414928
A-14 954.414928 0.000000 5.563733 5.563733 0.000000 954.414928
A-15 954.414928 0.000000 5.335173 5.335173 0.000000 954.414928
A-16 954.414927 0.000000 5.374765 5.374765 0.000000 954.414927
A-17 979.126869 39.086223 4.823421 43.909644 0.000000 940.040646
A-19 970.256859 1.007457 5.433792 6.441249 0.000000 969.249402
A-20 869.481572 6.391242 0.000000 6.391242 0.000000 863.090331
R-I 0.000000 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-1 970.256859 1.007457 5.433792 6.441249 0.000000 969.249401
M-2 970.256856 1.007457 5.433792 6.441249 0.000000 969.249399
M-3 970.256856 1.007457 5.433792 6.441249 0.000000 969.249399
B-1 970.256855 1.007455 5.433791 6.441246 0.000000 969.249400
B-2 970.256873 1.007455 5.433796 6.441251 0.000000 969.249418
B-3 887.422523 0.921448 4.969890 5.891338 0.000000 886.501075
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:15:26 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 103,410.41
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 49,673.51
SUBSERVICER ADVANCES THIS MONTH 23,622.79
MASTER SERVICER ADVANCES THIS MONTH 4,800.19
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,146,031.24
(B) TWO MONTHLY PAYMENTS: 3 473,196.43
(C) THREE OR MORE MONTHLY PAYMENTS: 2 529,216.36
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 277,810.57
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 468,698,417.60
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,630
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 698,939.65
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,350,298.67
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.67409800 % 5.25307400 % 1.07282840 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.62882330 % 5.23617715 % 1.08050670 %
CLASS A-21 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1567 %
BANKRUPTCY AMOUNT AVAILABLE 167,284.00
FRAUD AMOUNT AVAILABLE 5,103,942.00
SPECIAL HAZARD AMOUNT AVAILABLE 5,103,942.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.22601162
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 320.63
POOL TRADING FACTOR: 87.92808736
................................................................................
Run: 10/03/96 10:15:27 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 17,028,186.21 10.500000 % 213,235.63
A-2 760944V96 67,648,000.00 36,373,737.65 6.625000 % 1,990,199.23
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 0.126273 % 0.00
R 760944X37 267,710.00 22,318.90 7.000000 % 234.67
M-1 760944X45 7,801,800.00 7,592,644.60 7.000000 % 7,680.03
M-2 760944X52 2,600,600.00 2,530,881.52 7.000000 % 2,560.01
M-3 760944X60 2,600,600.00 2,530,881.52 7.000000 % 2,560.01
B-1 1,300,350.00 1,265,489.42 7.000000 % 1,280.05
B-2 390,100.00 379,641.96 7.000000 % 384.01
B-3 910,233.77 806,621.66 7.000000 % 815.90
- -------------------------------------------------------------------------------
260,061,393.77 224,693,403.44 2,218,949.54
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 148,379.79 361,615.42 0.00 0.00 16,814,950.58
A-2 199,981.98 2,190,181.21 0.00 0.00 34,383,538.42
A-3 112,070.77 112,070.77 0.00 0.00 20,384,000.00
A-4 289,567.46 289,567.46 0.00 0.00 52,668,000.00
A-5 272,171.86 272,171.86 0.00 0.00 49,504,000.00
A-6 58,550.76 58,550.76 0.00 0.00 10,079,000.00
A-7 112,018.49 112,018.49 0.00 0.00 19,283,000.00
A-8 6,099.64 6,099.64 0.00 0.00 1,050,000.00
A-9 18,560.34 18,560.34 0.00 0.00 3,195,000.00
A-10 23,546.00 23,546.00 0.00 0.00 0.00
R 129.65 364.32 0.00 0.00 22,084.23
M-1 44,107.07 51,787.10 0.00 0.00 7,584,964.57
M-2 14,702.36 17,262.37 0.00 0.00 2,528,321.51
M-3 14,702.36 17,262.37 0.00 0.00 2,528,321.51
B-1 7,351.46 8,631.51 0.00 0.00 1,264,209.37
B-2 2,205.41 2,589.42 0.00 0.00 379,257.95
B-3 4,685.80 5,501.70 0.00 0.00 805,805.76
- -------------------------------------------------------------------------------
1,328,831.20 3,547,780.74 0.00 0.00 222,474,453.90
===============================================================================
Run: 10/03/96 10:15:27
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-1 835.575161 10.463498 7.281014 17.744512 0.000000 825.111663
A-2 537.691250 29.419927 2.956214 32.376141 0.000000 508.271322
A-3 1000.000000 0.000000 5.497977 5.497977 0.000000 1000.000000
A-4 1000.000000 0.000000 5.497977 5.497977 0.000000 1000.000000
A-5 1000.000000 0.000000 5.497977 5.497977 0.000000 1000.000000
A-6 1000.000000 0.000000 5.809183 5.809183 0.000000 1000.000000
A-7 1000.000000 0.000000 5.809184 5.809184 0.000000 1000.000000
A-8 1000.000000 0.000000 5.809181 5.809181 0.000000 1000.000000
A-9 1000.000000 0.000000 5.809183 5.809183 0.000000 1000.000000
R 83.369691 0.876583 0.484293 1.360876 0.000000 82.493108
M-1 973.191392 0.984392 5.653448 6.637840 0.000000 972.207000
M-2 973.191387 0.984392 5.653449 6.637841 0.000000 972.206995
M-3 973.191387 0.984392 5.653449 6.637841 0.000000 972.206995
B-1 973.191387 0.984389 5.653447 6.637836 0.000000 972.206998
B-2 973.191387 0.984389 5.653448 6.637837 0.000000 972.206998
B-3 886.169780 0.896352 5.147919 6.044271 0.000000 885.273417
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:15:29 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 45,914.76
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 23,618.21
SUBSERVICER ADVANCES THIS MONTH 16,809.44
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,928,382.21
(B) TWO MONTHLY PAYMENTS: 2 299,507.67
(C) THREE OR MORE MONTHLY PAYMENTS: 1 220,809.08
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 222,474,453.90
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 854
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,991,670.21
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.27698970 % 5.63185500 % 1.09115490 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.21680290 % 5.68227379 % 1.10092330 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1259 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,497,248.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,317,527.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.49728797
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 319.05
POOL TRADING FACTOR: 85.54689747
................................................................................
Run: 10/03/96 10:15:30 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 205,549,492.00 162,157,256.26 6.737595 % 1,752,746.40
A-2 7609442W7 76,450,085.00 90,431,689.47 6.737595 % 0.00
A-3 7609442R8 0.00 0.00 0.186000 % 0.00
R 7609442S6 100.00 0.00 6.737595 % 0.00
M-1 7609442T4 8,228,000.00 8,011,011.66 6.737595 % 8,107.75
M-2 7609442U1 2,992,100.00 2,913,192.54 6.737595 % 2,948.37
M-3 7609442V9 1,496,000.00 1,456,547.58 6.737595 % 1,474.14
B-1 2,244,050.00 2,184,870.07 6.737595 % 2,211.25
B-2 1,047,225.00 1,019,607.66 6.737595 % 1,031.92
B-3 1,196,851.02 1,165,287.70 6.737595 % 1,179.35
- -------------------------------------------------------------------------------
299,203,903.02 269,339,462.94 1,769,699.18
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 910,264.31 2,663,010.71 0.00 0.00 160,404,509.86
A-2 0.00 0.00 506,301.39 0.00 90,937,990.86
A-3 41,629.05 41,629.05 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 44,851.39 52,959.14 0.00 0.00 8,002,903.91
M-2 16,310.14 19,258.51 0.00 0.00 2,910,244.17
M-3 8,154.79 9,628.93 0.00 0.00 1,455,073.44
B-1 12,232.47 14,443.72 0.00 0.00 2,182,658.82
B-2 5,708.49 6,740.41 0.00 0.00 1,018,575.74
B-3 6,524.12 7,703.47 0.00 0.00 1,164,108.35
- -------------------------------------------------------------------------------
1,045,674.76 2,815,373.94 506,301.39 0.00 268,076,065.15
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 788.896410 8.527126 4.428443 12.955569 0.000000 780.369284
A-2 1182.885401 0.000000 0.000000 0.000000 6.622640 1189.508041
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 973.628058 0.985385 5.451068 6.436453 0.000000 972.642673
M-2 973.628067 0.985385 5.451068 6.436453 0.000000 972.642682
M-3 973.628061 0.985388 5.451063 6.436451 0.000000 972.642674
B-1 973.628070 0.985384 5.451068 6.436452 0.000000 972.642686
B-2 973.628074 0.985385 5.451064 6.436449 0.000000 972.642689
B-3 973.628029 0.985386 5.451071 6.436457 0.000000 972.642652
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:15:31 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S3 (POOL # 4145)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4145
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 58,806.69
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 25,922.46
SUBSERVICER ADVANCES THIS MONTH 22,880.33
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,173,987.94
(B) TWO MONTHLY PAYMENTS: 4 1,088,055.22
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 113,785.25
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 268,076,065.15
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 979
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 990,805.98
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.78089010 % 4.59670900 % 1.62240070 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.75790430 % 4.61369855 % 1.62839710 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,777,036.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,968,706.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.31122349
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 321.44
POOL TRADING FACTOR: 89.59644659
................................................................................
Run: 10/03/96 11:07:41 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 27,482,487.86 6.037500 % 214,778.21
A-2 7609442N7 0.00 0.00 3.962500 % 0.00
R 7609442P2 100.00 0.00 10.000000 % 0.00
- -------------------------------------------------------------------------------
36,569,304.65 27,482,487.86 214,778.21
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 138,201.62 352,979.83 0.00 0.00 27,267,709.65
A-2 90,703.76 90,703.76 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
228,905.38 443,683.59 0.00 0.00 27,267,709.65
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 751.519978 5.873199 3.779180 9.652379 0.000000 745.646779
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 25-September-96
DISTRIBUTION DATE 30-September-96
Run: 10/03/96 11:07:42 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 27,267,709.65
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 596,931.10
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 119,573.82
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 0.00000000 % 0.00000000 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 100.00000000 % 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: 74.56447398
................................................................................
Run: 10/03/96 10:15:33 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 85,896,499.30 6.500000 % 948,838.96
A-2 7609443C0 22,306,000.00 13,570,111.60 6.500000 % 467,338.59
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 24,838,651.62 6.500000 % 24,924.40
A-9 7609443K2 0.00 0.00 0.531604 % 0.00
R 7609443L0 100.00 0.00 6.500000 % 0.00
M-1 7609443M8 6,635,000.00 6,462,919.77 6.500000 % 6,485.23
M-2 7609443N6 3,317,000.00 3,230,972.86 6.500000 % 3,242.13
M-3 7609443P1 1,990,200.00 1,938,583.72 6.500000 % 1,945.28
B-1 1,326,800.00 1,292,389.14 6.500000 % 1,296.85
B-2 398,000.00 387,677.80 6.500000 % 389.02
B-3 928,851.36 804,833.50 6.500000 % 807.60
- -------------------------------------------------------------------------------
265,366,951.36 237,754,639.31 1,455,268.06
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 464,101.18 1,412,940.14 0.00 0.00 84,947,660.34
A-2 73,319.69 540,658.28 0.00 0.00 13,102,773.01
A-3 173,118.42 173,118.42 0.00 0.00 32,041,000.00
A-4 243,049.80 243,049.80 0.00 0.00 44,984,000.00
A-5 56,731.79 56,731.79 0.00 0.00 10,500,000.00
A-6 58,174.40 58,174.40 0.00 0.00 10,767,000.00
A-7 5,619.15 5,619.15 0.00 0.00 1,040,000.00
A-8 134,203.93 159,128.33 0.00 0.00 24,813,727.22
A-9 105,060.98 105,060.98 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 34,919.33 41,404.56 0.00 0.00 6,456,434.54
M-2 17,457.03 20,699.16 0.00 0.00 3,227,730.73
M-3 10,474.22 12,419.50 0.00 0.00 1,936,638.44
B-1 6,982.81 8,279.66 0.00 0.00 1,291,092.29
B-2 2,094.63 2,483.65 0.00 0.00 387,288.78
B-3 4,348.56 5,156.16 0.00 0.00 804,025.90
- -------------------------------------------------------------------------------
1,389,655.92 2,844,923.98 0.00 0.00 236,299,371.25
===============================================================================
Run: 10/03/96 10:15:33
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-1 828.852772 9.155761 4.478315 13.634076 0.000000 819.697011
A-2 608.361499 20.951250 3.286994 24.238244 0.000000 587.410249
A-3 1000.000000 0.000000 5.403028 5.403028 0.000000 1000.000000
A-4 1000.000000 0.000000 5.403028 5.403028 0.000000 1000.000000
A-5 1000.000000 0.000000 5.403028 5.403028 0.000000 1000.000000
A-6 1000.000000 0.000000 5.403028 5.403028 0.000000 1000.000000
A-7 1000.000000 0.000000 5.403029 5.403029 0.000000 1000.000000
A-8 974.064769 0.977427 5.262899 6.240326 0.000000 973.087342
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 974.064773 0.977427 5.262898 6.240325 0.000000 973.087346
M-2 974.064775 0.977428 5.262897 6.240325 0.000000 973.087347
M-3 974.064777 0.977429 5.262898 6.240327 0.000000 973.087348
B-1 974.064772 0.977427 5.262896 6.240323 0.000000 973.087346
B-2 974.064824 0.977437 5.262889 6.240326 0.000000 973.087387
B-3 866.482555 0.869472 4.681621 5.551093 0.000000 865.613094
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:15:34 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S5 (POOL # 4146)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4146
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 55,034.04
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 24,990.34
SUBSERVICER ADVANCES THIS MONTH 45,387.81
MASTER SERVICER ADVANCES THIS MONTH 1,892.21
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 15 4,687,655.04
(B) TWO MONTHLY PAYMENTS: 2 977,453.95
(C) THREE OR MORE MONTHLY PAYMENTS: 2 675,717.92
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 266,641.30
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 236,299,371.25
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 838
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 272,706.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,216,692.64
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.06220770 % 4.89263900 % 1.04515330 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.03163430 % 4.91783099 % 1.05053470 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5325 %
BANKRUPTCY AMOUNT AVAILABLE 117,861.00
FRAUD AMOUNT AVAILABLE 2,448,515.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,767,680.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.43640827
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 320.79
POOL TRADING FACTOR: 89.04626972
................................................................................
Run: 10/03/96 10:15:35 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 68,682,695.32 7.938432 % 2,021,023.30
M-1 7609442K3 3,625,500.00 3,490,891.10 7.938432 % 2,846.72
M-2 7609442L1 2,416,900.00 2,327,164.44 7.938432 % 1,897.74
R 7609442J6 100.00 0.00 7.938432 % 0.00
B-1 886,200.00 853,296.83 7.938432 % 695.84
B-2 322,280.00 310,314.26 7.938432 % 253.05
B-3 805,639.55 708,612.64 7.938432 % 577.85
- -------------------------------------------------------------------------------
161,126,619.55 76,372,974.59 2,027,294.50
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 446,696.47 2,467,719.77 0.00 0.00 66,661,672.02
M-1 22,703.95 25,550.67 0.00 0.00 3,488,044.38
M-2 15,135.34 17,033.08 0.00 0.00 2,325,266.70
R 0.00 0.00 0.00 0.00 0.00
B-1 5,549.65 6,245.49 0.00 0.00 852,600.99
B-2 2,018.21 2,271.26 0.00 0.00 310,061.21
B-3 4,608.66 5,186.51 0.00 0.00 581,521.87
- -------------------------------------------------------------------------------
496,712.28 2,524,006.78 0.00 0.00 74,219,167.17
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 448.701217 13.203262 2.918250 16.121512 0.000000 435.497955
M-1 962.871631 0.785194 6.262295 7.047489 0.000000 962.086438
M-2 962.871629 0.785196 6.262295 7.047491 0.000000 962.086433
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 962.871620 0.785195 6.262300 7.047495 0.000000 962.086425
B-2 962.871602 0.785187 6.262287 7.047474 0.000000 962.086416
B-3 879.565359 0.717256 5.720499 6.437755 0.000000 721.813955
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:15:36 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S6 (POOL # 4147)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4147
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 19,749.34
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,006.34
SUBSERVICER ADVANCES THIS MONTH 14,768.01
MASTER SERVICER ADVANCES THIS MONTH 3,655.37
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,024,987.63
(B) TWO MONTHLY PAYMENTS: 1 175,184.80
(C) THREE OR MORE MONTHLY PAYMENTS: 1 218,333.95
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 563,261.20
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 74,219,167.17
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 261
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 488,735.82
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,962,157.16
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.93062750 % 7.61795100 % 2.45142180 %
PREPAYMENT PERCENT 94.96531380 % 0.00000000 % 5.03468620 %
NEXT DISTRIBUTION 89.81732690 % 7.83262775 % 2.35004530 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 983,715.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,142,050.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.38825699
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 327.11
POOL TRADING FACTOR: 46.06263532
................................................................................
Run: 10/03/96 11:07:44 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 45,480,870.20 6.470000 % 148,583.36
A-2 7609443R7 61,308,403.22 61,308,403.22 6.470000 % 0.00
A-3 7609443S5 5,000,000.00 5,842,161.91 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
- -------------------------------------------------------------------------------
115,808,503.22 112,631,435.33 148,583.36
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 244,136.75 392,720.11 0.00 0.00 45,332,286.84
A-2 329,097.35 329,097.35 0.00 0.00 61,308,403.22
A-3 0.00 0.00 31,360.14 0.00 5,873,522.05
S-1 14,734.44 14,734.44 0.00 0.00 0.00
S-2 5,124.93 5,124.93 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
593,093.47 741,676.83 31,360.14 0.00 112,514,212.11
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 918.805459 3.001684 4.932056 7.933740 0.000000 915.803775
A-2 1000.000000 0.000000 5.367900 5.367900 0.000000 1000.000000
A-3 1168.432382 0.000000 0.000000 0.000000 6.272028 1174.704410
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 25-September-96
DISTRIBUTION DATE 30-September-96
Run: 10/03/96 11:07:45 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 2,815.79
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 112,514,212.11
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 4,654,415.92
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 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: 97.15539790
................................................................................
Run: 10/03/96 10:15:37 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 56,199,270.84 5.500000 % 1,455,920.79
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 31,821,708.32 5.937500 % 582,368.32
A-9 7609445W4 0.00 0.00 3.062500 % 0.00
A-10 7609445X2 43,420,000.00 37,143,748.56 6.500000 % 234,243.82
A-11 7609445Y0 66,266,000.00 66,266,000.00 6.500000 % 0.00
A-12 7609445Z7 32,444,000.00 37,937,476.79 6.500000 % 0.00
A-13 7609446A1 4,623,000.00 5,405,774.73 6.500000 % 0.00
A-14 7609446B9 478,414.72 407,472.58 0.000000 % 601.66
A-15 7609446C7 0.00 0.00 0.502942 % 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 11,399,032.20 6.500000 % 11,468.58
M-2 7609446G8 4,252,700.00 4,144,898.81 6.500000 % 4,170.19
M-3 7609446H6 4,252,700.00 4,144,898.81 6.500000 % 4,170.19
B-1 2,126,300.00 2,072,400.64 6.500000 % 2,085.05
B-2 638,000.00 621,827.42 6.500000 % 625.62
B-3 1,488,500.71 1,450,768.94 6.500000 % 1,459.62
- -------------------------------------------------------------------------------
425,269,315.43 382,240,915.98 2,297,113.84
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 256,996.19 1,712,916.98 0.00 0.00 54,743,350.05
A-3 207,852.83 207,852.83 0.00 0.00 41,665,000.00
A-4 52,432.97 52,432.97 0.00 0.00 10,090,000.00
A-5 39,689.84 39,689.84 0.00 0.00 7,344,000.00
A-6 243,590.10 243,590.10 0.00 0.00 45,072,637.34
A-7 102,975.25 102,975.25 0.00 0.00 19,054,000.00
A-8 157,094.30 739,462.62 0.00 0.00 31,239,340.00
A-9 81,027.58 81,027.58 0.00 0.00 0.00
A-10 200,739.29 434,983.11 0.00 0.00 36,909,504.74
A-11 358,127.29 358,127.29 0.00 0.00 66,266,000.00
A-12 0.00 0.00 205,028.92 0.00 38,142,505.71
A-13 0.00 0.00 29,214.91 0.00 5,434,989.64
A-14 0.00 601.66 0.00 0.00 406,870.92
A-15 159,841.08 159,841.08 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 61,604.82 73,073.40 0.00 0.00 11,387,563.62
M-2 22,400.65 26,570.84 0.00 0.00 4,140,728.62
M-3 22,400.65 26,570.84 0.00 0.00 4,140,728.62
B-1 11,200.06 13,285.11 0.00 0.00 2,070,315.59
B-2 3,360.60 3,986.22 0.00 0.00 621,201.80
B-3 7,840.47 9,300.09 0.00 0.00 1,449,309.32
- -------------------------------------------------------------------------------
1,989,173.97 4,286,287.81 234,243.83 0.00 380,178,045.97
===============================================================================
Run: 10/03/96 10:15:37
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-2 977.123721 25.313758 4.468333 29.782091 0.000000 951.809964
A-3 1000.000000 0.000000 4.988667 4.988667 0.000000 1000.000000
A-4 1000.000000 0.000000 5.196528 5.196528 0.000000 1000.000000
A-5 1000.000000 0.000000 5.404390 5.404390 0.000000 1000.000000
A-6 991.980926 0.000000 5.361052 5.361052 0.000000 991.980926
A-7 1000.000000 0.000000 5.404390 5.404390 0.000000 1000.000000
A-8 634.100676 11.604661 3.130366 14.735027 0.000000 622.496015
A-10 855.452523 5.394837 4.623199 10.018036 0.000000 850.057686
A-11 1000.000000 0.000000 5.404390 5.404390 0.000000 1000.000000
A-12 1169.321810 0.000000 0.000000 0.000000 6.319471 1175.641281
A-13 1169.321811 0.000000 0.000000 0.000000 6.319470 1175.641281
A-14 851.714136 1.257612 0.000000 1.257612 0.000000 850.456524
R-I 0.000000 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-1 974.651122 0.980598 5.267395 6.247993 0.000000 973.670525
M-2 974.651118 0.980598 5.267395 6.247993 0.000000 973.670520
M-3 974.651118 0.980598 5.267395 6.247993 0.000000 973.670520
B-1 974.651103 0.980600 5.267394 6.247994 0.000000 973.670503
B-2 974.651129 0.980596 5.267398 6.247994 0.000000 973.670533
B-3 974.651158 0.980597 5.267394 6.247991 0.000000 973.670560
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:15:39 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S7 (POOL # 4148)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4148
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 75,211.12
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 40,229.18
SUBSERVICER ADVANCES THIS MONTH 55,867.64
MASTER SERVICER ADVANCES THIS MONTH 1,783.24
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 14 3,750,133.32
(B) TWO MONTHLY PAYMENTS: 3 1,447,813.02
(C) THREE OR MORE MONTHLY PAYMENTS: 2 661,928.88
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 2,307,776.23
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 380,178,045.97
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,328
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 253,946.87
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,678,256.35
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.75805680 % 5.15639200 % 1.08555110 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.73047530 % 5.17363406 % 1.09034780 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5024 %
BANKRUPTCY AMOUNT AVAILABLE 142,572.00
FRAUD AMOUNT AVAILABLE 3,914,628.00
SPECIAL HAZARD AMOUNT AVAILABLE 4,113,764.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.35714653
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 322.14
POOL TRADING FACTOR: 89.39700848
................................................................................
Run: 10/03/96 10:15:40 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 17,088,000.00 6.000000 % 0.00
A-2 7609445A2 54,914,000.00 35,089,883.52 6.000000 % 1,484,785.14
A-3 7609445B0 15,096,000.00 10,939,659.04 6.000000 % 311,301.30
A-4 7609445C8 6,223,000.00 6,223,000.00 6.000000 % 0.00
A-5 7609445D6 9,515,000.00 9,251,423.55 6.000000 % 0.00
A-6 7609445E4 38,566,000.00 37,303,669.38 6.000000 % 0.00
A-7 7609445F1 5,917,000.00 5,410,802.13 6.110000 % 0.00
A-8 7609445G9 3,452,000.00 3,156,682.26 5.811451 % 0.00
A-9 7609445H7 0.00 0.00 0.323595 % 0.00
R 7609445J3 100.00 0.00 6.000000 % 0.00
M-1 7609445K0 775,800.00 692,523.50 6.000000 % 3,081.86
M-2 7609445L8 2,868,200.00 2,560,319.50 6.000000 % 11,393.89
B 620,201.82 553,627.64 6.000000 % 2,463.74
- -------------------------------------------------------------------------------
155,035,301.82 128,269,590.52 1,813,025.93
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 85,077.18 85,077.18 0.00 0.00 17,088,000.00
A-2 174,704.38 1,659,489.52 0.00 0.00 33,605,098.38
A-3 54,466.02 365,767.32 0.00 0.00 10,628,357.74
A-4 30,982.87 30,982.87 0.00 0.00 6,223,000.00
A-5 46,060.69 46,060.69 0.00 0.00 9,251,423.55
A-6 185,726.30 185,726.30 0.00 0.00 37,303,669.38
A-7 27,433.01 27,433.01 0.00 0.00 5,410,802.13
A-8 15,222.50 15,222.50 0.00 0.00 3,156,682.26
A-9 34,442.61 34,442.61 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 3,447.92 6,529.78 0.00 0.00 689,441.64
M-2 12,747.24 24,141.13 0.00 0.00 2,548,925.61
B 2,756.36 5,220.10 0.00 0.00 551,163.90
- -------------------------------------------------------------------------------
673,067.08 2,486,093.01 0.00 0.00 126,456,564.59
===============================================================================
_______________________________________________________________________________
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 4.978768 4.978768 0.000000 1000.000000
A-2 638.997041 27.038372 3.181418 30.219790 0.000000 611.958670
A-3 724.672697 20.621443 3.607977 24.229420 0.000000 704.051255
A-4 1000.000000 0.000000 4.978767 4.978767 0.000000 1000.000000
A-5 972.298849 0.000000 4.840850 4.840850 0.000000 972.298849
A-6 967.268303 0.000000 4.815804 4.815804 0.000000 967.268303
A-7 914.450250 0.000000 4.636304 4.636304 0.000000 914.450250
A-8 914.450249 0.000000 4.409762 4.409762 0.000000 914.450249
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 892.657257 3.972493 4.444341 8.416834 0.000000 888.684764
M-2 892.657241 3.972488 4.444334 8.416822 0.000000 888.684754
B 892.657232 3.972481 4.444344 8.416825 0.000000 888.684751
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:15:41 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S8 (POOL # 4149)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4149
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 26,691.00
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,549.05
SUBSERVICER ADVANCES THIS MONTH 2,833.97
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 234,548.54
(B) TWO MONTHLY PAYMENTS: 1 60,517.69
(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 126,456,564.59
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 509
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,242,202.90
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.03244500 % 2.53594200 % 0.43161250 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.00329420 % 2.56085341 % 0.43585230 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3238 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 665,100.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,661,458.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 6.69960472
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 145.08
POOL TRADING FACTOR: 81.56630336
................................................................................
Run: 10/03/96 10:15:42 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 11,894,041.54 6.500000 % 240,673.37
A-2 7609443X4 70,702,000.00 44,653,352.27 6.500000 % 794,480.90
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 28,748,453.41 6.500000 % 29,246.87
A-9 7609444E5 0.00 0.00 0.446619 % 0.00
R 7609444F2 100.00 0.00 6.500000 % 0.00
M-1 7609444G0 8,605,600.00 8,386,362.40 6.500000 % 8,531.76
M-2 7609444H8 3,129,000.00 3,049,285.12 6.500000 % 3,102.15
M-3 7609444J4 3,129,000.00 3,049,285.12 6.500000 % 3,102.15
B-1 1,251,600.00 1,219,714.04 6.500000 % 1,240.86
B-2 625,800.00 609,857.02 6.500000 % 620.43
B-3 1,251,647.88 1,174,232.18 6.500000 % 1,194.59
- -------------------------------------------------------------------------------
312,906,747.88 277,711,583.10 1,082,193.08
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 64,254.09 304,927.46 0.00 0.00 11,653,368.17
A-2 241,226.71 1,035,707.61 0.00 0.00 43,858,871.37
A-3 60,574.96 60,574.96 0.00 0.00 11,213,000.00
A-4 441,652.15 441,652.15 0.00 0.00 81,754,000.00
A-5 342,294.73 342,294.73 0.00 0.00 63,362,000.00
A-6 95,068.06 95,068.06 0.00 0.00 17,598,000.00
A-7 5,402.21 5,402.21 0.00 0.00 1,000,000.00
A-8 155,305.14 184,552.01 0.00 0.00 28,719,206.54
A-9 103,083.58 103,083.58 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 45,304.88 53,836.64 0.00 0.00 8,377,830.64
M-2 16,472.87 19,575.02 0.00 0.00 3,046,182.97
M-3 16,472.87 19,575.02 0.00 0.00 3,046,182.97
B-1 6,589.15 7,830.01 0.00 0.00 1,218,473.18
B-2 3,294.57 3,915.00 0.00 0.00 609,236.59
B-3 6,343.48 7,538.07 0.00 0.00 1,173,037.59
- -------------------------------------------------------------------------------
1,603,339.45 2,685,532.53 0.00 0.00 276,629,390.02
===============================================================================
Run: 10/03/96 10:15:42
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-1 601.164596 12.164436 3.247616 15.412052 0.000000 589.000160
A-2 631.571275 11.237036 3.411880 14.648916 0.000000 620.334239
A-3 1000.000000 0.000000 5.402208 5.402208 0.000000 1000.000000
A-4 1000.000000 0.000000 5.402208 5.402208 0.000000 1000.000000
A-5 1000.000000 0.000000 5.402208 5.402208 0.000000 1000.000000
A-6 1000.000000 0.000000 5.402208 5.402208 0.000000 1000.000000
A-7 1000.000000 0.000000 5.402210 5.402210 0.000000 1000.000000
A-8 974.523844 0.991419 5.264581 6.256000 0.000000 973.532425
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 974.523845 0.991420 5.264581 6.256001 0.000000 973.532425
M-2 974.523848 0.991419 5.264580 6.255999 0.000000 973.532429
M-3 974.523848 0.991419 5.264580 6.255999 0.000000 973.532429
B-1 974.523841 0.991419 5.264581 6.256000 0.000000 973.532423
B-2 974.523841 0.991419 5.264573 6.255992 0.000000 973.532423
B-3 938.148978 0.954414 5.068071 6.022485 0.000000 937.194565
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:15:43 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 58,382.87
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 29,251.06
SUBSERVICER ADVANCES THIS MONTH 32,838.57
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,293,185.57
(B) TWO MONTHLY PAYMENTS: 3 660,794.35
(C) THREE OR MORE MONTHLY PAYMENTS: 4 828,835.11
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,088,233.22
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 276,629,390.02
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 970
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 799,666.75
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.70255440 % 5.21581900 % 1.08162690 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.68435000 % 5.23089632 % 1.08475360 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4469 %
BANKRUPTCY AMOUNT AVAILABLE 124,986.00
FRAUD AMOUNT AVAILABLE 2,846,141.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,359,024.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.32486557
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 322.00
POOL TRADING FACTOR: 88.40633572
................................................................................
