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)
July 25, 1996
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
Delaware 333-4846 75-2006294
(State or other (Commission (I.R.S. Employee
jurisdiction of File No.) Identification No.)
Incorporation)
8400 Normandale Lake Boulevard 55437
Minneapolis, Minnesota
(Address of Principal (Zip Code)
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 July 1996 distribution to
holders of the following series of Conduit Mortgage
Pass-Through Certificates.
Master Serviced by GMACM Pennsylvania
Series 1985-1
Series 1986-1
Series 1986-2
Series 1986-4
Series 1986-9
Series 1986-11
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
Item 7. Financial Statements and Exhibits
(a) Not applicable
(b) Not applicable
(c) See Item 5.
SIGNATURES
Pursuant to the requirements of the Securities Exchange
Act of 1934, the registrant has duly caused this report
to be signed on its 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: July 25, 1996
GMAC MORTGAGE CORPORATION
PO BOX 780
WATERLOO, IA 50704
SERIES 1985-1 3U
PARTICIPATION CERTIFICATE REMITTANCE ADVICE
INVESTOR NAME: SALOMON BROTHERS INC
ADDRESS: DIVIDEND DEPT 44TH FLOOR
ONE NEW YORK PLAZA
NEW YORK, NY 10004
CONTROL NUMBER: 3507 MORTGAGE POOL INSURANCE
INVESTOR CERTIFICATE NUMBER: 000001 CALIFORNIA LOANS 825,229.01
CERTIFICATE NUMBER OF UNITS: 0001 NON CALIFORNIA LOANS: 9,793,477.88
SPECIAL HAZARD INSURANCE 1,663,538.68
NON CALIFORNIA LOANS: 438,591.06
SCHEDULED INSTALLMENTS OF: 7/01/96
GROSS INTEREST RATE: 12.245125
NET INTEREST RATE: 10.500000
TOTAL NUMBER OF LOANS: 15
REPORT DATE: 7/25/96
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 8,593.75 8,593.75 8,593.75
LESS SERVICE FEE 1,224.74 1,224.74 1,224.74
NET INTEREST 7,369.01 7,369.01 7,369.01
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 14,457.59 14,457.59 14,457.59
ADDITIONAL PRINCIPAL 1,000.00 1,000.00 1,000.00
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 22,826.60 22,826.60 22,826.60
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 843,171.98 843,171.98 843,171.98
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 843,171.98 843,171.98 843,171.98
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 14,457.59 14,457.59 14,457.59
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 1,000.00 1,000.00 1,000.00
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 15,457.59 15,457.59 15,457.59
ENDING PRINCIPAL BALANCE 827,714.39 827,714.39 827,714.39
***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 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
REO 0 0.00
PRINICPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
TOTAL 0 0.00 0.00 0.00 0.00
***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 1986-1 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: 7/01/96
GROSS INTEREST RATE: 12.143670
NET INTEREST RATE: 10.000000
TOTAL NUMBER OF LOANS: 12
REPORT DATE: 7/25/96
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 20,152.08 20,152.08 20,152.08
LESS SERVICE FEE 3,557.35 3,557.35 3,557.35
NET INTEREST 16,594.73 16,594.73 16,594.73
PAYOFF NET INTEREST 604.07 604.07 604.07
PLUS REO NET INT GAIN 0.00 0.00 0.00
LESS REO REIMBURSEMENT 0.00 0.00 0.00
PRINCIPAL INSTALLMENT 2,144.64 2,144.64 2,144.64
ADDITIONAL PRINCIPAL 75.00 75.00 75.00
PAYOFF PRINCIPAL 129,689.24 129,689.24 129,689.24
REO PRINCIPAL 0.00 0.00 0.00
ADJUSTMENT + OR- 0.00 0.00 0.00
TOTAL REMITTANCE 149,107.68 149,107.68 149,107.68
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 2,121,055.77 2,121,055.77 2,121,055.77
LESS PAYOFF PRINCIPAL BALANCE 129,689.24 129,689.24 129,689.24
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 1,991,366.53 1,991,366.53 1,991,366.53
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 2,144.64 2,144.64 2,144.64
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 75.00 75.00 75.00
PAYOFF PRINCIPAL 129,689.24 129,689.24 129,689.24
REO PRINCIPAL 0.00 0.00 0.00
PRINCIPAL ADJUSTMENT + OR - 0.00 0.00 0.00
3) TOTAL PRINCIPAL REMITTANCE 131,908.88 131,908.88 131,908.88
ENDING PRINCIPAL BALANCE 1,989,146.89 1,989,146.89 1,989,146.89
***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 1 150,790.72
PRINCIPAL 512.66 512.66 512.66
INTEREST 4,283.29 4,283.29 4,283.29
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 8,479.33 8,479.33 8,479.33
INTEREST 101,572.67 101,572.67 101,572.67
REO 0 0.00 0.00
PRINICPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
TOTAL 2 344,655.52 114,847.95 114,847.95 114,847.95
***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 1986-2 HG
PARTICIPATION CERTIFICATE REMITTANCE ADVICE
INVESTOR NAME: SALOMON BROTHERS INC
ADDRESS: DIVIDEND DEPT 44TH FLOOR
ONE NEW YORK PLAZA
NEW YORK, NY 10004
CONTROL NUMBER: 3505 MORTGAGE POOL INSURANCE
INVESTOR CERTIFICATE NUMBER: 000001 NON CALIFORNIA LOANS: 4,781,297.08
CERTIFICATE NUMBER OF UNITS: 0001 SPECIAL HAZARD INSURANCE: 1,000,000.00
BANKRUPTCY BOND: 312,027.16
SCHEDULED INSTALLMENTS OF: 7/01/96
GROSS INTEREST RATE: 11.195907
NET INTEREST RATE: 10.000000
TOTAL NUMBER OF LOANS: 3
REPORT DATE: 7/25/96
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 2,180.26 2,180.26 2,180.26
LESS SERVICE FEE 232.88 232.88 232.88
NET INTEREST 1,947.38 1,947.38 1,947.38
PAYOFF NET INTEREST 327.60 327.60 327.60
PLUS REO NET INT GAIN 0.00 0.00 0.00
LESS REO REIMBURSEMENT 0.00 0.00 0.00
PRINCIPAL INSTALLMENT 3,365.36 3,365.36 3,365.36
ADDITIONAL PRINCIPAL 0.00 0.00 0.00
PAYOFF PRINCIPAL 66,443.50 66,443.50 66,443.50
REO PRINCIPAL 0.00 0.00 0.00
ADJUSTMENT + OR- 0.00 0.00 0.00
TOTAL REMITTANCE 72,083.84 72,083.84 72,083.84
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 300,128.69 300,128.69 300,128.69
LESS PAYOFF PRINCIPAL BALANCE 66,443.50 66,443.50 66,443.50
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 233,685.19 233,685.19 233,685.19
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 3,365.36 3,365.36 3,365.36
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 0.00 0.00 0.00
PAYOFF PRINCIPAL 66,443.50 66,443.50 66,443.50
REO PRINCIPAL 0.00 0.00 0.00
PRINCIPAL ADJUSTMENT + OR - 0.00 0.00 0.00
3) TOTAL PRINCIPAL REMITTANCE 69,808.86 69,808.86 69,808.86
ENDING PRINCIPAL BALANCE 230,319.83 230,319.83 230,319.83
***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 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
REO 0 0.00
PRINICPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
TOTAL 0 0.00 0.00 0.00 0.00
***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: 7/01/96
GROSS INTEREST RATE: 12.399244
NET INTEREST RATE: 10.250000
TOTAL NUMBER OF LOANS: 9
REPORT DATE: 7/25/96
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 8,681.34 8,681.34 8,681.34
LESS SERVICE FEE 1,504.79 1,504.79 1,504.79
NET INTEREST 7,176.55 7,176.55 7,176.55
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 913.06 913.06 913.06
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 8,089.61 8,089.61 8,089.61
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 840,180.62 840,180.62 840,180.62
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 840,180.62 840,180.62 840,180.62
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 913.06 913.06 913.06
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 913.06 913.06 913.06
ENDING PRINCIPAL BALANCE 839,267.56 839,267.56 839,267.56
***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 1,137.50 1,137.50 1,137.50
INTEREST 18,276.50 18,276.50 18,276.50
REO 0 0.00
PRINICPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
TOTAL 1 74,862.29 19,414.00 19,414.00 19,414.00
***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 1986-9 HC
PARTICIPATION CERTIFICATE REMITTANCE ADVICE
INVESTOR NAME: SALOMON BROTHERS INC
ADDRESS: DIVIDEND DEPT 44TH FLOOR
ONE NEW YORK PLAZA
NEW YORK, NY 10004
CONTROL NUMBER: 3503 MORTGAGE POOL INSURANCE
INVESTOR CERTIFICATE NUMBER: 000001 NON CALIFORNIA LOANS: 4,321,303.44
CERTIFICATE NUMBER OF UNITS: 0001 SPECIAL HAZARD INSURANCE: 557,517.94
BANKRUPTCY BOND: 397,835.15
SCHEDULED INSTALLMENTS OF: 7/01/96
GROSS INTEREST RATE: 10.793030
NET INTEREST RATE: 9.000000
TOTAL NUMBER OF LOANS: 4
REPORT DATE: 7/25/96
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 2,853.13 2,853.13 2,853.13
LESS SERVICE FEE 473.98 473.98 473.98
NET INTEREST 2,379.15 2,379.15 2,379.15
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 4,332.90 4,332.90 4,332.90
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 6,712.05 6,712.05 6,712.05
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 317,218.95 317,218.95 317,218.95
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 317,218.95 317,218.95 317,218.95
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 4,332.90 4,332.90 4,332.90
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 4,332.90 4,332.90 4,332.90
ENDING PRINCIPAL BALANCE 312,886.05 312,886.05 312,886.05
***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 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
REO 0 0.00
PRINICPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
TOTAL 0 0.00 0.00 0.00 0.00
***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 1986-11 DQ
PARTICIPATION CERTIFICATE REMITTANCE ADVICE
INVESTOR NAME: SALOMON BROTHERS INC
ADDRESS: DIVIDEND DEPT 44TH FLOOR
ONE NEW YORK PLAZA
NEW YORK, NY 10004
CONTROL NUMBER: 3500 MORTGAGE POOL INSURANCE
INVESTOR CERTIFICATE NUMBER: 000001 NON CALIFORNIA LOANS: 3,539,063.13
CERTIFICATE NUMBER OF UNITS: 0001 SPECIAL HAZARD INSURANCE: 376,984.52
BANKRUPTCY BOND: 488,435.46
SCHEDULED INSTALLMENTS OF: 7/01/96
GROSS INTEREST RATE: 11.379294
NET INTEREST RATE: 9.200000
TOTAL NUMBER OF LOANS: 14
REPORT DATE: 7/25/96
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 13,177.61 13,177.61 13,177.61
LESS SERVICE FEE 2,523.71 2,523.71 2,523.71
NET INTEREST 10,653.90 10,653.90 10,653.90
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 1,688.93 1,688.93 1,688.93
ADDITIONAL PRINCIPAL 0.63 0.63 0.63
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 12,343.46 12,343.46 12,343.46
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 1,389,640.85 1,389,640.85 1,389,640.85
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 1,389,640.85 1,389,640.85 1,389,640.85
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 1,688.93 1,688.93 1,688.93
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 0.63 0.63 0.63
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 1,689.56 1,689.56 1,689.56
ENDING PRINCIPAL BALANCE 1,387,951.29 1,387,951.29 1,387,951.29
***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 1 131,593.79
PRINCIPAL 630.26 630.26 630.26
INTEREST 7,456.54 7,456.54 7,456.54
FORECLOSURE 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
REO 0 0.00
PRINICPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
TOTAL 1 131,593.79 8,086.80 8,086.80 8,086.80
***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>
Run: 07/30/96 09:36:18 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 51,185,471.15 414,860.95 8.0000 666.36
STRIP 0.00 0.00 1.4206 0.00
- --------------------------------------------------------------------------------
51,185,471.15 414,860.95 666.36
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
2,765.74 0.00 3,432.10 0.00 414,194.59
STRIP 491.14 0.00 491.14 0.00 0.00
3,256.88 0.00 3,923.24 0.00 414,194.59
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
8.105053 0.013019 0.054034 0.000000 0.067053 8.092034
STRIP 0.000000 0.000000 0.009595 0.000000 0.009595 0.000000
Determination Date 22-July-1996
Distribution Date 25-July-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/96 09:36:18 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 86.43
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 155.57
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 414,194.59
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 414,760.95
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 566.36
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 10.1206%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.0000%
POOL TRADING FACTOR 0.008092034
................................................................................
Run: 07/30/96 09:36:18 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 1,381,701.01 8.0000 2,174.49
STRIP 0.00 0.00 1.5790 0.00
- --------------------------------------------------------------------------------
50,250,749.71 1,381,701.01 2,174.49
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
9,211.34 0.00 11,385.83 0.00 1,379,526.52
STRIP 1,818.13 0.00 1,818.13 0.00 0.00
11,029.47 0.00 13,203.96 0.00 1,379,526.52
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
27.496127 0.043273 0.183308 0.000000 0.226581 27.452854
STRIP 0.000000 0.000000 0.036181 0.000000 0.036181 0.000000
Determination Date 22-July-1996
Distribution Date 25-July-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/96 09:36:18 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 396.69
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 500.87
SUBSERVICER ADVANCES THIS MONTH 1,235.77
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 1 130,564.16
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 1,379,526.52
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 1,382,254.04
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 2,074.49
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 0.027452854
................................................................................
Run: 07/30/96 09:36:18 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 5,374,599.16 8.5000 7,739.02
STRIP 0.00 0.00 0.9110 0.00
- --------------------------------------------------------------------------------
96,428,600.14 5,374,599.16 7,739.02
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
38,070.08 0.00 45,809.10 0.00 5,366,860.14
STRIP 4,080.10 0.00 4,080.10 0.00 0.00
42,150.18 0.00 49,889.20 0.00 5,366,860.14
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
55.736567 0.080256 0.394801 0.000000 0.475057 55.656311
STRIP 0.000000 0.000000 0.042312 0.000000 0.042312 0.000000
Determination Date 22-July-1996
Distribution Date 25-July-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/96 09:36:18 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 2,361.54
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,769.14
SUBSERVICER ADVANCES THIS MONTH 6,982.88
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 293,443.07
(B) TWO MONTHLY PAYMENTS: 1 163,603.87
(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 5,366,860.14
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 5,382,090.82
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 38
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 737.05
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 7,001.97
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 10.3332%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.5000%
POOL TRADING FACTOR 0.055656311
................................................................................
Run: 07/30/96 09:36:18 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 3,003,868.84 6.5000 160,249.75
STRIP 0.00 0.00 2.9040 0.00
- --------------------------------------------------------------------------------
99,525,248.34 3,003,868.84 160,249.75
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
15,957.65 0.00 176,207.40 0.00 2,843,619.09
STRIP 7,123.79 0.00 7,123.79 0.00 0.00
23,081.44 0.00 183,331.19 0.00 2,843,619.09
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
30.181978 1.610142 0.160338 0.000000 1.770480 28.571836
STRIP 0.000000 0.000000 0.071578 0.000000 0.071578 0.000000
Determination Date 22-July-1996
Distribution Date 25-July-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/96 09:36:18 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 1,162.61
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,018.83
SUBSERVICER ADVANCES THIS MONTH 6,092.47
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 145,594.10
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 178,996.62
(D) LOANS IN FORECLOSURE 2 311,264.33
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 2,843,619.09
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 2,851,436.72
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 16
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 154,100.65
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,232.96
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,916.14
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 10.2874%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.5000%
POOL TRADING FACTOR 0.028571836
................................................................................