Run: 10/03/96 10:15:44 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 2,211,918.02 6.500000 % 867,173.07
A-2 7609444L9 29,271,000.00 29,271,000.00 6.000000 % 0.00
A-3 7609444M7 28,657,000.00 28,657,000.00 6.350000 % 0.00
A-4 7609444N5 4,730,000.00 4,730,000.00 6.500000 % 0.00
A-5 7609444P0 0.00 0.00 6.500000 % 0.00
A-6 7609444Q8 25,586,000.00 24,935,106.59 6.500000 % 0.00
A-7 7609444R6 11,221,052.00 10,500,033.66 6.059000 % 0.00
A-8 7609444S4 5,178,948.00 4,846,170.25 7.455032 % 0.00
A-9 7609444T2 16,947,000.00 16,947,000.00 6.500000 % 0.00
A-10 7609444U9 0.00 0.00 0.198337 % 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 785,000.00 703,287.15 6.500000 % 3,144.70
M-2 7609444Y1 2,903,500.00 2,601,266.54 6.500000 % 11,631.40
B 627,984.63 562,615.91 6.500000 % 2,515.71
- -------------------------------------------------------------------------------
156,939,684.63 125,965,398.12 884,464.88
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 11,958.29 879,131.36 0.00 0.00 1,344,744.95
A-2 146,074.89 146,074.89 0.00 0.00 29,271,000.00
A-3 151,353.06 151,353.06 0.00 0.00 28,657,000.00
A-4 25,571.79 25,571.79 0.00 0.00 4,730,000.00
A-5 15,748.17 15,748.17 0.00 0.00 0.00
A-6 134,806.66 134,806.66 0.00 0.00 24,935,106.59
A-7 52,914.95 52,914.95 0.00 0.00 10,500,033.66
A-8 30,049.34 30,049.34 0.00 0.00 4,846,170.25
A-9 91,620.56 91,620.56 0.00 0.00 16,947,000.00
A-10 20,779.79 20,779.79 0.00 0.00 0.00
R-I 1.89 1.89 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 3,802.18 6,946.88 0.00 0.00 700,142.45
M-2 14,063.22 25,694.62 0.00 0.00 2,589,635.14
B 3,041.68 5,557.39 0.00 0.00 560,100.20
- -------------------------------------------------------------------------------
701,786.47 1,586,251.35 0.00 0.00 125,080,933.24
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 71.278616 27.944479 0.385354 28.329833 0.000000 43.334137
A-2 1000.000000 0.000000 4.990430 4.990430 0.000000 1000.000000
A-3 1000.000000 0.000000 5.281539 5.281539 0.000000 1000.000000
A-4 1000.000000 0.000000 5.406298 5.406298 0.000000 1000.000000
A-6 974.560564 0.000000 5.268767 5.268767 0.000000 974.560564
A-7 935.744141 0.000000 4.715685 4.715685 0.000000 935.744141
A-8 935.744141 0.000000 5.802209 5.802209 0.000000 935.744142
A-9 1000.000000 0.000000 5.406300 5.406300 0.000000 1000.000000
R-I 0.000000 0.000000 18.910000 18.910000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 895.907197 4.005987 4.843541 8.849528 0.000000 891.901210
M-2 895.907195 4.005993 4.843541 8.849534 0.000000 891.901202
B 895.907134 4.005990 4.843542 8.849532 0.000000 891.901144
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:15:46 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S10 (POOL # 4151)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4151
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 28,864.82
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,750.50
SUBSERVICER ADVANCES THIS MONTH 11,777.35
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 574,368.13
(B) TWO MONTHLY PAYMENTS: 1 277,480.22
(C) THREE OR MORE MONTHLY PAYMENTS: 1 82,203.56
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 271,101.21
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 125,080,933.24
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 528
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 321,218.50
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.92997470 % 2.62338200 % 0.44664320 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.92209060 % 2.63011916 % 0.44779020 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1976 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 663,513.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,827,686.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.09808140
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 143.94
POOL TRADING FACTOR: 79.70000292
................................................................................
Run: 10/03/96 10:15:47 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 167,000,000.00 131,386,510.34 6.990128 % 1,470,771.02
A-2 760947LS8 99,787,000.00 78,506,980.27 6.990128 % 878,825.32
A-3 7609446Y9 100,000,000.00 117,644,103.07 6.990128 % 0.00
A-4 7609446Z6 0.00 0.00 0.133000 % 0.00
R 7609447A0 100.00 0.00 6.990128 % 0.00
M-1 7609447B8 10,702,300.00 10,438,054.75 6.990128 % 10,408.01
M-2 7609447C6 3,891,700.00 3,795,611.91 6.990128 % 3,784.68
M-3 7609447D4 3,891,700.00 3,795,611.91 6.990128 % 3,784.68
B-1 1,751,300.00 1,708,059.50 6.990128 % 1,703.14
B-2 778,400.00 759,180.90 6.990128 % 757.00
B-3 1,362,164.15 1,328,531.64 6.990128 % 1,324.71
- -------------------------------------------------------------------------------
389,164,664.15 349,362,644.29 2,371,358.56
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 763,253.53 2,234,024.55 0.00 0.00 129,915,739.32
A-2 456,064.55 1,334,889.87 0.00 0.00 77,628,154.95
A-3 0.00 0.00 683,420.83 0.00 118,327,523.90
A-4 38,615.45 38,615.45 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 60,636.99 71,045.00 0.00 0.00 10,427,646.74
M-2 22,049.55 25,834.23 0.00 0.00 3,791,827.23
M-3 22,049.55 25,834.23 0.00 0.00 3,791,827.23
B-1 9,922.50 11,625.64 0.00 0.00 1,706,356.36
B-2 4,410.25 5,167.25 0.00 0.00 758,423.90
B-3 7,717.74 9,042.45 0.00 0.00 1,327,206.93
- -------------------------------------------------------------------------------
1,384,720.11 3,756,078.67 683,420.83 0.00 347,674,706.56
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 786.745571 8.807012 4.570380 13.377392 0.000000 777.938559
A-2 786.745571 8.807012 4.570380 13.377392 0.000000 777.938559
A-3 1176.441031 0.000000 0.000000 0.000000 6.834208 1183.275239
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 975.309490 0.972502 5.665791 6.638293 0.000000 974.336987
M-2 975.309482 0.972500 5.665789 6.638289 0.000000 974.336981
M-3 975.309482 0.972500 5.665789 6.638289 0.000000 974.336981
B-1 975.309484 0.972500 5.665791 6.638291 0.000000 974.336984
B-2 975.309481 0.972508 5.665789 6.638297 0.000000 974.336973
B-3 975.309503 0.972504 5.665793 6.638297 0.000000 974.336999
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:15:48 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S11 (POOL # 4152)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4152
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 66,330.47
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 23,714.17
SUBSERVICER ADVANCES THIS MONTH 23,739.49
MASTER SERVICER ADVANCES THIS MONTH 2,236.97
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 2,585,059.20
(B) TWO MONTHLY PAYMENTS: 1 214,377.56
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 635,992.25
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 347,674,706.56
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,358
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 293,649.64
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,339,580.85
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.75289520 % 5.16062000 % 1.08648480 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.72882530 % 5.18050375 % 1.09067100 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 3,588,571.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,330,185.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.43155686
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 322.36
POOL TRADING FACTOR: 89.33871407
................................................................................
Run: 10/03/96 10:15:49 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S12 (POOL # 4153)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4153
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947AA9 43,484,000.00 22,971,243.36 6.500000 % 940,654.81
A-2 760947AB7 16,923,000.00 16,923,000.00 6.500000 % 0.00
A-3 760947AC5 28,000,000.00 18,565,377.31 6.500000 % 432,644.10
A-4 760947AD3 73,800,000.00 70,735,557.65 6.500000 % 194,517.76
A-5 760947AE1 13,209,000.00 15,361,853.16 6.500000 % 0.00
A-6 760947AF8 1,749,506.64 1,373,318.90 0.000000 % 6,892.36
A-7 760947AG6 0.00 0.00 0.045000 % 0.00
A-8 760947AH4 0.00 0.00 0.214217 % 0.00
R 760947AJ0 100.00 0.00 6.500000 % 0.00
M-1 760947AK7 909,200.00 818,221.75 6.500000 % 3,590.76
M-2 760947AL5 2,907,400.00 2,616,473.66 6.500000 % 11,482.38
B 726,864.56 654,131.46 6.500000 % 2,870.66
- -------------------------------------------------------------------------------
181,709,071.20 150,019,177.25 1,592,652.83
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 123,992.61 1,064,647.42 0.00 0.00 22,030,588.55
A-2 91,345.81 91,345.81 0.00 0.00 16,923,000.00
A-3 100,210.92 532,855.02 0.00 0.00 18,132,733.21
A-4 381,811.56 576,329.32 0.00 0.00 70,541,039.89
A-5 0.00 0.00 82,919.16 0.00 15,444,772.32
A-6 0.00 6,892.36 0.00 0.00 1,366,426.54
A-7 5,606.05 5,606.05 0.00 0.00 0.00
A-8 26,686.93 26,686.93 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 4,416.54 8,007.30 0.00 0.00 814,630.99
M-2 14,123.03 25,605.41 0.00 0.00 2,604,991.28
B 3,530.83 6,401.49 0.00 0.00 651,260.80
- -------------------------------------------------------------------------------
751,724.28 2,344,377.11 82,919.16 0.00 148,509,443.58
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 528.268866 21.632205 2.851454 24.483659 0.000000 506.636661
A-2 1000.000000 0.000000 5.397731 5.397731 0.000000 1000.000000
A-3 663.049190 15.451575 3.578961 19.030536 0.000000 647.597615
A-4 958.476391 2.635742 5.173598 7.809340 0.000000 955.840649
A-5 1162.983811 0.000000 0.000000 0.000000 6.277474 1169.261286
A-6 784.974957 3.939602 0.000000 3.939602 0.000000 781.035355
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 899.935933 3.949362 4.857611 8.806973 0.000000 895.986571
M-2 899.935908 3.949364 4.857615 8.806979 0.000000 895.986545
B 899.935828 3.949360 4.857604 8.806964 0.000000 895.986454
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:15:50 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S12 (POOL # 4153)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4153
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 28,137.38
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,393.24
SUBSERVICER ADVANCES THIS MONTH 9,084.31
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 444,631.84
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 466,914.76
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 148,509,443.58
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 625
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 851,084.69
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.24928300 % 2.31065700 % 0.44006030 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.23338340 % 2.30262951 % 0.44260390 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2152 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,569,156.00
SPECIAL HAZARD AMOUNT AVAILABLE 896,783.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.00625647
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 145.26
POOL TRADING FACTOR: 81.72924037
................................................................................
Run: 10/03/96 10:15:51 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-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 205,217,561.00 147,577,620.00 7.000000 % 1,983,176.51
A-2 760947AS0 49,338,300.00 49,338,300.00 7.000000 % 0.00
A-3 760947AT8 12,500,000.00 9,669,582.87 7.000000 % 97,384.15
A-4 760947BA8 100,000,000.00 117,000,213.93 7.000000 % 0.00
A-5 760947AU5 2,381,928.79 2,177,318.24 0.000000 % 2,696.10
A-6 760947AV3 0.00 0.00 0.363110 % 0.00
R 760947AW1 100.00 0.00 7.000000 % 0.00
M-1 760947AX9 11,822,000.00 11,533,609.97 7.000000 % 10,964.12
M-2 760947AY7 3,940,650.00 3,844,520.36 7.000000 % 3,654.69
M-3 760947AZ4 3,940,700.00 3,844,569.16 7.000000 % 3,654.74
B-1 2,364,500.00 2,306,819.53 7.000000 % 2,192.92
B-2 788,200.00 768,972.38 7.000000 % 731.00
B-3 1,773,245.53 1,707,017.22 7.000000 % 1,622.74
- -------------------------------------------------------------------------------
394,067,185.32 349,768,543.66 2,106,076.97
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 860,682.89 2,843,859.40 0.00 0.00 145,594,443.49
A-2 287,744.38 287,744.38 0.00 0.00 49,338,300.00
A-3 56,393.68 153,777.83 0.00 0.00 9,572,198.72
A-4 0.00 0.00 682,353.35 0.00 117,682,567.28
A-5 0.00 2,696.10 0.00 0.00 2,174,622.14
A-6 105,814.04 105,814.04 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 67,264.81 78,228.93 0.00 0.00 11,522,645.85
M-2 22,421.51 26,076.20 0.00 0.00 3,840,865.67
M-3 22,421.79 26,076.53 0.00 0.00 3,840,914.42
B-1 13,453.53 15,646.45 0.00 0.00 2,304,626.61
B-2 4,484.70 5,215.70 0.00 0.00 768,241.38
B-3 9,955.44 11,578.18 0.00 0.00 1,705,394.48
- -------------------------------------------------------------------------------
1,450,636.77 3,556,713.74 682,353.35 0.00 348,344,820.04
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 719.127638 9.663776 4.194002 13.857778 0.000000 709.463863
A-2 1000.000000 0.000000 5.832069 5.832069 0.000000 1000.000000
A-3 773.566630 7.790732 4.511494 12.302226 0.000000 765.775898
A-4 1170.002139 0.000000 0.000000 0.000000 6.823534 1176.825673
A-5 914.098796 1.131898 0.000000 1.131898 0.000000 912.966899
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 975.605648 0.927434 5.689800 6.617234 0.000000 974.678214
M-2 975.605639 0.927433 5.689800 6.617233 0.000000 974.678205
M-3 975.605644 0.927434 5.689799 6.617233 0.000000 974.678210
B-1 975.605638 0.927435 5.689799 6.617234 0.000000 974.678203
B-2 975.605658 0.927430 5.689800 6.617230 0.000000 974.678229
B-3 962.651359 0.915119 5.614248 6.529367 0.000000 961.736235
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:15:52 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S13 (POOL # 4154)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4154
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 60,350.17
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 20,862.48
SUBSERVICER ADVANCES THIS MONTH 44,929.96
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 13 3,046,296.23
(B) TWO MONTHLY PAYMENTS: 4 542,463.97
(C) THREE OR MORE MONTHLY PAYMENTS: 1 384,281.02
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 2,166,387.35
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 348,344,820.04
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,301
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,091,006.30
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.09375300 % 5.53026000 % 1.37598670 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.07199510 % 5.51305053 % 1.38032170 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3622 %
BANKRUPTCY AMOUNT AVAILABLE 106,235.00
FRAUD AMOUNT AVAILABLE 3,568,133.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,568,133.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.60585340
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 323.30
POOL TRADING FACTOR: 88.39731726
................................................................................
Run: 10/03/96 10:15:54 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 150,068,000.00 123,785,209.22 6.500000 % 1,305,814.20
A-2 760947BC4 1,321,915.43 1,130,260.51 0.000000 % 5,841.27
A-3 760947BD2 0.00 0.00 0.308606 % 0.00
R 760947BE0 100.00 0.00 6.500000 % 0.00
M-1 760947BF7 1,168,000.00 1,054,286.30 6.500000 % 4,669.71
M-2 760947BG5 2,491,000.00 2,248,482.14 6.500000 % 9,959.12
B 622,704.85 562,079.77 6.500000 % 2,489.61
- -------------------------------------------------------------------------------
155,671,720.28 128,780,317.94 1,328,773.91
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 669,717.34 1,975,531.54 0.00 0.00 122,479,395.02
A-2 0.00 5,841.27 0.00 0.00 1,124,419.24
A-3 33,079.83 33,079.83 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 5,704.03 10,373.74 0.00 0.00 1,049,616.59
M-2 12,165.01 22,124.13 0.00 0.00 2,238,523.02
B 3,041.03 5,530.64 0.00 0.00 559,590.16
- -------------------------------------------------------------------------------
723,707.24 2,052,481.15 0.00 0.00 127,451,544.03
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 824.860791 8.701483 4.462759 13.164242 0.000000 816.159308
A-2 855.017261 4.418793 0.000000 4.418793 0.000000 850.598468
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 902.642380 3.998039 4.883587 8.881626 0.000000 898.644341
M-2 902.642369 3.998041 4.883585 8.881626 0.000000 898.644328
B 902.642351 3.998042 4.883582 8.881624 0.000000 898.644294
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:15:54 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S14 (POOL # 4155)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4155
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 24,653.13
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,209.59
SUBSERVICER ADVANCES THIS MONTH 7,057.24
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 739,638.01
(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 127,451,544.03
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 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 758,199.07
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.97230990 % 2.58736100 % 0.44032860 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.95415390 % 2.57991352 % 0.44296910 %
CLASS A-3 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3068 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 658,767.00
SPECIAL HAZARD AMOUNT AVAILABLE 854,579.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.04612055
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 145.15
POOL TRADING FACTOR: 81.87199563
................................................................................
Run: 10/03/96 10:15:56 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S15 (POOL # 4156)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4156
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947BR1 26,000,000.00 16,181,533.01 7.750000 % 590,454.80
A-2 760947BS9 40,324,000.00 30,367,020.10 7.750000 % 938,650.77
A-3 760947BT7 6,500,000.00 6,500,000.00 7.750000 % 0.00
A-4 760947BU4 5,000,000.00 3,086,594.44 7.750000 % 180,377.95
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 25,252,303.91 7.750000 % 0.00
A-8 760947BY6 15,537,000.00 9,859,532.53 7.750000 % 359,768.65
A-9 760947BZ3 2,074,847.12 1,941,691.03 0.000000 % 2,359.36
A-10 760947CE9 0.00 0.00 0.330817 % 0.00
R 760947CA7 355,000.00 40,069.92 7.750000 % 635.30
M-1 760947CB5 4,463,000.00 4,367,774.26 7.750000 % 3,711.82
M-2 760947CC3 2,028,600.00 1,985,316.36 7.750000 % 1,687.16
M-3 760947CD1 1,623,000.00 1,588,370.51 7.750000 % 1,349.83
B-1 974,000.00 953,218.04 7.750000 % 810.06
B-2 324,600.00 317,674.11 7.750000 % 269.97
B-3 730,456.22 714,870.71 7.750000 % 607.52
- -------------------------------------------------------------------------------
162,292,503.34 132,138,007.24 2,080,683.19
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 104,477.57 694,932.37 0.00 0.00 15,591,078.21
A-2 196,067.50 1,134,718.27 0.00 0.00 29,428,369.33
A-3 41,967.86 41,967.86 0.00 0.00 6,500,000.00
A-4 19,928.89 200,306.84 0.00 0.00 2,906,216.49
A-5 99,244.29 99,244.29 0.00 0.00 15,371,000.00
A-6 87,880.94 87,880.94 0.00 0.00 13,611,038.31
A-7 0.00 0.00 163,043.86 0.00 25,415,347.77
A-8 63,658.99 423,427.64 0.00 0.00 9,499,763.88
A-9 0.00 2,359.36 0.00 0.00 1,939,331.67
A-10 36,418.11 36,418.11 0.00 0.00 0.00
R 258.71 894.01 0.00 0.00 39,434.62
M-1 28,200.94 31,912.76 0.00 0.00 4,364,062.44
M-2 12,818.38 14,505.54 0.00 0.00 1,983,629.20
M-3 10,255.47 11,605.30 0.00 0.00 1,587,020.68
B-1 6,154.54 6,964.60 0.00 0.00 952,407.98
B-2 2,051.10 2,321.07 0.00 0.00 317,404.14
B-3 4,615.63 5,223.15 0.00 0.00 714,263.19
- -------------------------------------------------------------------------------
713,998.92 2,794,682.11 163,043.86 0.00 130,220,367.91
===============================================================================
Run: 10/03/96 10:15:56
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S15 (POOL # 4156)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4156
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 622.366654 22.709800 4.018368 26.728168 0.000000 599.656854
A-2 753.075590 23.277720 4.862303 28.140023 0.000000 729.797871
A-3 1000.000000 0.000000 6.456594 6.456594 0.000000 1000.000000
A-4 617.318888 36.075590 3.985778 40.061368 0.000000 581.243298
A-5 1000.000000 0.000000 6.456593 6.456593 0.000000 1000.000000
A-6 698.467610 0.000000 4.509721 4.509721 0.000000 698.467610
A-7 1174.525763 0.000000 0.000000 0.000000 7.583435 1182.109199
A-8 634.584059 23.155606 4.097251 27.252857 0.000000 611.428453
A-9 935.823662 1.137125 0.000000 1.137125 0.000000 934.686537
R 112.873014 1.789577 0.728761 2.518338 0.000000 111.083437
M-1 978.663289 0.831687 6.318830 7.150517 0.000000 977.831602
M-2 978.663295 0.831687 6.318831 7.150518 0.000000 977.831608
M-3 978.663284 0.831688 6.318835 7.150523 0.000000 977.831596
B-1 978.663285 0.831684 6.318830 7.150514 0.000000 977.831602
B-2 978.663309 0.831701 6.318854 7.150555 0.000000 977.831608
B-3 978.663321 0.831686 6.318832 7.150518 0.000000 977.831621
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:15:57 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 25,549.30
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,946.83
SUBSERVICER ADVANCES THIS MONTH 24,846.86
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,766,286.02
(B) TWO MONTHLY PAYMENTS: 1 228,192.08
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 230,251.81
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 130,220,367.91
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 497
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,805,185.13
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.37518830 % 6.09960500 % 1.52520660 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.26792370 % 6.09329589 % 1.54666300 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3276 %
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 8.26477919
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 323.55
POOL TRADING FACTOR: 80.23806721
................................................................................
Run: 10/03/96 10:18:04 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-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 22,126,278.56 6.500000 % 103,879.14
A-II 760947BJ9 22,971,650.00 18,722,561.40 7.000000 % 83,136.25
A-II 760947BK6 31,478,830.00 23,816,990.29 7.500000 % 532,335.79
IO 760947BL4 0.00 0.00 0.338669 % 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 1,040,530.00 952,089.75 7.037287 % 3,894.04
M-2 760947BQ3 1,539,985.00 1,409,093.40 7.037287 % 5,763.19
B 332,976.87 304,675.37 7.037287 % 1,246.12
- -------------------------------------------------------------------------------
83,242,471.87 67,331,688.77 730,254.53
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-I 119,753.37 223,632.51 0.00 0.00 22,022,399.42
A-II 109,126.26 192,262.51 0.00 0.00 18,639,425.15
A-III 148,735.33 681,071.12 0.00 0.00 23,284,654.50
IO 18,987.21 18,987.21 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 5,578.91 9,472.95 0.00 0.00 948,195.71
M-2 8,256.79 14,019.98 0.00 0.00 1,403,330.21
B 1,785.29 3,031.41 0.00 0.00 303,429.25
- -------------------------------------------------------------------------------
412,223.16 1,142,477.69 0.00 0.00 66,601,434.24
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-I 855.012832 4.014141 4.627559 8.641700 0.000000 850.998691
A-II 815.029021 3.619080 4.750475 8.369555 0.000000 811.409940
A-II 756.603415 16.910914 4.724932 21.635846 0.000000 739.692501
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 915.004613 3.742367 5.361605 9.103972 0.000000 911.262247
M-2 915.004627 3.742367 5.361601 9.103968 0.000000 911.262260
B 915.004607 3.742367 5.361604 9.103971 0.000000 911.262240
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:18:05 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S16 (POOL # 4157)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4157
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 12,083.15
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,869.97
SUBSERVICER ADVANCES THIS MONTH 6,060.69
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 314,344.30
(B) TWO MONTHLY PAYMENTS: 1 293,880.12
(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 66,601,434.24
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 315
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 453,915.34
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.04070750 % 3.50679300 % 0.45249920 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.01366670 % 3.53074366 % 0.45558970 %
CLASS IO - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3372 %
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 7.62650800
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 147.85
POOL TRADING FACTOR: 80.00895786
Run: 10/03/96 10:18:05 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S16 (POOL # 4157)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4157
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,840.53
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,306.07
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 22,871,734.85
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 6,966.31
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.28765890 % 3.28806900 % 0.42427220 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 3.28907000 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.04669222
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 145.72
POOL TRADING FACTOR: 85.28787791
Run: 10/03/96 10:18:06 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 # 4158)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4158
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,299.13
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,056.98
SUBSERVICER ADVANCES THIS MONTH 6,060.69
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 314,344.30
(B) TWO MONTHLY PAYMENTS: 1 293,880.12
(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 19,397,153.16
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 88
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,835.36
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.09458590 % 3.45906600 % 0.44634810 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 3.45992850 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.44985483
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 148.48
POOL TRADING FACTOR: 81.48413491
Run: 10/03/96 10:18:06 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 3,943.49
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,487.83
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 24,332,546.23
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 442,113.67
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.77030830 % 3.74629100 % 0.48340060 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 3.81435983 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.31233572
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 149.34
POOL TRADING FACTOR: 74.59268973
................................................................................
Run: 10/03/96 10:15:59 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 13,453,756.58 8.000000 % 430,096.50
A-3 760947CH2 5,000,000.00 5,000,000.00 8.000000 % 0.00
A-4 760947CJ8 1,000,000.00 1,000,000.00 7.750000 % 0.00
A-5 760947CK5 1,000,000.00 1,000,000.00 8.250000 % 0.00
A-6 760947CL3 19,000,000.00 19,000,000.00 8.000000 % 0.00
A-7 760947CM1 49,847,000.00 36,498,298.14 8.000000 % 1,086,069.92
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 2,467,094.34 0.000000 % 52,409.22
A-12 760947CW9 0.00 0.00 0.335866 % 0.00
R 760947CS8 100.00 0.00 8.000000 % 0.00
M-1 760947CT6 5,660,500.00 5,565,080.03 8.000000 % 4,504.46
M-2 760947CU3 2,572,900.00 2,529,528.19 8.000000 % 2,047.44
M-3 760947CV1 2,058,400.00 2,023,701.21 8.000000 % 1,638.01
B-1 1,029,200.00 1,011,850.58 8.000000 % 819.01
B-2 617,500.00 607,090.70 8.000000 % 491.39
B-3 926,311.44 775,623.37 8.000000 % 627.80
- -------------------------------------------------------------------------------
205,832,763.60 157,335,023.14 1,578,703.75
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 89,664.44 519,760.94 0.00 0.00 13,023,660.08
A-3 33,333.33 33,333.33 0.00 0.00 5,000,000.00
A-4 6,458.33 6,458.33 0.00 0.00 1,000,000.00
A-5 6,872.91 6,872.91 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-7 243,248.01 1,329,317.93 0.00 0.00 35,412,228.22
A-8 13,995.74 13,995.74 0.00 0.00 2,100,000.00
A-9 90,412.50 90,412.50 0.00 0.00 13,566,000.00
A-10 338,143.83 338,143.83 0.00 0.00 50,737,000.00
A-11 0.00 52,409.22 0.00 0.00 2,414,685.12
A-12 44,022.82 44,022.82 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 37,089.25 41,593.71 0.00 0.00 5,560,575.57
M-2 16,858.39 18,905.83 0.00 0.00 2,527,480.75
M-3 13,487.24 15,125.25 0.00 0.00 2,022,063.20
B-1 6,743.62 7,562.63 0.00 0.00 1,011,031.57
B-2 4,046.04 4,537.43 0.00 0.00 606,599.31
B-3 5,169.25 5,797.05 0.00 0.00 774,995.57
- -------------------------------------------------------------------------------
1,076,212.37 2,654,916.12 0.00 0.00 155,756,319.39
===============================================================================
Run: 10/03/96 10:15:59
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-2 466.270069 14.905958 3.107522 18.013480 0.000000 451.364112
A-3 1000.000000 0.000000 6.666666 6.666666 0.000000 1000.000000
A-4 1000.000000 0.000000 6.458330 6.458330 0.000000 1000.000000
A-5 1000.000000 0.000000 6.872910 6.872910 0.000000 1000.000000
A-6 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000
A-7 732.206515 21.788070 4.879893 26.667963 0.000000 710.418445
A-8 1000.000000 0.000000 6.664638 6.664638 0.000000 1000.000000
A-9 1000.000000 0.000000 6.664640 6.664640 0.000000 1000.000000
A-10 1000.000000 0.000000 6.664640 6.664640 0.000000 1000.000000
A-11 888.130180 18.866814 0.000000 18.866814 0.000000 869.263366
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 983.142837 0.795771 6.552292 7.348063 0.000000 982.347067
M-2 983.142831 0.795771 6.552291 7.348062 0.000000 982.347060
M-3 983.142834 0.795769 6.552293 7.348062 0.000000 982.347066
B-1 983.142810 0.795773 6.552293 7.348066 0.000000 982.347037
B-2 983.142834 0.795773 6.552291 7.348064 0.000000 982.347061
B-3 837.324615 0.677742 5.580467 6.258209 0.000000 836.646873
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:16:00 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S17 (POOL # 4160)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4160
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 29,409.38
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,472.39
SUBSERVICER ADVANCES THIS MONTH 32,168.75
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 2,347,314.12
(B) TWO MONTHLY PAYMENTS: 4 1,298,629.64
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 506,694.58
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 155,756,319.39
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 637
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,450,983.20
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.92029350 % 6.53350900 % 1.54619790 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.84647660 % 6.49098512 % 1.56032410 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3354 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,574,469.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,245,346.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.48639296
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 324.02
POOL TRADING FACTOR: 75.67129580
................................................................................
Run: 10/03/96 10:16:01 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 20,960,000.00 732,079.47 8.000000 % 455,115.89
A-2 760947CY5 21,457,000.00 11,628,148.78 8.000000 % 455,158.99
A-3 760947CZ2 8,555,000.00 8,555,000.00 8.000000 % 0.00
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 1,312,907.35 0.000000 % 1,491.25
A-8 760947DD0 0.00 0.00 0.379751 % 0.00
R 760947DE8 160,000.00 18,979.85 8.000000 % 181.51
M-1 760947DF5 4,067,400.00 4,003,357.13 8.000000 % 3,287.66
M-2 760947DG3 1,355,800.00 1,334,452.36 8.000000 % 1,095.89
M-3 760947DH1 1,694,700.00 1,668,016.26 8.000000 % 1,369.82
B-1 611,000.00 601,379.57 8.000000 % 493.87
B-2 474,500.00 467,028.81 8.000000 % 383.54
B-3 610,170.76 529,014.98 8.000000 % 434.42
- -------------------------------------------------------------------------------
135,580,848.50 105,121,364.56 919,012.84
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 4,879.38 459,995.27 0.00 0.00 276,963.58
A-2 77,502.66 532,661.65 0.00 0.00 11,172,989.79
A-3 57,019.84 57,019.84 0.00 0.00 8,555,000.00
A-4 325,063.11 325,063.11 0.00 0.00 48,771,000.00
A-5 103,308.89 103,308.89 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 1,491.25 0.00 0.00 1,311,416.10
A-8 33,258.75 33,258.75 0.00 0.00 0.00
R 126.50 308.01 0.00 0.00 18,798.34
M-1 26,682.74 29,970.40 0.00 0.00 4,000,069.47
M-2 8,894.25 9,990.14 0.00 0.00 1,333,356.47
M-3 11,117.48 12,487.30 0.00 0.00 1,666,646.44
B-1 4,008.25 4,502.12 0.00 0.00 600,885.70
B-2 3,112.79 3,496.33 0.00 0.00 466,645.27
B-3 3,525.94 3,960.36 0.00 0.00 528,580.56
- -------------------------------------------------------------------------------
725,167.25 1,644,180.09 0.00 0.00 104,202,351.72
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 34.927456 21.713544 0.232795 21.946339 0.000000 13.213911
A-2 541.927985 21.212611 3.611999 24.824610 0.000000 520.715375
A-3 1000.000000 0.000000 6.665089 6.665089 0.000000 1000.000000
A-4 1000.000000 0.000000 6.665090 6.665090 0.000000 1000.000000
A-5 1000.000000 0.000000 6.665090 6.665090 0.000000 1000.000000
A-6 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000
A-7 962.346091 1.093069 0.000000 1.093069 0.000000 961.253022
R 118.624063 1.134438 0.790625 1.925063 0.000000 117.489625
M-1 984.254593 0.808295 6.560147 7.368442 0.000000 983.446297
M-2 984.254580 0.808298 6.560149 7.368447 0.000000 983.446283
M-3 984.254594 0.808296 6.560146 7.368442 0.000000 983.446297
B-1 984.254615 0.808298 6.560147 7.368445 0.000000 983.446318
B-2 984.254605 0.808303 6.560148 7.368451 0.000000 983.446301
B-3 866.994970 0.711997 5.778612 6.490609 0.000000 866.283006
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:16:02 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 20,842.02
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,924.03
SUBSERVICER ADVANCES THIS MONTH 14,710.17
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,106,154.84
(B) TWO MONTHLY PAYMENTS: 2 616,150.93
(C) THREE OR MORE MONTHLY PAYMENTS: 1 54,152.67
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 64,315.76
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 104,202,351.72
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 407
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 832,544.60
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.71238130 % 6.74880100 % 1.53881810 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.64534380 % 6.71776814 % 1.55126540 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3809 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,289,653.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,982,674.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.57793472
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 324.94
POOL TRADING FACTOR: 76.85624694
................................................................................
Run: 10/03/96 10:16:04 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 46,550,292.80 7.664380 % 1,498,650.21
R 760947DP3 100.00 0.00 7.664380 % 0.00
M-1 760947DL2 12,120,000.00 7,488,668.55 7.664380 % 241,091.82
M-2 760947DM0 3,327,400.00 3,263,732.33 7.664380 % 2,520.13
M-3 760947DN8 2,139,000.00 2,098,071.60 7.664380 % 1,620.05
B-1 951,000.00 932,803.24 7.664380 % 720.28
B-2 142,700.00 139,969.54 7.664380 % 108.08
B-3 95,100.00 93,280.31 7.664380 % 72.03
B-4 950,747.29 930,068.13 7.664380 % 718.17
- -------------------------------------------------------------------------------
95,065,047.29 61,496,886.50 1,745,500.77
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 296,347.32 1,794,997.53 0.00 0.00 45,051,642.59
R 0.00 0.00 0.00 0.00 0.00
M-1 47,674.18 288,766.00 0.00 0.00 7,247,576.73
M-2 20,777.49 23,297.62 0.00 0.00 3,261,212.20
M-3 13,356.69 14,976.74 0.00 0.00 2,096,451.55
B-1 5,938.39 6,658.67 0.00 0.00 932,082.96
B-2 891.07 999.15 0.00 0.00 139,861.46
B-3 593.84 665.87 0.00 0.00 93,208.28
B-4 5,920.98 6,639.15 0.00 0.00 929,349.96
- -------------------------------------------------------------------------------
391,499.96 2,137,000.73 0.00 0.00 59,751,385.73
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 617.877763 19.892091 3.933518 23.825609 0.000000 597.985673
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 617.876943 19.892064 3.933513 23.825577 0.000000 597.984879
M-2 980.865640 0.757387 6.244362 7.001749 0.000000 980.108253
M-3 980.865638 0.757387 6.244362 7.001749 0.000000 980.108252
B-1 980.865657 0.757392 6.244364 7.001756 0.000000 980.108265
B-2 980.865732 0.757393 6.244359 7.001752 0.000000 980.108339
B-3 980.865510 0.757413 6.244374 7.001787 0.000000 980.108097
B-4 978.249573 0.755364 6.227712 6.983076 0.000000 977.494198
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:16:04 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 18,518.59
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 56,011.43
MASTER SERVICER ADVANCES THIS MONTH 4,385.98
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 22 4,138,900.89
(B) TWO MONTHLY PAYMENTS: 6 1,071,412.03
(C) THREE OR MORE MONTHLY PAYMENTS: 1 194,910.80
FORECLOSURES
NUMBER OF LOANS 13
AGGREGATE PRINCIPAL BALANCE 2,413,474.71
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 59,751,385.73
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 364
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 609,423.78
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,698,015.15
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 75.69536520 % 20.89613500 % 3.40849980 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 75.39849000 % 21.09614752 % 3.50536250 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,610,225.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,011,486.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.15209011
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 334.00
POOL TRADING FACTOR: 62.85315942
................................................................................
Run: 10/03/96 10:16:06 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 55,480,527.47 7.895983 % 2,041,245.40
M-1 760947DR9 2,949,000.00 2,835,342.44 7.895983 % 5,263.56
M-2 760947DS7 1,876,700.00 1,804,370.03 7.895983 % 3,349.65
R 760947DT5 100.00 0.00 7.895983 % 0.00
B-1 1,072,500.00 1,031,164.74 7.895983 % 1,914.26
B-2 375,400.00 360,931.68 7.895983 % 670.04
B-3 965,295.81 839,222.74 7.895983 % 1,557.94
- -------------------------------------------------------------------------------
107,242,895.81 62,351,559.10 2,054,000.85
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 364,277.70 2,405,523.10 0.00 0.00 53,439,282.07
M-1 18,616.47 23,880.03 0.00 0.00 2,830,078.88
M-2 11,847.25 15,196.90 0.00 0.00 1,801,020.38
R 0.00 0.00 0.00 0.00 0.00
B-1 6,770.49 8,684.75 0.00 0.00 1,029,250.48
B-2 2,369.83 3,039.87 0.00 0.00 360,261.64
B-3 5,510.22 7,068.16 0.00 0.00 837,664.80
- -------------------------------------------------------------------------------
409,391.96 2,463,392.81 0.00 0.00 60,297,558.25
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 554.783638 20.411658 3.642635 24.054293 0.000000 534.371980
M-1 961.458949 1.784863 6.312808 8.097671 0.000000 959.674086
M-2 961.458960 1.784862 6.312810 8.097672 0.000000 959.674098
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 961.458965 1.784858 6.312811 8.097669 0.000000 959.674107
B-2 961.458924 1.784869 6.312813 8.097682 0.000000 959.674054
B-3 869.394367 1.613951 5.708323 7.322274 0.000000 867.780417
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:16:06 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S20 (POOL # 4163)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4163
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 14,382.85
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 234.24
SUBSERVICER ADVANCES THIS MONTH 14,696.03
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,843,349.96
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 149,958.71
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 60,297,558.25
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 1,938,250.82
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.98017670 % 7.44121300 % 3.57861010 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.62594710 % 7.68040928 % 3.69364360 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 826,260.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,970,148.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.26862132
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 330.27
POOL TRADING FACTOR: 56.22522387
................................................................................
Run: 10/03/96 10:16:07 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 28,079,012.12 7.850000 % 654,999.21
A-2 760947EC1 6,468,543.00 4,679,835.46 9.250000 % 109,166.54
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 15,729,462.91 0.000000 % 1,086.37
A-8 760947EH0 0.00 0.00 0.483289 % 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 3,071,525.38 8.500000 % 1,973.87
M-2 760947EN7 1,860,998.00 1,842,915.42 8.500000 % 1,184.32
M-3 760947EP2 1,550,831.00 1,535,762.20 8.500000 % 986.93
B-1 760947EQ0 558,299.00 552,874.25 8.500000 % 355.30
B-2 760947ER8 248,133.00 245,721.98 8.500000 % 157.91
B-3 124,066.00 122,860.51 8.500000 % 78.95
B-4 620,337.16 614,309.61 8.500000 % 394.78
- -------------------------------------------------------------------------------
124,066,559.16 65,206,279.84 770,384.18
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 183,668.72 838,667.93 0.00 0.00 27,424,012.91
A-2 36,070.82 145,237.36 0.00 0.00 4,570,668.92
A-3 60,027.66 60,027.66 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-7 126,044.70 127,131.07 0.00 0.00 15,728,376.54
A-8 19,694.34 19,694.34 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 21,754.88 23,728.75 0.00 0.00 3,069,551.51
M-2 13,052.93 14,237.25 0.00 0.00 1,841,731.10
M-3 10,877.44 11,864.37 0.00 0.00 1,534,775.27
B-1 3,915.87 4,271.17 0.00 0.00 552,518.95
B-2 1,740.39 1,898.30 0.00 0.00 245,564.07
B-3 870.19 949.14 0.00 0.00 122,781.56
B-4 4,351.01 4,745.79 0.00 0.00 613,914.83
- -------------------------------------------------------------------------------
482,068.95 1,252,453.13 0.00 0.00 64,435,895.66
===============================================================================
Run: 10/03/96 10:16:07
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-1 723.475978 16.876527 4.732357 21.608884 0.000000 706.599452
A-2 723.475976 16.876527 5.576344 22.452871 0.000000 706.599449
A-3 1000.000000 0.000000 6.874446 6.874446 0.000000 1000.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-7 343.842430 0.023748 2.755308 2.779056 0.000000 343.818682
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 990.283400 0.636391 7.013941 7.650332 0.000000 989.647009
M-2 990.283396 0.636390 7.013941 7.650331 0.000000 989.647007
M-3 990.283403 0.636388 7.013943 7.650331 0.000000 989.647015
B-1 990.283432 0.636397 7.013930 7.650327 0.000000 989.647035
B-2 990.283356 0.636393 7.013940 7.650333 0.000000 989.646964
B-3 990.283478 0.636355 7.013928 7.650283 0.000000 989.647123
B-4 990.283429 0.636396 7.013944 7.650340 0.000000 989.647033
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:16:09 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S1 (POOL # 4164)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4164
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,378.76
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 25,199.85
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,684,109.97
(B) TWO MONTHLY PAYMENTS: 1 348,902.52
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 967,432.63
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 64,435,895.66
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 248
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 728,272.95
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.59072010 % 10.02287500 % 2.38640470 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.44865590 % 10.00383065 % 2.41372470 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4810 %
BANKRUPTCY AMOUNT AVAILABLE 150,795.00
FRAUD AMOUNT AVAILABLE 787,930.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,932,805.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.17898258
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 334.46
POOL TRADING FACTOR: 51.93655413
................................................................................
Run: 10/03/96 10:16:10 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-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 301,391,044.00 177,026,545.88 7.875753 % 6,608,808.96
R 760947EA5 100.00 0.00 7.875753 % 0.00
B-1 4,660,688.00 4,571,956.87 7.875753 % 3,336.17
B-2 2,330,345.00 2,285,979.42 7.875753 % 1,668.08
B-3 2,330,343.10 2,250,938.51 7.875753 % 1,642.52
- -------------------------------------------------------------------------------
310,712,520.10 186,135,420.68 6,615,455.73
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 1,161,756.84 7,770,565.80 0.00 0.00 170,417,736.92
R 0.00 0.00 0.00 0.00 0.00
B-1 30,003.98 33,340.15 0.00 0.00 4,568,620.70
B-2 15,002.00 16,670.08 0.00 0.00 2,284,311.34
B-3 14,772.04 16,414.56 0.00 0.00 2,249,295.99
- -------------------------------------------------------------------------------
1,221,534.86 7,836,990.59 0.00 0.00 179,519,964.95
===============================================================================
Run: 10/03/96 10:16:10
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 587.364984 21.927689 3.854650 25.782339 0.000000 565.437296
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 980.961796 0.715811 6.437672 7.153483 0.000000 980.245985
B-2 980.961798 0.715808 6.437673 7.153481 0.000000 980.245989
B-3 965.925794 0.704840 6.338998 7.043838 0.000000 965.220954
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:16:11 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S2 (POOL # 4165)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4165
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 46,099.89
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 85,504.82
MASTER SERVICER ADVANCES THIS MONTH 1,026.02
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 24 5,656,229.58
(B) TWO MONTHLY PAYMENTS: 4 944,382.63
(C) THREE OR MORE MONTHLY PAYMENTS: 5 1,300,749.10
FORECLOSURES
NUMBER OF LOANS 15
AGGREGATE PRINCIPAL BALANCE 3,790,734.22
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 179,519,964.95
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 739
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 141,424.95
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 6,479,632.27
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 95.10631840 % 4.89368160 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 94.92968480 % 5.07031520 %
BANKRUPTCY AMOUNT AVAILABLE 126,700.00
FRAUD AMOUNT AVAILABLE 4,421,502.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,210,751.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.43649706
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 334.90
POOL TRADING FACTOR: 57.77686876
................................................................................
Run: 10/03/96 10:16:12 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-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 25,388,247.74 7.650000 % 1,700,557.56
A-2 760947FF3 40,142,000.00 40,142,000.00 7.950000 % 0.00
A-3 760947FG1 9,521,000.00 9,521,000.00 8.100000 % 0.00
A-4 760947FH9 3,868,000.00 0.00 8.500000 % 0.00
A-5 760947FJ5 6,539,387.00 0.00 8.500000 % 0.00
A-6 760947FK2 16,968,000.00 0.00 8.500000 % 0.00
A-7 760947FR7 64,384,584.53 16,697,163.96 0.000000 % 1,455.64
A-8 760947FL0 0.00 0.00 8.500000 % 0.00
A-9 760947FM8 0.00 0.00 0.455677 % 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 4,681,369.15 8.500000 % 3,062.09
M-2 760947FT3 2,834,750.00 2,808,822.27 8.500000 % 1,837.25
M-3 760947FU0 2,362,291.00 2,340,684.54 8.500000 % 1,531.04
B-1 760947FV8 944,916.00 936,273.44 8.500000 % 612.42
B-2 760947FW6 566,950.00 561,764.46 8.500000 % 367.45
B-3 377,967.00 374,509.96 8.500000 % 244.97
B-4 944,921.62 936,278.95 8.500000 % 612.41
- -------------------------------------------------------------------------------
188,983,349.15 104,388,114.47 1,710,280.83
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 161,682.68 1,862,240.24 0.00 0.00 23,687,690.18
A-2 265,665.69 265,665.69 0.00 0.00 40,142,000.00
A-3 64,200.28 64,200.28 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-7 129,253.06 130,708.70 0.00 0.00 16,695,708.32
A-8 30,068.60 30,068.60 0.00 0.00 0.00
A-9 34,054.61 34,054.61 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 33,125.40 36,187.49 0.00 0.00 4,678,307.06
M-2 19,875.24 21,712.49 0.00 0.00 2,806,985.02
M-3 16,562.70 18,093.74 0.00 0.00 2,339,153.50
B-1 6,625.08 7,237.50 0.00 0.00 935,661.02
B-2 3,975.04 4,342.49 0.00 0.00 561,397.01
B-3 2,650.04 2,895.01 0.00 0.00 374,264.99
B-4 6,625.12 7,237.53 0.00 0.00 935,666.54
- -------------------------------------------------------------------------------
774,363.54 2,484,644.37 0.00 0.00 102,677,833.64
===============================================================================
Run: 10/03/96 10:16:12
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-1 729.467694 48.861261 4.645547 53.506808 0.000000 680.606433
A-2 1000.000000 0.000000 6.618148 6.618148 0.000000 1000.000000
A-3 1000.000000 0.000000 6.743019 6.743019 0.000000 1000.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-7 259.334809 0.022609 2.007516 2.030125 0.000000 259.312201
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 990.853614 0.648119 7.011287 7.659406 0.000000 990.205495
M-2 990.853610 0.648117 7.011285 7.659402 0.000000 990.205493
M-3 990.853599 0.648117 7.011287 7.659404 0.000000 990.205483
B-1 990.853621 0.648121 7.011290 7.659411 0.000000 990.205500
B-2 990.853620 0.648117 7.011271 7.659388 0.000000 990.205503
B-3 990.853593 0.648125 7.011300 7.659425 0.000000 990.205468
B-4 990.853559 0.648117 7.011291 7.659408 0.000000 990.205452
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:16:13 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 21,720.07
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 17,337.56
MASTER SERVICER ADVANCES THIS MONTH 2,988.73
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,452,068.45
(B) TWO MONTHLY PAYMENTS: 3 693,966.90
(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 102,677,833.64
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 399
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 354,472.53
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,641,903.29
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.82759000 % 9.46742600 % 2.70498380 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.63201840 % 9.56822445 % 2.74844430 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4554 %
BANKRUPTCY AMOUNT AVAILABLE 134,050.00
FRAUD AMOUNT AVAILABLE 1,168,540.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,315,932.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.21092821
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 332.95
POOL TRADING FACTOR: 54.33168271
................................................................................
Run: 10/03/96 10:16:15 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 18,117,110.17 8.000000 % 652,072.00
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 1,051,485.04 953,104.44 0.000000 % 4,766.08
A-6 760947EZ0 0.00 0.00 0.378771 % 0.00
R 760947FA4 100.00 0.00 8.000000 % 0.00
M-1 760947FB2 1,575,400.00 1,497,187.01 8.000000 % 5,394.86
M-2 760947FC0 525,100.00 499,030.66 8.000000 % 1,798.17
M-3 760947FD8 525,100.00 499,030.66 8.000000 % 1,798.17
B-1 630,100.00 598,817.79 8.000000 % 2,157.74
B-2 315,000.00 299,361.37 8.000000 % 1,078.70
B-3 367,575.59 349,326.77 8.000000 % 1,258.75
- -------------------------------------------------------------------------------
105,020,175.63 68,483,283.87 670,324.47
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 120,729.25 772,801.25 0.00 0.00 17,465,038.17
A-2 121,614.82 121,614.82 0.00 0.00 18,250,000.00
A-3 44,141.18 44,141.18 0.00 0.00 6,624,000.00
A-4 138,583.01 138,583.01 0.00 0.00 20,796,315.00
A-5 0.00 4,766.08 0.00 0.00 948,338.36
A-6 21,607.05 21,607.05 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 9,977.00 15,371.86 0.00 0.00 1,491,792.15
M-2 3,325.45 5,123.62 0.00 0.00 497,232.49
M-3 3,325.45 5,123.62 0.00 0.00 497,232.49
B-1 3,990.42 6,148.16 0.00 0.00 596,660.05
B-2 1,994.89 3,073.59 0.00 0.00 298,282.67
B-3 2,327.86 3,586.61 0.00 0.00 348,068.02
- -------------------------------------------------------------------------------
471,616.38 1,141,940.85 0.00 0.00 67,812,959.40
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 333.280172 11.995438 2.220921 14.216359 0.000000 321.284735
A-2 1000.000000 0.000000 6.663826 6.663826 0.000000 1000.000000
A-3 1000.000000 0.000000 6.663825 6.663825 0.000000 1000.000000
A-4 1000.000000 0.000000 6.663825 6.663825 0.000000 1000.000000
A-5 906.436520 4.532713 0.000000 4.532713 0.000000 901.903806
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 950.353567 3.424438 6.332995 9.757433 0.000000 946.929129
M-2 950.353571 3.424433 6.332984 9.757417 0.000000 946.929137
M-3 950.353571 3.424433 6.332984 9.757417 0.000000 946.929137
B-1 950.353579 3.424441 6.332995 9.757436 0.000000 946.929138
B-2 950.353556 3.424444 6.332984 9.757428 0.000000 946.929111
B-3 950.353559 3.424411 6.333010 9.757421 0.000000 946.929093
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:16:16 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 14,788.82
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,173.37
SUBSERVICER ADVANCES THIS MONTH 9,961.35
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 518,039.91
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 461,723.22
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 67,812,959.40
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 422,832.30
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.45765690 % 1.84733100 % 3.69501210 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.42265910 % 1.83299881 % 3.71834480 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3782 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 759,921.00
SPECIAL HAZARD AMOUNT AVAILABLE 525,100.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.59261395
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 153.66
POOL TRADING FACTOR: 64.57136354
................................................................................
Run: 10/03/96 10:16:17 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-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 56,405,144.04 7.846506 % 2,085,506.32
R 760947GA3 100.00 0.00 7.846506 % 0.00
M-1 760947GB1 16,170,335.00 9,518,368.58 7.846506 % 351,929.21
M-2 760947GC9 3,892,859.00 3,803,847.82 7.846506 % 4,152.03
M-3 760947GD7 1,796,704.00 1,755,621.91 7.846506 % 1,916.32
B-1 1,078,022.00 1,053,372.75 7.846506 % 1,149.79
B-2 299,451.00 292,603.98 7.846506 % 319.39
B-3 718,681.74 582,379.70 7.846506 % 635.69
- -------------------------------------------------------------------------------
119,780,254.74 73,411,338.78 2,445,608.75
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 368,317.24 2,453,823.56 0.00 0.00 54,319,637.72
R 0.00 0.00 0.00 0.00 0.00
M-1 62,153.54 414,082.75 0.00 0.00 9,166,439.37
M-2 24,838.56 28,990.59 0.00 0.00 3,799,695.79
M-3 11,463.95 13,380.27 0.00 0.00 1,753,705.59
B-1 6,878.37 8,028.16 0.00 0.00 1,052,222.96
B-2 1,910.66 2,230.05 0.00 0.00 292,284.59
B-3 3,802.86 4,438.55 0.00 0.00 581,744.01
- -------------------------------------------------------------------------------
479,365.18 2,924,973.93 0.00 0.00 70,965,730.03
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 588.632117 21.763902 3.843681 25.607583 0.000000 566.868216
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 588.631502 21.763879 3.843677 25.607556 0.000000 566.867623
M-2 977.134754 1.066576 6.380544 7.447120 0.000000 976.068178
M-3 977.134748 1.066575 6.380545 7.447120 0.000000 976.068173
B-1 977.134743 1.066574 6.380547 7.447121 0.000000 976.068169
B-2 977.134757 1.066585 6.380543 7.447128 0.000000 976.068171
B-3 810.344367 0.884522 5.291438 6.175960 0.000000 809.459845
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:16:18 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S6 (POOL # 4169)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4169
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 22,591.33
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 15,977.81
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 941,664.24
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 132,225.74
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,099,276.18
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 70,965,730.03
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 708
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,365,477.73
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 76.83437600 % 20.53884100 % 2.62678280 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 76.54347770 % 20.74218182 % 2.71434050 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,728,442.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,261,843.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.33008521
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 306.95
POOL TRADING FACTOR: 59.24660136
................................................................................
Run: 10/03/96 10:18:10 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 61,159,039.47 7.811307 % 1,808,578.93
II A 760947GF2 199,529,000.00 125,855,922.02 7.118380 % 5,873,218.79
III 760947GG0 151,831,000.00 114,593,945.04 7.079911 % 1,944,407.34
R 760947GL9 1,000.00 650.18 7.811307 % 19.23
I M 760947GH8 10,069,000.00 9,793,803.24 7.811307 % 17,203.08
II M 760947GJ4 21,982,000.00 21,346,766.39 7.118380 % 40,555.48
III 760947GK1 12,966,000.00 12,493,269.05 7.079911 % 33,520.53
I B 1,855,785.84 1,805,065.20 7.811307 % 3,170.65
II B 3,946,359.39 3,832,317.90 7.118380 % 7,280.80
III 2,509,923.08 2,418,413.10 7.079911 % 6,488.81
- -------------------------------------------------------------------------------
498,755,068.31 353,299,191.59 9,734,443.64
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
I A 397,936.22 2,206,515.15 0.00 0.00 59,350,460.54
II A 746,249.23 6,619,468.02 0.00 0.00 119,982,703.23
III A 675,800.61 2,620,207.95 0.00 0.00 112,649,537.70
R 4.23 23.46 0.00 0.00 630.95
I M 63,724.17 80,927.25 0.00 0.00 9,776,600.16
II M 126,573.37 167,128.85 0.00 0.00 21,306,210.91
III M 73,677.18 107,197.71 0.00 0.00 12,459,748.52
I B 11,744.80 14,915.45 0.00 0.00 1,801,894.55
II B 22,723.31 30,004.11 0.00 0.00 3,825,037.10
III B 14,262.23 20,751.04 0.00 0.00 2,411,924.29
- -------------------------------------------------------------------------------
2,132,695.35 11,867,138.99 0.00 0.00 343,564,747.95
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
I A 650.178488 19.226906 4.230439 23.457345 0.000000 630.951582
II A 630.765062 29.435414 3.740054 33.175468 0.000000 601.329648
III 754.746692 12.806392 4.451005 17.257397 0.000000 741.940300
R 650.180000 19.230000 4.230000 23.460000 0.000000 630.950000
I M 972.668909 1.708520 6.328749 8.037269 0.000000 970.960389
II M 971.102101 1.844940 5.758046 7.602986 0.000000 969.257161
III 963.540726 2.585264 5.682337 8.267601 0.000000 960.955462
I B 972.668915 1.708520 6.328748 8.037268 0.000000 970.960396
II B 971.102102 1.844940 5.758044 7.602984 0.000000 969.257162
III 963.540723 2.585264 5.682337 8.267601 0.000000 960.955459
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:18:11 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
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 72,736.22
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,011.20
SUBSERVICER ADVANCES THIS MONTH 42,152.43
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 67 4,366,874.86
(B) TWO MONTHLY PAYMENTS: 6 362,328.49
(C) THREE OR MORE MONTHLY PAYMENTS: 4 156,018.51
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 203,583.61
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 343,564,747.93
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 3,816
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 8,972,223.70
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 85.36944430 % 12.35039300 % 2.28016270 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 84.98640630 % 12.67375650 % 2.33983720 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.62785500
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 269.05
POOL TRADING FACTOR: 68.88446249
Run: 10/03/96 10:18:12 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 (GROUP I POOL # 10023)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 14,941.45
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,748.09
SUBSERVICER ADVANCES THIS MONTH 13,601.57
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 24 1,325,463.18
(B) TWO MONTHLY PAYMENTS: 4 192,240.87
(C) THREE OR MORE MONTHLY PAYMENTS: 2 99,639.81
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 70,929,586.19
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,007
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,701,169.49
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 84.05841360 % 13.46068900 % 2.48089740 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 13.78352911 % 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 8.20369469
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 277.17
POOL TRADING FACTOR: 66.92052109
Run: 10/03/96 10:18:12 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 (GROUP II POOL # 10024)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 31,058.07
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,228.25
SUBSERVICER ADVANCES THIS MONTH 18,390.99
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 24 2,132,632.25
(B) TWO MONTHLY PAYMENTS: 2 170,087.62
(C) THREE OR MORE MONTHLY PAYMENTS: 2 56,378.70
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 53,025.47
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 145,113,951.24
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,461
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 5,634,112.44
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 83.32897460 % 14.13365500 % 2.53737060 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 14.68240009 % 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 7.49073938
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 282.58
POOL TRADING FACTOR: 64.36425568
Run: 10/03/96 10:18:12 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 (GROUP III POOL # 10025)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 26,736.70
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,034.86
SUBSERVICER ADVANCES THIS MONTH 10,159.87
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 19 908,779.43
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 150,558.14
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 127,521,210.50
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,348
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,636,941.77
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.48568790 % 9.64689300 % 1.86741930 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 9.77072635 % 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 7.46359595
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 249.13
POOL TRADING FACTOR: 76.21992453
................................................................................