Run: 07/30/96 09:36:18 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 7,476,213.07 7.0000 12,194.74
STRIP 0.00 0.00 1.9581 0.00
- --------------------------------------------------------------------------------
106,883,729.60 7,476,213.07 12,194.74
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
43,611.24 0.00 55,805.98 0.00 7,464,018.33
STRIP 12,199.39 0.00 12,199.39 0.00 0.00
55,810.63 0.00 68,005.37 0.00 7,464,018.33
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
69.947158 0.114094 0.408025 0.000000 0.522119 69.833064
STRIP 0.000000 0.000000 0.114137 0.000000 0.114137 0.000000
Determination Date 22-July-1996
Distribution Date 25-July-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/96 09:36:18 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 2,924.57
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,585.52
SUBSERVICER ADVANCES THIS MONTH 10,680.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 316,310.34
(B) TWO MONTHLY PAYMENTS: 1 188,003.34
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 2 673,064.07
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 7,464,018.33
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 7,481,897.75
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 40
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 648.44
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 11,546.30
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 9.8425%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.0000%
POOL TRADING FACTOR 0.069833064
................................................................................
SEC REPORT
DISTRIBUTION DATE: 07/25/96
MONTHLY Cutoff: Jun-96
DETERMINATION DATE: 07/22/96
RUN TIME/DATE: 07/12/96 09:34 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 14,952.21 6,075.10
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 2,356.05
Total Principal Prepayments 46.38
Principal Payoffs-In-Full 0.00
Principal Curtailments 46.38
Principal Liquidations 0.00
Scheduled Principal Due 2,309.67
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 12,596.16 6,075.10
Prepayment Interest Shortfall 0.00 0.00
Unpaid Interest Shortfall Paid 0.00
Remaining Unpaid Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 117,952,531.57
Current Period BEGINNING Prin Bal 1,778,281.69
Current Period ENDING Prin Bal 1,775,925.64
Change in Principal Balance 2,356.05
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.019975
Interest Distributed 0.106790
Total Distribution 0.126765
Total Principal Prepayments 0.000393
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 15.076249
ENDING Principal Balance 15.056274
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.500000% 1.586075%
Subordinated Unpaid Amounts
Period Ending Class Percentages 38.689185%
Prepayment Percentages 38.689185%
Trading Factors 1.505627%
Certificate Denominations 1,000
Sub-Servicer Fees 567.13
Master Servicer Fees 213.22
Percentage Interest
Current Period Master Servicer Advance 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Tot Principal and Interest Distr 19,024.04 110.87 40,162.22
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 3,073.65 5,429.70
Total Principal Prepayments 73.50 119.88
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 73.50 119.88
Principal Liquidations 0.00 0.00
Scheduled Principal Due 3,398.42 5,708.09
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 15,950.39 110.87 34,732.52
Prepayment Interest Shortfall 0.00 0.00 0.00
Unpaid Interest Shortfall Paid 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 8,878,147.54 126,830,679.11
Current Period BEGINNING Prin Bal 2,818,045.97 4,596,327.66
Current Period ENDING Prin Bal 2,814,312.32 4,590,237.96
Change in Principal Balance 3,733.65 6,089.70
PER CERTIFICATE DATA BY CLASS
Principal Distributed 86.550995
Interest Distributed 449.147469
Total Distribution 535.698464
Total Principal Prepayments 2.069689
Current Period Interest Shortfall
BEGINNING Principal Balance 317.413735
ENDING Principal Balance 316.993191
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.380000% 0.120000%
Subordinated Unpaid Amounts 502,139.66 4,340.37 506,480.03
Period Ending Class Percentages 61.310815%
Prepayment Percentages 61.310815%
Trading Factors 31.699319% 3.619186%
Certificate Denominations 250,000
Sub-Servicer Fees 898.72 1,465.85
Master Servicer Fees 337.88 551.10
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 826,612.14 3
Tot Unpaid Principal on Delinq Loans 826,612.14 3
Loans in Foreclosure, INCL in Delinq 636,091.52 2
REO/Pending Cash Liquidations 190,520.62 1
Principal Balance New REO 0.00
6 Mo Avg Delinquencies 2+ Payments 19.6109%
Loans in Pool 24
Current Period Sub-Servicer Fee 1,465.85
Current Period Master Servicer Fee 551.10
Aggregate REO Losses (432,582.04)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 07/25/96
MONTHLY Cutoff: Jun-96
DETERMINATION DATE: 07/22/96
RUN TIME/DATE: 07/12/96 09:41 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 59,640.82 2,931.69
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 38,541.01
Total Principal Prepayments 771.50
Principal Payoffs-In-Full 0.00
Principal Curtailments 771.50
Principal Liquidations 0.00
Scheduled Principal Due 37,769.51
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 21,099.81 2,931.69
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 120,690,107.20
Current Period BEGINNING Princ Bal 2,978,796.90
Current Period ENDING Princ Bal 2,940,255.89
Change in Principal Balance 38,541.01
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.319339
Interest Distributed 0.174826
Total Distribution 0.494165
Total Principal Prepayments 0.006392
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 24.681368
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.500000% 0.837900%
Subordinated Unpaid Amounts
Period Ending Class Percentages 70.946950%
Prepayment Percentages 70.946950%
Trading Factors 2.436203%
Certificate Denominations 1,000
Sub-Servicer Fees 1,230.82
Master Servicer Fees 372.35
Percentage Interest
Curr Per Master Servicer Advance Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Principal and Interest Distr 19,981.40 131.61 82,685.52
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 13,130.51 51,671.52
Total Principal Prepayments 315.93 1,087.43
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 315.93 1,087.43
Principal Liquidations 0.00 0.00
Scheduled Principal Due 15,466.76 53,236.27
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 6,850.89 131.61 31,014.00
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 6,352,110.91 127,042,218.11
Current Period BEGINNING Princ Bal 1,219,828.84 4,198,625.74
Current Period ENDING Princ Bal 1,204,046.15 4,144,302.04
Change in Principal Balance 15,782.69 54,323.70
PER CERTIFICATE DATA BY CLASS
Principal Distributed 516.777422
Interest Distributed 269.630446
Total Distribution 786.407868
Total Principal Prepayments 12.434056
Current Period Interest Shortfall
BEGINNING Principal Balance 192.035192
ENDING Principal Balance 189.550555
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.270000% 0.230000%
Subordinated Unpaid Amounts 151,100.58 1,149.59 152,250.17
Period Ending Class Percentages 151,100.58
Prepayment Percentages 29.053050%
Trading Factors 18.955056% 3.262146%
Certificate Denominations 250,000
Sub-Servicer Fees 504.03 1,734.85
Master Servicer Fees 152.48 524.83
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 1,204,046.15
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 241,504.93 2
Tot Unpaid Princ on Delinquent Loans 241,504.93 2
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 5.4446%
Loans in Pool 39
Current Period Sub-Servicer Fee 1,734.85
Current Period Master Servicer Fee 524.83
Aggregate REO Losses (157,946.84)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 07/25/96
MONTHLY Cutoff: Jun-96
DETERMINATION DATE: 07/22/96
RUN TIME/DATE: 07/12/96 09:46 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 33,114.57 0.00
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 5,452.04
Total Principal Prepayments 362.81
Principal Payoffs-In-Full 0.00
Principal Curtailments 362.81
Principal Liquidations 0.00
Scheduled Principal Due 5,089.23
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 27,662.53 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 3,637,811.82
Curr Period ENDING Princ Balance 3,632,359.78
Change in Principal Balance 5,452.04
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.049533
Interest Distributed 0.251322
Total Distribution 0.300856
Total Principal Prepayments 0.003296
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 33.050579
ENDING Principal Balance 33.001046
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 3.300105%
Certificate Denominations 1,000
Sub-Servicer Fees 1,369.60
Master Servicer Fees 440.88
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number
Total Princ and Interest Distributed 19,105.09 11.04 52,230.70
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 3,236.15 8,688.19
Total Principal Prepayments 242.59 605.40
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 242.59 605.40
Principal Liquidations 0.00 0.00
Scheduled Principal Due 3,192.24 8,281.47
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 15,868.94 11.04 43,542.51
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 2,432,373.38 6,070,185.20
Curr Period ENDING Princ Balance 2,428,727.95 6,061,087.73
Change in Principal Balance 3,645.43 9,097.47
PER CERTIFICATE DATA BY CLASS
Principal Distributed 101.543603
Interest Distributed 497.934070
Total Distribution 599.477673
Total Principal Prepayments 7.611966
Current Period Interest Shortfall
BEGINNING Principal Balance 305.291110
ENDING Principal Balance 304.833566
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 9.105000% 0.020000%
Subordinated Unpaid Amounts 1,165,604.92 1,196.02 1,166,800.94
Period Ending Class Percentages 40.070827%
Prepayment Percentages 40.070827%
Trading Factors 30.483357% 5.134974%
Certificate Denominations 250,000
Sub-Servicer Fees 915.76 2,285.36
Master Servicer Fees 294.79 735.67
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 2,428,727.95
POOL DELINQUENCY DATA Unpaid Princ Number of
Balance Loans
Loans Delinquent ONE Payment 227,782.13 1
Loans Delinquent TWO Payments 206,727.15 1
Loans Delinquent THREE + Payments 351,719.30 2
Tot Unpaid Principal on Delinq Loans 786,228.58 4
Loans in Foreclosure, INCL in Delinq 366,705.03 2
REO/Pending Cash Liquidations 191,741.42 1
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 9.6784%
Loans in Pool 31
Current Period Sub-Servicer Fee 2,285.36
Current Period Master Servicer Fee 735.67
Aggregate REO Losses (1,124,211.17)
................................................................................
Run: 07/30/96 09:36:18 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 8,884,453.85 8.5000 237,237.80
STRIP 0.00 0.00 0.2737 0.00
- --------------------------------------------------------------------------------
126,773,722.44 8,884,453.85 237,237.80
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
61,941.66 0.00 299,179.46 0.00 8,647,216.05
STRIP 2,002.54 0.00 2,002.54 0.00 0.00
63,944.20 0.00 301,182.00 0.00 8,647,216.05
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
70.081194 1.871348 0.488600 0.000000 2.359948 68.209846
STRIP 0.000000 0.000000 0.015796 0.000000 0.015796 0.000000
Determination Date 22-July-1996
Distribution Date 25-July-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/96 09:36:18 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 3,609.10
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,022.03
SUBSERVICER ADVANCES THIS MONTH 5,852.54
MASTER SERVICER ADVANCES THIS MONTH 3,906.89
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 507,677.67
(B) TWO MONTHLY PAYMENTS: 0 0.00
(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 8,647,216.05
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 8,255,232.56
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 42
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 453,252.30
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 224,051.35
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 12,275.66
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 9.7362%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.5000%
POOL TRADING FACTOR 0.068209846
................................................................................
SEC REPORT
DISTRIBUTION DATE: 07/25/96
MONTHLY Cutoff: Jun-96
DETERMINATION DATE: 07/22/96
RUN TIME/DATE: 07/12/96 09:53 AM
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 52,779.34 1,615.23
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 32,829.46
Total Principal Prepayments 2,048.07
Principal Payoffs-In-Full 0.00
Principal Curtailments 2,048.07
Principal Liquidations 0.00
Scheduled Principal Due 30,781.39
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 19,949.88 1,615.23
Prepayment Interest Shortfall 0.00 0.00
Unpaid Interest Shortfall Distr (Paid) 0.00
Remaining Unpaid Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 72,064,664.88
Current Period BEGINNING Princ Balance 2,735,983.95
Current Period ENDING Princ Balance 2,703,154.49
Change in Principal Balance 32,829.46
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.455556
Interest Distributed 0.276833
Total Distribution 0.732389
Total Principal Prepayments 0.028420
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 37.965679
ENDING Principal Balance 37.510124
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.750000% 0.533500%
Subordinated Unpaid Amounts
Period Ending Class Percentages 75.306471%
Prepayment Percentages 75.306471%
Trading Factors 3.751012%
Certificate Denominations 1,000
Sub-Servicer Fees 755.06
Master Servicer Fees 342.00
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 24,305.49 40.24 78,740.30
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 10,765.02 43,594.48
Total Principal Prepayments 671.58 2,719.65
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 671.58 2,719.65
Principal Liquidations 0.00 0.00
Scheduled Principal Due 10,093.44 40,874.83
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 13,540.47 40.24 35,145.82
Prepayment Interest Shortfall 0.00 0.00 0.00
Unpaid Interest Shortfall Distr (Paid) 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 3,395,717.19 75,460,382.07
Current Period BEGINNING Princ Balance 897,148.66 3,633,132.61
Current Period ENDING Princ Balance 886,383.64 3,589,538.13
Change in Principal Balance 10,765.02 43,594.48
PER CERTIFICATE DATA BY CLASS
Principal Distributed 792.543916
Interest Distributed 996.878512
Total Distribution 1,789.422428
Total Principal Prepayments 49.443163
Current Period Interest Shortfall
BEGINNING Principal Balance 264.200053
ENDING Principal Balance 261.029877
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.690000% 0.060000%
Subordinated Unpaid Amounts 173,093.70 286.61 173,380.31
Period Ending Class Percentages 24.693529%
Prepayment Percentages 24.693529%
Trading Factors 26.102988% 4.756851%
Certificate Denominations 250,000
Sub-Servicer Fees 247.59 1,002.65
Master Servicer Fees 112.14 454.14
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 886,383.64
POOL DELINQUENCY DATA Unpaid Princ Number of
Balance Loans
Loans Delinquent ONE Payment 227,770.84 1
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 299,716.31 2
Tot Unpaid Princ on Delinquent Loans 527,487.15 3
Loans in Foreclosure, INCL in Delinq 299,716.31 2
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
Six Month Average Delinq 2+ Pmts 11.5185%
Loans in Pool 41
Curr Period Sub-Servicer Fee 1,002.65
Curr Period Master Servicer Fee 454.14
Aggregate REO Losses 0.00
................................................................................
SEC REPORT
DISTRIBUTION DATE: 07/25/96
MONTHLY Cutoff: Jun-96
DETERMINATION DATE: 07/22/96
RUN TIME/DATE: 07/12/96 09:57 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 153,945.23 848.01
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 128,179.88
Total Principal Prepayments 123,372.94
Principal Payoffs-In-Full 122,722.74
Principal Curtailments 650.20
Principal Liquidations 0.00
Scheduled Principal Due 4,806.94
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 25,765.35 848.01
Prepayment Interest Shortfall 203.68 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 3,462,536.69
Curr Period ENDING Princ Balance 3,334,356.81
Change in Principal Balance 128,179.88
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1.346602
Interest Distributed 0.270680
Total Distribution 1.617281
Total Principal Prepayments 1.296102
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 36.375897
ENDING Principal Balance 35.029295
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 9.000000% 0.194701%
Subordinated Unpaid Amounts
Period Ending Class Percentages 66.023163%
Prepayment Percentages 72.999244%
Trading Factors 3.502930%
Certificate Denominations 1,000
Sub-Servicer Fees 839.60
Master Servicer Fees 356.63
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 59,901.84 26.61 214,721.69
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 47,890.75 176,070.63
Total Principal Prepayments 45,632.85 169,005.79
Principal Payoffs-In-Full 45,392.35 168,115.09
Principal Curtailments 240.50 890.70
Principal Liquidations 0.00 0.00
Scheduled Principal Due 2,448.92 7,255.86
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 12,011.09 26.61 38,651.06
Prepayment Interest Shortfall 103.53 0.23 307.44
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 1,764,008.34 5,226,545.03
Curr Period ENDING Princ Balance 1,715,926.57 5,050,283.38
Change in Principal Balance 48,081.77 176,261.65
PER CERTIFICATE DATA BY CLASS
Principal Distributed 2,061.695325
Interest Distributed 517.077058
Total Distribution 2,578.772382
Total Principal Prepayments 1,964.492798
Current Period Interest Shortfall
BEGINNING Principal Balance 303.762021
ENDING Principal Balance 295.482346
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.980000% 0.020000%
Subordinated Unpaid Amounts 373,699.26 287.24 373,986.50
Period Ending Class Percentages 33.976837%
Prepayment Percentages 27.000756%
Trading Factors 29.548235% 5.000535%
Certificate Denominations 250,000
Sub-Servicer Fees 432.07 1,271.67
Master Servicer Fees 183.53 540.16
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 110,273.70 2
Loans Delinquent TWO Payments 490,058.41 1
Loans Delinquent THREE + Payments 145,525.86 1
Total Unpaid Principal on Delinq Loans 745,857.97 4
Loans in Foreclosure, INCL in Delinq 0.00 0
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 10.9740%
Loans in Pool 33
Current Period Sub-Servicer Fee 1,271.67
Current Period Master Servicer Fee 540.16
Aggregate REO Losses (380,719.66)
................................................................................
CONDUIT SENIOR MORTGAGE PASS-THROUGH CERTIFICATES 15-Jul-96
1987-SA1, CLASS A, 8.00721090% PASS-THROUGH RATE (POOL 4009) 10:26 AM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: JULY 22, 1996
DISTRIBUTION DATE: JULY 25, 1996
ORIGINAL POOL BALANCE: $43,895,323.25
BEGINNING POOL BALANCE $4,533,515.48
ENDING POOL BALANCE $4,373,231.70
PRINCIPAL DISTRIBUTIONS $160,283.78
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $151,990.24
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 07/01 $8,293.54
$160,283.78
INTEREST DUE ON BEG POOL BALANCE $30,250.68
PREPAYMENT INTEREST SHORTFALL $0.00
$30,250.68
TOTAL DISTRIBUTION DUE THIS PERIOD $190,534.46
UNPAID INTEREST SHORTFALL $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $438.16
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 60.901573%
TOTAL PRINCIPAL PASS-THROUGH PER SINGLE CERTIFICATE $3.651500163
TOTAL INTEREST PASS-THROUGH PER SINGLE CERTIFICATE $0.689154966
TOTAL PRINCIPAL PREPAYMENT PASS-THROUGH PER SINGLE CERTIFICATE $3.462561128
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $7,180,818.94
TRADING FACTOR 0.099628648
NUMBER OF LOANS DELINQUENT ONE MONTH 1
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 0
NUMBER OF REO PROPERTIES 1
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $299,603.56
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $0.00
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $543,699.59
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES 15-Jul-96
1987-SA1, CLASS B, 7.97721090% PASS-THROUGH RATE (POOL 4009) 10:26 AM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: JULY 22, 1996
DISTRIBUTION DATE: JULY 25, 1996
ORIGINAL POOL BALANCE: $3,177,409.46
BEGINNING POOL BALANCE $2,812,732.81
ENDING POOL BALANCE $2,807,587.24
NET CHANGE TO PRINCIPAL BALANCE $5,145.57
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $0.00
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 07/01 $5,145.57
$5,145.57
INTEREST DUE ON BEGINNING POOL BALANCE $18,698.14
PREPAYMENT INTEREST SHORTFALL $0.00
LOSS ON LIQUIDATED MORTGAGE $0.00
$18,698.14
TOTAL DISTRIBUTION DUE THIS PERIOD $23,843.71
PRINCIPAL DISTRIBUTION PER SINGLE CERTIFICATE $404.86
INTEREST DISTRIBUTION PER SINGLE CERTIFICATE $1,471.18
ESTIMATED UNPAID AMOUNT (AFTER TAKING INTO ACCOUNT
CURRENT DISTRIBUTION) $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $271.85
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 39.098427%
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $7,180,818.94
NUMBER OF LOANS DELINQUENT ONE MONTH 1
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 0
NUMBER OF REO PROPERTIES 1
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $299,603.56
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $0.00
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $543,699.59
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES 15-Jul-96
1987-SA1, CLASS C, 0.03% PASS-THROUGH RATE (POOL 4009) 10:26 AM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: JULY 22, 1996
DISTRIBUTION DATE: JULY 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 07/01 $0.00
$0.00
INTEREST DUE ON BEGINNING POOL BALANCE AFTER DEDUCTING
CURRENT MONTH CLASS C UNPAID INTEREST AMOUNT $70.32
PREPAYMENT INTEREST SHORTFALL $0.00
LOSS ON LIQUIDATED MORTGAGE $0.00
TOTAL DISTRIBUTION DUE THIS PERIOD $70.32
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 $7,180,818.94
NUMBER OF LOANS DELINQUENT ONE MONTH 1
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 0
NUMBER OF REO PROPERTIES 1
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $299,603.56
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $0.00
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $543,699.59
................................................................................
DISTRIBUTION DATE: 07/25/96
MONTHLY Cutoff: Jun-96
DETERMINATION DATE: 07/22/96
RUN TIME/DATE: 07/15/96 12:12 PM
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 655,253.11
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 595,070.28
Total Principal Prepayments 578,166.41
Principal Payoffs-In-Full 575,639.65
Principal Curtailments 2,526.76
Principal Liquidations 0.00
Scheduled Principal Due 16,903.87
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 60,182.83
Prepayment Interest Shortfall 2,656.66
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 7,361,271.17
Curr Period ENDING Princ Balance 6,766,200.89
Change in Principal Balance 595,070.28
PER CERTIFICATE DATA BY CLASS
Principal Distributed 3.438431
Interest Distributed 0.347748
Total Distribution 3.786179
Total Principal Prepayments 3.340757
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 42.534841
ENDING Principal Balance 39.096411
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 10.243799%
Subordinated Unpaid Amounts
Period Ending Class Percentages 63.042095%
Prepayment Percentages 70.876378%
Trading Factors 3.909641%
Certificate Denominations 1,000
Sub-Servicer Fees 2,037.99
Master Servicer Fees 728.21
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 278,141.57 173.15 933,567.83
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 246,930.93 842,001.21
Total Principal Prepayments 237,572.80 815,739.21
Principal Payoffs-In-Full 236,534.53 812,174.18
Principal Curtailments 1,038.27 3,565.03
Principal Liquidations 0.00 0.00
Scheduled Principal Due 9,676.44 26,580.31
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 31,210.64 173.15 91,566.62
Prepayment Interest Shortfall 1,517.80 2.97 4,177.43
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 4,213,878.40 11,575,149.57
Curr Period ENDING Princ Balance 3,966,629.16 10,732,830.05
Change in Principal Balance 247,249.24 842,319.52
PER CERTIFICATE DATA BY CLASS
Principal Distributed 6,437.650791
Interest Distributed 813.681791
Total Distribution 7,251.332582
Total Principal Prepayments 6,193.678224
Current Period Interest Shortfall
BEGINNING Principal Balance 439.434260
ENDING Principal Balance 413.650463
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 10.223799% 0.020000%
Subordinated Unpaid Amounts 1,189,284.89 1,077.87 1,147,763.36
Period Ending Class Percentages 36.957905%
Prepayment Percentages 29.123622%
Trading Factors 41.365046% 5.876050%
Certificate Denominations 250,000
Sub-Servicer Fees 1,194.75 3,232.74
Master Servicer Fees 426.91 1,155.12
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 272,680.26 3
Loans Delinquent TWO Payments 556,629.68 3
Loans Delinquent THREE + Payments 347,884.87 2
Total Unpaid Principal on Delinq Loans 1,177,194.81 8
Loans in Foreclosure, INCL in Delinq 292,753.92 1
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 7.2343%
Loans in Pool 85
Current Period Sub-Servicer Fee 3,232.74
Current Period Master Servicer Fee 1,155.12
Aggregate REO Losses (1,012,143.24)
................................................................................
Run: 07/30/96 09:36:18 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 4,198,452.79 7.6333 167,614.16
- --------------------------------------------------------------------------------
25,441,326.74 4,198,452.79 167,614.16
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
25,991.37 0.00 193,605.53 0.00 4,030,838.63
25,991.37 0.00 193,605.53 0.00 4,030,838.63
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
165.024915 6.588263 1.021620 0.000000 7.609883 158.436652
Determination Date 22-July-1996
Distribution Date 25-July-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/96 09:36:18 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 1,273.26
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,234.93
SUBSERVICER ADVANCES THIS MONTH 4,027.19
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 347,219.65
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 152,876.09
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 4,030,838.63
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 4,040,140.60
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 30
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 160,932.86
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,250.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 5,431.30
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 8.3711%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.6333%
POOL TRADING FACTOR 0.158436652
................................................................................
Run: 07/30/96 09:36:18 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 6,727,631.75 7.8564 208,319.96
- --------------------------------------------------------------------------------
38,297,875.16 6,727,631.75 208,319.96
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
42,912.91 0.00 251,232.87 0.00 6,519,311.79
42,912.91 0.00 251,232.87 0.00 6,519,311.79
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
175.665927 5.439465 1.120504 0.000000 6.559969 170.226462
Determination Date 22-July-1996
Distribution Date 25-July-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/96 09:36:18 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 2,124.24
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,365.53
SUBSERVICER ADVANCES THIS MONTH 3,445.18
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 65,781.93
(B) TWO MONTHLY PAYMENTS: 0 0.00
(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 6,519,311.79
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 6,530,951.94
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 56
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 199,313.23
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 578.98
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 8,427.75
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 8.4959%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.8564%
POOL TRADING FACTOR 0.170226462
................................................................................
Run: 07/30/96 09:36:18 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 9,854,350.26 6.9508 319,385.74
- --------------------------------------------------------------------------------
69,360,201.61 9,854,350.26 319,385.74
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
56,514.77 0.00 375,900.51 0.00 9,534,964.52
56,514.77 0.00 375,900.51 0.00 9,534,964.52
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
142.074995 4.604741 0.814801 0.000000 5.419542 137.470254
Determination Date 22-July-1996
Distribution Date 25-July-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/96 09:36:18 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 3,424.42
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,996.60
SUBSERVICER ADVANCES THIS MONTH 8,853.14
MASTER SERVICER ADVANCES THIS MONTH 428.91
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 340,149.99
(B) TWO MONTHLY PAYMENTS: 1 197,830.17
(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 9,534,964.52
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 9,499,581.29
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 70
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 59,002.56
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 182,583.76
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 497.57
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 122,609.03
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 13,695.38
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 7.6353%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.9513%
POOL TRADING FACTOR 0.137470254
................................................................................
Run: 07/30/96 09:36:18 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 1,053,305.28 8.5000 10,913.58
STRIP 0.00 0.00 0.2368 0.00
- --------------------------------------------------------------------------------
9,209,655.99 1,053,305.28 10,913.58
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
7,460.91 0.00 18,374.49 0.00 1,042,391.70
STRIP 207.87 0.00 207.87 0.00 0.00
7,668.78 0.00 18,582.36 0.00 1,042,391.70
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
114.369666 1.185015 0.810118 0.000000 1.995133 113.184651
STRIP 0.000000 0.000000 0.022571 0.000000 0.022571 0.000000
Determination Date 22-July-1996
Distribution Date 25-July-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/96 09:36:18 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 219.44
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 193.11
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 1,042,391.70
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 1,048,601.64
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 10,913.58
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 0.113184651
................................................................................
Run: 07/30/96 09:36:18 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 27,106,681.14 6.8912 120,532.02
- --------------------------------------------------------------------------------
199,725,759.94 27,106,681.14 120,532.02
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
155,222.30 0.00 275,754.32 0.00 26,986,149.12
155,222.30 0.00 275,754.32 0.00 26,986,149.12
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
135.719504 0.603488 0.777177 0.000000 1.380665 135.116017
Determination Date 22-July-1996
Distribution Date 25-July-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/96 09:36:18 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 9,632.57
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,600.85
SUBSERVICER ADVANCES THIS MONTH 18,951.54
MASTER SERVICER ADVANCES THIS MONTH 3,940.05
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,238,643.71
(B) TWO MONTHLY PAYMENTS: 3 441,913.94
(C) THREE OR MORE MONTHLY PAYMENTS: 2 272,499.20
(D) LOANS IN FORECLOSURE 5 618,637.29
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 26,986,149.12
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 26,469,260.31
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 190
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 560,253.41
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 64,507.56
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 16,750.01
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 39,274.45
FSA GUARANTY INSURANCE POLICY 5,884,868.79
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 7.5800%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.8936%
POOL TRADING FACTOR 0.135116017
................................................................................
Run: 07/30/96 09:36:18 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 9,232,754.58 7.7872 15,419.23
- --------------------------------------------------------------------------------
60,404,491.94 9,232,754.58 15,419.23
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
59,899.75 0.00 75,318.98 0.00 9,217,335.35
59,899.75 0.00 75,318.98 0.00 9,217,335.35
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
152.848808 0.255266 0.991644 0.000000 1.246910 152.593542
Determination Date 22-July-1996
Distribution Date 25-July-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/96 09:36:18 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 3,254.46
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,938.17
SUBSERVICER ADVANCES THIS MONTH 1,758.38
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: 1 100,888.08
(D) LOANS IN FORECLOSURE 1 127,113.72
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 9,217,335.35
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 9,234,291.51
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 73
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,261.49
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 13,157.74
LOC AMOUNT AVAILABLE 11,922,835.93
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 8.4602%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7872%
POOL TRADING FACTOR 0.152593542
................................................................................
Run: 07/30/96 09:36:18 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 3,859,848.81 7.7293 6,464.86
- --------------------------------------------------------------------------------
37,514,866.19 3,859,848.81 6,464.86
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
24,851.93 0.00 31,316.79 0.00 3,853,383.95
24,851.93 0.00 31,316.79 0.00 3,853,383.95
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
102.888513 0.172328 0.662456 0.000000 0.834784 102.716185
Determination Date 22-July-1996
Distribution Date 25-July-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/96 09:36:18 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 1,365.53
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 773.75
SUBSERVICER ADVANCES THIS MONTH 1,320.36
MASTER SERVICER ADVANCES THIS MONTH 1,330.66
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 169,223.50
(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 3,853,383.95
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 3,684,664.60
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 173,288.07
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,502.99
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,961.87
LOC AMOUNT AVAILABLE 11,922,835.93
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 8.4288%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7343%
POOL TRADING FACTOR 0.102716185
................................................................................
Run: 07/30/96 09:36:18 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 12,867,862.82 6.9780 81,027.37
- --------------------------------------------------------------------------------
80,948,485.59 12,867,862.82 81,027.37
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
74,603.64 0.00 155,631.01 0.00 12,786,835.45
74,603.64 0.00 155,631.01 0.00 12,786,835.45
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
158.963602 1.000975 0.921619 0.000000 1.922594 157.962627
Determination Date 22-July-1996
Distribution Date 25-July-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/96 09:36:18 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 4,210.80
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,637.61
SUBSERVICER ADVANCES THIS MONTH 9,749.66
MASTER SERVICER ADVANCES THIS MONTH 1,169.01
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,154,470.41
(B) TWO MONTHLY PAYMENTS: 1 47,494.30
(C) THREE OR MORE MONTHLY PAYMENTS: 1 108,040.71
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 12,786,835.45
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 12,621,873.41
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 97
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 182,549.47
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 61,901.90
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 943.49
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 18,181.98
LOC AMOUNT AVAILABLE 11,922,835.93
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 7.6474%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.9976%
POOL TRADING FACTOR 0.157962627
................................................................................