Run: 10/03/96 10:16:19 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 10,285,000.00 989,437.78 8.250000 % 161,365.76
A-2 760947HC8 10,286,000.00 989,533.98 7.750000 % 161,381.45
A-3 760947HD6 25,078,000.00 2,412,554.27 8.000000 % 393,459.47
A-4 760947HE4 1,719,000.00 1,719,000.00 8.000000 % 0.00
A-5 760947HF1 22,300,000.00 22,300,000.00 8.000000 % 0.00
A-6 760947HG9 17,800,000.00 17,800,000.00 7.100000 % 0.00
A-7 760947HH7 5,280,000.00 5,280,000.00 7.750000 % 0.00
A-8 760947HJ3 7,200,000.00 7,200,000.00 7.750000 % 0.00
A-9 760947HK0 0.00 0.00 8.000000 % 0.00
A-10 760947HL8 569,607.66 512,833.52 0.000000 % 2,251.58
R-I 760947HM6 1,000.00 1,000.00 8.000000 % 0.00
R-II 760947HN4 1,000.00 1,000.00 8.000000 % 0.00
M-1 760947HP9 1,574,800.00 1,505,885.83 8.000000 % 5,094.01
M-2 760947HQ7 1,049,900.00 1,003,955.76 8.000000 % 3,396.11
M-3 760947HR5 892,400.00 853,348.04 8.000000 % 2,886.65
B-1 209,800.00 200,619.04 8.000000 % 678.64
B-2 367,400.00 351,322.35 8.000000 % 1,188.43
B-3 367,731.33 351,639.19 8.000000 % 1,189.49
- -------------------------------------------------------------------------------
104,981,638.99 63,472,129.76 732,891.59
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 6,795.45 168,161.21 0.00 0.00 828,072.02
A-2 6,384.23 167,765.68 0.00 0.00 828,152.53
A-3 16,067.32 409,526.79 0.00 0.00 2,019,094.80
A-4 11,448.33 11,448.33 0.00 0.00 1,719,000.00
A-5 148,515.30 148,515.30 0.00 0.00 22,300,000.00
A-6 105,209.44 105,209.44 0.00 0.00 17,800,000.00
A-7 34,065.28 34,065.28 0.00 0.00 5,280,000.00
A-8 46,452.65 46,452.65 0.00 0.00 7,200,000.00
A-9 15,933.76 15,933.76 0.00 0.00 0.00
A-10 0.00 2,251.58 0.00 0.00 510,581.94
R-I 6.66 6.66 0.00 0.00 1,000.00
R-II 6.68 6.68 0.00 0.00 1,000.00
M-1 10,029.02 15,123.03 0.00 0.00 1,500,791.82
M-2 6,686.23 10,082.34 0.00 0.00 1,000,559.65
M-3 5,683.20 8,569.85 0.00 0.00 850,461.39
B-1 1,336.10 2,014.74 0.00 0.00 199,940.40
B-2 2,339.77 3,528.20 0.00 0.00 350,133.92
B-3 2,341.87 3,531.36 0.00 0.00 350,449.70
- -------------------------------------------------------------------------------
419,301.29 1,152,192.88 0.00 0.00 62,739,238.17
===============================================================================
Run: 10/03/96 10:16:19
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 96.202020 15.689427 0.660715 16.350142 0.000000 80.512593
A-2 96.202020 15.689427 0.620672 16.310099 0.000000 80.512593
A-3 96.202020 15.689428 0.640694 16.330122 0.000000 80.512593
A-4 1000.000000 0.000000 6.659878 6.659878 0.000000 1000.000000
A-5 1000.000000 0.000000 6.659879 6.659879 0.000000 1000.000000
A-6 1000.000000 0.000000 5.910643 5.910643 0.000000 1000.000000
A-7 1000.000000 0.000000 6.451758 6.451758 0.000000 1000.000000
A-8 1000.000000 0.000000 6.451757 6.451757 0.000000 1000.000000
A-10 900.327640 3.952861 0.000000 3.952861 0.000000 896.374778
R-I 1000.000000 0.000000 6.660000 6.660000 0.000000 1000.000000
R-II 1000.000000 0.000000 6.680000 6.680000 0.000000 1000.000000
M-1 956.239415 3.234703 6.368440 9.603143 0.000000 953.004712
M-2 956.239413 3.234699 6.368445 9.603144 0.000000 953.004715
M-3 956.239399 3.234704 6.368445 9.603149 0.000000 953.004695
B-1 956.239466 3.234700 6.368446 9.603146 0.000000 953.004766
B-2 956.239385 3.234703 6.368454 9.603157 0.000000 953.004682
B-3 956.239410 3.234617 6.368427 9.603044 0.000000 953.004739
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:16:21 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 13,177.55
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,534.61
SPREAD 21,757.17
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 62,739,238.17
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 243
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 517,849.35
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.22297030 % 5.34184800 % 1.43518210 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.16659380 % 5.34245069 % 1.44712110 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 677,172.00
SPECIAL HAZARD AMOUNT AVAILABLE 524,908.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.65839785
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 157.91
POOL TRADING FACTOR: 59.76210581
................................................................................
Run: 10/03/96 10:16:22 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-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 7,728,889.53 7.650000 % 1,224,896.58
A-2 760947GP0 20,646,342.00 20,646,342.00 8.000000 % 0.00
A-3 760947GQ8 10,027,461.00 5,541,264.64 8.000000 % 156,472.77
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 0.850218 % 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 2,784,597.75 8.000000 % 1,907.43
M-2 760947GY1 1,277,000.00 1,265,726.25 8.000000 % 867.01
M-3 760947GZ8 1,277,000.00 1,265,726.25 8.000000 % 867.01
B-1 613,000.00 607,588.23 8.000000 % 416.19
B-2 408,600.00 404,992.76 8.000000 % 277.42
B-3 510,571.55 506,064.09 8.000000 % 346.67
- -------------------------------------------------------------------------------
102,156,471.55 62,490,459.50 1,386,051.08
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 49,111.85 1,274,008.43 0.00 0.00 6,503,992.95
A-2 137,195.81 137,195.81 0.00 0.00 20,646,342.00
A-3 36,821.93 193,294.70 0.00 0.00 5,384,791.87
A-4 144,458.35 144,458.35 0.00 0.00 21,739,268.00
A-5 2,246.95 2,246.95 0.00 0.00 0.00
A-6 44,131.82 44,131.82 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 18,503.77 20,411.20 0.00 0.00 2,782,690.32
M-2 8,410.81 9,277.82 0.00 0.00 1,264,859.24
M-3 8,410.81 9,277.82 0.00 0.00 1,264,859.24
B-1 4,037.45 4,453.64 0.00 0.00 607,172.04
B-2 2,691.19 2,968.61 0.00 0.00 404,715.34
B-3 3,362.82 3,709.49 0.00 0.00 505,717.42
- -------------------------------------------------------------------------------
459,383.56 1,845,434.64 0.00 0.00 61,104,408.42
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 180.380798 28.587266 1.146198 29.733464 0.000000 151.793532
A-2 1000.000000 0.000000 6.645042 6.645042 0.000000 1000.000000
A-3 552.608945 15.604426 3.672109 19.276535 0.000000 537.004519
A-4 1000.000000 0.000000 6.645042 6.645042 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-1 991.171691 0.678946 6.586378 7.265324 0.000000 990.492746
M-2 991.171691 0.678943 6.586382 7.265325 0.000000 990.492749
M-3 991.171691 0.678943 6.586382 7.265325 0.000000 990.492749
B-1 991.171664 0.678940 6.586378 7.265318 0.000000 990.492724
B-2 991.171708 0.678953 6.586368 7.265321 0.000000 990.492756
B-3 991.171737 0.678945 6.586383 7.265328 0.000000 990.492753
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:16:23 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S8 (POOL # 4171)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4171
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,709.25
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 81.82
SUBSERVICER ADVANCES THIS MONTH 17,542.03
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,096,036.13
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,012,858.79
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 61,104,408.42
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 248
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,343,245.49
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.06281790 % 8.50697900 % 2.43020310 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.82238810 % 8.69398614 % 2.48362570 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.8463 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 660,280.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,987,837.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.16722253
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 332.07
POOL TRADING FACTOR: 59.81452520
................................................................................
Run: 10/03/96 10:16:24 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-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 19,864,463.56 6.600000 % 386,239.79
A-2 760947HT1 23,921,333.00 21,705,642.03 7.000000 % 257,493.19
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 7,589,446.82 8.000000 % 208,516.96
A-9 760947JF9 63,512,857.35 34,139,465.28 0.000000 % 164,387.24
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 0.497059 % 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 5,452,739.21 8.000000 % 13,683.97
M-2 760947JH5 2,499,831.00 2,478,517.92 8.000000 % 6,219.99
M-3 760947JJ1 2,499,831.00 2,478,517.92 8.000000 % 6,219.99
B-1 760947JK8 799,945.00 793,124.81 8.000000 % 1,990.39
B-2 760947JL6 699,952.00 693,984.34 8.000000 % 1,741.59
B-3 999,934.64 991,409.39 8.000000 % 2,488.00
- -------------------------------------------------------------------------------
199,986,492.99 137,697,311.28 1,048,981.11
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 109,232.65 495,472.44 0.00 0.00 19,478,223.77
A-2 126,590.87 384,084.06 0.00 0.00 21,448,148.84
A-3 70,860.62 70,860.62 0.00 0.00 12,694,000.00
A-4 73,458.35 73,458.35 0.00 0.00 12,686,000.00
A-5 56,013.69 56,013.69 0.00 0.00 9,469,000.00
A-6 40,235.47 40,235.47 0.00 0.00 6,661,000.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 50,586.17 259,103.13 0.00 0.00 7,380,929.86
A-9 239,833.26 404,220.50 0.00 0.00 33,975,078.04
A-10 0.00 0.00 0.00 0.00 0.00
A-11 63,709.83 63,709.83 0.00 0.00 0.00
A-12 57,024.96 57,024.96 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-1 36,344.30 50,028.27 0.00 0.00 5,439,055.24
M-2 16,520.14 22,740.13 0.00 0.00 2,472,297.93
M-3 16,520.14 22,740.13 0.00 0.00 2,472,297.93
B-1 5,286.44 7,276.83 0.00 0.00 791,134.42
B-2 4,625.63 6,367.22 0.00 0.00 692,242.75
B-3 6,608.08 9,096.08 0.00 0.00 988,921.39
- -------------------------------------------------------------------------------
973,450.60 2,022,431.71 0.00 0.00 136,648,330.17
===============================================================================
Run: 10/03/96 10:16:24
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-1 856.669983 16.656882 4.710740 21.367622 0.000000 840.013100
A-2 907.375941 10.764166 5.291966 16.056132 0.000000 896.611775
A-3 1000.000000 0.000000 5.582214 5.582214 0.000000 1000.000000
A-4 1000.000000 0.000000 5.790505 5.790505 0.000000 1000.000000
A-5 1000.000000 0.000000 5.915481 5.915481 0.000000 1000.000000
A-6 1000.000000 0.000000 6.040455 6.040455 0.000000 1000.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 406.069921 11.156606 2.706590 13.863196 0.000000 394.913315
A-9 537.520538 2.588251 3.776137 6.364388 0.000000 534.932287
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-1 991.474189 2.488163 6.608502 9.096665 0.000000 988.986026
M-2 991.474192 2.488164 6.608503 9.096667 0.000000 988.986028
M-3 991.474192 2.488164 6.608503 9.096667 0.000000 988.986028
B-1 991.474176 2.488159 6.608504 9.096663 0.000000 988.986018
B-2 991.474187 2.488156 6.608496 9.096652 0.000000 988.986031
B-3 991.474193 2.488163 6.608512 9.096675 0.000000 988.986030
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:16:26 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 27,361.84
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,004.74
SUBSERVICER ADVANCES THIS MONTH 25,138.36
MASTER SERVICER ADVANCES THIS MONTH 5,519.50
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,162,906.03
(B) TWO MONTHLY PAYMENTS: 3 733,343.33
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 314,023.45
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 136,648,330.17
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 463
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 669,360.30
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 703,783.35
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 251,906.24
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.62610970 % 7.57121900 % 1.80267160 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.57776010 % 7.59881302 % 1.81196960 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4928 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,406,531.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,987,200.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.78323711
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 339.32
POOL TRADING FACTOR: 68.32877967
................................................................................
Run: 10/03/96 10:16:29 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 48,692,518.96 6.600000 % 1,269,361.55
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 35,332,566.85 7.200000 % 0.00
A-5 760947JR3 6,989,000.00 0.00 7.500000 % 0.00
A-6 760947KB6 72,376,561.40 62,474,897.61 7.500000 % 0.00
A-7 760947JS1 5,000,000.00 4,315,962.00 7.500000 % 0.00
A-8 760947JT9 8,040,000.00 0.00 7.500000 % 0.00
A-9 760947JU6 142,330.60 139,327.91 0.000000 % 1,292.04
A-10 760947JV4 0.00 0.00 0.616854 % 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 5,717,989.17 7.500000 % 4,180.56
M-2 760947JZ5 2,883,900.00 2,858,994.55 7.500000 % 2,090.28
M-3 760947KA8 2,883,900.00 2,858,994.55 7.500000 % 2,090.28
B-1 922,800.00 914,830.68 7.500000 % 668.86
B-2 807,500.00 800,526.42 7.500000 % 585.28
B-3 1,153,493.52 1,143,531.96 7.500000 % 836.07
- -------------------------------------------------------------------------------
230,710,285.52 186,706,140.66 1,281,104.92
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 267,748.05 1,537,109.60 0.00 0.00 47,423,157.41
A-2 42,436.36 42,436.36 0.00 0.00 8,936,000.00
A-3 78,232.24 78,232.24 0.00 0.00 12,520,000.00
A-4 211,947.27 211,947.27 0.00 0.00 35,332,566.85
A-5 0.00 0.00 0.00 0.00 0.00
A-6 445,326.70 445,326.70 0.00 0.00 62,474,897.61
A-7 30,764.60 30,764.60 0.00 0.00 4,315,962.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 1,292.04 0.00 0.00 138,035.87
A-10 95,953.54 95,953.54 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 35,729.32 39,909.88 0.00 0.00 5,713,808.61
M-2 17,864.66 19,954.94 0.00 0.00 2,856,904.27
M-3 17,864.66 19,954.94 0.00 0.00 2,856,904.27
B-1 5,716.39 6,385.25 0.00 0.00 914,161.82
B-2 5,002.15 5,587.43 0.00 0.00 799,941.14
B-3 7,145.45 7,981.52 0.00 0.00 1,142,695.89
- -------------------------------------------------------------------------------
1,261,731.39 2,542,836.31 0.00 0.00 185,425,035.74
===============================================================================
Run: 10/03/96 10:16:29
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-1 875.736378 22.829505 4.815457 27.644962 0.000000 852.906874
A-2 1000.000000 0.000000 4.748921 4.748921 0.000000 1000.000000
A-3 597.043395 0.000000 3.730674 3.730674 0.000000 597.043395
A-4 924.089626 0.000000 5.543279 5.543279 0.000000 924.089626
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 863.192398 0.000000 6.152913 6.152913 0.000000 863.192398
A-7 863.192400 0.000000 6.152920 6.152920 0.000000 863.192400
A-8 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-9 978.903412 9.077739 0.000000 9.077739 0.000000 969.825674
R-I 0.000000 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-1 991.363981 0.724810 6.194618 6.919428 0.000000 990.639171
M-2 991.363969 0.724810 6.194618 6.919428 0.000000 990.639159
M-3 991.363969 0.724810 6.194618 6.919428 0.000000 990.639159
B-1 991.363979 0.724816 6.194614 6.919430 0.000000 990.639163
B-2 991.363988 0.724805 6.194613 6.919418 0.000000 990.639183
B-3 991.364009 0.724807 6.194617 6.919424 0.000000 990.639193
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:16:30 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 37,658.61
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,843.67
SUBSERVICER ADVANCES THIS MONTH 30,096.78
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,615,695.80
(B) TWO MONTHLY PAYMENTS: 4 1,165,299.02
(C) THREE OR MORE MONTHLY PAYMENTS: 1 270,613.94
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 836,264.07
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 185,425,035.74
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 625
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,144,577.64
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.33793670 % 6.12969600 % 1.53236740 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.29065400 % 6.16293108 % 1.54182370 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.6152 %
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 8.41292056
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 339.60
POOL TRADING FACTOR: 80.37137803
................................................................................
Run: 10/03/96 10:16:31 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 2,152,957.83 7.650000 % 480,398.54
A-2 760947KQ3 105,000,000.00 79,150,466.22 7.500000 % 1,357,605.89
A-3 760947KR1 47,939,000.00 36,137,087.62 7.250000 % 619,831.13
A-4 760947KS9 27,875,000.00 21,012,564.24 7.650000 % 360,412.04
A-5 760947KT7 30,655,000.00 30,655,000.00 7.650000 % 0.00
A-6 760947KU4 20,568,000.00 16,907,706.03 7.650000 % 192,236.99
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 32,603,300.98 7.500000 % 23,717.02
A-17 760947LF6 1,348,796.17 1,301,200.66 0.000000 % 1,160.24
A-18 760947LG4 0.00 0.00 0.484667 % 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 11,242,473.12 7.500000 % 8,178.25
M-2 760947LL3 5,670,200.00 5,621,286.15 7.500000 % 4,089.16
M-3 760947LM1 4,536,100.00 4,496,969.44 7.500000 % 3,271.29
B-1 2,041,300.00 2,023,690.76 7.500000 % 1,472.12
B-2 1,587,600.00 1,573,904.62 7.500000 % 1,144.92
B-3 2,041,838.57 2,024,224.66 7.500000 % 1,472.49
- -------------------------------------------------------------------------------
453,612,334.74 395,724,832.33 3,054,990.08
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 13,716.00 494,114.54 0.00 0.00 1,672,559.29
A-2 494,362.17 1,851,968.06 0.00 0.00 77,792,860.33
A-3 218,183.37 838,014.50 0.00 0.00 35,517,256.49
A-4 133,866.22 494,278.26 0.00 0.00 20,652,152.20
A-5 195,295.96 195,295.96 0.00 0.00 30,655,000.00
A-6 107,715.11 299,952.10 0.00 0.00 16,715,469.04
A-7 31,250.00 31,250.00 0.00 0.00 5,000,000.00
A-8 13,378.62 13,378.62 0.00 0.00 2,100,000.00
A-9 79,497.22 79,497.22 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-15 624,585.30 624,585.30 0.00 0.00 100,000,000.00
A-16 203,635.42 227,352.44 0.00 0.00 32,579,583.96
A-17 0.00 1,160.24 0.00 0.00 1,300,040.42
A-18 159,722.89 159,722.89 0.00 0.00 0.00
A-19 59,335.60 59,335.60 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 70,218.84 78,397.09 0.00 0.00 11,234,294.87
M-2 35,109.73 39,198.89 0.00 0.00 5,617,196.99
M-3 28,087.41 31,358.70 0.00 0.00 4,493,698.15
B-1 12,639.68 14,111.80 0.00 0.00 2,022,218.64
B-2 9,830.37 10,975.29 0.00 0.00 1,572,759.70
B-3 12,643.01 14,115.50 0.00 0.00 2,022,752.17
- -------------------------------------------------------------------------------
2,623,334.59 5,678,324.67 0.00 0.00 392,669,842.25
===============================================================================
Run: 10/03/96 10:16:31
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-1 190.527242 42.513145 1.213805 43.726950 0.000000 148.014097
A-2 753.813964 12.929580 4.708211 17.637791 0.000000 740.884384
A-3 753.813964 12.929580 4.551271 17.480851 0.000000 740.884384
A-4 753.813964 12.929580 4.802376 17.731956 0.000000 740.884384
A-5 1000.000000 0.000000 6.370770 6.370770 0.000000 1000.000000
A-6 822.039383 9.346411 5.237024 14.583435 0.000000 812.692972
A-7 1000.000000 0.000000 6.250000 6.250000 0.000000 1000.000000
A-8 1000.000000 0.000000 6.370771 6.370771 0.000000 1000.000000
A-9 1000.000000 0.000000 6.162575 6.162575 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 6.245853 6.245853 0.000000 1000.000000
A-16 991.373521 0.721167 6.191973 6.913140 0.000000 990.652354
A-17 964.712600 0.860204 0.000000 0.860204 0.000000 963.852396
A-19 1000.000000 0.000000 6.245853 6.245853 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-1 991.373519 0.721167 6.191974 6.913141 0.000000 990.652352
M-2 991.373523 0.721167 6.191974 6.913141 0.000000 990.652356
M-3 991.373524 0.721168 6.191973 6.913141 0.000000 990.652356
B-1 991.373517 0.721168 6.191976 6.913144 0.000000 990.652349
B-2 991.373532 0.721164 6.191969 6.913133 0.000000 990.652368
B-3 991.373505 0.721169 6.191973 6.913142 0.000000 990.652346
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:16:33 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S11 (POOL # 4175)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4175
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 82,960.94
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,934.94
SUBSERVICER ADVANCES THIS MONTH 51,779.29
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 18 4,770,071.82
(B) TWO MONTHLY PAYMENTS: 4 993,011.52
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 996,188.78
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 392,669,842.25
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,388
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,766,935.46
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.15899290 % 5.41568200 % 1.42532540 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.11062830 % 5.43591275 % 1.43540210 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4827 %
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 8.26923234
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 341.96
POOL TRADING FACTOR: 86.56507158
................................................................................
Run: 10/03/96 10:16:35 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 23,343,578.53 7.250000 % 1,082,372.61
A-2 760947KH3 23,594,900.00 23,594,900.00 7.250000 % 0.00
A-3 760947KJ9 56,568,460.00 45,278,071.94 7.250000 % 1,044,084.65
A-4 760947KE0 434,639.46 405,050.86 0.000000 % 1,762.04
A-5 760947KF7 0.00 0.00 0.546922 % 0.00
R 760947KK6 100.00 0.00 7.250000 % 0.00
M-1 760947KL4 1,803,000.00 1,736,981.69 7.250000 % 5,797.03
M-2 760947KM2 901,000.00 868,009.16 7.250000 % 2,896.91
M-3 760947KN0 721,000.00 694,599.99 7.250000 % 2,318.17
B-1 360,000.00 346,818.31 7.250000 % 1,157.48
B-2 361,000.00 347,781.69 7.250000 % 1,160.69
B-3 360,674.91 347,468.49 7.250000 % 1,159.64
- -------------------------------------------------------------------------------
120,152,774.37 96,963,260.66 2,142,709.22
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 140,916.69 1,223,289.30 0.00 0.00 22,261,205.92
A-2 142,433.82 142,433.82 0.00 0.00 23,594,900.00
A-3 273,327.25 1,317,411.90 0.00 0.00 44,233,987.29
A-4 0.00 1,762.04 0.00 0.00 403,288.82
A-5 44,155.97 44,155.97 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 10,485.52 16,282.55 0.00 0.00 1,731,184.66
M-2 5,239.85 8,136.76 0.00 0.00 865,112.25
M-3 4,193.05 6,511.22 0.00 0.00 692,281.82
B-1 2,093.62 3,251.10 0.00 0.00 345,660.83
B-2 2,099.43 3,260.12 0.00 0.00 346,621.00
B-3 2,097.54 3,257.18 0.00 0.00 346,308.85
- -------------------------------------------------------------------------------
627,042.74 2,769,751.96 0.00 0.00 94,820,551.44
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 666.045952 30.882578 4.020677 34.903255 0.000000 635.163374
A-2 1000.000000 0.000000 6.036636 6.036636 0.000000 1000.000000
A-3 800.411960 18.457010 4.831796 23.288806 0.000000 781.954950
A-4 931.923806 4.054027 0.000000 4.054027 0.000000 927.869780
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 963.384187 3.215214 5.815596 9.030810 0.000000 960.168974
M-2 963.384195 3.215216 5.815594 9.030810 0.000000 960.168979
M-3 963.384175 3.215215 5.815603 9.030818 0.000000 960.168960
B-1 963.384194 3.215222 5.815611 9.030833 0.000000 960.168972
B-2 963.384183 3.215208 5.815596 9.030804 0.000000 960.168975
B-3 963.384146 3.215195 5.815597 9.030792 0.000000 960.168951
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:16:36 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 19,546.30
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 15,586.22
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,607,495.43
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 94,820,551.44
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 366
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,818,962.55
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.50358340 % 3.41720400 % 1.07921270 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.41697220 % 3.46821304 % 0.00000000 %
CLASS A-5 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5457 %
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 8.06882229
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 162.56
POOL TRADING FACTOR: 78.91665585
................................................................................
Run: 10/03/96 10:16:37 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 65,513,687.56 5.957500 % 862,058.10
R 0.00 0.00 0.000000 % 0.00
B-1 1,156,700.00 1,106,957.95 6.937500 % 942.34
B-2 1,257,300.00 1,203,231.81 6.937500 % 1,024.29
B-3 604,098.39 578,120.13 6.937500 % 492.15
- -------------------------------------------------------------------------------
100,579,098.39 68,401,997.45 864,516.88
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 336,003.72 1,198,061.82 0.00 0.00 64,651,629.46
R 101,460.32 101,460.32 0.00 0.00 0.00
B-1 6,611.23 7,553.57 0.00 0.00 1,106,015.61
B-2 7,186.22 8,210.51 0.00 0.00 1,202,207.52
B-3 3,452.79 3,944.94 0.00 0.00 577,627.98
- -------------------------------------------------------------------------------
454,714.28 1,319,231.16 0.00 0.00 67,537,480.57
===============================================================================
Run: 10/03/96 10:16:37
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 671.515130 8.836093 3.444037 12.280130 0.000000 662.679036
B-1 956.996585 0.814680 5.715596 6.530276 0.000000 956.181905
B-2 956.996588 0.814674 5.715597 6.530271 0.000000 956.181914
B-3 956.996641 0.814685 5.715609 6.530294 0.000000 956.181956
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:16:38 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 18,738.41
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 567.44
SUBSERVICER ADVANCES THIS MONTH 21,664.18
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 2,004,523.92
(B) TWO MONTHLY PAYMENTS: 1 101,613.18
(C) THREE OR MORE MONTHLY PAYMENTS: 1 70,350.91
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 731,722.79
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 67,537,480.57
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 364
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 806,287.23
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 95.77744800 % 4.22255200 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 95.72703770 % 4.27296230 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 684,585.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,118,504.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.57130566
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 320.59
POOL TRADING FACTOR: 67.14862397
................................................................................