Run: 07/30/96 09:36:18 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 10,465,177.38 7.0650 16,473.34
- --------------------------------------------------------------------------------
42,805,537.40 10,465,177.38 16,473.34
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
61,601.36 0.00 78,074.70 0.00 10,448,704.04
61,601.36 0.00 78,074.70 0.00 10,448,704.04
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
244.481860 0.384841 1.439098 0.000000 1.823939 244.097018
Determination Date 22-July-1996
Distribution Date 25-July-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/96 09:36:18 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 4,329.80
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,175.12
SUBSERVICER ADVANCES THIS MONTH 11,979.49
MASTER SERVICER ADVANCES THIS MONTH 535.50
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 1,065,115.77
(B) TWO MONTHLY PAYMENTS: 2 296,014.46
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 2 245,659.91
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 10,448,704.04
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 10,392,740.63
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 86
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 73,560.57
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,101.89
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 14,371.45
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 7.8146%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.0646%
POOL TRADING FACTOR 0.244097018
................................................................................
Run: 07/30/96 09:36:18 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 11,384,633.49 6.7096 18,366.75
- --------------------------------------------------------------------------------
55,464,913.85 11,384,633.49 18,366.75
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
63,648.27 0.00 82,015.02 0.00 11,366,266.74
63,648.27 0.00 82,015.02 0.00 11,366,266.74
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
205.258292 0.331142 1.147541 0.000000 1.478683 204.927150
Determination Date 22-July-1996
Distribution Date 25-July-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/96 09:36:18 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 4,534.10
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,273.63
SUBSERVICER ADVANCES THIS MONTH 8,879.06
MASTER SERVICER ADVANCES THIS MONTH 3,324.40
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 373,601.82
(B) TWO MONTHLY PAYMENTS: 1 168,857.78
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 5 676,051.43
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 11,366,266.74
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 10,888,185.37
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 78
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 502,382.18
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,253.04
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 17,113.71
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 7.4492%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.6992%
POOL TRADING FACTOR 0.204927150
................................................................................
DISTRIBUTION DATE: 07/25/96
MONTHLY Cutoff: Jun-96
DETERMINATION DATE: 07/22/96
RUN TIME/DATE: 07/18/96 12:17 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 93,681.84
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 19,814.17
Total Principal Prepayments 2,220.67
Principal Payoffs-In-Full 0.00
Principal Curtailments 2,220.67
Principal Liquidations 0.00
Scheduled Principal Due 17,593.50
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 73,867.67
Prepayment Interest Shortfall 7.33
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 12,532,459.56
Curr Period ENDING Princ Balance 12,512,645.39
Change in Principal Balance 19,814.17
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.131184
Interest Distributed 0.489057
Total Distribution 0.620240
Total Principal Prepayments 0.014702
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 82.973797
ENDING Principal Balance 82.842613
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 7.073631%
Subordinated Unpaid Amounts
Period Ending Class Percentages 55.988546%
Prepayment Percentages 100.000000%
Trading Factors 8.284261%
Certificate Denominations 1,000
Sub-Servicer Fees 4,620.37
Master Servicer Fees 1,295.00
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 65,729.95 57.11 159,468.90
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 12,676.83 32,491.00
Total Principal Prepayments 0.00 2,220.67
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 0.00 2,220.67
Principal Liquidations 0.00 0.00
Scheduled Principal Due 13,578.39 31,171.89
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 53,053.12 57.11 126,977.90
Prepayment Interest Shortfall 5.75 0.01 13.09
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 9,849,762.78 22,382,222.34
Curr Period ENDING Princ Balance 9,835,935.34 22,348,580.73
Change in Principal Balance 13,827.44 33,641.61
PER CERTIFICATE DATA BY CLASS
Principal Distributed 262.563645
Interest Distributed 1,098.841001
Total Distribution 1,361.404646
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 816.036696
ENDING Principal Balance 814.891116
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 7.063631% 0.010000%
Subordinated Unpaid Amounts 1,139,602.26 893.38 941,992.36
Period Ending Class Percentages 44.011454%
Prepayment Percentages 0.000000%
Trading Factors 81.489112% 13.701420%
Certificate Denominations 250,000
Sub-Servicer Fees 3,631.97 8,252.34
Master Servicer Fees 1,017.98 2,312.98
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 552,107.84 6
Loans Delinquent TWO Payments 294,887.21 2
Loans Delinquent THREE + Payments 661,499.14 4
Total Unpaid Princ on Delinquent Loans 1,508,494.19 12
Loans in Foreclosure, INCL in Delinq 481,501.86 3
REO/Pending Cash Liquidations 179,997.28 1
Principal Balance New REO 179,997.28
Six Month Avg Delinquencies 2+ Pmts 5.9977%
Loans in Pool 147
Current Period Sub-Servicer Fee 8,252.34
Current Period Master Servicer Fee 2,312.98
Aggregate REO Losses (906,154.24)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 07/25/96
MONTHLY Cutoff: Jun-96
DETERMINATION DATE: 07/22/96
RUN TIME/DATE: 07/12/96 10:30 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 1,289.27
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 1,289.27
Prepayment Interest Shortfall 0.00 18.80
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 10.473759% 0.278638%
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 238,910.50 210.45 240,410.22
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 198,723.88 198,723.88
Total Principal Prepayments 193,696.82 193,696.82
Principal Payoffs-In-Full 192,527.10 192,527.10
Principal Curtailments 1,169.72 1,169.72
Principal Liquidations 0.00 0.00
Scheduled Principal Due 5,095.46 5,095.46
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 40,186.62 210.45 41,686.34
Prepayment Interest Shortfall 679.73 1.30 699.83
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 5,552,458.40 5,552,458.40
Curr Period ENDING Princ Balance 5,353,070.85 5,353,070.85
Change in Principal Balance 199,387.55 199,387.55
PER CERTIFICATE DATA BY CLASS
Principal Distributed 5,808.905492
Interest Distributed 1,174.696658
Total Distribution 6,983.602149
Total Principal Prepayments 5,661.959305
Current Period Interest Shortfall
BEGINNING Principal Balance 649.216513
ENDING Principal Balance 625.903292
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 10.453759% 0.020000%
Subordinated Unpaid Amounts 1,697,997.27 1,699.22 1,641,535.94
Period Ending Class Percentages 100.000000%
Prepayment Percentages 100.000000%
Trading Factors 62.590329% 4.537799%
Certificate Denominations 250,000
Sub-Servicer Fees 1,251.30 1,251.30
Master Servicer Fees 490.04 490.04
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 795,520.87 5
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 1,023,782.35 3
Total Unpaid Princ on Delinquent Loans 1,819,303.22 8
Loans in Foreclosure, INCL in Delinq 233,967.91 1
REO/Pending Cash Liquidations 789,814.44 2
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 28.0694%
Loans in Pool 23
Current Period Sub-Servicer Fee 1,251.30
Current Period Master Servicer Fee 490.04
Aggregate REO Losses (1,480,709.51)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 07/25/96
MONTHLY Cutoff: Jun-96
DETERMINATION DATE: 07/22/96
RUN TIME/DATE: 07/12/96 09:27 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 968,626.51
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 810,404.11
Total Principal Prepayments 771,340.64
Principal Payoffs-In-Full 747,708.88
Principal Curtailments 23,631.76
Principal Liquidations 0.00
Scheduled Principal Due 39,063.47
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 158,222.40
Prepayment Interest Shortfall 2,708.41
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 24,959,371.01
Current Period ENDING Prin Bal 24,148,966.90
Change in Principal Balance 810,404.11
PER CERTIFICATE DATA BY CLASS
Principal Distributed 6.051555
Interest Distributed 1.181499
Total Distribution 7.233054
Total Principal Prepayments 5.759855
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 186.379864
ENDING Principal Balance 180.328309
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 7.737253%
Subordinated Unpaid Amounts
Period Ending Class Percentages 66.707676%
Prepayment Percentages 100.000000%
Trading Factors 18.032831%
Certificate Denominations 1,000
Sub-Servicer Fees 7,587.84
Master Servicer Fees 2,529.28
Percentage Interest
Current Period Master Servicer Advance 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Tot Prin & Int Distributed 91,320.04 90.38 1,060,036.93
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 18,222.63 828,626.74
Total Principal Prepayments 0.00 771,340.64
Principal Payoffs-In-Full 0.00 747,708.88
Principal Curtailments 0.00 23,631.76
Principal Liquidations 0.00 0.00
Scheduled Principal Due 18,892.28 57,955.75
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 73,097.41 90.38 231,410.19
Prepayment Interest Shortfall 1,308.18 1.69 4,018.28
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 12,071,107.09 37,030,478.10
Current Period ENDING Prin Bal 12,052,214.81 36,201,181.71
Change in Principal Balance 18,892.28 829,296.39
PER CERTIFICATE DATA BY CLASS
Principal Distributed 320.341804
Interest Distributed 1,285.004205
Total Distribution 1,605.346008
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 848.808370
ENDING Principal Balance 847.479915
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 7.727253% 0.010000%
Subordinated Unpaid Amounts 1,865,101.31 1,579.29 1,866,680.60
Period Ending Class Percentages 33.292324%
Prepayment Percentages 0.000000%
Trading Factors 84.747992% 24.437486%
Certificate Denominations 250,000
Sub-Servicer Fees 3,786.92 11,374.76
Master Servicer Fees 1,262.31 3,791.59
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 172
Current Period Sub-Servicer Fee 11,374.76
Current Period Master Servicer Fee 3,791.59
POOL DELINQUENCY DATA Unpaid Number
Prin Bal of Loans
Loans Delinquent ONE Payment 285,035.00 1
Loans Delinquent TWO Payments 288,987.25 1
Loans Delinquent THREE + Payments 683,732.57 3
Tot Unpaid Prin on Delinquent Loans 1,257,754.82 5
Loans in Foreclosure, INCL in Delinq 683,732.57 3
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
6 Mo Avg Delinquencies 2+ Payments 2.3971%
Aggregate REO Losses (1,729,398.01)
................................................................................
Run: 07/30/96 09:36:18 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 9,830,456.09 6.9695 190,817.03
- --------------------------------------------------------------------------------
69,922,443.97 9,830,456.09 190,817.03
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
56,132.00 0.00 246,949.03 0.00 9,639,639.06
56,132.00 0.00 246,949.03 0.00 9,639,639.06
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
140.590854 2.728981 0.802775 0.000000 3.531756 137.861873
Determination Date 22-July-1996
Distribution Date 25-July-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/96 09:36:18 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 3,574.47
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,015.09
SUBSERVICER ADVANCES THIS MONTH 5,200.76
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 374,553.38
(B) TWO MONTHLY PAYMENTS: 1 185,053.27
(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 9,639,639.06
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 9,655,330.44
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 177,147.50
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 267.26
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 13,402.27
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 7.6634%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.9695%
POOL TRADING FACTOR 0.137861873
................................................................................
Run: 07/30/96 09:36:18 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 8,541,843.32 6.9921 12,717.28
- --------------------------------------------------------------------------------
74,994,327.48 8,541,843.32 12,717.28
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
49,766.12 0.00 62,483.40 0.00 8,529,126.04
49,766.12 0.00 62,483.40 0.00 8,529,126.04
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
113.899859 0.169577 0.663598 0.000000 0.833175 113.730282
Determination Date 22-July-1996
Distribution Date 25-July-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/96 09:36:18 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 3,237.36
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,784.29
SUBSERVICER ADVANCES THIS MONTH 6,253.32
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 492,436.65
(B) TWO MONTHLY PAYMENTS: 1 157,895.75
(C) THREE OR MORE MONTHLY PAYMENTS: 1 87,305.57
(D) LOANS IN FORECLOSURE 1 109,091.77
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 8,529,126.04
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 8,543,890.55
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 58
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 869.19
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 11,848.09
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 7.6969%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.9921%
POOL TRADING FACTOR 0.113730282
................................................................................
Run: 07/30/96 09:36:18 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 6,461,518.46 7.5706 8,727.53
- --------------------------------------------------------------------------------
37,402,303.81 6,461,518.46 8,727.53
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
40,761.58 0.00 49,489.11 0.00 6,452,790.93
40,761.58 0.00 49,489.11 0.00 6,452,790.93
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
172.757232 0.233342 1.089815 0.000000 1.323157 172.523890
Determination Date 22-July-1996
Distribution Date 25-July-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/96 09:36:18 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 2,253.86
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,298.17
SUBSERVICER ADVANCES THIS MONTH 3,204.89
MASTER SERVICER ADVANCES THIS MONTH 1,842.10
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 293,849.55
(B) TWO MONTHLY PAYMENTS: 1 118,043.69
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 6,452,790.93
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 6,219,422.39
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 241,228.18
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 485.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 8,242.53
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 8.2533%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.5685%
POOL TRADING FACTOR 0.172523890
................................................................................
Run: 07/30/96 09:36:18 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 3,385,562.95 7.7876 7,340.68
- --------------------------------------------------------------------------------
22,040,775.69 3,385,562.95 7,340.68
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
21,953.53 0.00 29,294.21 0.00 3,378,222.27
21,953.53 0.00 29,294.21 0.00 3,378,222.27
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
153.604528 0.333050 0.996042 0.000000 1.329092 153.271478
Determination Date 22-July-1996
Distribution Date 25-July-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/96 09:36:18 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 1,198.44
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 722.98
SUBSERVICER ADVANCES THIS MONTH 1,024.20
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 1 127,882.62
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 3,378,222.27
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 3,382,964.67
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 2,719.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,621.68
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 8.4624%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7876%
POOL TRADING FACTOR 0.153271478
................................................................................
Run: 07/30/96 09:36:18 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 2,516,895.81 7.6101 289,566.48
- --------------------------------------------------------------------------------
20,728,527.60 2,516,895.81 289,566.48
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
15,388.70 0.00 304,955.18 0.00 2,227,329.33
15,388.70 0.00 304,955.18 0.00 2,227,329.33
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
121.421833 13.969467 0.742392 0.000000 14.711859 107.452366
Determination Date 22-July-1996
Distribution Date 25-July-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/96 09:36:18 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 946.16
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 505.64
SUBSERVICER ADVANCES THIS MONTH 1,800.88
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 235,320.34
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 2,227,329.33
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 2,229,350.61
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 286,742.67
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 2,823.81
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 8.2949%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.6101%
POOL TRADING FACTOR 0.107452366
................................................................................
SEC REPORT
DISTRIBUTION DATE: 07/25/96
MONTHLY Cutoff: Jun-96
DETERMINATION DATE: 07/22/96
RUN TIME/DATE: 07/12/96 10:33 AM
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 5,491.06 3,314.33
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 0.00 507.21 0.00
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
Scheduled Principal Due 0.00 507.21 0.00
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 0.00 4,983.85 3,314.33
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 0.00 605,632.72 10,000.00
Curr Period ENDING Princ Balance 0.00 605,125.51 10,000.00
Change in Principal Balance 0.00 507.21 0.00
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.000000 0.012312 0.000000
Interest Distributed 0.000000 0.120973 331.433000
Total Distribution 0.000000 0.133285 331.433000
Total Principal Prepayments 0.000000 0.000000 0.000000
Current Period Interest Shortfall 0.000000 0.000000 0.000000
BEGINNING Principal Balance 0.000000 14.700537 1,000.000000
ENDING Principal Balance 0.000000 14.688225 1,000.000000
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 9.875000% 9.875000% 0.922963%
Subordinated Unpaid Amounts
Period Ending Class Percentages 14.286602% 14.286602% 14.286602%
Prepayment Percentages 100.000000% 100.000000% 100.000000%
Trading Factors 0.000000% 1.468823% 100.000000%
Certificate Denominations 1,000 1,000 1,000
Sub-Servicer Fees 0.00 166.62 2.75
Master Servicer Fees 0.00 55.45 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 17,318.11 31.26 26,154.76
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 1,629.39 2,136.60
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
Scheduled Principal Due 2,695.62 3,202.83
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 15,688.72 31.26 24,018.16
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 3,693,528.73 4,309,161.45
Curr Period ENDING Princ Balance 3,690,485.69 4,305,611.20
Change in Principal Balance 3,043.04 3,550.25
PER CERTIFICATE DATA BY CLASS
Principal Distributed 66.513001
Interest Distributed 640.426083
Total Distribution 706.939084
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 603.091173
ENDING Principal Balance 602.594296
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00 0.00
Passthru Rate 9.855000% 0.020000%
Subordinated Unpaid Amounts 1,556,450.86 2,512.65
Period Ending Class Percentages 85.713398%
Prepayment Percentages 0.000000%
Trading Factors 60.259430% 4.921238%
Certificate Denominations 250,000
Sub-Servicer Fees 1,016.17 1,185.54
Master Servicer Fees 338.17 394.54
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 1,057,622.00
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 1,667,605.28 4
Total Unpaid Princ on Delinq Loans 1,667,605.28 4
Lns in Foreclosure, INCL in Delinq 1,138,794.44 3
REO/Pending Cash Liquidations 528,810.84 1
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 35.1226%
Loans in Pool 17
Current Period Sub-Servicer Fee 1,185.54
Current Period Master Servicer Fee 394.53
Aggregate REO Losses (1,385,208.11)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 07/25/96
MONTHLY Cutoff: Jun-96
DETERMINATION DATE: 07/22/96
RUN TIME/DATE: 07/18/96 03:34 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 783,759.14 4,540.80
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 685,107.23 94.49
Total Principal Prepayments 675,210.96 93.13
Principal Payoffs-In-Full 404,441.72 55.82
Principal Curtailments 4,755.26 0.66
Principal Liquidations 266,013.98 36.65
Scheduled Principal Due 9,896.27 1.36
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 98,651.91 4,446.31
Prepayment Interest Shortfall 414.24 18.69
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 15,087,746.96 2,084.20
Current Period ENDING Prin Bal 14,402,639.73 1,989.71
Change in Principal Balance 685,107.23 94.49
PER CERTIFICATE DATA BY CLASS
Principal Distributed 8.850564 9.449000
Interest Distributed 1.274436 444.631000
Total Distribution 8.722719 9.313000
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 186.060623 198.971000
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 7.8792% 0.2500%
Subordinated Unpaid Amounts
Period Ending Class Percentages 69.8111% 0.0096%
Prepayment Percentages 100.0000% 100.0000%
Trading Factors 18.6061% 19.8971%
Certificate Denominations 1,000 1,000
Sub-Servicer fees 6,804.98 0.94
Master Servicer Fees 1,530.43 0.21
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 119,253.03 37.24 907,590.21
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 77,785.18 22.56 763,009.46
Total Principal Prepayments
Principal Payoffs-In-Full
Principal Curtailments
Principal Liquidations
Scheduled Principal Due
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 41,467.85 14.68 144,580.75
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 6,342,062.16 161.20 21,432,054.52
Current Period ENDING Prin Bal 6,226,084.22 158.30 20,630,871.96
Change in Principal Balance 115,977.94 2.90 801,182.56
PER CERTIFICATE DATA BY CLASS
Principal Distributed 2,619.497350
Interest Distributed 1,396.473251
Total Principal Prepayments
Unpaid Interest Shortfall Paid
Current Period Interest Shortfall
Unpaid Interest Shortfall Remaining
ENDING Principal Balance 838.679610
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00 0.00
Passthru Rate 7.8792% 7.8792%
Subordinated Unpaid Amounts 1,737,021.48 542.49
Period Ending Class Percentages 30.1785% 0.0008% 100.0000%
Prepayment Percentages 0.0000% 0.0000%
Trading Factors 83.8680%
Certificate Denominations 250,000
Sub-Servicer fees 2,860.44 9,666.36
Master Servicer Fees 643.31 2,173.95
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 (8,228.43)
Unpaid Number
POOL DELINQUENCY DATA Prin Bal of Loans
Loans Delinquent ONE Payment 837,196.43 4
Loans Delinquent TWO Payments 797,166.29 3
Loans Delinquent THREE + Payments 1,211,590.31 7
Tot Unpaid Principal on Delinq Loans 2,845,953.03 14
Loans in Foreclosure (incl in delinq) 1,110,801.27 6
REO/Pending Cash Liquidations 100,789.04 1
6 Mo Avg Delinquencies 2+ Payments 11.4054%
Loans in Pool 103
Current Period Sub-Servicer Fee 9,666.43
Current Period Master Servicer Fee 2,173.96
Aggregate REO Losses (1,541,997.34)
................................................................................
Run: 07/30/96 09:36:18 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 20,781,924.89 7.4288 586,113.81
- --------------------------------------------------------------------------------
87,338,199.16 20,781,924.89 586,113.81
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
126,353.13 0.00 712,466.94 0.00 20,195,811.08
126,353.13 0.00 712,466.94 0.00 20,195,811.08
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
237.947715 6.710853 1.446711 0.000000 8.157564 231.236862
Determination Date 22-July-1996
Distribution Date 25-July-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/96 09:36:18 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 7,149.06
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,360.79
SUBSERVICER ADVANCES THIS MONTH 25,666.74
MASTER SERVICER ADVANCES THIS MONTH 2,974.19
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,391,545.54
(B) TWO MONTHLY PAYMENTS: 4 1,020,508.59
(C) THREE OR MORE MONTHLY PAYMENTS: 2 220,944.70
(D) LOANS IN FORECLOSURE 3 685,618.39
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 20,195,811.08
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 19,849,842.63
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 97
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 388,599.31
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 553,734.85
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 6,366.53
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 26,012.43
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 8.2364%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.4291%
POOL TRADING FACTOR 0.231236862
................................................................................
Run: 07/30/96 09:36:18 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 13,059,704.07 8.5378 30,121.46
- --------------------------------------------------------------------------------
62,922,765.27 13,059,704.07 30,121.46
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
92,865.96 0.00 122,987.42 0.00 13,029,582.61
92,865.96 0.00 122,987.42 0.00 13,029,582.61
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
207.551337 0.478705 1.475872 0.000000 1.954577 207.072632
Determination Date 22-July-1996
Distribution Date 25-July-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/96 09:36:18 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 5,307.13
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,047.51
SUBSERVICER ADVANCES THIS MONTH 17,161.68
MASTER SERVICER ADVANCES THIS MONTH 1,740.03
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 860,975.12
(B) TWO MONTHLY PAYMENTS: 3 547,243.81
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 3 637,273.32
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 13,029,582.61
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 12,839,937.34
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 82
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 210,248.30
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 15,870.96
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 738.95
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 13,511.55
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 9.4080%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.5343%
POOL TRADING FACTOR 0.207072632
................................................................................
SEC REPORT
DISTRIBUTION DATE: 07/25/96
MONTHLY Cutoff: Jun-96
DETERMINATION DATE: 07/22/96
RUN TIME/DATE: 07/12/96 12:55 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 445,541.76 3,728.59
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 407,054.49 0.00
Total Principal Prepayments 403,228.41 0.00
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 52.34 0.00
Principal Liquidations 403,176.07 0.00
Scheduled Principal Due 3,826.08 0.00
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 38,487.27 3,728.59
Prepayment Interest Shortfall 0.24 0.02
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 4,618,501.59 10,000.00
Current Period ENDING Prin Bal 4,211,447.10 10,000.00
Change in Principal Balance 407,054.49 0.00
PER CERTIFICATE DATA BY CLASS
Principal Distributed 3.529502 0.000000
Interest Distributed 0.333717 372.859000
Total Distribution 3.863219 372.859000
Total Principal Prepayments 3.496326 0.000000
Current Period Interest Shortfall 0.000000 0.000000
BEGINNING Principal Balance 40.046257 1,000.000000
ENDING Principal Balance 36.516756 1,000.000000
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 10.000000% 0.518838%
Subordinated Unpaid Amounts
Period Ending Class Percentages 53.671534%
Prepayment Percentages 100.000000% 100.000000%
Trading Factors 3.651676% 100.000000%
Certificate Denominations 1,000 1,000
Sub-Servicer fees 1,094.09 2.37
Master Servicer Fees 427.82 0.93
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 241,910.77 132.52 691,313.64
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 218,172.55 625,227.04
Total Principal Prepayments 215,759.39 618,987.80
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 0.00 52.34
Principal Liquidations 215,759.39 618,935.46
Scheduled Principal Due 2,538.41 6,364.49
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 23,738.22 132.52 66,086.60
Prepayment Interest Shortfall 0.20 0.00 0.46
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 3,995,203.90 8,623,705.49
Current Period ENDING Prin Bal 3,643,890.07 7,865,337.17
Change in Principal Balance 351,313.83 758,368.32
PER CERTIFICATE DATA BY CLASS
Principal Distributed 6,282.727228
Interest Distributed 683.590860
Total Distribution 6,966.318089
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 460.200448
ENDING Principal Balance 419.733232
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 10.000000% 10.000000%
Subordinated Unpaid Amounts 5,123,956.41 2,766.69
Period Ending Class Percentages 46.328466%
Prepayment Percentages 0.000000%
Trading Factors 41.973323% 6.341960%
Certificate Denominations 250,000.00
Sub-Servicer fees 946.43 2,042.89
Master Servicer Fees 370.08 798.83
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 1,159,561.00
Unpaid Number
POOL DELINQUENCY DATA Prin Bal of Loans
Loans Delinquent ONE Payment 495,598.07 2
Loans Delinquent TWO Payments 192,172.72 1
Loans Delinquent THREE + Payments 863,555.67 4
Tot Unpaid Principal on Delinq Loans 1,551,326.46 7
Loans in Foreclosure (incl in delinq) 865,555.45 4
REO/Pending Cash Liquidations 206,100.09 1
6 Mo Avg Delinquencies 2+ Payments 36.9332%
Loans in Pool 33
Current Period Sub-Servicer Fee 2,042.89
Current Period Master Servicer Fee 798.82
Aggregate REO Losses (4,966,906.98)
................................................................................
Run: 07/30/96 09:36:18 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 4,450,886.24 10.0000 3,296.85
- --------------------------------------------------------------------------------
120,931,254.07 4,450,886.24 3,296.85
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
37,089.95 0.00 40,386.80 0.00 4,447,589.39
37,089.95 0.00 40,386.80 0.00 4,447,589.39
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
36.805095 0.027262 0.306703 0.000000 0.333965 36.777832
Determination Date 22-July-1996
Distribution Date 25-July-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/96 09:36:18 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 1,615.65
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,631.17
SUBSERVICER ADVANCES THIS MONTH 10,744.21
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 228,529.86
(B) TWO MONTHLY PAYMENTS: 1 371,317.14
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 2 470,524.16
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 4,447,589.39
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 4,453,145.66
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 91.79
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 3,205.06
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 0.036777832
................................................................................
SEC REPORT
DISTRIBUTION DATE: 07/25/96
MONTHLY Cutoff: Jun-96
DETERMINATION DATE: 07/22/96
RUN TIME/DATE: 07/12/96 10:38 AM
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 36,297.11 1,218.67
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 3,460.12
Total Principal Prepayments 452.41
Principal Payoffs-In-Full 0.00
Principal Curtailments 452.41
Principal Liquidations 0.00
Scheduled Principal Due 3,007.71
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 32,836.99 1,218.67
Prepayment Interest Shortfall 1.83 0.49
Unpaid Interest Shortfall Paid 0.00
Remaining Unpaid Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 149,970,189.47
Current Period BEGINNING Prin Bal 4,087,170.17
Current Period ENDING Prin Bal 4,083,710.05
Change in Principal Balance 3,460.12
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.023072
Interest Distributed 0.218957
Total Distribution 0.242029
Total Principal Prepayments 0.003017
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 27.253217
ENDING Principal Balance 27.230145
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 9.641532% 0.180629%
Subordinated Unpaid Amounts
Period Ending Class Percentages 50.479860%
Prepayment Percentages 100.000000%
Trading Factors 2.723015%
Certificate Denominations 1,000
Sub-Servicer Fees 1,058.15
Master Servicer Fees 346.77
Percentage Interest
Current Period Master Servicer Advance 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Tot Principal and Interest Distr 8,173.19 0.00 45,688.97
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 721.61 4,181.73
Total Principal Prepayments 0.00 452.41
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 0.00 452.41
Principal Liquidations 0.00 0.00
Scheduled Principal Due 1,886.05 4,893.76
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 7,451.58 0.00 41,507.24
Prepayment Interest Shortfall 1.80 0.00 4.12
Unpaid Interest Shortfall Paid 0.00 0.00
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 4,009,020.99 8,096,191.16
Current Period ENDING Prin Bal 4,006,070.79 8,089,780.84
Change in Principal Balance 2,950.20 6,410.32
PER CERTIFICATE DATA BY CLASS
Principal Distributed 14.318657
Interest Distributed 147.859117
Total Distribution 162.177774
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 318.198452
ENDING Principal Balance 317.964293
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 9.641532% 0.000000%
Subordinated Unpaid Amounts 9,529,082.61 0.00 9,529,082.61
Period Ending Class Percentages 49.520140%
Prepayment Percentages 0.000000%
Trading Factors 31.796429% 4.976204%
Certificate Denominations 250,000
Sub-Servicer Fees 1,038.04 2,096.19
Master Servicer Fees 340.17 686.94
Percentage Interest
Current Period Master Servicer Advance 0.00
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 1,965,252.00
Current Special Hazard Amount 1,392,701.00
Unpaid Number
POOL DELINQUENCY DATA Prin Bal of Loans
Loans Delinquent ONE Payment 525,029.70 1
Loans Delinquent TWO Payments 403,964.42 2
Loans Delinquent THREE + Payments 3,256,407.93 10
Tot Unpaid Principal on Delinq Loans 4,185,402.05 13
Loans in Foreclosure, INCL in Delinq 1,730,493.66 4
REO/Pending Cash Liquidations 1,525,914.27 6
Principal Balance New REO 0.00
6 Mo Avg Delinquencies 2+ Payments 50.5625%
Loans in Pool 23
Current Period Sub-Servicer Fee 2,096.19
Current Period Master Servicer Fee 686.94
Aggregate REO Losses (8,576,331.82)
................................................................................