Run: 10/03/96 10:16:39 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 38,465,922.46 7.500000 % 1,925,763.75
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 19,651,199.00 895.77 7.500000 % 895.77
A-5 760947LZ2 75,000,000.00 75,000,000.00 7.500000 % 1,269,558.23
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 1,160,112.53 0.000000 % 1,379.07
R 760947MG3 100.00 0.00 7.500000 % 0.00
M-1 760947MH1 10,777,500.00 10,692,138.82 7.500000 % 12,625.32
M-2 760947MJ7 5,987,500.00 5,940,077.11 7.500000 % 7,014.07
M-3 760947MK4 4,790,000.00 4,752,061.69 7.500000 % 5,611.26
B-1 2,395,000.00 2,376,030.86 7.500000 % 2,805.63
B-2 1,437,000.00 1,425,618.50 7.500000 % 1,683.38
B-3 2,155,426.27 2,138,354.66 7.500000 % 2,524.97
- -------------------------------------------------------------------------------
478,999,910.73 429,329,913.40 3,229,861.45
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 240,310.56 2,166,074.31 0.00 0.00 36,540,158.71
A-2 355,318.73 355,318.73 0.00 0.00 56,875,000.00
A-3 146,813.01 146,813.01 0.00 0.00 23,500,000.00
A-4 5.60 901.37 0.00 0.00 0.00
A-5 468,552.17 1,738,110.40 0.00 0.00 73,730,441.77
A-6 607,318.58 607,318.58 0.00 0.00 97,212,000.00
A-7 77,635.97 77,635.97 0.00 0.00 12,427,000.00
A-8 332,251.60 332,251.60 0.00 0.00 53,182,701.00
A-9 256,644.30 256,644.30 0.00 0.00 41,080,426.00
A-10 19,376.66 19,376.66 0.00 0.00 3,101,574.00
A-11 0.00 1,379.07 0.00 0.00 1,158,733.46
R 0.00 0.00 0.00 0.00 0.00
M-1 66,797.67 79,422.99 0.00 0.00 10,679,513.50
M-2 37,109.81 44,123.88 0.00 0.00 5,933,063.04
M-3 29,687.86 35,299.12 0.00 0.00 4,746,450.43
B-1 14,843.92 17,649.55 0.00 0.00 2,373,225.23
B-2 8,906.36 10,589.74 0.00 0.00 1,423,935.12
B-3 13,359.08 15,884.05 0.00 0.00 2,133,409.16
- -------------------------------------------------------------------------------
2,674,931.88 5,904,793.33 0.00 0.00 426,097,631.42
===============================================================================
Run: 10/03/96 10:16:39
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-1 563.586744 28.215492 3.520931 31.736423 0.000000 535.371252
A-2 1000.000000 0.000000 6.247362 6.247362 0.000000 1000.000000
A-3 1000.000000 0.000000 6.247362 6.247362 0.000000 1000.000000
A-4 0.045583 0.045583 0.000285 0.045868 0.000000 0.000000
A-5 1000.000000 16.927443 6.247362 23.174805 0.000000 983.072557
A-6 1000.000000 0.000000 6.247362 6.247362 0.000000 1000.000000
A-7 1000.000000 0.000000 6.247362 6.247362 0.000000 1000.000000
A-8 1000.000000 0.000000 6.247362 6.247362 0.000000 1000.000000
A-9 1000.000000 0.000000 6.247362 6.247362 0.000000 1000.000000
A-10 1000.000000 0.000000 6.247363 6.247363 0.000000 1000.000000
A-11 986.922898 1.173193 0.000000 1.173193 0.000000 985.749705
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 992.079686 1.171452 6.197882 7.369334 0.000000 990.908235
M-2 992.079684 1.171452 6.197881 7.369333 0.000000 990.908232
M-3 992.079685 1.171453 6.197883 7.369336 0.000000 990.908232
B-1 992.079691 1.171453 6.197879 7.369332 0.000000 990.908238
B-2 992.079680 1.171454 6.197884 7.369338 0.000000 990.908226
B-3 992.079706 1.171448 6.197883 7.369331 0.000000 989.785264
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:16:41 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 87,813.88
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,335.51
SPREAD 156,399.83
SUBSERVICER ADVANCES THIS MONTH 53,542.61
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 19 5,916,182.89
(B) TWO MONTHLY PAYMENTS: 1 237,178.64
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 919,522.69
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 426,097,631.42
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,467
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,687,813.29
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.61835380 % 1.38730100 % 4.99434510 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.57799520 % 1.39183348 % 5.02637600 %
BANKRUPTCY AMOUNT AVAILABLE 172,895.00
FRAUD AMOUNT AVAILABLE 9,579,998.00
SPECIAL HAZARD AMOUNT AVAILABLE 4,789,999.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.21470509
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 342.83
POOL TRADING FACTOR: 88.95568076
................................................................................
Run: 10/03/96 10:16:46 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 76,623,009.25 7.000000 % 885,190.54
A-2 760947MM0 34,000,000.00 34,000,000.00 7.000000 % 0.00
A-3 760947MN8 14,000,000.00 14,000,000.00 7.000000 % 0.00
A-4 760947MP3 25,515,000.00 25,515,000.00 7.000000 % 0.00
A-5 760947MQ1 1,221,111.75 1,165,912.30 0.000000 % 5,057.05
R 760947MU2 100.00 0.00 7.000000 % 0.00
M-1 760947MR9 2,277,000.00 2,203,817.21 7.000000 % 7,771.08
M-2 760947MS7 911,000.00 881,720.45 7.000000 % 3,109.11
M-3 760947MT5 1,367,000.00 1,323,064.61 7.000000 % 4,665.38
B-1 455,000.00 440,376.30 7.000000 % 1,552.85
B-2 455,000.00 440,376.30 7.000000 % 1,552.85
B-3 455,670.95 441,025.73 7.000000 % 1,555.08
SPRE 0.00 0.00 0.513646 % 0.00
- -------------------------------------------------------------------------------
182,156,882.70 157,034,302.15 910,453.94
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 446,663.59 1,331,854.13 0.00 0.00 75,737,818.71
A-2 198,198.45 198,198.45 0.00 0.00 34,000,000.00
A-3 81,611.13 81,611.13 0.00 0.00 14,000,000.00
A-4 148,736.28 148,736.28 0.00 0.00 25,515,000.00
A-5 0.00 5,057.05 0.00 0.00 1,160,855.25
R 0.00 0.00 0.00 0.00 0.00
M-1 12,846.86 20,617.94 0.00 0.00 2,196,046.13
M-2 5,139.87 8,248.98 0.00 0.00 878,611.34
M-3 7,712.63 12,378.01 0.00 0.00 1,318,399.23
B-1 2,567.11 4,119.96 0.00 0.00 438,823.45
B-2 2,567.11 4,119.96 0.00 0.00 438,823.45
B-3 2,570.90 4,125.98 0.00 0.00 439,470.58
SPRED 67,171.04 67,171.04 0.00 0.00 0.00
- -------------------------------------------------------------------------------
975,784.97 1,886,238.91 0.00 0.00 156,123,848.14
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 754.906495 8.721089 4.400627 13.121716 0.000000 746.185406
A-2 1000.000000 0.000000 5.829366 5.829366 0.000000 1000.000000
A-3 1000.000000 0.000000 5.829366 5.829366 0.000000 1000.000000
A-4 1000.000000 0.000000 5.829366 5.829366 0.000000 1000.000000
A-5 954.795742 4.141349 0.000000 4.141349 0.000000 950.654393
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 967.859996 3.412859 5.642011 9.054870 0.000000 964.447137
M-2 967.859989 3.412854 5.642009 9.054863 0.000000 964.447135
M-3 967.859993 3.412860 5.642012 9.054872 0.000000 964.447132
B-1 967.860000 3.412857 5.642000 9.054857 0.000000 964.447143
B-2 967.860000 3.412857 5.642000 9.054857 0.000000 964.447143
B-3 967.860097 3.412726 5.642010 9.054736 0.000000 964.447218
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:16:47 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 31,562.97
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,593.05
SUBSERVICER ADVANCES THIS MONTH 16,303.79
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,693,632.50
(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 156,123,848.14
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 585
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 356,173.01
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.32357750 % 2.82841300 % 0.84800920 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.31513690 % 2.81382809 % 0.84995610 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,821,569.00
SPECIAL HAZARD AMOUNT AVAILABLE 910,784.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.75316744
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 162.62
POOL TRADING FACTOR: 85.70845407
................................................................................
Run: 10/03/96 10:16:48 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 11,836,702.51 7.500000 % 209,873.28
A-2 760947MW8 152,100,000.00 122,016,931.05 7.500000 % 1,905,543.49
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 42,087,181.21 7.500000 % 29,994.59
A-8 760947NC1 22,189,665.00 18,684,842.29 8.500000 % 222,005.01
A-9 760947ND9 24,993,667.00 21,063,950.97 7.000000 % 248,918.91
A-10 760947NE7 9,694,332.00 8,154,367.51 7.250000 % 97,545.54
A-11 760947NF4 19,384,664.00 16,304,734.85 7.125000 % 195,091.10
A-12 760947NG2 917,418.09 908,021.07 0.000000 % 832.71
R 760947NH0 100.00 0.00 7.500000 % 0.00
M-1 760947NK3 10,149,774.00 10,069,065.64 7.500000 % 7,176.00
M-2 760947NL1 5,638,762.00 5,593,924.04 7.500000 % 3,986.66
M-3 760947NM9 4,511,009.00 4,475,138.63 7.500000 % 3,189.33
B-1 760947NN7 2,255,508.00 2,237,572.79 7.500000 % 1,594.67
B-2 760947NP2 1,353,299.00 1,342,537.91 7.500000 % 956.80
B-3 760947NQ0 2,029,958.72 2,011,823.23 7.500000 % 1,433.78
SPRE 0.00 0.00 0.530710 % 0.00
- -------------------------------------------------------------------------------
451,101,028.81 405,095,135.70 2,928,141.87
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 73,969.21 283,842.49 0.00 0.00 11,626,829.23
A-2 762,500.86 2,668,044.35 0.00 0.00 120,111,387.56
A-3 59,880.77 59,880.77 0.00 0.00 9,582,241.00
A-4 215,271.34 215,271.34 0.00 0.00 34,448,155.00
A-5 311,974.21 311,974.21 0.00 0.00 49,922,745.00
A-6 277,181.85 277,181.85 0.00 0.00 44,355,201.00
A-7 263,008.67 293,003.26 0.00 0.00 42,057,186.62
A-8 132,332.75 354,337.76 0.00 0.00 18,462,837.28
A-9 122,856.14 371,775.05 0.00 0.00 20,815,032.06
A-10 49,259.19 146,804.73 0.00 0.00 8,056,821.97
A-11 96,796.04 291,887.14 0.00 0.00 16,109,643.75
A-12 0.00 832.71 0.00 0.00 907,188.36
R 0.00 0.00 0.00 0.00 0.00
M-1 62,923.00 70,099.00 0.00 0.00 10,061,889.64
M-2 34,957.22 38,943.88 0.00 0.00 5,589,937.38
M-3 27,965.77 31,155.10 0.00 0.00 4,471,949.30
B-1 13,982.91 15,577.58 0.00 0.00 2,235,978.12
B-2 8,389.71 9,346.51 0.00 0.00 1,341,581.11
B-3 12,572.17 14,005.95 0.00 0.00 2,010,389.45
SPRED 179,131.95 179,131.95 0.00 0.00 0.00
- -------------------------------------------------------------------------------
2,704,953.76 5,633,095.63 0.00 0.00 402,166,993.83
===============================================================================
Run: 10/03/96 10:16:48
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-1 781.300496 13.853022 4.882456 18.735478 0.000000 767.447474
A-2 802.215194 12.528228 5.013155 17.541383 0.000000 789.686966
A-3 1000.000000 0.000000 6.249140 6.249140 0.000000 1000.000000
A-4 1000.000000 0.000000 6.249140 6.249140 0.000000 1000.000000
A-5 1000.000000 0.000000 6.249140 6.249140 0.000000 1000.000000
A-6 1000.000000 0.000000 6.249140 6.249140 0.000000 1000.000000
A-7 992.048261 0.707011 6.199448 6.906459 0.000000 991.341251
A-8 842.051572 10.004883 5.963711 15.968594 0.000000 832.046688
A-9 842.771530 9.959279 4.915491 14.874770 0.000000 832.812250
A-10 841.147952 10.062121 5.081236 15.143357 0.000000 831.085831
A-11 841.115165 10.064198 4.993434 15.057632 0.000000 831.050967
A-12 989.757102 0.907667 0.000000 0.907667 0.000000 988.849435
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 992.048260 0.707011 6.199448 6.906459 0.000000 991.341250
M-2 992.048262 0.707010 6.199449 6.906459 0.000000 991.341252
M-3 992.048260 0.707010 6.199449 6.906459 0.000000 991.341250
B-1 992.048261 0.707011 6.199450 6.906461 0.000000 991.341250
B-2 992.048254 0.707013 6.199450 6.906463 0.000000 991.341241
B-3 991.066079 0.706310 6.193313 6.899623 0.000000 990.359769
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:16:49 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 81,066.47
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,687.59
SUBSERVICER ADVANCES THIS MONTH 47,565.78
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 2,947,238.70
(B) TWO MONTHLY PAYMENTS: 5 2,725,919.21
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 618,657.30
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 402,166,993.82
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,441
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,639,314.11
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.63412110 % 4.98237800 % 1.38350130 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.59225000 % 5.00383588 % 1.39260120 %
BANKRUPTCY AMOUNT AVAILABLE 159,752.00
FRAUD AMOUNT AVAILABLE 9,022,021.00
SPECIAL HAZARD AMOUNT AVAILABLE 4,541,068.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.30202544
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 343.63
POOL TRADING FACTOR: 89.15231137
................................................................................
Run: 10/03/96 10:16:51 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 161,500,000.00 133,022,389.05 7.500000 % 1,210,844.83
A-2 760947PD7 7,348,151.00 7,348,151.00 7.500000 % 0.00
A-3 760947PE5 24,828,814.00 21,332,591.42 8.500000 % 148,656.54
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 21,332,591.42 7.000000 % 148,656.54
A-8 760947PK1 42,208,985.00 41,954,838.71 7.500000 % 29,954.58
A-9 760947PL9 49,657,668.00 42,665,212.27 7.250000 % 297,313.52
A-10 760947PM7 479,655.47 475,311.53 0.000000 % 3,190.36
R 760947PN5 100.00 0.00 7.500000 % 0.00
M-1 760947PP0 10,087,900.00 10,027,159.32 7.500000 % 7,159.11
M-2 760947PQ8 5,604,400.00 5,570,655.11 7.500000 % 3,977.29
M-3 760947PR6 4,483,500.00 4,456,504.20 7.500000 % 3,181.82
B-1 2,241,700.00 2,228,202.41 7.500000 % 1,590.87
B-2 1,345,000.00 1,336,901.56 7.500000 % 954.51
B-3 2,017,603.30 2,005,455.10 7.500000 % 1,431.85
SPRE 0.00 0.00 0.475404 % 0.00
- -------------------------------------------------------------------------------
448,349,608.77 405,473,281.10 1,856,911.82
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 831,117.37 2,041,962.20 0.00 0.00 131,811,544.22
A-2 45,910.88 45,910.88 0.00 0.00 7,348,151.00
A-3 151,056.32 299,712.86 0.00 0.00 21,183,934.88
A-4 99,450.63 99,450.63 0.00 0.00 15,917,318.00
A-5 273,660.26 273,660.26 0.00 0.00 43,800,000.00
A-6 324,893.45 324,893.45 0.00 0.00 52,000,000.00
A-7 124,399.32 273,055.86 0.00 0.00 21,183,934.88
A-8 262,131.78 292,086.36 0.00 0.00 41,924,884.13
A-9 257,684.49 554,998.01 0.00 0.00 42,367,898.75
A-10 0.00 3,190.36 0.00 0.00 472,121.17
R 0.00 0.00 0.00 0.00 0.00
M-1 62,649.20 69,808.31 0.00 0.00 10,020,000.21
M-2 34,805.18 38,782.47 0.00 0.00 5,566,677.82
M-3 27,844.02 31,025.84 0.00 0.00 4,453,322.38
B-1 13,921.70 15,512.57 0.00 0.00 2,226,611.54
B-2 8,352.89 9,307.40 0.00 0.00 1,335,947.05
B-3 12,529.98 13,961.83 0.00 0.00 2,004,023.25
SPRED 160,583.66 160,583.66 0.00 0.00 0.00
- -------------------------------------------------------------------------------
2,690,991.13 4,547,902.95 0.00 0.00 403,616,369.28
===============================================================================
Run: 10/03/96 10:16:51
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-1 823.668044 7.497491 5.146238 12.643729 0.000000 816.170552
A-2 1000.000000 0.000000 6.247950 6.247950 0.000000 1000.000000
A-3 859.186887 5.987259 6.083912 12.071171 0.000000 853.199629
A-4 1000.000000 0.000000 6.247951 6.247951 0.000000 1000.000000
A-5 1000.000000 0.000000 6.247951 6.247951 0.000000 1000.000000
A-6 1000.000000 0.000000 6.247951 6.247951 0.000000 1000.000000
A-7 859.186887 5.987259 5.010280 10.997539 0.000000 853.199629
A-8 993.978858 0.709673 6.210331 6.920004 0.000000 993.269185
A-9 859.186788 5.987263 5.189219 11.176482 0.000000 853.199525
A-10 990.943625 6.651357 0.000000 6.651357 0.000000 984.292267
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 993.978858 0.709673 6.210331 6.920004 0.000000 993.269185
M-2 993.978858 0.709673 6.210331 6.920004 0.000000 993.269185
M-3 993.978856 0.709673 6.210331 6.920004 0.000000 993.269183
B-1 993.978860 0.709671 6.210331 6.920002 0.000000 993.269189
B-2 993.978855 0.709673 6.210327 6.920000 0.000000 993.269182
B-3 993.978896 0.709674 6.210329 6.920003 0.000000 993.269217
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:16:52 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 83,312.47
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,055.80
SUBSERVICER ADVANCES THIS MONTH 34,675.24
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 3,214,639.99
(B) TWO MONTHLY PAYMENTS: 1 258,757.78
(C) THREE OR MORE MONTHLY PAYMENTS: 1 71,297.63
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 991,931.43
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 403,616,369.28
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,486
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,567,368.74
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.67283800 % 4.95170800 % 1.37545360 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.64828290 % 4.96511092 % 1.38079160 %
BANKRUPTCY AMOUNT AVAILABLE 158,983.00
FRAUD AMOUNT AVAILABLE 8,966,992.00
SPECIAL HAZARD AMOUNT AVAILABLE 4,483,496.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.26613876
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 344.98
POOL TRADING FACTOR: 90.02268796
................................................................................
Run: 10/03/96 10:16:53 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 15,386,327.48 7.000000 % 1,502,320.96
A-2 760947NS6 45,874,000.00 45,874,000.00 7.000000 % 0.00
A-3 760947NT4 14,000,000.00 12,382,554.10 7.000000 % 212,616.37
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 416,148.36 390,549.67 0.000000 % 2,026.15
R 760947NX5 100.00 0.00 7.000000 % 0.00
M-1 760947NY3 2,110,000.00 2,049,493.33 7.000000 % 7,035.49
M-2 760947NZ0 1,054,500.00 1,024,261.01 7.000000 % 3,516.08
M-3 760947PA3 773,500.00 751,319.00 7.000000 % 2,579.12
B-1 351,000.00 340,934.68 7.000000 % 1,170.36
B-2 281,200.00 273,136.27 7.000000 % 937.62
B-3 350,917.39 340,854.42 7.000000 % 1,170.07
SPRE 0.00 0.00 0.517867 % 0.00
- -------------------------------------------------------------------------------
140,600,865.75 127,387,929.96 1,733,372.22
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 89,682.39 1,592,003.35 0.00 0.00 13,884,006.52
A-2 267,386.08 267,386.08 0.00 0.00 45,874,000.00
A-3 72,174.28 284,790.65 0.00 0.00 12,169,937.73
A-4 62,996.66 62,996.66 0.00 0.00 10,808,000.00
A-5 138,731.95 138,731.95 0.00 0.00 23,801,500.00
A-6 81,397.89 81,397.89 0.00 0.00 13,965,000.00
A-7 0.00 2,026.15 0.00 0.00 388,523.52
R 0.00 0.00 0.00 0.00 0.00
M-1 11,945.90 18,981.39 0.00 0.00 2,042,457.84
M-2 5,970.12 9,486.20 0.00 0.00 1,020,744.93
M-3 4,379.21 6,958.33 0.00 0.00 748,739.88
B-1 1,987.21 3,157.57 0.00 0.00 339,764.32
B-2 1,592.03 2,529.65 0.00 0.00 272,198.65
B-3 1,986.74 3,156.81 0.00 0.00 339,684.35
SPRED 54,931.39 54,931.39 0.00 0.00 0.00
- -------------------------------------------------------------------------------
795,161.85 2,528,534.07 0.00 0.00 125,654,557.74
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 573.795543 56.025395 3.344486 59.369881 0.000000 517.770148
A-2 1000.000000 0.000000 5.828706 5.828706 0.000000 1000.000000
A-3 884.468150 15.186884 5.155306 20.342190 0.000000 869.281266
A-4 1000.000000 0.000000 5.828707 5.828707 0.000000 1000.000000
A-5 1000.000000 0.000000 5.828706 5.828706 0.000000 1000.000000
A-6 1000.000000 0.000000 5.800000 5.800000 0.000000 1000.000000
A-7 938.486625 4.868816 0.000000 4.868816 0.000000 933.617809
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 971.323853 3.334355 5.661564 8.995919 0.000000 967.989498
M-2 971.323860 3.334358 5.661565 8.995923 0.000000 967.989502
M-3 971.323853 3.334350 5.661551 8.995901 0.000000 967.989502
B-1 971.323875 3.334359 5.661567 8.995926 0.000000 967.989516
B-2 971.323862 3.334353 5.661558 8.995911 0.000000 967.989509
B-3 971.323821 3.334318 5.661560 8.995878 0.000000 967.989503
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:16:54 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 25,873.02
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,699.50
SUBSERVICER ADVANCES THIS MONTH 968.70
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 103,744.13
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 125,654,557.74
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 467
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,295,998.15
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.23614380 % 3.01193100 % 0.75192530 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.19722140 % 3.03366843 % 0.75970100 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,406,009.00
SPECIAL HAZARD AMOUNT AVAILABLE 829,634.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.79763009
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 163.96
POOL TRADING FACTOR: 89.36968992
................................................................................
Run: 10/03/96 10:16:56 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 114,954,300.00 105,268,209.84 7.000000 % 1,359,111.09
R 760947QL8 100.00 0.00 7.000000 % 0.00
M-1 760947QM6 1,786,900.00 1,742,779.17 7.000000 % 5,773.00
M-2 760947QN4 893,400.00 871,340.83 7.000000 % 2,886.34
M-3 760947QP9 595,600.00 580,893.89 7.000000 % 1,924.23
B-1 297,800.00 290,446.94 7.000000 % 962.11
B-2 238,200.00 232,318.53 7.000000 % 769.56
B-3 357,408.38 348,583.52 7.000000 % 1,154.70
SPRE 0.00 0.00 0.551112 % 0.00
- -------------------------------------------------------------------------------
119,123,708.38 109,334,572.72 1,372,581.03
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 613,536.49 1,972,647.58 0.00 0.00 103,909,098.75
R 0.00 0.00 0.00 0.00 0.00
M-1 10,157.47 15,930.47 0.00 0.00 1,737,006.17
M-2 5,078.45 7,964.79 0.00 0.00 868,454.49
M-3 3,385.64 5,309.87 0.00 0.00 578,969.66
B-1 1,692.81 2,654.92 0.00 0.00 289,484.83
B-2 1,354.02 2,123.58 0.00 0.00 231,548.97
B-3 2,031.65 3,186.35 0.00 0.00 347,428.82
SPRED 50,169.80 50,169.80 0.00 0.00 0.00
- -------------------------------------------------------------------------------
687,406.33 2,059,987.36 0.00 0.00 107,961,991.69
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 915.739645 11.823056 5.337221 17.160277 0.000000 903.916589
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 975.308730 3.230735 5.684409 8.915144 0.000000 972.077995
M-2 975.308742 3.230737 5.684408 8.915145 0.000000 972.078005
M-3 975.308747 3.230742 5.684419 8.915161 0.000000 972.078005
B-1 975.308731 3.230725 5.684385 8.915110 0.000000 972.078005
B-2 975.308690 3.230730 5.684383 8.915113 0.000000 972.077960
B-3 975.308749 3.230730 5.684394 8.915124 0.000000 972.077991
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:16:57 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 22,546.82
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,927.14
SUBSERVICER ADVANCES THIS MONTH 13,521.17
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 944,831.30
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 452,419.92
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 107,961,991.69
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 422
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,010,407.29
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.28080780 % 2.92223600 % 0.79695650 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.24600020 % 2.94958464 % 0.80441520 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,191,237.00
SPECIAL HAZARD AMOUNT AVAILABLE 609,536.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.86507489
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 166.13
POOL TRADING FACTOR: 90.63014673
................................................................................
Run: 10/03/96 10:16:58 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-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 33,987,211.72 6.200000 % 664,926.96
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 52,286,053.90 7.050000 % 1,025,029.30
A-5 760947QU8 104,043,000.00 98,307,682.21 0.000000 % 612,155.97
A-6 760947QV6 26,848,000.00 26,705,186.17 7.500000 % 18,682.13
A-7 760947QW4 366,090.95 363,647.93 0.000000 % 395.15
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 6,676,097.61 7.500000 % 4,670.39
M-2 760947RA1 4,474,600.00 4,450,798.05 7.500000 % 3,113.64
M-3 760947RB9 2,983,000.00 2,967,132.38 7.500000 % 2,075.72
B-1 1,789,800.00 1,780,279.43 7.500000 % 1,245.43
B-2 745,700.00 741,733.36 7.500000 % 518.89
B-3 1,193,929.65 1,187,578.72 7.500000 % 830.80
SPRE 0.00 0.00 0.444001 % 0.00
- -------------------------------------------------------------------------------
298,304,120.60 273,751,401.48 2,333,644.38
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 175,564.70 840,491.66 0.00 0.00 33,322,284.76
A-2 194,136.98 194,136.98 0.00 0.00 35,848,000.00
A-3 43,649.41 43,649.41 0.00 0.00 8,450,000.00
A-4 307,117.79 1,332,147.09 0.00 0.00 51,261,024.60
A-5 290,555.24 902,711.21 419,176.93 0.00 98,114,703.17
A-6 166,873.30 185,555.43 0.00 0.00 26,686,504.04
A-7 0.00 395.15 0.00 0.00 363,252.78
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 41,717.08 46,387.47 0.00 0.00 6,671,427.22
M-2 27,811.80 30,925.44 0.00 0.00 4,447,684.41
M-3 18,540.79 20,616.51 0.00 0.00 2,965,056.66
B-1 11,124.48 12,369.91 0.00 0.00 1,779,034.00
B-2 4,634.88 5,153.77 0.00 0.00 741,214.47
B-3 7,420.85 8,251.65 0.00 0.00 1,186,747.92
SPRED 101,267.60 101,267.60 0.00 0.00 0.00
- -------------------------------------------------------------------------------
1,390,414.90 3,724,059.28 419,176.93 0.00 271,836,934.03
===============================================================================
Run: 10/03/96 10:16:58
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-1 906.325646 17.731386 4.681725 22.413111 0.000000 888.594260
A-2 1000.000000 0.000000 5.415560 5.415560 0.000000 1000.000000
A-3 1000.000000 0.000000 5.165611 5.165611 0.000000 1000.000000
A-4 776.333391 15.219440 4.560027 19.779467 0.000000 761.113951
A-5 944.875505 5.883682 2.792646 8.676328 4.028882 943.020705
A-6 994.680653 0.695848 6.215483 6.911331 0.000000 993.984805
A-7 993.326740 1.079377 0.000000 1.079377 0.000000 992.247364
R-I 0.000000 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-1 994.680653 0.695848 6.215483 6.911331 0.000000 993.984806
M-2 994.680653 0.695848 6.215483 6.911331 0.000000 993.984805
M-3 994.680650 0.695850 6.215484 6.911334 0.000000 993.984801
B-1 994.680651 0.695849 6.215488 6.911337 0.000000 993.984803
B-2 994.680649 0.695843 6.215475 6.911318 0.000000 993.984806
B-3 994.680650 0.695845 6.215483 6.911328 0.000000 993.984796
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:16:59 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 57,298.22
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,331.45
SUBSERVICER ADVANCES THIS MONTH 29,037.10
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 2,456,597.35
(B) TWO MONTHLY PAYMENTS: 1 246,481.18
(C) THREE OR MORE MONTHLY PAYMENTS: 2 1,203,847.79
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 271,836,934.03
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,015
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,722,926.08
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.48777720 % 5.15532500 % 1.35689750 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.44644950 % 5.18110916 % 1.36550860 %
BANKRUPTCY AMOUNT AVAILABLE 106,142.00
FRAUD AMOUNT AVAILABLE 5,966,082.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,300,925.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.23058812
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 347.20
POOL TRADING FACTOR: 91.12744855
................................................................................