Run: 07/30/96 13:48:36 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 9,143,023.13 9.000000 % 170,276.97
A-5 760920CQ9 2,388,000.00 2,388,000.00 9.000000 % 0.00
A-6 760920CJ5 100,000.00 9,391.75 1237.750000 % 138.69
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 10,000.00 471.03 0.520714 % 6.96
B 17,727,586.62 6,628,379.49 10.000000 % 0.00
R-I 0.00 0.00 10.000000 % 0.00
R-II 0.00 0.00 0.000000 % 0.00
- -------------------------------------------------------------------------------
262,737,586.62 18,169,265.40 170,422.62
===============================================================================
_______________________________________________________________________________
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 68,492.74 238,769.71 0.00 0.00 8,972,746.16
A-5 17,889.12 17,889.12 0.00 0.00 2,388,000.00
A-6 9,675.91 9,814.60 0.00 0.00 9,253.06
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 7,874.98 7,881.94 0.00 0.00 464.07
B 38,944.29 38,944.29 0.00 101,400.43 6,543,211.04
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
142,877.04 313,299.66 0.00 101,400.43 17,913,674.33
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-4 470.465325 8.761808 3.524377 12.286185 0.000000 461.703518
A-5 1000.000000 0.000000 7.491256 7.491256 0.000000 1000.000000
A-6 93.917500 1.386900 96.759100 98.146000 0.000000 92.531000
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 47.103000 0.696000 787.498000 788.194000 0.000000 46.407000
B 93475.491510 0.000000 549.204622 549.204622 0.000000 92274.419250
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:48:38 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 5,378.34
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,978.68
SUBSERVICER ADVANCES THIS MONTH 55,262.92
MASTER SERVICER ADVANCES THIS MONTH 7,009.52
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,302,641.32
(B) TWO MONTHLY PAYMENTS: 3 1,143,786.62
(C) THREE OR MORE MONTHLY PAYMENTS: 1 279,751.30
FORECLOSURES
NUMBER OF LOANS 12
AGGREGATE PRINCIPAL BALANCE 3,066,547.57
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 17,913,674.33
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 68
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 738,153.48
REMAINING SUBCLASS INTEREST SHORTFALL 16,228.06
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 22,133.07
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 63.51872600 % 36.48127400 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 63.47365190 % 36.52634810 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5216 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,166,569.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.03485355
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 272.31
POOL TRADING FACTOR: 6.81808589
................................................................................
Run: 07/30/96 09:36:18 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 6,106,620.17 10.5000 322,268.09
- --------------------------------------------------------------------------------
193,971,603.35 6,106,620.17 322,268.09
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
52,298.60 0.00 374,566.69 0.00 5,784,352.08
52,298.60 0.00 374,566.69 0.00 5,784,352.08
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
31.482032 1.661419 0.269620 0.000000 1.931039 29.820613
Determination Date 22-July-1996
Distribution Date 25-July-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/96 09:36:18 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 2,231.44
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,717.54
SUBSERVICER ADVANCES THIS MONTH 20,128.49
MASTER SERVICER ADVANCES THIS MONTH 2,525.83
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 430,225.27
(B) TWO MONTHLY PAYMENTS: 1 283,947.84
(C) THREE OR MORE MONTHLY PAYMENTS: 2 634,485.59
(D) LOANS IN FORECLOSURE 2 640,026.61
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 5,784,352.08
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 5,532,340.16
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 267,379.12
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 317,567.66
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 4,700.43
MORTGAGE POOL INSURANCE 1,734,452.88
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 11.5415%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 10.5000%
POOL TRADING FACTOR 0.029820613
................................................................................
Run: 07/30/96 09:36:18 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 10,049,303.10 7.4189 274,968.91
- --------------------------------------------------------------------------------
46,306,707.62 10,049,303.10 274,968.91
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
62,006.07 0.00 336,974.98 0.00 9,774,334.19
62,006.07 0.00 336,974.98 0.00 9,774,334.19
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
217.016143 5.937993 1.339030 0.000000 7.277023 211.078150
Determination Date 22-July-1996
Distribution Date 25-July-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/96 09:36:18 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 4,038.88
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,204.82
SUBSERVICER ADVANCES THIS MONTH 1,410.50
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 179,400.52
(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 9,774,334.19
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 9,786,447.72
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 48
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 657.26
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 262,199.74
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 12,111.91
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 8.2673%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.4189%
POOL TRADING FACTOR 0.211078150
................................................................................
Run: 07/30/96 09:36:18 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 3,549,431.19 7.6102 5,346.99
- --------------------------------------------------------------------------------
19,212,019.52 3,549,431.19 5,346.99
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
22,503.55 0.00 27,850.54 0.00 3,544,084.20
22,503.55 0.00 27,850.54 0.00 3,544,084.20
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
184.750551 0.278315 1.171327 0.000000 1.449642 184.472236
Determination Date 22-July-1996
Distribution Date 25-July-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/96 09:36:18 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 1,171.05
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,115.55
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 3,544,084.20
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 3,548,429.60
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 1,001.59
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,345.40
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 8.3812%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.6102%
POOL TRADING FACTOR 0.184472236
................................................................................
Run: 07/30/96 09:36:18 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 2,577,282.87 8.4253 2,955.32
- --------------------------------------------------------------------------------
15,507,832.37 2,577,282.87 2,955.32
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
18,093.21 0.00 21,048.53 0.00 2,574,327.55
18,093.21 0.00 21,048.53 0.00 2,574,327.55
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
166.192335 0.190570 1.166714 0.000000 1.357284 166.001765
Determination Date 22-July-1996
Distribution Date 25-July-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/96 09:36:18 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 1,012.40
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 807.51
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 2,574,327.55
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 2,576,982.87
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 2,655.32
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 9.2716%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.4253%
POOL TRADING FACTOR 0.166001765
................................................................................
Run: 07/30/96 09:36:18 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 15,387,868.60 9.8906 762,361.76
- --------------------------------------------------------------------------------
199,971,518.09 15,387,868.60 762,361.76
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
124,510.80 0.00 886,872.56 0.00 14,625,506.84
124,510.80 0.00 886,872.56 0.00 14,625,506.84
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
76.950301 3.812352 0.622643 0.000000 4.434995 73.137950
Determination Date 22-July-1996
Distribution Date 25-July-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/96 09:36:18 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 3,809.73
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,403.50
SUBSERVICER ADVANCES THIS MONTH 39,717.32
MASTER SERVICER ADVANCES THIS MONTH 5,994.64
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 388,067.85
(B) TWO MONTHLY PAYMENTS: 3 734,482.56
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 11 3,016,528.83
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 14,625,506.84
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 14,008,307.77
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 53
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 652,935.18
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 749,381.96
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,039.45
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 11,940.35
LOC AMOUNT AVAILABLE 3,593,193.94
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 10.8105%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 9.8801%
POOL TRADING FACTOR 0.073137950
................................................................................
Run: 07/30/96 09:36:18 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 5,334,397.00 9.5000 5,469.53
S 760920DL9 0.00 0.00 0.8804 0.00
- --------------------------------------------------------------------------------
100,033,801.56 5,334,397.00 5,469.53
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 42,221.41 0.00 47,690.94 0.00 5,328,927.47
S 3,912.82 0.00 3,912.82 0.00 0.00
46,134.23 0.00 51,603.76 0.00 5,328,927.47
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 53.325945 0.054677 0.422071 0.000000 0.476748 53.271268
S 0.000000 0.000000 0.039115 0.000000 0.039115 0.000000
Determination Date 22-July-1996
Distribution Date 25-July-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/96 09:36:18 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 1,224.86
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 491.51
SUBSERVICER ADVANCES THIS MONTH 11,391.51
MASTER SERVICER ADVANCES THIS MONTH 6,683.93
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 541,960.75
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 2 664,314.48
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 5,328,927.47
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 4,621,524.33
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 18
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 712,139.25
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,153.95
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,315.58
LOC AMOUNT AVAILABLE 5,760,519.18
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 0.053271268
................................................................................
Run: 07/30/96 09:36:18 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 4,309,775.91 10.5000 2,870.78
S 760920ED6 0.00 0.00 0.6122 0.00
- --------------------------------------------------------------------------------
95,187,660.42 4,309,775.91 2,870.78
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 37,710.39 0.00 40,581.17 0.00 4,306,905.13
S 2,198.69 0.00 2,198.69 0.00 0.00
39,909.08 0.00 42,779.86 0.00 4,306,905.13
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 45.276624 0.030159 0.396169 0.000000 0.426328 45.246465
S 0.000000 0.000000 0.023098 0.000000 0.023098 0.000000
Determination Date 22-July-1996
Distribution Date 25-July-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/96 09:36:18 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 1,581.11
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 426.69
SUBSERVICER ADVANCES THIS MONTH 9,672.14
MASTER SERVICER ADVANCES THIS MONTH 2,184.89
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 3 975,328.98
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 4,306,905.13
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 4,100,782.59
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 16
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 214,902.18
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 2,854.33
FSA GUARANTY INSURANCE POLICY 2,101,989.32
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 11.6846%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 10.5000%
POOL TRADING FACTOR 0.045246465
................................................................................
Run: 07/30/96 13:48:39 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 2,704,257.70 9.500000 % 2,433.90
I 760920FV5 10,000.00 715.18 0.500000 % 0.61
B 11,825,033.00 5,161,936.53 9.500000 % 4,241.85
S 760920FW3 0.00 0.00 0.117919 % 0.00
- -------------------------------------------------------------------------------
110,000,309.00 7,866,909.41 6,676.36
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 21,408.14 23,842.04 0.00 0.00 2,701,823.80
I 3,277.79 3,278.40 0.00 0.00 714.57
B 40,864.25 45,106.10 0.00 0.00 5,157,694.68
S 778.69 778.69 0.00 0.00 0.00
- -------------------------------------------------------------------------------
66,328.87 73,005.23 0.00 0.00 7,860,233.05
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 27.548007 0.024794 0.218083 0.242877 0.000000 27.523213
I 71.518000 0.061000 327.779000 327.840000 0.000000 71.457000
B 436.526184 0.358718 3.455741 3.814459 0.000000 436.167466
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:48:40 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 2,300.35
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 821.22
SUBSERVICER ADVANCES THIS MONTH 2,166.57
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 238,019.11
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 7,860,233.05
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 211.68
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 34.38418750 % 65.61581250 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 34.38242040 % 65.61757960 %
CLASS S - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1179 %
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 10.59383333
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 289.24
POOL TRADING FACTOR: 7.14564634
................................................................................
Run: 07/30/96 09:36:18 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 25,973,032.81 7.3571 745,939.69
- --------------------------------------------------------------------------------
190,576,742.37 25,973,032.81 745,939.69
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
157,392.21 0.00 903,331.90 0.00 25,227,093.12
157,392.21 0.00 903,331.90 0.00 25,227,093.12
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
136.286477 3.914117 0.825873 0.000000 4.739990 132.372360
Determination Date 22-July-1996
Distribution Date 25-July-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/96 09:36:18 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 8,842.81
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,753.70
SUBSERVICER ADVANCES THIS MONTH 19,529.48
MASTER SERVICER ADVANCES THIS MONTH 3,063.62
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 402,341.97
(B) TWO MONTHLY PAYMENTS: 1 289,547.19
(C) THREE OR MORE MONTHLY PAYMENTS: 1 200,548.88
(D) LOANS IN FORECLOSURE 6 1,592,137.35
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 25,227,093.12
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 24,859,147.98
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 98
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 411,903.87
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 709,516.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 3,203.35
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 33,220.34
LOC AMOUNT AVAILABLE 3,250,288.97
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 8.0971%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.3571%
POOL TRADING FACTOR 0.132372360
................................................................................
Run: 07/30/96 09:36:18 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 34,201,083.31 6.7846 429,459.87
- --------------------------------------------------------------------------------
139,233,192.04 34,201,083.31 429,459.87
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
191,256.88 0.00 620,716.75 0.00 33,771,623.44
191,256.88 0.00 620,716.75 0.00 33,771,623.44
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
245.638865 3.084465 1.373644 0.000000 4.458109 242.554401
Determination Date 22-July-1996
Distribution Date 25-July-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/96 09:36:18 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 11,241.28
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,725.97
SUBSERVICER ADVANCES THIS MONTH 25,039.78
MASTER SERVICER ADVANCES THIS MONTH 9,964.63
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,723,619.40
(B) TWO MONTHLY PAYMENTS: 1 301,123.65
(C) THREE OR MORE MONTHLY PAYMENTS: 1 216,040.73
(D) LOANS IN FORECLOSURE 5 1,274,067.21
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 33,771,623.44
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 32,306,881.32
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 123
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 1,516,561.46
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 283,087.48
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 105,768.25
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 40,604.14
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 7.5737%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.7826%
POOL TRADING FACTOR 0.242554401
................................................................................
Run: 07/30/96 09:36:18 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 41,249,076.11 6.1407 459,305.98
S 760920JG4 0.00 0.00 0.5500 0.00
- --------------------------------------------------------------------------------
180,816,953.83 41,249,076.11 459,305.98
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 210,794.34 0.00 670,100.32 0.00 40,789,770.13
S 18,880.08 0.00 18,880.08 0.00 0.00
229,674.42 0.00 688,980.40 0.00 40,789,770.13
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 228.126153 2.540171 1.165789 0.000000 3.705960 225.585982
S 0.000000 0.000000 0.104415 0.000000 0.104415 0.000000
Determination Date 22-July-1996
Distribution Date 25-July-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/96 09:36:18 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 13,735.25
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,056.52
SUBSERVICER ADVANCES THIS MONTH 1,451.92
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 1 195,559.50
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 40,789,770.13
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 40,841,777.69
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 157
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 385,902.73
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 12,248.82
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 61,154.43
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 7.4099%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.1399%
POOL TRADING FACTOR 0.225585982
................................................................................
Run: 07/30/96 13:48:41 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-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 1,348,222.30 10.000000 % 235,216.96
A-3 760920KA5 62,000,000.00 1,659,712.98 10.000000 % 289,561.02
A-4 760920KB3 10,000.00 253.30 0.792500 % 44.19
B 10,439,807.67 3,356,738.27 10.000000 % 0.00
R 0.00 14.40 10.000000 % 2.51
- -------------------------------------------------------------------------------
122,813,807.67 6,364,941.25 524,824.68
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 10,872.22 246,089.18 4.81 0.00 1,113,010.15
A-3 13,384.12 302,945.14 5.92 0.00 1,370,157.88
A-4 4,069.45 4,113.64 0.00 0.00 209.11
B 0.00 0.00 11.97 369,247.73 3,014,571.88
R 2.16 4.67 0.00 0.00 11.89
B RECOURSE OBLIGATION
369,247.74
- -------------------------------------------------------------------------------
28,327.95 922,400.37 22.70 369,247.73 5,497,960.91
===============================================================================
_______________________________________________________________________________
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-2 154.364816 26.931184 1.244816 28.176000 0.000551 127.434183
A-3 26.769564 4.670339 0.215873 4.886212 0.000095 22.099321
A-4 25.330000 4.419000 406.945000 411.364000 0.000000 20.911000
B 321.532578 0.000000 0.000000 0.000000 0.001147 288.757415
B RECOURSE OBLIGATION 35.369209
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:48:42 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-S11 (POOL # 4037)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4037
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 1,725.78
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 472.44
SUBSERVICER ADVANCES THIS MONTH 9,777.96
MASTER SERVICER ADVANCES THIS MONTH 9,894.01
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 240,700.92
(B) TWO MONTHLY PAYMENTS: 1 233,233.98
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 557,866.37
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 5,497,960.91
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 20
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 1,019,697.11
REMAINING SUBCLASS INTEREST SHORTFALL 27,069.38
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 248,555.25
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 47.26206990 % 52.73793010 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 45.16927400 % 54.83072600 %
CLASS A-4 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.7611 %
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 369,247.74
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.35001960
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 56.57
POOL TRADING FACTOR: 4.47666351
................................................................................
Run: 07/30/96 13:48:31 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-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 760920KS6 145,575,900.00 13,105,655.75 7.095080 % 345,534.72
R 760920KT4 100.00 0.00 7.095080 % 0.00
B 10,120,256.77 7,452,534.88 7.095080 % 81,974.63
- -------------------------------------------------------------------------------
155,696,256.77 20,558,190.63 427,509.35
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 77,473.72 423,008.44 0.00 0.00 12,760,121.03
R 0.00 0.00 0.00 0.00 0.00
B 44,055.45 126,030.08 0.00 112,228.72 7,258,331.53
- -------------------------------------------------------------------------------
121,529.17 549,038.52 0.00 112,228.72 20,018,452.56
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 90.026273 2.373571 0.532188 2.905759 0.000000 87.652702
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 736.397806 8.100054 4.353195 12.453249 0.000000 717.208238
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:48:31 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 6,522.61
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,036.87
SPREAD 3,758.66
SUBSERVICER ADVANCES THIS MONTH 5,289.50
MASTER SERVICER ADVANCES THIS MONTH 5,421.90
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 224,403.54
(B) TWO MONTHLY PAYMENTS: 2 494,314.12
(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 20,018,452.56
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 78
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 719,047.87
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,018.41
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 63.74907200 % 36.25092800 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 63.74179520 % 36.25820480 %
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 7.81417160
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 271.01
POOL TRADING FACTOR: 12.85737562
................................................................................
Run: 07/30/96 13:48:33 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 22,577,206.88 6.402448 % 671,466.85
R 760920KR8 100.00 0.00 6.402448 % 0.00
B 9,358,525.99 8,299,455.29 6.402448 % 13,118.41
- -------------------------------------------------------------------------------
120,755,165.99 30,876,662.17 684,585.26
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 119,088.12 790,554.97 0.00 0.00 21,905,740.03
R 0.00 0.00 0.00 0.00 0.00
B 43,777.19 56,895.60 0.00 0.00 8,286,336.88
- -------------------------------------------------------------------------------
162,865.31 847,450.57 0.00 0.00 30,192,076.91
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 202.674220 6.027717 1.069047 7.096764 0.000000 196.646503
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 886.833600 1.401760 4.677787 6.079547 0.000000 885.431839
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:48:33 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 10,301.78
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,220.54
SPREAD 5,723.24
SUBSERVICER ADVANCES THIS MONTH 7,747.60
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 312,554.17
(B) TWO MONTHLY PAYMENTS: 1 288,638.49
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 501,023.01
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 30,192,076.91
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 122
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 635,780.52
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 73.12062020 % 26.87937980 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 72.55459800 % 27.44540200 %
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 7.08329306
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 252.32
POOL TRADING FACTOR: 25.00272072
................................................................................
Run: 07/30/96 13:48:43 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 7,965,112.39 9.000000 % 6,449.31
S 760920LY2 10,000.00 1,127.98 0.700885 % 0.91
R 0.00 0.00 9.000000 % 0.00
- -------------------------------------------------------------------------------
70,625,405.90 7,966,240.37 6,450.22
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 59,735.90 66,185.21 0.00 0.00 7,958,663.08
S 4,652.66 4,653.57 0.00 0.00 1,127.07
R 8.46 8.46 0.00 0.00 0.00
- -------------------------------------------------------------------------------
64,397.02 70,847.24 0.00 0.00 7,959,790.15
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 187.992790 0.152217 1.409888 1.562105 0.000000 187.840574
S 112.798000 0.091000 465.266000 465.357000 0.000000 112.707000
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:48:43 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 1,974.69
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 832.46
SUBSERVICER ADVANCES THIS MONTH 6,451.68
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 727,349.56
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 7,959,790.14
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 310.99
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 100.00000010 % 0.00000000 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 100.00000010 % 0.00000000 %
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 96,910.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,835,948.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.12335800
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 297.62
POOL TRADING FACTOR: 11.27043454
................................................................................
Run: 07/30/96 09:36:18 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 32,736,599.58 6.8014 38,388.71
S 760920ML9 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
114,708,718.07 32,736,599.58 38,388.71
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 185,541.16 0.00 223,929.87 0.00 32,698,210.87
S 6,819.96 0.00 6,819.96 0.00 0.00
192,361.12 0.00 230,749.83 0.00 32,698,210.87
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 285.388941 0.334663 1.617498 0.000000 1.952161 285.054279
S 0.000000 0.000000 0.059455 0.000000 0.059455 0.000000
Determination Date 22-July-1996
Distribution Date 25-July-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/96 09:36:18 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 9,823.34
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,165.85
SUBSERVICER ADVANCES THIS MONTH 18,664.20
MASTER SERVICER ADVANCES THIS MONTH 16,756.79
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,180,066.83
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 228,084.56
(D) LOANS IN FORECLOSURE 6 1,214,783.91
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 32,698,210.87
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 30,358,055.42
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 106
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 2,385,726.68
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 785.91
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 37,602.80
LOC AMOUNT AVAILABLE 14,946,828.06
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 7.5682%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.8047%
POOL TRADING FACTOR 0.285054279
................................................................................
Run: 07/30/96 09:36:18 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 16,003,462.55 7.5183 18,546.60
S 760920MN5 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
56,810,233.31 16,003,462.55 18,546.60
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 100,262.23 0.00 118,808.83 0.00 15,984,915.95
S 3,333.94 0.00 3,333.94 0.00 0.00
103,596.17 0.00 122,142.77 0.00 15,984,915.95
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 281.700349 0.326466 1.764862 0.000000 2.091328 281.373883
S 0.000000 0.000000 0.058686 0.000000 0.058686 0.000000
Determination Date 22-July-1996
Distribution Date 25-July-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/96 09:36:18 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 4,494.34
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,106.18
SUBSERVICER ADVANCES THIS MONTH 10,795.98
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 938,113.01
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 2 480,851.61
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 15,984,915.95
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 16,006,374.18
AGGREGATE NUMBER 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
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 549.54
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 17,997.06
LOC AMOUNT AVAILABLE 14,946,828.06
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 8.2630%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.5183%
POOL TRADING FACTOR 0.281373883
................................................................................
Run: 07/30/96 09:36:18 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 6,957,574.57 8.4347 568,418.76
S 760920MC9 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
23,305,328.64 6,957,574.57 568,418.76
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 45,415.42 0.00 613,834.18 0.00 6,389,155.81
S 1,346.09 0.00 1,346.09 0.00 0.00
46,761.51 0.00 615,180.27 0.00 6,389,155.81
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 298.540075 24.390077 1.948714 0.000000 26.338791 274.149998
S 0.000000 0.000000 0.057759 0.000000 0.057759 0.000000
Determination Date 22-July-1996
Distribution Date 25-July-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/96 09:36:18 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 2,133.26
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 609.18
SUBSERVICER ADVANCES THIS MONTH 11,489.02
MASTER SERVICER ADVANCES THIS MONTH 4,970.33
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 748,828.98
(B) TWO MONTHLY PAYMENTS: 2 232,279.21
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 325,343.49
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 6,389,155.81
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 5,787,080.83
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 615,822.91
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 562,399.75
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 198.48
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 5,820.53
LOC AMOUNT AVAILABLE 14,946,828.06
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 9.2734%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.4602%
POOL TRADING FACTOR 0.274149998
................................................................................
Run: 07/30/96 09:36:18 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 16,422,346.04 6.8659 484,619.64
S 760920NX2 0.00 0.00 0.2750 0.00
- --------------------------------------------------------------------------------
56,799,660.28 16,422,346.04 484,619.64
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 92,277.55 0.00 576,897.19 0.00 15,937,726.40
S 3,695.99 0.00 3,695.99 0.00 0.00
95,973.54 0.00 580,593.18 0.00 15,937,726.40
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 289.127540 8.532087 1.624614 0.000000 10.156701 280.595453
S 0.000000 0.000000 0.065071 0.000000 0.065071 0.000000
Determination Date 22-July-1996
Distribution Date 25-July-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/96 09:36:18 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 5,084.21
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,345.93
SUBSERVICER ADVANCES THIS MONTH 8,908.30
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 726,831.83
(B) TWO MONTHLY PAYMENTS: 2 521,679.27
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 15,937,726.40
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 15,957,102.63
AGGREGATE NUMBER 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
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 325,816.08
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 315.19
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 140,795.70
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 17,692.67
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 7.6157%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.8657%
POOL TRADING FACTOR 0.280595453
................................................................................
Run: 07/30/96 09:36:18 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 25,139,613.20 7.5423 593,252.27
S 760920NY0 0.00 0.00 0.2750 0.00
- --------------------------------------------------------------------------------
79,584,135.22 25,139,613.20 593,252.27
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 154,900.36 0.00 748,152.63 0.00 24,546,360.93
S 5,647.83 0.00 5,647.83 0.00 0.00
160,548.19 0.00 753,800.46 0.00 24,546,360.93
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 315.887245 7.454404 1.946372 0.000000 9.400776 308.432841
S 0.000000 0.000000 0.070967 0.000000 0.070967 0.000000
Determination Date 22-July-1996
Distribution Date 25-July-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/96 09:36:18 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 6,379.69
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,610.10
SUBSERVICER ADVANCES THIS MONTH 11,032.45
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 443,736.40
(B) TWO MONTHLY PAYMENTS: 2 697,871.02
(C) THREE OR MORE MONTHLY PAYMENTS: 1 302,791.58
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 24,546,360.93
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 24,570,893.19
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 93
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 562,324.06
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 5,264.80
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 25,663.41
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 8.3137%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.5533%
POOL TRADING FACTOR 0.308432841
................................................................................
Run: 07/30/96 13:48:44 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 18,211,413.74 6.700000 % 1,593,431.53
A-7 760920SA7 5,940,500.00 4,047,810.73 19.347878 % 354,168.51
A-8 760920SL3 45,032,000.00 3,096,314.30 9.000000 % 265,136.86
A-9 760920SB5 0.00 0.00 0.103379 % 0.00
R-I 760920SJ8 500.00 34.37 9.000000 % 2.94
R-II 760920SK5 300,629.00 446,837.12 9.000000 % 0.00
M 760920SH2 10,142,260.00 8,275,260.14 9.000000 % 167,590.30
B 20,284,521.53 16,300,741.33 9.000000 % 0.00
- -------------------------------------------------------------------------------
405,690,410.53 50,378,411.73 2,380,330.14
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 99,636.35 1,693,067.88 0.00 0.00 16,617,982.21
A-7 63,951.82 418,120.33 0.00 0.00 3,693,642.22
A-8 22,755.53 287,892.39 0.00 0.00 2,831,177.44
A-9 4,252.81 4,252.81 0.00 0.00 0.00
R-I 0.25 3.19 0.00 0.00 31.43
R-II 0.00 0.00 3,283.91 0.00 450,121.03
M 60,816.79 228,407.09 0.00 0.00 8,107,669.84
B 88,876.64 88,876.64 0.00 0.00 15,970,619.26
- -------------------------------------------------------------------------------
340,290.19 2,720,620.33 3,283.91 0.00 47,671,243.43
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-6 711.327777 62.238557 3.891741 66.130298 0.000000 649.089220
A-7 681.392262 59.619310 10.765393 70.384703 0.000000 621.772952
A-8 68.758090 5.887743 0.505319 6.393062 0.000000 62.870346
R-I 68.740000 5.880000 0.500000 6.380000 0.000000 62.860000
R-II 1486.340706 0.000000 0.000000 0.000000 10.923464 1497.264169
M 815.918754 16.523960 5.996375 22.520335 0.000000 799.394794
B 803.604921 0.000000 4.381500 4.381500 0.000000 787.330341
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:48:46 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 14,814.40
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,105.38
SUBSERVICER ADVANCES THIS MONTH 60,242.81
MASTER SERVICER ADVANCES THIS MONTH 2,446.03
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,815,239.21
(B) TWO MONTHLY PAYMENTS: 2 628,672.31
(C) THREE OR MORE MONTHLY PAYMENTS: 2 386,434.16
FORECLOSURES
NUMBER OF LOANS 12
AGGREGATE PRINCIPAL BALANCE 4,304,516.35
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 47,671,243.43
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 183
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 290,341.28
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,686,906.38
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 51.21719680 % 16.42620300 % 32.35660030 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 49.49095650 % 17.00746458 % 33.50157900 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.101099 %
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 9.59501995
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 291.29
POOL TRADING FACTOR: 11.75064586
FIXED STRIP INTEREST ON CLASS A-7: 0.00
INVERSE LIBOR INTEREST ON CLASS A-7: 63,951.82
TOTAL INTEREST DISTRIBUTION TO CLASS A-7: 63,951.82
................................................................................
Run: 07/30/96 13:48:47 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-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 10,992,657.62 6.550000 % 676,926.59
A-6 760920TY4 3,789,773.00 3,233,134.90 15.129000 % 199,096.08
A-7 760920UA4 10,000.00 938.19 7590.550000 % 57.77
A-8 760920TZ1 0.00 0.00 0.063369 % 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 3,122,712.32 9.000000 % 0.00
B 8,174,757.92 5,432,044.29 9.000000 % 0.00
- -------------------------------------------------------------------------------
163,495,140.92 22,781,487.32 876,080.44
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 58,839.78 735,766.37 0.00 0.00 10,315,731.03
A-6 39,972.48 239,068.56 0.00 0.00 3,034,038.82
A-7 5,819.57 5,877.34 0.00 0.00 880.42
A-8 1,179.75 1,179.75 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 3,846.42 3,846.42 0.00 0.00 3,122,712.32
B 0.00 0.00 0.00 151,995.37 5,339,120.79
- -------------------------------------------------------------------------------
109,660.64 985,741.08 0.00 151,995.37 21,812,483.38
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-5 853.120990 52.535092 4.566453 57.101545 0.000000 800.585898
A-6 853.120992 52.535094 10.547460 63.082554 0.000000 800.585898
A-7 93.819000 5.777000 581.957000 587.734000 0.000000 88.042000
R-I 0.000000 0.000000 26.400000 26.400000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 848.751563 0.000000 1.045455 1.045455 0.000000 848.751563
B 664.489927 0.000000 0.000000 0.000000 0.000000 653.122801
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:48:48 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S1 (POOL # 4051)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4051
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,696.66
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,315.67
SUBSERVICER ADVANCES THIS MONTH 20,972.62
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 588,165.11
(B) TWO MONTHLY PAYMENTS: 1 788,472.31
(C) THREE OR MORE MONTHLY PAYMENTS: 2 642,521.65
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 488,194.19
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 21,812,483.38
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 77
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 39,951.47
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 721,546.82
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 62.44864750 % 13.70723600 % 23.84411610 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 61.20646620 % 14.31617054 % 24.47736320 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0661 %
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 9.50076010
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 296.77
POOL TRADING FACTOR: 13.34136492
................................................................................