Run: 10/03/96 10:18:23 REPT1B.FRG
Page: 1 of 3
NORWEST MORTGAGE, INC. (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-R20 (POOL # 10044)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 10044
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947PS4 17,500,000.00 14,792,921.98 7.500000 % 115,368.73
A-2 760947PT2 73,285,445.00 64,947,611.75 7.500000 % 355,337.09
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 30,001,128.89 7.500000 % 24,160.09
A-6 760947PX3 19,608,650.00 17,036,338.37 7.500000 % 109,625.33
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 114,042,695.00 101,048,196.73 7.500000 % 553,792.23
A-11 760947QC8 3,268,319.71 3,084,677.62 0.000000 % 3,534.46
R 760947QD6 100.00 0.00 7.500000 % 0.00
M-1 760947QE4 7,342,463.00 7,297,692.81 7.500000 % 5,876.88
M-2 760947QF1 5,710,804.00 5,675,982.76 7.500000 % 4,570.90
M-3 760947QG9 3,263,317.00 3,243,419.14 7.500000 % 2,611.94
B-1 760947QH7 1,794,824.00 1,783,880.19 7.500000 % 1,436.57
B-2 760947QJ3 1,142,161.00 1,135,196.76 7.500000 % 914.18
B-3 1,957,990.76 1,946,052.05 7.500000 % 1,567.17
- -------------------------------------------------------------------------------
326,331,688.47 299,222,837.05 1,178,795.57
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 92,404.62 207,773.35 0.00 0.00 14,677,553.25
A-2 405,698.03 761,035.12 0.00 0.00 64,592,274.66
A-3 48,509.01 48,509.01 0.00 0.00 7,765,738.00
A-4 210,339.83 210,339.83 0.00 0.00 33,673,000.00
A-5 187,403.34 211,563.43 0.00 0.00 29,976,968.80
A-6 106,418.21 216,043.54 0.00 0.00 16,926,713.04
A-7 17,334.16 17,334.16 0.00 0.00 2,775,000.00
A-8 6,433.94 6,433.94 0.00 0.00 1,030,000.00
A-9 12,405.63 12,405.63 0.00 0.00 1,986,000.00
A-10 631,201.88 1,184,994.11 0.00 0.00 100,494,404.50
A-11 0.00 3,534.46 0.00 0.00 3,081,143.16
R 0.00 0.00 0.00 0.00 0.00
M-1 45,585.35 51,462.23 0.00 0.00 7,291,815.93
M-2 35,455.27 40,026.17 0.00 0.00 5,671,411.86
M-3 20,260.16 22,872.10 0.00 0.00 3,240,807.20
B-1 11,143.08 12,579.65 0.00 0.00 1,782,443.62
B-2 7,091.06 8,005.24 0.00 0.00 1,134,282.58
B-3 12,156.10 13,723.27 0.00 0.00 1,944,484.88
- -------------------------------------------------------------------------------
1,849,839.67 3,028,635.24 0.00 0.00 298,044,041.48
===============================================================================
Run: 10/03/96 10:18:23
Page: 2 of 3
NORWEST MORTGAGE, INC. (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-R20 (POOL # 10044)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 10044
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 845.309827 6.592499 5.280264 11.872763 0.000000 838.717329
A-2 886.227978 4.848672 5.535861 10.384533 0.000000 881.379306
A-3 1000.000000 0.000000 6.246542 6.246542 0.000000 1000.000000
A-4 1000.000000 0.000000 6.246543 6.246543 0.000000 1000.000000
A-5 993.902567 0.800396 6.208455 7.008851 0.000000 993.102172
A-6 868.817505 5.590662 5.427105 11.017767 0.000000 863.226843
A-7 1000.000000 0.000000 6.246544 6.246544 0.000000 1000.000000
A-8 1000.000000 0.000000 6.246544 6.246544 0.000000 1000.000000
A-9 1000.000000 0.000000 6.246541 6.246541 0.000000 1000.000000
A-10 886.055847 4.856008 5.534786 10.390794 0.000000 881.199839
A-11 943.811467 1.081430 0.000000 1.081430 0.000000 942.730037
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 993.902565 0.800396 6.208455 7.008851 0.000000 993.102169
M-2 993.902568 0.800395 6.208455 7.008850 0.000000 993.102173
M-3 993.902566 0.800394 6.208456 7.008850 0.000000 993.102172
B-1 993.902572 0.800396 6.208453 7.008849 0.000000 993.102176
B-2 993.902576 0.800395 6.208459 7.008854 0.000000 993.102181
B-3 993.902571 0.800397 6.208456 7.008853 0.000000 993.102174
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:18:24 rept2.frg
Page: 3 of 3
NORWEST MORTGAGE, INC. (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-R20 (POOL # 10044)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 10044
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 62,264.08
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 252.07
SPREAD 95,915.71
SUBSERVICER ADVANCES THIS MONTH 12,258.93
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 1 329,822.55
(C) THREE OR MORE MONTHLY PAYMENTS: 1 562,267.23
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 653,317.49
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 298,044,041.48
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,042
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 937,206.62
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.88095000 % 5.47619200 % 1.64285790 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.85834040 % 5.43679213 % 1.64807540 %
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 8.07822535
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 335.63
POOL TRADING FACTOR: 91.33162730
................................................................................
Run: 10/03/96 10:17:05 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 173,876,000.00 153,699,709.41 6.850000 % 1,038,518.35
A-2 760947RD5 25,000,000.00 22,836,752.50 7.250000 % 111,347.14
A-3 760947RE3 22,600,422.00 22,600,422.00 7.000000 % 0.00
A-4 760947RF0 15,842,000.00 15,142,507.91 6.750000 % 102,365.08
A-5 760947RG8 11,649,000.00 11,375,592.72 6.900000 % 40,010.97
A-6 760947RU7 73,856,000.00 74,555,492.09 0.000000 % 0.00
A-7 760947RH6 93,000,000.00 86,666,153.25 7.250000 % 326,017.12
A-8 760947RJ2 6,350,000.00 6,623,407.28 7.250000 % 0.00
A-9 760947RK9 20,348,738.00 17,987,503.27 7.250000 % 121,537.98
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 178,301.34 170,802.84 0.000000 % 154.53
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 11,885,213.92 7.250000 % 8,389.20
M-2 760947RS2 6,634,109.00 6,602,896.74 7.250000 % 4,660.67
M-3 760947RT0 5,307,287.00 5,282,317.19 7.250000 % 3,728.53
B-1 760947RV5 3,184,372.00 3,169,390.11 7.250000 % 2,237.12
B-2 760947RW3 1,326,822.00 1,320,579.53 7.250000 % 932.13
B-3 760947RX1 2,122,914.66 2,112,926.75 7.250000 % 1,491.40
SPRE 0.00 0.00 0.640160 % 0.00
- -------------------------------------------------------------------------------
530,728,720.00 499,542,825.51 1,761,390.22
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 877,249.76 1,915,768.11 0.00 0.00 152,661,191.06
A-2 137,953.27 249,300.41 0.00 0.00 22,725,405.36
A-3 131,817.86 131,817.86 0.00 0.00 22,600,422.00
A-4 85,165.02 187,530.10 0.00 0.00 15,040,142.83
A-5 65,400.76 105,411.73 0.00 0.00 11,335,581.75
A-6 413,864.59 413,864.59 102,365.08 0.00 74,657,857.17
A-7 523,536.75 849,553.87 0.00 0.00 86,340,136.13
A-8 0.00 0.00 40,010.97 0.00 6,663,418.25
A-9 108,659.71 230,197.69 0.00 0.00 17,865,965.29
A-10 19,877.29 19,877.29 0.00 0.00 2,511,158.00
A-11 236,634.46 236,634.46 0.00 0.00 40,000,000.00
A-12 90,612.67 90,612.67 0.00 0.00 15,000,000.00
A-13 0.00 154.53 0.00 0.00 170,648.31
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 71,796.73 80,185.93 0.00 0.00 11,876,824.72
M-2 39,887.07 44,547.74 0.00 0.00 6,598,236.07
M-3 31,909.66 35,638.19 0.00 0.00 5,278,588.66
B-1 19,145.79 21,382.91 0.00 0.00 3,167,152.99
B-2 7,977.41 8,909.54 0.00 0.00 1,319,647.40
B-3 12,763.86 14,255.26 0.00 0.00 2,111,435.35
SPRED 266,453.05 266,453.05 0.00 0.00 0.00
- -------------------------------------------------------------------------------
3,140,705.71 4,902,095.93 142,376.05 0.00 497,923,811.34
===============================================================================
Run: 10/03/96 10:17:05
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-1 883.961613 5.972753 5.045261 11.018014 0.000000 877.988860
A-2 913.470100 4.453886 5.518131 9.972017 0.000000 909.016214
A-3 1000.000000 0.000000 5.832540 5.832540 0.000000 1000.000000
A-4 955.845721 6.461626 5.375901 11.837527 0.000000 949.384095
A-5 976.529549 3.434713 5.614281 9.048994 0.000000 973.094837
A-6 1009.471026 0.000000 5.603669 5.603669 1.386009 1010.857035
A-7 931.894121 3.505560 5.629427 9.134987 0.000000 928.388561
A-8 1043.056265 0.000000 0.000000 0.000000 6.300940 1049.357205
A-9 883.961613 5.972753 5.339875 11.312628 0.000000 877.988861
A-10 1000.000000 0.000000 7.915587 7.915587 0.000000 1000.000000
A-11 1000.000000 0.000000 5.915862 5.915862 0.000000 1000.000000
A-12 1000.000000 0.000000 6.040845 6.040845 0.000000 1000.000000
A-13 957.944792 0.866679 0.000000 0.866679 0.000000 957.078113
R-I 0.000000 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-1 995.295183 0.702531 6.012424 6.714955 0.000000 994.592652
M-2 995.295184 0.702531 6.012423 6.714954 0.000000 994.592653
M-3 995.295184 0.702530 6.012424 6.714954 0.000000 994.592654
B-1 995.295182 0.702531 6.012423 6.714954 0.000000 994.592651
B-2 995.295171 0.702528 6.012419 6.714947 0.000000 994.592643
B-3 995.295190 0.702529 6.012423 6.714952 0.000000 994.592665
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:17:07 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 102,858.69
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 18,410.76
SUBSERVICER ADVANCES THIS MONTH 44,705.90
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 16 4,194,047.57
(B) TWO MONTHLY PAYMENTS: 3 888,776.06
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,002,890.67
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 497,923,811.34
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,816
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,266,389.25
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.91769610 % 4.76006400 % 1.32224000 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.90222150 % 4.77053897 % 1.32560400 %
BANKRUPTCY AMOUNT AVAILABLE 183,614.00
FRAUD AMOUNT AVAILABLE 10,614,574.00
SPECIAL HAZARD AMOUNT AVAILABLE 5,307,287.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.18082371
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 347.89
POOL TRADING FACTOR: 93.81889326
................................................................................
Run: 10/03/96 10:17:08 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-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 49,404,389.10 6.750000 % 339,917.42
A-2 760947SA0 20,391,493.00 20,391,493.00 6.750000 % 0.00
A-3 760947SB8 29,250,000.00 26,951,065.54 6.750000 % 131,256.12
A-4 760947SC6 313,006.32 298,669.73 0.000000 % 1,358.97
R 760947SD4 100.00 0.00 6.750000 % 0.00
M-1 760947SE2 1,364,000.00 1,333,048.22 6.750000 % 4,625.04
M-2 760947SF9 818,000.00 799,438.01 6.750000 % 2,773.67
M-3 760947SG7 546,000.00 533,610.22 6.750000 % 1,851.37
B-1 491,000.00 479,858.27 6.750000 % 1,664.88
B-2 273,000.00 266,805.10 6.750000 % 925.69
B-3 327,627.84 320,193.47 6.750000 % 1,110.91
SPRE 0.00 0.00 0.561614 % 0.00
- -------------------------------------------------------------------------------
109,132,227.16 100,778,570.66 485,484.07
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 277,529.91 617,447.33 0.00 0.00 49,064,471.68
A-2 114,549.52 114,549.52 0.00 0.00 20,391,493.00
A-3 151,398.02 282,654.14 0.00 0.00 26,819,809.42
A-4 0.00 1,358.97 0.00 0.00 297,310.76
R 0.00 0.00 0.00 0.00 0.00
M-1 7,488.42 12,113.46 0.00 0.00 1,328,423.18
M-2 4,490.86 7,264.53 0.00 0.00 796,664.34
M-3 2,997.57 4,848.94 0.00 0.00 531,758.85
B-1 2,695.61 4,360.49 0.00 0.00 478,193.39
B-2 1,498.78 2,424.47 0.00 0.00 265,879.41
B-3 1,798.69 2,909.60 0.00 0.00 319,082.56
SPRED 47,102.82 47,102.82 0.00 0.00 0.00
- -------------------------------------------------------------------------------
611,550.20 1,097,034.27 0.00 0.00 100,293,086.59
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 892.452565 6.140349 5.013366 11.153715 0.000000 886.312217
A-2 1000.000000 0.000000 5.617515 5.617515 0.000000 1000.000000
A-3 921.403950 4.487389 5.176001 9.663390 0.000000 916.916561
A-4 954.197123 4.341670 0.000000 4.341670 0.000000 949.855453
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 977.308079 3.390792 5.490044 8.880836 0.000000 973.917287
M-2 977.308081 3.390795 5.490049 8.880844 0.000000 973.917286
M-3 977.308095 3.390788 5.490055 8.880843 0.000000 973.917308
B-1 977.308086 3.390794 5.490041 8.880835 0.000000 973.917291
B-2 977.308059 3.390806 5.490037 8.880843 0.000000 973.917253
B-3 977.308491 3.390799 5.490040 8.880839 0.000000 973.917723
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:17:09 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 20,779.30
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,237.26
SUBSERVICER ADVANCES THIS MONTH 8,285.37
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 870,441.67
(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 100,293,086.59
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 357
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 135,720.10
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.28487560 % 2.65336300 % 1.06176140 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.27984110 % 2.64908227 % 1.06320030 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,091,322.00
SPECIAL HAZARD AMOUNT AVAILABLE 661,887.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.59220428
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 166.07
POOL TRADING FACTOR: 91.90052215
................................................................................
Run: 10/03/96 10:17:02 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-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 23,916,926.19 7.000000 % 71,876.29
A-2 760947SJ1 50,172,797.00 46,994,917.38 7.400000 % 119,793.81
A-3 760947SK8 24,945,526.00 24,945,526.00 7.250000 % 0.00
A-4 760947SL6 33,000,000.00 33,000,000.00 7.250000 % 0.00
A-5 760947SM4 33,510,029.00 33,351,764.03 7.250000 % 23,712.97
A-6 760947SN2 45,513,473.00 42,151,595.13 7.250000 % 126,729.83
A-7 760947SP7 8,560,000.00 8,560,000.00 7.125000 % 0.00
A-8 760947SQ5 77,000,000.00 72,238,042.91 7.250000 % 179,507.42
A-9 760947SR3 36,574,716.00 32,746,864.83 7.250000 % 144,295.23
R 760947SS1 100.00 0.00 7.250000 % 0.00
M-1 760947ST9 8,000,000.00 7,962,216.71 7.250000 % 5,661.10
M-2 760947SU6 5,333,000.00 5,307,812.70 7.250000 % 3,773.83
M-3 760947SV4 3,555,400.00 3,538,608.15 7.250000 % 2,515.94
B-1 1,244,400.00 1,238,522.80 7.250000 % 880.58
B-2 888,900.00 884,701.81 7.250000 % 629.02
B-3 1,422,085.30 1,415,368.91 7.250000 % 1,006.31
SPRE 0.00 0.00 0.639695 % 0.00
- -------------------------------------------------------------------------------
355,544,080.30 338,252,867.55 680,382.33
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 139,495.13 211,371.42 0.00 0.00 23,845,049.90
A-2 289,759.89 409,553.70 0.00 0.00 46,875,123.57
A-3 150,690.65 150,690.65 0.00 0.00 24,945,526.00
A-4 199,346.03 199,346.03 0.00 0.00 33,000,000.00
A-5 201,470.96 225,183.93 0.00 0.00 33,328,051.06
A-6 254,628.89 381,358.72 0.00 0.00 42,024,865.30
A-7 50,817.62 50,817.62 0.00 0.00 8,560,000.00
A-8 436,374.77 615,882.19 0.00 0.00 72,058,535.49
A-9 197,816.90 342,112.13 0.00 0.00 32,602,569.60
R 0.00 0.00 0.00 0.00 0.00
M-1 48,098.07 53,759.17 0.00 0.00 7,956,555.61
M-2 32,063.38 35,837.21 0.00 0.00 5,304,038.87
M-3 21,375.98 23,891.92 0.00 0.00 3,536,092.21
B-1 7,481.65 8,362.23 0.00 0.00 1,237,642.22
B-2 5,344.29 5,973.31 0.00 0.00 884,072.79
B-3 8,549.95 9,556.26 0.00 0.00 1,414,362.60
SPRED 180,289.46 180,289.46 0.00 0.00 0.00
- -------------------------------------------------------------------------------
2,223,603.62 2,903,985.95 0.00 0.00 337,572,485.22
===============================================================================
Run: 10/03/96 10:17:02
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-1 926.163516 2.783351 5.401835 8.185186 0.000000 923.380165
A-2 936.661302 2.387625 5.775239 8.162864 0.000000 934.273678
A-3 1000.000000 0.000000 6.040789 6.040789 0.000000 1000.000000
A-4 1000.000000 0.000000 6.040789 6.040789 0.000000 1000.000000
A-5 995.277086 0.707638 6.012259 6.719897 0.000000 994.569448
A-6 926.134447 2.784446 5.594583 8.379029 0.000000 923.350000
A-7 1000.000000 0.000000 5.936638 5.936638 0.000000 1000.000000
A-8 938.156401 2.331265 5.667205 7.998470 0.000000 935.825136
A-9 895.341602 3.945218 5.408570 9.353788 0.000000 891.396384
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 995.277089 0.707638 6.012259 6.719897 0.000000 994.569451
M-2 995.277086 0.707637 6.012260 6.719897 0.000000 994.569449
M-3 995.277086 0.707639 6.012257 6.719896 0.000000 994.569447
B-1 995.277081 0.707634 6.012255 6.719889 0.000000 994.569447
B-2 995.277095 0.707639 6.012251 6.719890 0.000000 994.569457
B-3 995.277084 0.707637 6.012262 6.719899 0.000000 994.569454
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:17:04 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1996-S3 (POOL # 4191)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4191
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 70,390.17
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,195.49
SUBSERVICER ADVANCES THIS MONTH 31,343.12
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 3,912,881.75
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 347,668.06
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 337,572,485.22
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,158
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 439,885.89
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.98460940 % 4.96925200 % 1.04613850 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.97677090 % 4.97572741 % 1.04750170 %
BANKRUPTCY AMOUNT AVAILABLE 173,940.00
FRAUD AMOUNT AVAILABLE 7,110,882.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,949,167.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.18298954
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 347.88
POOL TRADING FACTOR: 94.94532575
................................................................................
Run: 10/03/96 10:17:11 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 48,882,632.88 7.125000 % 397,540.14
A-2 760947TF8 59,147,000.00 54,787,786.83 7.250000 % 445,564.06
A-3 760947TG6 50,000,000.00 47,216,716.80 7.250000 % 284,485.05
A-4 760947TH4 2,000,000.00 1,890,895.26 6.812500 % 11,151.82
A-5 760947TJ0 18,900,000.00 17,868,960.55 7.000000 % 105,384.64
A-6 760947TK7 25,500,000.00 24,108,915.06 7.250000 % 142,185.63
A-7 760947TL5 30,750,000.00 29,072,515.19 7.500000 % 171,459.14
A-8 760947TM3 87,500,000.00 83,777,148.90 7.350000 % 380,520.20
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 61,009,101.21 7.250000 % 43,851.53
A-14 760947TT8 709,256.16 703,516.22 0.000000 % 1,118.13
R 760947TU5 100.00 0.00 7.250000 % 0.00
M-1 760947TV3 12,822,700.00 12,769,557.51 7.250000 % 9,178.38
M-2 760947TW1 7,123,700.00 7,094,176.49 7.250000 % 5,099.08
M-3 760947TX9 6,268,900.00 6,242,919.12 7.250000 % 4,487.22
B-1 2,849,500.00 2,837,690.51 7.250000 % 2,039.65
B-2 1,424,700.00 1,418,795.46 7.250000 % 1,019.79
B-3 2,280,382.97 2,270,932.20 7.250000 % 1,632.27
SPRE 0.00 0.00 0.513236 % 0.00
- -------------------------------------------------------------------------------
569,896,239.13 550,537,260.19 2,006,716.73
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 290,169.77 687,709.91 0.00 0.00 48,485,092.74
A-2 330,928.74 776,492.80 0.00 0.00 54,342,222.77
A-3 285,198.01 569,683.06 0.00 0.00 46,932,231.75
A-4 10,732.15 21,883.97 0.00 0.00 1,879,743.44
A-5 104,210.15 209,594.79 0.00 0.00 17,763,575.91
A-6 145,622.47 287,808.10 0.00 0.00 23,966,729.43
A-7 181,658.86 353,118.00 0.00 0.00 28,901,056.05
A-8 513,009.76 893,529.96 0.00 0.00 83,396,628.70
A-9 122,574.24 122,574.24 0.00 0.00 21,400,000.00
A-10 185,995.10 185,995.10 0.00 0.00 30,271,000.00
A-11 326,713.96 326,713.96 0.00 0.00 54,090,000.00
A-12 258,665.16 258,665.16 0.00 0.00 42,824,000.00
A-13 368,506.66 412,358.19 0.00 0.00 60,965,249.68
A-14 0.00 1,118.13 0.00 0.00 702,398.09
R 0.00 0.00 0.00 0.00 0.00
M-1 77,130.57 86,308.95 0.00 0.00 12,760,379.13
M-2 42,850.19 47,949.27 0.00 0.00 7,089,077.41
M-3 37,708.43 42,195.65 0.00 0.00 6,238,431.90
B-1 17,140.19 19,179.84 0.00 0.00 2,835,650.86
B-2 8,569.80 9,589.59 0.00 0.00 1,417,775.67
B-3 13,716.87 15,349.14 0.00 0.00 2,269,299.93
SPRED 235,405.26 235,405.26 0.00 0.00 0.00
- -------------------------------------------------------------------------------
3,556,506.34 5,563,223.07 0.00 0.00 548,530,543.46
===============================================================================
Run: 10/03/96 10:17:11
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-1 926.298660 7.533164 5.498555 13.031719 0.000000 918.765496
A-2 926.298660 7.533164 5.595022 13.128186 0.000000 918.765496
A-3 944.334336 5.689701 5.703960 11.393661 0.000000 938.644635
A-4 945.447630 5.575910 5.366075 10.941985 0.000000 939.871720
A-5 945.447648 5.575907 5.513765 11.089672 0.000000 939.871741
A-6 945.447649 5.575907 5.710685 11.286592 0.000000 939.871742
A-7 945.447648 5.575907 5.907605 11.483512 0.000000 939.871742
A-8 957.453130 4.348802 5.862969 10.211771 0.000000 953.104328
A-9 1000.000000 0.000000 5.727768 5.727768 0.000000 1000.000000
A-10 1000.000000 0.000000 6.144333 6.144333 0.000000 1000.000000
A-11 1000.000000 0.000000 6.040192 6.040192 0.000000 1000.000000
A-12 1000.000000 0.000000 6.040191 6.040191 0.000000 1000.000000
A-13 995.855593 0.715791 6.015159 6.730950 0.000000 995.139802
A-14 991.907099 1.576483 0.000000 1.576483 0.000000 990.330616
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 995.855593 0.715792 6.015158 6.730950 0.000000 995.139801
M-2 995.855593 0.715791 6.015159 6.730950 0.000000 995.139802
M-3 995.855592 0.715791 6.015159 6.730950 0.000000 995.139801
B-1 995.855592 0.715792 6.015157 6.730949 0.000000 995.139800
B-2 995.855591 0.715793 6.015161 6.730954 0.000000 995.139798
B-3 995.855622 0.715792 6.015161 6.730953 0.000000 995.139834
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:17:12 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 116,834.29
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 17,121.94
SUBSERVICER ADVANCES THIS MONTH 61,737.83
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 24 6,494,676.08
(B) TWO MONTHLY PAYMENTS: 1 227,842.11
(C) THREE OR MORE MONTHLY PAYMENTS: 1 438,776.78
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,295,895.15
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 548,530,543.46
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,867
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 1,610,917.69
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.06473840 % 4.74809900 % 1.18716220 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.04729110 % 4.75595913 % 1.19065190 %
BANKRUPTCY AMOUNT AVAILABLE 189,818.00
FRAUD AMOUNT AVAILABLE 11,397,925.00
SPECIAL HAZARD AMOUNT AVAILABLE 6,791,107.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.05157171
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 349.07
POOL TRADING FACTOR: 96.25094987
................................................................................
Run: 10/03/96 10:17:13 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 50,007,355.49 6.750000 % 271,335.03
A-2 760947SX0 21,274,070.00 21,274,070.00 6.750000 % 0.00
A-3 760947SY8 38,926,942.00 36,291,200.40 6.750000 % 138,143.62
A-4 760947SZ5 177,268.15 171,373.58 0.000000 % 671.14
R 760947TA9 100.00 0.00 6.750000 % 0.00
M-1 760947TB7 1,493,000.00 1,464,697.12 6.750000 % 4,927.27
M-2 760947TC5 597,000.00 585,682.63 6.750000 % 1,970.25
M-3 760947TD3 597,000.00 585,682.63 6.750000 % 1,970.25
B-1 597,000.00 585,682.63 6.750000 % 1,970.25
B-2 299,000.00 293,331.84 6.750000 % 986.77
B-3 298,952.57 293,285.33 6.750000 % 986.61
SPRE 0.00 0.00 0.525008 % 0.00
- -------------------------------------------------------------------------------
119,444,684.72 111,552,361.65 422,961.19
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 281,170.86 552,505.89 0.00 0.00 49,736,020.46
A-2 119,615.37 119,615.37 0.00 0.00 21,274,070.00
A-3 204,050.54 342,194.16 0.00 0.00 36,153,056.78
A-4 0.00 671.14 0.00 0.00 170,702.44
R 0.00 0.00 0.00 0.00 0.00
M-1 8,235.39 13,162.66 0.00 0.00 1,459,769.85
M-2 3,293.05 5,263.30 0.00 0.00 583,712.38
M-3 3,293.05 5,263.30 0.00 0.00 583,712.38
B-1 3,293.05 5,263.30 0.00 0.00 583,712.38
B-2 1,649.28 2,636.05 0.00 0.00 292,345.07
B-3 1,649.02 2,635.63 0.00 0.00 292,298.72
SPRED 48,783.97 48,783.97 0.00 0.00 0.00
- -------------------------------------------------------------------------------
675,033.58 1,097,994.77 0.00 0.00 111,129,400.46
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 906.187237 4.916884 5.095119 10.012003 0.000000 901.270354
A-2 1000.000000 0.000000 5.622590 5.622590 0.000000 1000.000000
A-3 932.290042 3.548792 5.241885 8.790677 0.000000 928.741250
A-4 966.747721 3.786016 0.000000 3.786016 0.000000 962.961705
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 981.042947 3.300248 5.516001 8.816249 0.000000 977.742699
M-2 981.042931 3.300251 5.515997 8.816248 0.000000 977.742680
M-3 981.042931 3.300251 5.515997 8.816248 0.000000 977.742680
B-1 981.042931 3.300251 5.515997 8.816248 0.000000 977.742680
B-2 981.042943 3.300234 5.515987 8.816221 0.000000 977.742709
B-3 981.043013 3.300256 5.515992 8.816248 0.000000 977.742790
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:17:14 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 24,562.16
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,613.76
SUBSERVICER ADVANCES THIS MONTH 4,789.90
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 521,119.89
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 111,129,400.46
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 372
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 47,629.90
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.58077900 % 2.36670800 % 1.05251340 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.57931210 % 2.36408601 % 1.05296490 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,194,447.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,222,232.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.58625569
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 168.09
POOL TRADING FACTOR: 93.03838067
................................................................................
Run: 10/03/96 10:17:16 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 65,728,282.58 6.625000 % 580,032.47
A-2 760947UL3 50,000,000.00 47,928,728.24 6.625000 % 528,853.13
A-3 760947UM1 12,000,000.00 12,000,000.00 6.625000 % 0.00
A-4 760947UN9 10,424,000.00 9,981,471.04 6.000000 % 90,058.06
A-5 760947UP4 40,000,000.00 39,307,461.09 6.625000 % 341,094.45
A-6 760947UQ2 9,032,000.00 9,032,000.00 7.000000 % 0.00
A-7 760947UR0 9,317,000.00 7,316,296.07 8.000000 % 0.00
A-8 760947US8 1,331,000.00 1,045,185.16 0.000000 % 0.00
A-9 760947UT6 67,509,000.00 67,334,811.33 0.000000 % 207,399.11
A-10 760947UU3 27,446,000.00 27,348,553.89 7.000000 % 43,865.68
A-11 760947UV1 15,000,000.00 14,946,742.99 7.000000 % 23,973.81
A-12 760947UW9 72,100,000.00 70,541,787.43 6.625000 % 767,462.52
A-13 760947UX7 17,900,000.00 17,900,000.00 6.625000 % 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 9,516,093.04 7.000000 % 15,263.33
M-2 760947VB4 5,306,000.00 5,287,161.22 7.000000 % 8,480.34
M-3 760947VC2 4,669,000.00 4,652,422.87 7.000000 % 7,462.25
B-1 2,335,000.00 2,326,709.66 7.000000 % 3,731.92
B-2 849,000.00 845,985.65 7.000000 % 1,356.92
B-3 1,698,373.98 1,692,343.98 7.000000 % 2,714.43
SPRE 0.00 0.00 0.648765 % 0.00
- -------------------------------------------------------------------------------
424,466,573.98 414,732,036.24 2,621,748.42
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 362,780.77 942,813.24 0.00 0.00 65,148,250.11
A-2 264,537.89 793,391.02 0.00 0.00 47,399,875.11
A-3 66,232.82 66,232.82 0.00 0.00 12,000,000.00
A-4 49,894.42 139,952.48 0.00 0.00 9,891,412.98
A-5 216,953.65 558,048.10 0.00 0.00 38,966,366.64
A-6 52,673.00 52,673.00 0.00 0.00 9,032,000.00
A-7 48,762.66 48,762.66 0.00 0.00 7,316,296.07
A-8 0.00 0.00 0.00 0.00 1,045,185.16
A-9 390,111.12 597,510.23 90,058.06 0.00 67,217,470.28
A-10 159,491.85 203,357.53 0.00 0.00 27,304,688.21
A-11 87,166.72 111,140.53 0.00 0.00 14,922,769.18
A-12 389,348.44 1,156,810.96 0.00 0.00 69,774,324.91
A-13 98,797.29 98,797.29 0.00 0.00 17,900,000.00
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 55,496.14 70,759.47 0.00 0.00 9,500,829.71
M-2 30,833.77 39,314.11 0.00 0.00 5,278,680.88
M-3 27,132.09 34,594.34 0.00 0.00 4,644,960.62
B-1 13,568.95 17,300.87 0.00 0.00 2,322,977.74
B-2 4,933.64 6,290.56 0.00 0.00 844,628.73
B-3 9,869.45 12,583.88 0.00 0.00 1,689,629.55
SPRED 224,161.47 224,161.47 0.00 0.00 0.00
- -------------------------------------------------------------------------------
2,552,746.14 5,174,494.56 90,058.06 0.00 412,200,345.88
===============================================================================
Run: 10/03/96 10:17:16
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-1 966.592391 8.529889 5.335011 13.864900 0.000000 958.062502
A-2 958.574565 10.577063 5.290758 15.867821 0.000000 947.997502
A-3 1000.000000 0.000000 5.519402 5.519402 0.000000 1000.000000
A-4 957.547107 8.639492 4.786495 13.425987 0.000000 948.907615
A-5 982.686527 8.527361 5.423841 13.951202 0.000000 974.159166
A-6 1000.000000 0.000000 5.831820 5.831820 0.000000 1000.000000
A-7 785.263075 0.000000 5.233730 5.233730 0.000000 785.263075
A-8 785.263080 0.000000 0.000000 0.000000 0.000000 785.263080
A-9 997.419771 3.072170 5.778654 8.850824 1.334016 995.681617
A-10 996.449533 1.598254 5.811115 7.409369 0.000000 994.851279
A-11 996.449533 1.598254 5.811115 7.409369 0.000000 994.851279
A-12 978.388175 10.644418 5.400117 16.044535 0.000000 967.743757
A-13 1000.000000 0.000000 5.519402 5.519402 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-1 996.449533 1.598254 5.811114 7.409368 0.000000 994.851279
M-2 996.449533 1.598255 5.811114 7.409369 0.000000 994.851278
M-3 996.449533 1.598254 5.811114 7.409368 0.000000 994.851279
B-1 996.449533 1.598253 5.811113 7.409366 0.000000 994.851281
B-2 996.449529 1.598257 5.811119 7.409376 0.000000 994.851272
B-3 996.449545 1.598252 5.811117 7.409369 0.000000 994.851293
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:17:18 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 92,172.68
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,220.24
SUBSERVICER ADVANCES THIS MONTH 48,542.36
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 4,436,291.98
(B) TWO MONTHLY PAYMENTS: 4 1,718,518.31
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 458,583.77
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 412,200,345.88
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,410
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,866,481.35
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 361,653.79
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.13579990 % 4.69114400 % 1.17305610 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.10924630 % 4.71238596 % 1.17836780 %
BANKRUPTCY AMOUNT AVAILABLE 170,019.00
FRAUD AMOUNT AVAILABLE 8,489,331.00
SPECIAL HAZARD AMOUNT AVAILABLE 4,244,666.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.96992603
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 348.49
POOL TRADING FACTOR: 97.11020164
................................................................................
Run: 10/03/96 10:17:19 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 26,357,068.85 5.000000 % 884,327.66
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 136,575,000.00 128,467,432.44 6.375000 % 620,037.39
A-6 760947VW8 123,614,000.00 124,543,897.99 0.000000 % 93,585.59
A-7 760947VJ7 66,675,000.00 64,263,322.92 7.000000 % 267,615.75
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 19,928,456.53 7.000000 % 14,749.47
A-12 760947VP3 38,585,000.00 38,446,974.75 7.000000 % 28,455.42
A-13 760947VQ1 698,595.74 679,371.67 0.000000 % 660.50
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 12,509,092.16 7.000000 % 9,258.24
M-2 760947VU2 6,974,500.00 6,949,551.01 7.000000 % 5,143.51
M-3 760947VV0 6,137,500.00 6,115,545.09 7.000000 % 4,526.24
B-1 760947VX6 3,069,000.00 3,058,021.66 7.000000 % 2,263.31
B-2 760947VY4 1,116,000.00 1,112,007.88 7.000000 % 823.02
B-3 2,231,665.53 2,223,682.47 7.000000 % 1,645.79
SPRE 0.00 0.00 0.603241 % 0.00
- -------------------------------------------------------------------------------
557,958,461.27 544,752,425.42 1,933,091.89
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 109,792.63 994,120.29 0.00 0.00 25,472,741.19
A-2 122,968.10 122,968.10 0.00 0.00 28,800,000.00
A-3 126,131.85 126,131.85 0.00 0.00 26,330,000.00
A-4 167,183.60 167,183.60 0.00 0.00 34,157,000.00
A-5 682,306.20 1,302,343.59 0.00 0.00 127,847,395.05
A-6 503,267.24 596,852.83 438,282.39 0.00 124,888,594.79
A-7 374,772.14 642,387.89 0.00 0.00 63,995,707.17
A-8 60,860.88 60,860.88 0.00 0.00 10,436,000.00
A-9 38,198.42 38,198.42 0.00 0.00 6,550,000.00
A-10 22,306.71 22,306.71 0.00 0.00 3,825,000.00
A-11 116,219.18 130,968.65 0.00 0.00 19,913,707.06
A-12 224,215.85 252,671.27 0.00 0.00 38,418,519.33
A-13 0.00 660.50 0.00 0.00 678,711.17
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 72,950.77 82,209.01 0.00 0.00 12,499,833.92
M-2 40,528.53 45,672.04 0.00 0.00 6,944,407.50
M-3 35,664.76 40,191.00 0.00 0.00 6,111,018.85
B-1 17,833.83 20,097.14 0.00 0.00 3,055,758.35
B-2 6,485.03 7,308.05 0.00 0.00 1,111,184.86
B-3 12,968.12 14,613.91 0.00 0.00 2,222,036.68
SPRED 273,776.31 273,776.31 0.00 0.00 0.00
- -------------------------------------------------------------------------------
3,008,430.15 4,941,522.04 438,282.39 0.00 543,257,615.92
===============================================================================
Run: 10/03/96 10:17:19
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-1 889.539954 29.845685 3.705455 33.551140 0.000000 859.694269
A-2 1000.000000 0.000000 4.269726 4.269726 0.000000 1000.000000
A-3 1000.000000 0.000000 4.790423 4.790423 0.000000 1000.000000
A-4 1000.000000 0.000000 4.894563 4.894563 0.000000 1000.000000
A-5 940.636518 4.539904 4.995835 9.535739 0.000000 936.096614
A-6 1007.522594 0.757079 4.071280 4.828359 3.545572 1010.311088
A-7 963.829365 4.013735 5.620879 9.634614 0.000000 959.815631
A-8 1000.000000 0.000000 5.831821 5.831821 0.000000 1000.000000
A-9 1000.000000 0.000000 5.831820 5.831820 0.000000 1000.000000
A-10 1000.000000 0.000000 5.831820 5.831820 0.000000 1000.000000
A-11 996.422827 0.737474 5.810959 6.548433 0.000000 995.685353
A-12 996.422826 0.737474 5.810959 6.548433 0.000000 995.685353
A-13 972.481839 0.945468 0.000000 0.945468 0.000000 971.536371
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 996.422826 0.737473 5.810958 6.548431 0.000000 995.685353
M-2 996.422827 0.737474 5.810958 6.548432 0.000000 995.685354
M-3 996.422825 0.737473 5.810959 6.548432 0.000000 995.685352
B-1 996.422828 0.737475 5.810958 6.548433 0.000000 995.685354
B-2 996.422832 0.737473 5.810959 6.548432 0.000000 995.685358
B-3 996.422824 0.737472 5.810960 6.548432 0.000000 995.685353
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:17:21 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 113,479.09
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 24,978.44
SUBSERVICER ADVANCES THIS MONTH 45,733.77
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 21 6,258,591.78
(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 543,257,615.92
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,834
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,091,522.31
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.12433680 % 4.70050600 % 1.17515690 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.11251710 % 4.70407768 % 1.17752090 %
BANKRUPTCY AMOUNT AVAILABLE 209,026.00
FRAUD AMOUNT AVAILABLE 11,159,169.00
SPECIAL HAZARD AMOUNT AVAILABLE 5,579,585.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.90143342
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 349.25
POOL TRADING FACTOR: 97.36524376
................................................................................
Run: 10/03/96 10:17:22 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 57,443,061.97 6.750000 % 210,264.22
A-2 760947UB5 39,034,000.00 36,978,276.93 6.750000 % 159,352.79
A-3 760947UC3 6,047,000.00 6,047,000.00 6.750000 % 0.00
A-4 760947UD1 5,000,000.00 4,921,489.51 6.750000 % 16,151.25
A-5 760947UE9 229,143.79 225,154.80 0.000000 % 813.31
R 760947UF6 100.00 0.00 6.750000 % 0.00
M-1 760947UG4 1,425,200.00 1,402,821.16 6.750000 % 4,603.75
M-2 760947UH2 570,100.00 561,148.15 6.750000 % 1,841.56
M-3 760947UJ8 570,100.00 561,148.15 6.750000 % 1,841.56
B-1 570,100.00 561,148.15 6.750000 % 1,841.56
B-2 285,000.00 280,524.86 6.750000 % 920.62
B-3 285,969.55 281,479.16 6.750000 % 923.77
SPRE 0.00 0.00 0.525851 % 0.00
- -------------------------------------------------------------------------------
114,016,713.34 109,263,252.84 398,554.39
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 322,997.42 533,261.64 0.00 0.00 57,232,797.75
A-2 207,925.69 367,278.48 0.00 0.00 36,818,924.14
A-3 34,001.77 34,001.77 0.00 0.00 6,047,000.00
A-4 27,673.12 43,824.37 0.00 0.00 4,905,338.26
A-5 0.00 813.31 0.00 0.00 224,341.49
R 0.00 0.00 0.00 0.00 0.00
M-1 7,887.94 12,491.69 0.00 0.00 1,398,217.41
M-2 3,155.29 4,996.85 0.00 0.00 559,306.59
M-3 3,155.29 4,996.85 0.00 0.00 559,306.59
B-1 3,155.29 4,996.85 0.00 0.00 559,306.59
B-2 1,577.36 2,497.98 0.00 0.00 279,604.24
B-3 1,582.73 2,506.50 0.00 0.00 280,555.39
SPRED 47,862.36 47,862.36 0.00 0.00 0.00
- -------------------------------------------------------------------------------
660,974.26 1,059,528.65 0.00 0.00 108,864,698.45
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 957.384366 3.504404 5.383290 8.887694 0.000000 953.879963
A-2 947.335065 4.082410 5.326784 9.409194 0.000000 943.252655
A-3 1000.000000 0.000000 5.622915 5.622915 0.000000 1000.000000
A-4 984.297902 3.230250 5.534624 8.764874 0.000000 981.067652
A-5 982.591760 3.549343 0.000000 3.549343 0.000000 979.042417
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 984.297755 3.230248 5.534620 8.764868 0.000000 981.067506
M-2 984.297755 3.230240 5.534626 8.764866 0.000000 981.067515
M-3 984.297755 3.230240 5.534626 8.764866 0.000000 981.067515
B-1 984.297755 3.230240 5.534626 8.764866 0.000000 981.067515
B-2 984.297754 3.230246 5.534596 8.764842 0.000000 981.067509
B-3 984.297664 3.230169 5.534610 8.764779 0.000000 981.067355
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:17:23 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1996-S8 (POOL # 4200)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4200
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 23,314.88
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,757.25
SUBSERVICER ADVANCES THIS MONTH 18,611.90
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,877,766.61
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 108,864,698.45
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 380
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 39,947.29
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.65413310 % 2.31581200 % 1.03005480 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.65290420 % 2.31188863 % 1.03043310 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,140,167.00
SPECIAL HAZARD AMOUNT AVAILABLE 644,114.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.57862803
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 170.02
POOL TRADING FACTOR: 95.48135116
................................................................................
Run: 10/03/96 10:17:28 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 126,846,538.00 127,366,025.16 0.000000 % 134,623.50
A-2 760947WF4 20,813,863.00 20,468,629.37 7.250000 % 108,531.51
A-3 760947WG2 6,939,616.00 6,862,430.33 7.250000 % 28,792.31
A-4 760947WH0 3,076,344.00 3,003,537.38 6.100000 % 24,411.53
A-5 760947WJ6 74,488,122.00 74,488,122.00 6.300000 % 0.00
A-6 760947WK3 22,340,000.00 18,780,418.63 7.250000 % 479,261.51
A-7 760947WL1 30,014,887.00 29,929,679.64 7.250000 % 21,881.06
A-8 760947WM9 49,964,458.00 49,221,278.87 7.250000 % 277,225.53
A-9 760947WN7 16,853,351.00 16,853,351.00 7.250000 % 0.00
A-10 760947WP2 18,008,933.00 17,937,926.86 7.250000 % 18,234.22
A-11 760947WQ0 7,003,473.00 7,003,473.00 7.250000 % 0.00
A-12 760947WR8 95,117,613.00 93,341,442.15 7.250000 % 521,391.00
A-13 760947WS6 11,709,319.00 11,994,753.15 7.250000 % 0.00
A-14 760947WT4 67,096,213.00 65,508,273.53 6.730000 % 532,424.51
A-15 760947WU1 1,955,837.23 1,946,997.55 0.000000 % 1,899.83
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 13,145,775.05 7.250000 % 9,610.64
M-2 760947WY3 7,909,900.00 7,887,445.09 7.250000 % 5,766.37
M-3 760947WZ0 5,859,200.00 5,842,566.69 7.250000 % 4,271.40
B-1 3,222,600.00 3,213,451.56 7.250000 % 2,349.30
B-2 1,171,800.00 1,168,473.45 7.250000 % 854.25
B-3 2,343,649.31 2,336,995.99 7.250000 % 1,708.55
SPRE 0.00 0.00 0.373956 % 0.00
- -------------------------------------------------------------------------------
585,919,116.54 578,301,046.45 2,173,237.02
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 563,075.20 697,698.70 295,977.13 0.00 127,527,378.79
A-2 123,565.98 232,097.49 0.00 0.00 20,360,097.86
A-3 41,427.44 70,219.75 0.00 0.00 6,833,638.02
A-4 15,255.80 39,667.33 0.00 0.00 2,979,125.85
A-5 390,750.69 390,750.69 0.00 0.00 74,488,122.00
A-6 113,374.52 592,636.03 0.00 0.00 18,301,157.12
A-7 180,680.91 202,561.97 0.00 0.00 29,907,798.58
A-8 297,141.34 574,366.87 0.00 0.00 48,944,053.34
A-9 101,741.11 101,741.11 0.00 0.00 16,853,351.00
A-10 108,288.52 126,522.74 0.00 0.00 17,919,692.64
A-11 42,278.90 42,278.90 0.00 0.00 7,003,473.00
A-12 563,488.04 1,084,879.04 0.00 0.00 92,820,051.15
A-13 0.00 0.00 72,410.49 0.00 12,067,163.64
A-14 367,099.16 899,523.67 0.00 0.00 64,975,849.02
A-15 0.00 1,899.83 0.00 0.00 1,945,097.72
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 79,359.04 88,969.68 0.00 0.00 13,136,164.41
M-2 47,615.30 53,381.67 0.00 0.00 7,881,678.72
M-3 35,270.68 39,542.08 0.00 0.00 5,838,295.29
B-1 19,399.11 21,748.41 0.00 0.00 3,211,102.26
B-2 7,053.90 7,908.15 0.00 0.00 1,167,619.20
B-3 14,108.09 15,816.64 0.00 0.00 2,335,287.44
SPRED 180,072.20 180,072.20 0.00 0.00 0.00
- -------------------------------------------------------------------------------
3,291,045.93 5,464,282.95 368,387.62 0.00 576,496,197.05
===============================================================================
Run: 10/03/96 10:17:28
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 1004.095399 1.061310 4.439027 5.500337 2.333348 1005.367437
A-2 983.413284 5.214386 5.936715 11.151101 0.000000 978.198899
A-3 988.877530 4.148977 5.969702 10.118679 0.000000 984.728553
A-4 976.333394 7.935241 4.959068 12.894309 0.000000 968.398154
A-5 1000.000000 0.000000 5.245812 5.245812 0.000000 1000.000000
A-6 840.663323 21.453067 5.074956 26.528023 0.000000 819.210256
A-7 997.161163 0.729007 6.019710 6.748717 0.000000 996.432157
A-8 985.125844 5.548455 5.947054 11.495509 0.000000 979.577390
A-9 1000.000000 0.000000 6.036848 6.036848 0.000000 1000.000000
A-10 996.057171 1.012510 6.013045 7.025555 0.000000 995.044661
A-11 1000.000000 0.000000 6.036848 6.036848 0.000000 1000.000000
A-12 981.326583 5.481540 5.924119 11.405659 0.000000 975.845043
A-13 1024.376665 0.000000 0.000000 0.000000 6.184005 1030.560671
A-14 976.333396 7.935239 5.471235 13.406474 0.000000 968.398157
A-15 995.480360 0.971364 0.000000 0.971364 0.000000 994.508996
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 997.161163 0.729007 6.019710 6.748717 0.000000 996.432157
M-2 997.161164 0.729007 6.019709 6.748716 0.000000 996.432157
M-3 997.161164 0.729007 6.019709 6.748716 0.000000 996.432156
B-1 997.161162 0.729008 6.019708 6.748716 0.000000 996.432154
B-2 997.161162 0.729007 6.019713 6.748720 0.000000 996.432156
B-3 997.161128 0.729008 6.019710 6.748718 0.000000 996.432116
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:17:30 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 120,520.00
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 20,732.91
SUBSERVICER ADVANCES THIS MONTH 56,429.49
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 23 6,063,831.21
(B) TWO MONTHLY PAYMENTS: 4 999,169.35
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 861,033.44
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 576,496,197.05
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,994
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,381,876.32
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.17116820 % 4.66306900 % 1.16576280 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.15715200 % 4.65851094 % 1.16856600 %
BANKRUPTCY AMOUNT AVAILABLE 202,281.00
FRAUD AMOUNT AVAILABLE 11,718,382.00
SPECIAL HAZARD AMOUNT AVAILABLE 5,859,191.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.89314062
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 351.47
POOL TRADING FACTOR: 98.39177128
................................................................................
Run: 10/03/96 10:17:32 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 110,123,000.00 107,391,522.12 7.000000 % 563,239.43
A-2 760947WA5 1,458,253.68 1,437,478.55 0.000000 % 5,206.15
R 760947WB3 100.00 0.00 7.000000 % 0.00
M-1 760947WC1 1,442,000.00 1,423,687.15 7.000000 % 4,668.53
M-2 760947WD9 865,000.00 854,014.84 7.000000 % 2,800.47
M-3 760947WE7 288,000.00 284,342.50 7.000000 % 932.41
B-1 576,700.00 569,376.13 7.000000 % 1,867.09
B-2 288,500.00 284,836.16 7.000000 % 934.03
B-3 288,451.95 284,788.86 7.000000 % 933.87
SPRE 0.00 0.00 0.242653 % 0.00
- -------------------------------------------------------------------------------
115,330,005.63 112,530,046.31 580,581.98
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 626,119.05 1,189,358.48 0.00 0.00 106,828,282.69
A-2 0.00 5,206.15 0.00 0.00 1,432,272.40
R 0.00 0.00 0.00 0.00 0.00
M-1 8,300.45 12,968.98 0.00 0.00 1,419,018.62
M-2 4,979.11 7,779.58 0.00 0.00 851,214.37
M-3 1,657.78 2,590.19 0.00 0.00 283,410.09
B-1 3,319.60 5,186.69 0.00 0.00 567,509.04
B-2 1,660.66 2,594.69 0.00 0.00 283,902.13
B-3 1,660.39 2,594.26 0.00 0.00 283,854.99
SPRED 22,742.71 22,742.71 0.00 0.00 0.00
- -------------------------------------------------------------------------------
670,439.75 1,251,021.73 0.00 0.00 111,949,464.33
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 975.196118 5.114639 5.685634 10.800273 0.000000 970.081479
A-2 985.753418 3.570126 0.000000 3.570126 0.000000 982.183292
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 987.300381 3.237538 5.756207 8.993745 0.000000 984.062843
M-2 987.300393 3.237538 5.756197 8.993735 0.000000 984.062856
M-3 987.300347 3.237535 5.756181 8.993716 0.000000 984.062813
B-1 987.300381 3.237541 5.756199 8.993740 0.000000 984.062840
B-2 987.300381 3.237539 5.756187 8.993726 0.000000 984.062842
B-3 987.300866 3.237524 5.756210 8.993734 0.000000 984.063342
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:17:32 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 23,396.29
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,919.88
SUBSERVICER ADVANCES THIS MONTH 2,345.30
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 244,049.45
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 111,949,464.33
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 403
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 211,347.55
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.66850290 % 2.30622500 % 1.02527210 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.66213990 % 2.28106771 % 1.02723040 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,153,300.00
SPECIAL HAZARD AMOUNT AVAILABLE 643,800.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.45340213
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 171.08
POOL TRADING FACTOR: 97.06881025
................................................................................
Run: 10/03/96 10:17:34 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 77,683,876.37 5.837500 % 3,442,713.17
R 0.00 293,903.29 0.000000 % 0.00
- -------------------------------------------------------------------------------
91,183,371.00 77,977,779.66 3,442,713.17
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 376,521.49 3,819,234.66 0.00 0.00 74,241,163.20
R 0.00 0.00 104,235.52 0.00 398,138.81
- -------------------------------------------------------------------------------
376,521.49 3,819,234.66 104,235.52 0.00 74,639,302.01
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 851.952231 37.755932 4.129278 41.885210 0.000000 814.196299
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:17:34 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 17,435.37
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 16,401.82
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 2,321,792.02
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 74,639,302.01
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 276
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,275,838.58
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 99.62309350 % 0.37690650 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 99.46658290 % 0.53341710 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.05439321
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 340.82
POOL TRADING FACTOR: 81.85626523
................................................................................
Run: 10/03/96 10:17:35 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-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 186,575,068.00 184,439,426.20 7.500000 % 838,737.53
A-2 760947XD8 75,497,074.00 74,251,013.46 7.500000 % 489,369.40
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 6,309,708.94 0.000000 % 5,601.35
R 760947XL0 100.00 0.00 7.500000 % 0.00
M-1 760947XM8 9,380,900.00 9,361,149.02 7.500000 % 6,711.80
M-2 760947XN6 6,700,600.00 6,686,492.24 7.500000 % 4,794.12
M-3 760947XP1 5,896,500.00 5,884,085.24 7.500000 % 4,218.80
B-1 2,948,300.00 2,942,092.51 7.500000 % 2,109.44
B-2 1,072,100.00 1,069,842.75 7.500000 % 767.06
B-3 2,144,237.43 2,139,722.84 7.500000 % 1,534.14
SPRE 0.00 0.00 0.219829 % 0.00
- -------------------------------------------------------------------------------
536,050,225.54 532,586,459.20 1,353,843.64
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 1,152,375.68 1,991,113.21 0.00 0.00 183,600,688.67
A-2 463,919.58 953,288.98 0.00 0.00 73,761,644.06
A-3 208,444.98 208,444.98 0.00 0.00 33,361,926.00
A-4 433,210.63 433,210.63 0.00 0.00 69,336,000.00
A-5 526,736.79 526,736.79 0.00 0.00 84,305,000.00
A-6 236,824.47 236,824.47 0.00 0.00 37,904,105.00
A-7 91,195.00 91,195.00 0.00 0.00 14,595,895.00
A-8 0.00 5,601.35 0.00 0.00 6,304,107.59
R 0.00 0.00 0.00 0.00 0.00
M-1 58,488.36 65,200.16 0.00 0.00 9,354,437.22
M-2 41,777.14 46,571.26 0.00 0.00 6,681,698.12
M-3 36,763.70 40,982.50 0.00 0.00 5,879,866.44
B-1 18,382.17 20,491.61 0.00 0.00 2,939,983.07
B-2 6,684.37 7,451.43 0.00 0.00 1,069,075.69
B-3 13,368.97 14,903.11 0.00 0.00 2,138,188.70
SPRED 97,533.47 97,533.47 0.00 0.00 0.00
- -------------------------------------------------------------------------------
3,385,705.31 4,739,548.95 0.00 0.00 531,232,615.56
===============================================================================
Run: 10/03/96 10:17:35
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-1 988.553445 4.495443 6.176472 10.671915 0.000000 984.058002
A-2 983.495247 6.481965 6.144868 12.626833 0.000000 977.013282
A-3 1000.000000 0.000000 6.247990 6.247990 0.000000 1000.000000
A-4 1000.000000 0.000000 6.247990 6.247990 0.000000 1000.000000
A-5 1000.000000 0.000000 6.247990 6.247990 0.000000 1000.000000
A-6 1000.000000 0.000000 6.247990 6.247990 0.000000 1000.000000
A-7 1000.000000 0.000000 6.247990 6.247990 0.000000 1000.000000
A-8 996.413509 0.884551 0.000000 0.884551 0.000000 995.528957
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 997.894554 0.715475 6.234835 6.950310 0.000000 997.179079
M-2 997.894553 0.715476 6.234836 6.950312 0.000000 997.179077
M-3 997.894554 0.715475 6.234834 6.950309 0.000000 997.179079
B-1 997.894553 0.715477 6.234837 6.950314 0.000000 997.179076
B-2 997.894553 0.715474 6.234838 6.950312 0.000000 997.179078
B-3 997.894548 0.715476 6.234837 6.950313 0.000000 997.179076
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:17:36 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 111,516.08
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,888.27
SUBSERVICER ADVANCES THIS MONTH 60,171.18
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 26 6,264,062.90
(B) TWO MONTHLY PAYMENTS: 7 2,216,981.87
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 531,232,615.56
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,840
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 971,517.48
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.66376110 % 4.16733700 % 1.16890170 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.65389120 % 4.12550004 % 1.17106370 %
BANKRUPTCY AMOUNT AVAILABLE 186,508.00
FRAUD AMOUNT AVAILABLE 10,721,005.00
SPECIAL HAZARD AMOUNT AVAILABLE 5,665,909.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.92421117
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 353.01
POOL TRADING FACTOR: 99.10127638
................................................................................
Run: 10/03/96 10:17:38 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-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 76,470,139.04 7.000000 % 1,385,641.94
A-2 760947XR7 13,800,000.00 13,800,000.00 7.000000 % 0.00
A-3 760947XS5 18,350,000.00 18,350,000.00 7.000000 % 0.00
A-4 760947XT3 18,245,000.00 18,245,000.00 7.000000 % 0.00
A-5 760947XU0 20,000,000.00 19,796,554.70 7.000000 % 68,701.78
A-6 760947XV8 2,531,159.46 2,498,673.32 0.000000 % 11,334.50
R 760947XW6 100.00 0.00 7.000000 % 0.00
M-1 760947XX4 2,368,100.00 2,344,009.62 7.000000 % 8,134.63
M-2 760947XY2 789,000.00 780,973.59 7.000000 % 2,710.28
M-3 760947XZ9 394,500.00 390,486.80 7.000000 % 1,355.14
B-1 789,000.00 780,973.59 7.000000 % 2,710.28
B-2 394,500.00 390,486.80 7.000000 % 1,355.14
B-3 394,216.33 390,206.05 7.000000 % 1,354.18
SPRE 0.00 0.00 0.366567 % 0.00
- -------------------------------------------------------------------------------
157,805,575.79 154,237,503.51 1,483,297.87
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 445,933.46 1,831,575.40 0.00 0.00 75,084,497.10
A-2 80,474.31 80,474.31 0.00 0.00 13,800,000.00
A-3 107,007.51 107,007.51 0.00 0.00 18,350,000.00
A-4 106,395.21 106,395.21 0.00 0.00 18,245,000.00
A-5 115,443.05 184,144.83 0.00 0.00 19,727,852.92
A-6 0.00 11,334.50 0.00 0.00 2,487,338.82
R 0.00 0.00 0.00 0.00 0.00
M-1 13,669.03 21,803.66 0.00 0.00 2,335,874.99
M-2 4,554.23 7,264.51 0.00 0.00 778,263.31
M-3 2,277.11 3,632.25 0.00 0.00 389,131.66
B-1 4,554.23 7,264.51 0.00 0.00 778,263.31
B-2 2,277.11 3,632.25 0.00 0.00 389,131.66
B-3 2,275.47 3,629.65 0.00 0.00 388,851.87
SPRED 47,100.33 47,100.33 0.00 0.00 0.00
- -------------------------------------------------------------------------------
931,961.05 2,415,258.92 0.00 0.00 152,754,205.64
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 958.873217 17.374821 5.591642 22.966463 0.000000 941.498396
A-2 1000.000000 0.000000 5.831472 5.831472 0.000000 1000.000000
A-3 1000.000000 0.000000 5.831472 5.831472 0.000000 1000.000000
A-4 1000.000000 0.000000 5.831472 5.831472 0.000000 1000.000000
A-5 989.827735 3.435089 5.772153 9.207242 0.000000 986.392646
A-6 987.165510 4.477987 0.000000 4.477987 0.000000 982.687523
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 989.827127 3.435087 5.772151 9.207238 0.000000 986.392040
M-2 989.827110 3.435082 5.772155 9.207237 0.000000 986.392028
M-3 989.827123 3.435082 5.772142 9.207224 0.000000 986.392041
B-1 989.827110 3.435082 5.772155 9.207237 0.000000 986.392028
B-2 989.827123 3.435082 5.772142 9.207224 0.000000 986.392041
B-3 989.827210 3.435094 5.772135 9.207229 0.000000 986.392084
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:17:39 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 32,128.97
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,270.17
SUBSERVICER ADVANCES THIS MONTH 21,084.70
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 2,173,032.28
(B) TWO MONTHLY PAYMENTS: 1 63,759.86
(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 152,754,205.64
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 623
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 946,702.80
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.65402950 % 2.31679000 % 1.02918050 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.63297910 % 2.29340328 % 1.03565530 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,578,056.00
SPECIAL HAZARD AMOUNT AVAILABLE 789,028.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.56677529
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 165.50
POOL TRADING FACTOR: 96.79899134
................................................................................
Run: 10/03/96 10:17:40 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 31,094,068.86 7.500000 % 128,437.90
A-2 760947YB1 105,040,087.00 103,423,257.86 7.500000 % 353,893.87
A-3 760947YC9 2,560,000.00 2,560,000.00 7.500000 % 0.00
A-4 760947YD7 33,579,740.00 33,498,621.07 7.500000 % 27,626.67
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 10,336,933.39 8.000000 % 35,370.93
A-12 760947YM7 59,143,468.00 58,233,102.39 7.000000 % 199,262.12
A-13 760947YN5 16,215,000.00 15,965,410.68 6.037500 % 54,630.47
A-14 760947YP0 0.00 0.00 2.962500 % 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 9,591,992.82 0.000000 % 11,893.93
A-19 760947H53 0.00 0.00 0.209133 % 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 10,998,267.03 7.500000 % 9,070.39
M-2 760947YX3 3,675,000.00 3,666,122.26 7.500000 % 3,023.49
M-3 760947YY1 1,837,500.00 1,833,061.14 7.500000 % 1,511.74
B-1 2,756,200.00 2,749,541.82 7.500000 % 2,267.58
B-2 1,286,200.00 1,283,092.91 7.500000 % 1,058.18
B-3 1,470,031.75 1,466,480.57 7.500000 % 1,209.41
- -------------------------------------------------------------------------------
367,497,079.85 363,779,464.80 829,256.68
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 194,291.06 322,728.96 0.00 0.00 30,965,630.96
A-2 646,239.46 1,000,133.33 0.00 0.00 103,069,363.99
A-3 16,000.00 16,000.00 0.00 0.00 2,560,000.00
A-4 209,315.89 236,942.56 0.00 0.00 33,470,994.40
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-7 169,852.39 169,852.39 0.00 0.00 27,457,512.00
A-8 81,242.90 81,242.90 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 68,896.27 104,267.20 0.00 0.00 10,301,562.46
A-12 339,611.17 538,873.29 0.00 0.00 58,033,840.27
A-13 80,306.60 134,937.07 0.00 0.00 15,910,780.21
A-14 39,405.10 39,405.10 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 15,183.84 15,183.84 0.00 0.00 2,430,000.00
A-18 0.00 11,893.93 0.00 0.00 9,580,098.89
A-19 63,383.29 63,383.29 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 68,722.59 77,792.98 0.00 0.00 10,989,196.64
M-2 22,907.73 25,931.22 0.00 0.00 3,663,098.77
M-3 11,453.87 12,965.61 0.00 0.00 1,831,549.40
B-1 17,180.50 19,448.08 0.00 0.00 2,747,274.24
B-2 8,017.40 9,075.58 0.00 0.00 1,282,034.73
B-3 9,163.29 10,372.70 0.00 0.00 1,465,271.16
- -------------------------------------------------------------------------------
2,274,370.85 3,103,627.53 0.00 0.00 362,950,208.12
===============================================================================
Run: 10/03/96 10:17:40
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-1 981.478024 4.054116 6.132758 10.186874 0.000000 977.423908
A-2 984.607504 3.369132 6.152313 9.521445 0.000000 981.238372
A-3 1000.000000 0.000000 6.250000 6.250000 0.000000 1000.000000
A-4 997.584290 0.822718 6.233398 7.056116 0.000000 996.761571
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 6.186008 6.186008 0.000000 1000.000000
A-8 1000.000000 0.000000 6.248493 6.248493 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-11 984.607504 3.369131 6.562467 9.931598 0.000000 981.238373
A-12 984.607504 3.369131 5.742159 9.111290 0.000000 981.238372
A-13 984.607504 3.369132 4.952612 8.321744 0.000000 981.238373
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 6.248494 6.248494 0.000000 1000.000000
A-18 994.004540 1.232551 0.000000 1.232551 0.000000 992.771989
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 997.584289 0.822719 6.233398 7.056117 0.000000 996.761571
M-2 997.584288 0.822718 6.233396 7.056114 0.000000 996.761570
M-3 997.584294 0.822716 6.233399 7.056115 0.000000 996.761578
B-1 997.584290 0.822720 6.233401 7.056121 0.000000 996.761570
B-2 997.584287 0.822718 6.233401 7.056119 0.000000 996.761569
B-3 997.584283 0.822717 6.233396 7.056113 0.000000 996.761573
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:17:42 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S14 (POOL # 4208)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4208
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 75,715.90
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 22,576.41
SUBSERVICER ADVANCES THIS MONTH 31,241.45
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 16 3,999,324.08
(B) TWO MONTHLY PAYMENTS: 1 364,761.23
(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 362,950,208.12
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,418
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 528,280.22
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.78956980 % 4.65783000 % 1.55260020 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.78033840 % 4.54162704 % 1.55490800 %
BANKRUPTCY AMOUNT AVAILABLE 111,281.00
FRAUD AMOUNT AVAILABLE 7,349,942.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,674,971.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.83924949
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 340.12
POOL TRADING FACTOR: 98.76274616
................................................................................
Run: 10/03/96 10:17:47 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-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 35,269,169.32 7.750000 % 948,365.71
A-2 760947ZU8 108,005,000.00 106,268,594.26 7.500000 % 729,026.61
A-3 760947ZV6 22,739,000.00 22,391,718.85 6.037500 % 145,805.32
A-4 760947ZW4 0.00 0.00 2.962500 % 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 1,978,553.19 7.750000 % 11,103.64
A-8 760947A27 4,558,000.00 4,505,765.54 7.750000 % 21,930.54
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 10,194,364.39 7.750000 % 53,829.78
A-18 760947B42 12,069,000.00 12,069,000.00 7.750000 % 0.00
A-19 760947B59 8,230,000.00 8,336,635.61 7.750000 % 0.00
A-20 760947B67 41,182,000.00 41,128,264.05 7.750000 % 27,245.55
A-21 760947B75 10,625,000.00 10,611,136.07 7.750000 % 7,029.38
A-22 760947B83 5,391,778.36 5,333,606.17 0.000000 % 5,495.96
R-I 760947B91 100.00 0.00 7.750000 % 0.00
R-II 760947C25 100.00 0.00 7.750000 % 0.00
M-1 760947C33 10,108,600.00 10,095,409.89 7.750000 % 6,687.74
M-2 760947C41 6,317,900.00 6,309,656.15 7.750000 % 4,179.85
M-3 760947C58 5,559,700.00 5,552,445.48 7.750000 % 3,678.24
B-1 2,527,200.00 2,523,902.40 7.750000 % 1,671.97
B-2 1,263,600.00 1,261,951.20 7.750000 % 835.98
B-3 2,022,128.94 2,019,490.40 7.750000 % 1,337.81
SPRE 0.00 0.00 0.340193 % 0.00
- -------------------------------------------------------------------------------
505,431,107.30 500,847,662.97 1,968,224.08
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 227,733.54 1,176,099.25 0.00 0.00 34,320,803.61
A-2 664,043.08 1,393,069.69 0.00 0.00 105,539,567.65
A-3 112,635.33 258,440.65 0.00 0.00 22,245,913.53
A-4 55,268.27 55,268.27 0.00 0.00 0.00
A-5 182,309.01 182,309.01 0.00 0.00 25,743,000.00
A-6 482,582.68 482,582.68 0.00 0.00 77,229,000.00
A-7 12,775.55 23,879.19 0.00 0.00 1,967,449.55
A-8 29,093.80 51,024.34 0.00 0.00 4,483,835.00
A-9 34,659.59 34,659.59 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 33,050.75 33,050.75 0.00 0.00 5,667,000.00
A-13 96,099.12 96,099.12 0.00 0.00 15,379,000.00
A-14 64,100.24 64,100.24 0.00 0.00 9,617,000.00
A-15 95,813.76 95,813.76 0.00 0.00 14,375,000.00
A-16 293,471.31 293,471.31 0.00 0.00 45,450,000.00
A-17 65,825.16 119,654.94 0.00 0.00 10,140,534.61
A-18 77,929.71 77,929.71 0.00 0.00 12,069,000.00
A-19 0.00 0.00 53,829.78 0.00 8,390,465.39
A-20 265,565.80 292,811.35 0.00 0.00 41,101,018.50
A-21 68,516.26 75,545.64 0.00 0.00 10,604,106.69
A-22 0.00 5,495.96 0.00 0.00 5,328,110.21
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 65,186.21 71,873.95 0.00 0.00 10,088,722.15
M-2 40,741.54 44,921.39 0.00 0.00 6,305,476.30
M-3 35,852.22 39,530.46 0.00 0.00 5,548,767.24
B-1 16,296.87 17,968.84 0.00 0.00 2,522,230.43
B-2 8,148.44 8,984.42 0.00 0.00 1,261,115.22
B-3 13,039.88 14,377.69 0.00 0.00 2,018,152.59
SPRED 141,958.44 141,958.44 0.00 0.00 0.00
- -------------------------------------------------------------------------------
3,287,691.56 5,255,915.64 53,829.78 0.00 498,933,268.67
===============================================================================
Run: 10/03/96 10:17:47
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-1 939.809457 25.270883 6.068363 31.339246 0.000000 914.538574
A-2 983.922913 6.749934 6.148262 12.898196 0.000000 977.172980
A-3 984.727510 6.412125 4.953399 11.365524 0.000000 978.315385
A-5 1000.000000 0.000000 7.081887 7.081887 0.000000 1000.000000
A-6 1000.000000 0.000000 6.248724 6.248724 0.000000 1000.000000
A-7 986.809571 5.537975 6.371845 11.909820 0.000000 981.271596
A-8 988.540048 4.811439 6.383019 11.194458 0.000000 983.728609
A-9 1000.000000 0.000000 6.665306 6.665306 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 5.832142 5.832142 0.000000 1000.000000
A-13 1000.000000 0.000000 6.248724 6.248724 0.000000 1000.000000
A-14 1000.000000 0.000000 6.665305 6.665305 0.000000 1000.000000
A-15 1000.000000 0.000000 6.665305 6.665305 0.000000 1000.000000
A-16 1000.000000 0.000000 6.457015 6.457015 0.000000 1000.000000
A-17 989.648033 5.225685 6.390172 11.615857 0.000000 984.422348
A-18 1000.000000 0.000000 6.457015 6.457015 0.000000 1000.000000
A-19 1012.956939 0.000000 0.000000 0.000000 6.540678 1019.497617
A-20 998.695159 0.661589 6.448589 7.110178 0.000000 998.033571
A-21 998.695160 0.661589 6.448589 7.110178 0.000000 998.033571
A-22 989.210946 1.019322 0.000000 1.019322 0.000000 988.191623
R-I 0.000000 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-1 998.695160 0.661589 6.448589 7.110178 0.000000 998.033570
M-2 998.695160 0.661589 6.448589 7.110178 0.000000 998.033571
M-3 998.695160 0.661590 6.448589 7.110179 0.000000 998.033570
B-1 998.695157 0.661590 6.448587 7.110177 0.000000 998.033567
B-2 998.695157 0.661586 6.448591 7.110177 0.000000 998.033571
B-3 998.695167 0.661590 6.448590 7.110180 0.000000 998.033582
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:17:49 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 104,338.40
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,614.45
SUBSERVICER ADVANCES THIS MONTH 136,214.71
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 63 17,986,219.77
(B) TWO MONTHLY PAYMENTS: 3 888,866.16
(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 498,933,268.67
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,816
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,581,865.97
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.39716090 % 4.43125900 % 1.17158010 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.37921920 % 4.39797606 % 1.17533180 %
BANKRUPTCY AMOUNT AVAILABLE 180,309.00
FRAUD AMOUNT AVAILABLE 10,108,622.00
SPECIAL HAZARD AMOUNT AVAILABLE 6,547,191.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.29432141
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 353.05
POOL TRADING FACTOR: 98.71439677
................................................................................
Run: 10/03/96 10:17:51 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-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 19,534,996.00 7.750000 % 289,286.44
A-2 760947E23 57,937,351.00 57,655,684.58 7.750000 % 1,218,116.88
A-3 760947E31 32,313,578.00 32,313,578.00 7.750000 % 0.00
A-4 760947E49 49,946,015.00 49,783,646.94 7.750000 % 702,189.78
A-5 760947E56 17,641,789.00 17,630,963.94 7.750000 % 10,855.79
A-6 760947E64 16,661,690.00 16,651,466.33 7.750000 % 10,252.69
A-7 760947E72 20,493,335.00 20,416,925.50 8.000000 % 330,446.59
A-8 760947E80 19,268,210.00 19,268,210.00 7.500000 % 0.00
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 4,875,016.34 7.750000 % 110,191.34
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 1,883,298.00 7.750000 % 0.00
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 1,148,715.50 7.500000 % 330,446.59
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 5,425,830.05 7.750000 % 471,009.23
A-21 760947G96 19,601,988.00 19,601,988.00 7.750000 % 0.00
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 1,117,429.94 0.000000 % 1,056.75
R 760947F97 100.00 0.00 7.750000 % 0.00
M-1 760947G21 7,283,700.00 7,279,230.70 7.750000 % 4,481.99
M-2 760947G39 4,552,300.00 4,549,506.69 7.750000 % 2,801.23
M-3 760947G47 4,006,000.00 4,003,541.91 7.750000 % 2,465.07
B-1 1,820,900.00 1,819,782.69 7.750000 % 1,120.48
B-2 910,500.00 909,941.31 7.750000 % 560.27
B-3 1,456,687.10 1,455,793.80 7.750000 % 896.36
SPRE 0.00 0.00 0.584998 % 0.00
- -------------------------------------------------------------------------------
364,183,311.55 363,350,731.22 3,486,177.48
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 126,142.89 415,429.33 0.00 0.00 19,245,709.56
A-2 372,298.74 1,590,415.62 0.00 0.00 56,437,567.70
A-3 208,657.73 208,657.73 0.00 0.00 32,313,578.00
A-4 321,466.81 1,023,656.59 0.00 0.00 49,081,457.16
A-5 113,848.02 124,703.81 0.00 0.00 17,620,108.15
A-6 107,523.13 117,775.82 0.00 0.00 16,641,213.64
A-7 136,090.58 466,537.17 0.00 0.00 20,086,478.91
A-8 120,406.62 120,406.62 0.00 0.00 19,268,210.00
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 31,479.33 141,670.67 0.00 0.00 4,764,825.00
A-12 31,666.67 31,666.67 0.00 0.00 5,000,000.00
A-13 0.00 0.00 0.00 0.00 291,667.00
A-14 12,160.98 12,160.98 0.00 0.00 1,883,298.00
A-15 8,395.83 8,395.83 0.00 0.00 1,300,000.00
A-16 121,954.86 121,954.86 0.00 0.00 18,886,422.00
A-17 7,178.30 337,624.89 0.00 0.00 818,268.91
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 35,036.09 506,045.32 0.00 0.00 4,954,820.82
A-21 126,575.47 126,575.47 0.00 0.00 19,601,988.00
A-22 95,034.59 95,034.59 0.00 0.00 14,717,439.00
A-23 54,019.36 54,019.36 0.00 0.00 8,365,657.00
A-24 0.00 1,056.75 0.00 0.00 1,116,373.19
R 0.00 0.00 0.00 0.00 0.00
M-1 47,004.01 51,486.00 0.00 0.00 7,274,748.71
M-2 29,377.42 32,178.65 0.00 0.00 4,546,705.46
M-3 25,851.98 28,317.05 0.00 0.00 4,001,076.84
B-1 11,750.84 12,871.32 0.00 0.00 1,818,662.21
B-2 5,875.74 6,436.01 0.00 0.00 909,381.04
B-3 9,400.46 10,296.82 0.00 0.00 1,454,897.44
SPRED 177,103.81 177,103.81 0.00 0.00 0.00
- -------------------------------------------------------------------------------
2,514,097.48 6,000,274.96 0.00 0.00 359,864,553.74
===============================================================================
Run: 10/03/96 10:17:51
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-1 996.587472 14.758091 6.435242 21.193333 0.000000 981.829381
A-2 995.138431 21.024725 6.425885 27.450610 0.000000 974.113706
A-3 1000.000000 0.000000 6.457277 6.457277 0.000000 1000.000000
A-4 996.749129 14.058975 6.436285 20.495260 0.000000 982.690154
A-5 999.386397 0.615345 6.453315 7.068660 0.000000 998.771052
A-6 999.386397 0.615345 6.453315 7.068660 0.000000 998.771051
A-7 996.271495 16.124588 6.640724 22.765312 0.000000 980.146907
A-8 1000.000000 0.000000 6.248978 6.248978 0.000000 1000.000000
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-11 994.800596 22.485753 6.423703 28.909456 0.000000 972.314843
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 1000.000000 0.000000 6.457279 6.457279 0.000000 1000.000000
A-15 1000.000000 0.000000 6.458331 6.458331 0.000000 1000.000000
A-16 1000.000000 0.000000 6.457277 6.457277 0.000000 1000.000000
A-17 937.631262 269.724793 5.859239 275.584032 0.000000 667.906469
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-20 980.322127 85.100485 6.330212 91.430697 0.000000 895.221642
A-21 1000.000000 0.000000 6.457277 6.457277 0.000000 1000.000000
A-22 1000.000000 0.000000 6.457278 6.457278 0.000000 1000.000000
A-23 1000.000000 0.000000 6.457276 6.457276 0.000000 1000.000000
A-24 999.101861 0.944848 0.000000 0.944848 0.000000 998.157013
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 999.386397 0.615345 6.453315 7.068660 0.000000 998.771052
M-2 999.386396 0.615344 6.453314 7.068658 0.000000 998.771052
M-3 999.386398 0.615344 6.453315 7.068659 0.000000 998.771053
B-1 999.386397 0.615344 6.453314 7.068658 0.000000 998.771053
B-2 999.386392 0.615343 6.453311 7.068654 0.000000 998.771049
B-3 999.386759 0.615348 6.453315 7.068663 0.000000 998.771418
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:17:53 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S16 (POOL # 4214)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4214
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 75,654.96
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 49.92
SUBSERVICER ADVANCES THIS MONTH 23,571.37
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 2,485,281.65
(B) TWO MONTHLY PAYMENTS: 1 499,719.70
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 359,864,553.74
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,329
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,262,249.04
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.47378330 % 4.37074100 % 1.15547570 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.42353360 % 4.39680175 % 1.16598240 %
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 8.59533061
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 354.55
POOL TRADING FACTOR: 98.81412528
................................................................................
Run: 10/03/96 10:17:54 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S17 (POOL # 4215)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4215
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947C66 25,652,000.00 25,377,057.72 7.250000 % 290,322.41
A-2 760947C74 26,006,000.00 25,733,095.58 7.250000 % 424,897.38
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 17,197,393.12 7.250000 % 53,459.04
A-7 760947D40 1,820,614.04 1,813,246.18 0.000000 % 8,501.85
R 760947D57 100.00 0.00 7.250000 % 0.00
M-1 760947D65 1,515,800.00 1,511,176.55 7.250000 % 4,697.57
M-2 760947D73 606,400.00 604,550.38 7.250000 % 1,879.28
M-3 760947D81 606,400.00 604,550.38 7.250000 % 1,879.28
B-1 606,400.00 604,550.38 7.250000 % 1,879.28
B-2 303,200.00 302,275.19 7.250000 % 939.64
B-3 303,243.02 302,318.07 7.250000 % 939.78
SPRE 0.00 0.00 0.412300 % 0.00
- -------------------------------------------------------------------------------
121,261,157.06 120,641,213.55 789,395.51
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 152,806.86 443,129.27 0.00 0.00 25,086,735.31
A-2 154,950.73 579,848.11 0.00 0.00 25,308,198.20
A-3 138,475.45 138,475.45 0.00 0.00 22,997,000.00
A-4 43,450.84 43,450.84 0.00 0.00 7,216,000.00
A-5 98,619.43 98,619.43 0.00 0.00 16,378,000.00
A-6 103,553.37 157,012.41 0.00 0.00 17,143,934.08
A-7 0.00 8,501.85 0.00 0.00 1,804,744.33
R 0.00 0.00 0.00 0.00 0.00
M-1 9,099.48 13,797.05 0.00 0.00 1,506,478.98
M-2 3,640.27 5,519.55 0.00 0.00 602,671.10
M-3 3,640.27 5,519.55 0.00 0.00 602,671.10
B-1 3,640.27 5,519.55 0.00 0.00 602,671.10
B-2 1,820.14 2,759.78 0.00 0.00 301,335.55
B-3 1,820.40 2,760.18 0.00 0.00 301,378.29
SPRED 41,311.63 41,311.63 0.00 0.00 0.00
- -------------------------------------------------------------------------------
756,829.14 1,546,224.65 0.00 0.00 119,851,818.04
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 989.281838 11.317730 5.956918 17.274648 0.000000 977.964109
A-2 989.506098 16.338437 5.958268 22.296705 0.000000 973.167661
A-3 1000.000000 0.000000 6.021457 6.021457 0.000000 1000.000000
A-4 1000.000000 0.000000 6.021458 6.021458 0.000000 1000.000000
A-5 1000.000000 0.000000 6.021457 6.021457 0.000000 1000.000000
A-6 996.950326 3.099075 6.003094 9.102169 0.000000 993.851251
A-7 995.953091 4.669771 0.000000 4.669771 0.000000 991.283320
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 996.949828 3.099070 6.003087 9.102157 0.000000 993.850759
M-2 996.949835 3.099077 6.003084 9.102161 0.000000 993.850759
M-3 996.949835 3.099077 6.003084 9.102161 0.000000 993.850759
B-1 996.949835 3.099077 6.003084 9.102161 0.000000 993.850759
B-2 996.949835 3.099077 6.003100 9.102177 0.000000 993.850759
B-3 996.949806 3.099066 6.003106 9.102172 0.000000 993.850694
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:17:55 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 25,000.63
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,116.76
SUBSERVICER ADVANCES THIS MONTH 18,365.74
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 1,962,955.01
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 119,851,818.04
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 413,681.14
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.69318510 % 2.28925700 % 1.01755810 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.68165760 % 2.26264501 % 1.02110530 %
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 7.84916822
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 173.54
POOL TRADING FACTOR: 98.83776549
................................................................................
Run: 10/03/96 10:17:57 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 60,600,000.00 6.037500 % 51,070.20
A-2 760947H79 0.00 0.00 2.962500 % 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 20,015,977.00 8.000000 % 12,319.29
A-6 760947J36 48,165,041.00 48,165,041.00 7.250000 % 68,093.60
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 2,238,855.16 0.000000 % 1,803.87
R-I 760947K34 100.00 100.00 8.000000 % 100.00
R-II 760947K42 100.00 100.00 8.000000 % 100.00
M-1 760947K59 4,283,600.00 4,283,600.00 8.000000 % 2,636.44
M-2 760947K67 2,677,200.00 2,677,200.00 8.000000 % 1,647.74
M-3 760947K75 2,463,100.00 2,463,100.00 8.000000 % 1,515.97
B-1 1,070,900.00 1,070,900.00 8.000000 % 659.11
B-2 428,400.00 428,400.00 8.000000 % 263.67
B-3 856,615.33 856,615.33 8.000000 % 527.22
SPRE 0.00 0.00 0.304817 % 0.00
- -------------------------------------------------------------------------------
214,178,435.49 214,178,435.49 140,737.11
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 304,881.52 355,951.72 0.00 0.00 60,548,929.80
A-2 149,600.25 149,600.25 0.00 0.00 0.00
A-3 218,032.00 218,032.00 0.00 0.00 33,761,149.00
A-4 33,214.92 33,214.92 0.00 0.00 4,982,438.00
A-5 133,434.50 145,753.79 0.00 0.00 20,003,657.71
A-6 290,985.45 359,079.05 0.00 0.00 48,096,947.40
A-7 61,957.29 61,957.29 0.00 0.00 10,255,000.00
A-8 43,045.15 43,045.15 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 6,189.29 6,189.29 0.00 0.00 0.00
A-12 26,714.94 26,714.94 0.00 0.00 4,421,960.00
A-13 0.00 1,803.87 0.00 0.00 2,237,051.29
R-I 0.67 100.67 0.00 0.00 0.00
R-II 0.67 100.67 0.00 0.00 0.00
M-1 28,556.18 31,192.62 0.00 0.00 4,280,963.56
M-2 17,847.28 19,495.02 0.00 0.00 2,675,552.26
M-3 16,420.01 17,935.98 0.00 0.00 2,461,584.03
B-1 7,139.04 7,798.15 0.00 0.00 1,070,240.89
B-2 2,855.89 3,119.56 0.00 0.00 428,136.33
B-3 5,710.54 6,237.76 0.00 0.00 856,088.11
SPRED 54,402.16 54,402.16 0.00 0.00 0.00
- -------------------------------------------------------------------------------
1,466,437.13 1,607,174.24 0.00 0.00 214,037,698.38
===============================================================================
Run: 10/03/96 10:17:57
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 1000.000000 0.842743 5.031048 5.873791 0.000000 999.157257
A-3 1000.000000 0.000000 6.458074 6.458074 0.000000 1000.000000
A-4 1000.000000 0.000000 6.666399 6.666399 0.000000 1000.000000
A-5 1000.000000 0.615473 6.666400 7.281873 0.000000 999.384527
A-6 1000.000000 1.413756 6.041424 7.455180 0.000000 998.586244
A-7 1000.000000 0.000000 6.041667 6.041667 0.000000 1000.000000
A-8 1000.000000 0.000000 6.041425 6.041425 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 6.041425 6.041425 0.000000 1000.000000
A-13 1000.000000 0.805711 0.000000 0.805711 0.000000 999.194289
R-I 1000.000000 1000.00000 6.700000 1006.700000 0.000000 0.000000
R-II 1000.000000 1000.00000 6.700000 1006.700000 0.000000 0.000000
M-1 1000.000000 0.615473 6.666397 7.281870 0.000000 999.384527
M-2 1000.000000 0.615471 6.666398 7.281869 0.000000 999.384529
M-3 1000.000000 0.615472 6.666400 7.281872 0.000000 999.384528
B-1 1000.000000 0.615473 6.666393 7.281866 0.000000 999.384527
B-2 1000.000000 0.615476 6.666410 7.281886 0.000000 999.384524
B-3 1000.000000 0.615469 6.666399 7.281868 0.000000 999.384531
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 26-September-96
Run: 10/03/96 10:17:58 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 44,836.25
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,902.19
SUBSERVICER ADVANCES THIS MONTH 5,131.90
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 653,495.55
(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 214,037,698.38
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 811
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 8,668.91
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.44189930 % 4.44650300 % 1.11159760 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.44167650 % 4.40020610 % 1.11164220 %
BANKRUPTCY AMOUNT AVAILABLE 112,611.00
FRAUD AMOUNT AVAILABLE 4,283,569.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,141,784.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.52766071
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 356.73
POOL TRADING FACTOR: 99.93428979
................................................................................
Run: 10/03/96 10:18:00 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL ACCREDIT LOANS, INC. (COMPANY)
MORTGAGE ASSET-BACKED PASS-THROUGH CERTIFICATES SERIES 1996-QS6 (POOL # 4220)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4220
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 76110FCQ4 138,145,180.00 138,145,180.00 5.790000 % 2,204,988.79
R 973,833.13 973,833.13 0.000000 % 0.00
- -------------------------------------------------------------------------------
139,119,013.13 139,119,013.13 2,204,988.79
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 599,686.53 2,804,675.32 0.00 0.00 135,940,191.21
R 0.00 0.00 224,773.70 0.00 1,198,606.83
- -------------------------------------------------------------------------------
599,686.53 2,804,675.32 224,773.70 0.00 137,138,798.04
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 1000.000000 15.961388 4.340988 20.302376 0.000000 984.038612
R 1000.000000 0.000000 0.000000 0.000000 230.813363 1230.813359
_______________________________________________________________________________
DETERMINATION DATE 20-September-96
DISTRIBUTION DATE 25-September-96
Run: 10/03/96 10:18:00 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL ACCREDIT LOANS, INC. (COMPANY)
MORTGAGE ASSET-BACKED PASS-THROUGH CERTIFICATES 1996-QS6 (POOL # 4220)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4220
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 42,338.36
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,253.40
SUBSERVICER ADVANCES THIS MONTH 12,349.97
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,676,132.05
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 137,138,798.04
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,233
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,775,664.46
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 99.30000000 % 0.70000000 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 99.12599000 % 0.87401000 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 4,173,570.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,881,824.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.69951872
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 306.43
POOL TRADING FACTOR: 98.57660355
................................................................................