Run: 07/30/96 13:48:49 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-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 7,049,545.89 8.000000 % 1,326,476.18
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 4,024,600.28 8.000000 % 159,537.72
A-16 760920SY5 0.00 0.00 0.500000 % 0.00
A-17 760920SZ2 10,000.00 743.69 8.000000 % 29.48
A-18 760920UR7 0.00 0.00 0.165349 % 0.00
R-I 760920TR9 38,000.00 4,596.05 8.000000 % 0.00
R-II 760920TS7 702,000.00 946,069.69 8.000000 % 0.00
M 760920TQ1 12,177,000.00 11,087,924.83 8.000000 % 46,294.79
B 27,060,001.70 23,643,420.90 8.000000 % 0.00
- -------------------------------------------------------------------------------
541,188,443.70 72,059,343.33 1,532,338.17
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 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 46,634.37 1,373,110.55 0.00 0.00 5,723,069.71
A-9 40,954.89 40,954.89 0.00 0.00 6,191,000.00
A-10 126,426.60 126,426.60 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 26,623.66 186,161.38 0.00 0.00 3,865,062.56
A-16 29,798.98 29,798.98 0.00 0.00 0.00
A-17 4.92 34.40 0.00 0.00 714.21
A-18 9,854.45 9,854.45 0.00 0.00 0.00
R-I 0.00 0.00 30.64 0.00 4,626.69
R-II 0.00 0.00 6,307.13 0.00 952,376.82
M 73,363.70 119,658.49 0.00 0.00 11,041,630.04
B 153,867.14 153,867.14 0.00 0.00 23,544,703.84
- -------------------------------------------------------------------------------
507,528.71 2,039,866.88 6,337.77 0.00 70,434,625.87
===============================================================================
Run: 07/30/96 13:48:49
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-8 388.019919 73.011679 2.566841 75.578520 0.000000 315.008240
A-9 1000.000000 0.000000 6.615230 6.615230 0.000000 1000.000000
A-10 1000.000000 0.000000 6.615231 6.615231 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-15 228.683464 9.065158 1.512794 10.577952 0.000000 219.618306
A-17 74.369000 2.948000 0.492000 3.440000 0.000000 71.421000
R-I 120.948684 0.000000 0.000000 0.000000 0.806316 121.755000
R-II 1347.677621 0.000000 0.000000 0.000000 8.984516 1356.662137
M 910.562933 3.801822 6.024776 9.826598 0.000000 906.761110
B 873.740555 0.000000 5.686147 5.686147 0.000000 870.092475
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:48:51 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S2 (POOL # 4052)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4052
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 21,246.94
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,504.93
SUBSERVICER ADVANCES THIS MONTH 26,876.32
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,050,027.36
(B) TWO MONTHLY PAYMENTS: 2 648,243.24
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 639,848.69
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 70,434,625.87
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 267
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,323,852.11
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 51.80174540 % 15.38721300 % 32.81104130 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 50.89583650 % 15.67642321 % 33.42774030 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1655 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 8.0000 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 882,221.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,053,382.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.14636015
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 299.44
POOL TRADING FACTOR: 13.01480597
................................................................................
Run: 07/30/96 13:48:52 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 4,541,844.41 7.500000 % 96,701.46
A-5 760920UP1 8,110,000.00 5,473,158.71 7.500000 % 116,530.28
A-6 760920UQ9 74,560,000.00 2,537,494.04 7.500000 % 54,026.37
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 0.392316 % 0.00
R 760920UJ5 100.00 0.00 7.500000 % 0.00
B 8,816,068.76 6,945,424.68 7.500000 % 36,159.17
- -------------------------------------------------------------------------------
176,318,168.76 19,497,921.84 303,417.28
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 28,145.92 124,847.38 0.00 0.00 4,445,142.95
A-5 33,917.29 150,447.57 0.00 0.00 5,356,628.43
A-6 15,724.91 69,751.28 0.00 0.00 2,483,467.67
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 8,055.27 8,055.27 0.00 0.00 0.00
A-10 6,320.42 6,320.42 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 43,040.95 79,200.12 0.00 0.00 6,909,265.51
- -------------------------------------------------------------------------------
135,204.76 438,622.04 0.00 0.00 19,194,504.56
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 302.789627 6.446764 1.876395 8.323159 0.000000 296.342864
A-5 674.865439 14.368716 4.182157 18.550873 0.000000 660.496723
A-6 34.032914 0.724603 0.210903 0.935506 0.000000 33.308311
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 787.814259 4.101507 4.882103 8.983610 0.000000 783.712752
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:48:54 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S3 (POOL # 4053)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4053
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,840.09
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,038.34
SUBSERVICER ADVANCES THIS MONTH 6,287.56
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 516,882.63
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 19,194,504.56
AGGREGATE NUMBER OF 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
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 201,907.48
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 64.37864130 % 35.62135870 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 64.00393930 % 35.99606070 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3933 %
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 8.88100689
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 121.39
POOL TRADING FACTOR: 10.88628852
................................................................................
Run: 07/30/96 13:48:55 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-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 8,874,996.64 8.081561 % 59,234.67
R 100.00 0.00 8.081561 % 0.00
B 5,302,117.23 4,299,285.74 8.081561 % 23,048.20
- -------------------------------------------------------------------------------
106,042,332.23 13,174,282.38 82,282.87
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 59,716.69 118,951.36 0.00 0.00 8,815,761.97
R 0.00 0.00 0.00 0.00 0.00
B 28,928.37 51,976.57 0.00 0.00 4,276,237.54
- -------------------------------------------------------------------------------
88,645.06 170,927.93 0.00 0.00 13,091,999.51
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 88.097940 0.587995 0.592780 1.180775 0.000000 87.509946
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 810.862068 4.346981 5.456003 9.802984 0.000000 806.515087
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:48:55 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S4 (POOL # 4054)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4054
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,689.66
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,451.24
SUBSERVICER ADVANCES THIS MONTH 10,092.14
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 699,166.22
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 187,243.07
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 13,091,999.51
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 11,656.38
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 67.36607270 % 32.63392730 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 67.33701730 % 32.66298270 %
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 8.63409487
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 122.24
POOL TRADING FACTOR: 12.34601242
PASS THROUGH RATE FOR NEXT DISTRIBUTION: -0.0001
................................................................................
Run: 07/30/96 13:48:56 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 11,286,000.00 689,663.04 7.500000 % 42,030.03
A-5 760920VE5 6,968,000.00 6,968,000.00 7.500000 % 0.00
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 0.449907 % 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 4,507,886.50 7.500000 % 22,403.52
- -------------------------------------------------------------------------------
116,500,312.92 12,165,549.54 64,433.55
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 4,308.99 46,339.02 0.00 0.00 647,633.01
A-5 43,535.88 43,535.88 0.00 0.00 6,968,000.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 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 5,067.34 5,067.34 0.00 0.00 0.00
A-12 4,559.65 4,559.65 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 28,165.17 50,568.69 0.00 0.00 4,485,482.98
- -------------------------------------------------------------------------------
85,637.03 150,070.58 0.00 0.00 12,101,115.99
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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 61.107836 3.724086 0.381800 4.105886 0.000000 57.383751
A-5 1000.000000 0.000000 6.247974 6.247974 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
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 773.844523 3.845893 4.834961 8.680854 0.000000 769.998632
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:48:58 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S5 (POOL # 4055)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4055
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,441.22
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,295.03
SUBSERVICER ADVANCES THIS MONTH 4,300.26
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 133,238.22
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 234,909.16
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 12,101,115.99
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 60
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,972.58
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 62.94547580 % 37.05452420 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 62.93331140 % 37.06668860 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4499 %
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 8.91449967
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 123.25
POOL TRADING FACTOR: 10.38719613
................................................................................
Run: 07/30/96 13:48:59 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 8,211,529.57 7.500000 % 1,600,847.69
A-9 760920VV7 30,371,000.00 30,371,000.00 5.691000 % 0.00
A-10 760920VS4 10,124,000.00 10,124,000.00 12.926821 % 0.00
A-11 760920VT2 0.00 0.00 1.000000 % 0.00
A-12 760920VU9 0.00 0.00 0.146563 % 0.00
R 760920VX3 100.00 0.00 7.500000 % 0.00
M 760920VW5 10,339,213.00 9,192,726.96 7.500000 % 88,836.34
B 22,976,027.86 20,267,925.20 7.500000 % 0.00
- -------------------------------------------------------------------------------
459,500,240.86 78,167,181.73 1,689,684.03
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 50,893.29 1,651,740.98 0.00 0.00 6,610,681.88
A-9 142,831.13 142,831.13 0.00 0.00 30,371,000.00
A-10 108,148.14 108,148.14 0.00 0.00 10,124,000.00
A-11 64,595.11 64,595.11 0.00 0.00 0.00
A-12 9,467.24 9,467.24 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 56,974.53 145,810.87 0.00 0.00 9,103,890.62
B 31,974.26 31,974.26 0.00 0.00 20,072,060.78
- -------------------------------------------------------------------------------
464,883.70 2,154,567.73 0.00 0.00 76,281,633.28
===============================================================================
_______________________________________________________________________________
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 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-8 251.240043 48.979552 1.557132 50.536684 0.000000 202.260491
A-9 1000.000000 0.000000 4.702879 4.702879 0.000000 1000.000000
A-10 1000.000000 0.000000 10.682353 10.682353 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 889.112833 8.592176 5.510529 14.102705 0.000000 880.520657
B 882.133558 0.000000 1.391635 1.391635 0.000000 873.608828
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:49:00 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S6 (POOL # 4056)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4056
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 24,718.06
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,003.50
SUBSERVICER ADVANCES THIS MONTH 56,222.21
MASTER SERVICER ADVANCES THIS MONTH 5,557.12
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 14 2,715,681.77
(B) TWO MONTHLY PAYMENTS: 1 551,227.19
(C) THREE OR MORE MONTHLY PAYMENTS: 1 216,330.56
FORECLOSURES
NUMBER OF LOANS 9
AGGREGATE PRINCIPAL BALANCE 3,514,960.32
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 76,281,633.28
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 287
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 684,759.45
REMAINING SUBCLASS INTEREST SHORTFALL 93,641.97
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,130,159.32
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 62.31071470 % 11.76034100 % 25.92894450 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 61.75232470 % 11.93457747 % 26.31309780 %
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 2,921,312.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.16235495
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 300.19
POOL TRADING FACTOR: 16.60099963
................................................................................
Run: 07/30/96 13:49:01 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 3,581,080.33 8.500000 % 1,171,995.79
A-4 760920WX2 31,674,000.00 31,674,000.00 8.500000 % 0.00
A-5 760920WY0 30,082,000.00 3,917,273.10 8.500000 % 130,223.15
A-6 760920WW4 0.00 0.00 0.129709 % 0.00
R 760920XA1 539,100.00 0.00 8.500000 % 0.00
M 760920WZ7 7,278,000.00 6,625,761.44 8.500000 % 6,019.08
B 15,364,881.77 12,897,128.04 8.500000 % 11,412.21
- -------------------------------------------------------------------------------
323,459,981.77 58,695,242.91 1,319,650.23
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 25,223.70 1,197,219.49 0.00 0.00 2,409,084.54
A-4 223,098.93 223,098.93 0.00 0.00 31,674,000.00
A-5 27,591.70 157,814.85 0.00 0.00 3,787,049.95
A-6 6,308.84 6,308.84 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 46,669.20 52,688.28 0.00 0.00 6,619,742.36
B 90,842.19 102,254.40 0.00 0.00 12,885,411.83
- -------------------------------------------------------------------------------
419,734.56 1,739,384.79 0.00 0.00 57,375,288.68
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 63.064954 20.639543 0.444204 21.083747 0.000000 42.425411
A-4 1000.000000 0.000000 7.043598 7.043598 0.000000 1000.000000
A-5 130.219836 4.328939 0.917216 5.246155 0.000000 125.890897
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 910.382171 0.827024 6.412366 7.239390 0.000000 909.555147
B 839.389996 0.742746 5.912326 6.655072 0.000000 838.627464
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:49:02 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S7 (POOL # 4057)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4057
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 15,597.25
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,076.63
SUBSERVICER ADVANCES THIS MONTH 39,709.12
MASTER SERVICER ADVANCES THIS MONTH 7,185.89
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 3,544,270.79
(B) TWO MONTHLY PAYMENTS: 1 284,679.13
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,094,332.45
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 57,375,288.68
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 218
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 3
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 881,872.26
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,266,633.37
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 66.73854900 % 11.28841300 % 21.97303800 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 66.00425960 % 11.53761926 % 22.45812110 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1267 %
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 9.07313766
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 299.77
POOL TRADING FACTOR: 17.73798674
OPTIMAL PERCENTAGE: NOT APPLICABLE UNTIL CREDIT
SUPPORT DEPLETION DATE
................................................................................
Run: 07/30/96 13:49:04 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 32,399,087.02 7.722680 % 698,708.90
S 760920WF1 0.00 0.00 0.150000 % 0.00
R 760920WE4 100.00 0.00 7.722680 % 0.00
B 7,295,556.68 5,378,278.30 7.722680 % 5,089.97
- -------------------------------------------------------------------------------
108,082,314.68 37,777,365.32 703,798.87
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 207,014.34 905,723.24 0.00 0.00 31,700,378.12
S 4,688.38 4,688.38 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 34,364.58 39,454.55 0.00 0.00 5,373,188.33
- -------------------------------------------------------------------------------
246,067.30 949,866.17 0.00 0.00 37,073,566.45
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 321.462063 6.932554 2.053986 8.986540 0.000000 314.529510
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 737.199166 0.697682 4.710342 5.408024 0.000000 736.501485
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:49:04 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S8 (POOL # 4058)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4058
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 10,435.95
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,012.35
SUBSERVICER ADVANCES THIS MONTH 12,438.31
MASTER SERVICER ADVANCES THIS MONTH 12,261.28
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 997,748.70
(B) TWO MONTHLY PAYMENTS: 2 312,331.50
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 364,753.49
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 37,073,566.45
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 146
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 1,648,117.89
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 668,046.60
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 85.76322550 % 14.23677450 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 85.50668620 % 14.49331380 %
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 8.28995862
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 303.11
POOL TRADING FACTOR: 34.30123287
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.0849
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 07/30/96 13:49:05 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 22,653,765.43 8.000000 % 492,763.11
A-6 760920WG9 5,000,000.00 6,983,056.78 8.000000 % 0.00
A-7 760920WH7 20,288,000.00 3,292,982.13 8.000000 % 49,620.46
A-8 760920WJ3 0.00 0.00 0.175723 % 0.00
R 760920WL8 100.00 0.00 8.000000 % 0.00
M 760920WK0 4,908,000.00 4,635,363.45 8.000000 % 4,627.31
B 10,363,398.83 9,787,718.14 8.000000 % 9,770.71
- -------------------------------------------------------------------------------
218,151,398.83 47,352,885.93 556,781.59
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 149,810.19 642,573.30 0.00 0.00 22,161,002.32
A-6 0.00 0.00 46,179.21 0.00 7,029,235.99
A-7 21,776.61 71,397.07 0.00 0.00 3,243,361.67
A-8 6,878.39 6,878.39 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 30,653.83 35,281.14 0.00 0.00 4,630,736.14
B 64,726.55 74,497.26 0.00 0.00 9,777,947.43
- -------------------------------------------------------------------------------
273,845.57 830,627.16 46,179.21 0.00 46,842,283.55
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-5 910.744412 19.810448 6.022787 25.833235 0.000000 890.933964
A-6 1396.611356 0.000000 0.000000 0.000000 9.235842 1405.847198
A-7 162.311816 2.445804 1.073374 3.519178 0.000000 159.866013
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 944.450581 0.942810 6.245687 7.188497 0.000000 943.507771
B 944.450590 0.942810 6.245686 7.188496 0.000000 943.507781
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:49:06 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S9 (POOL # 4059)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4059
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 14,964.56
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,948.31
SUBSERVICER ADVANCES THIS MONTH 12,859.19
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 781,863.73
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 886,160.94
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 46,842,283.55
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 189
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 463,331.79
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 69.54128290 % 9.78897800 % 20.66973940 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 69.24000610 % 9.88580357 % 20.87419030 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1762 %
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 8.68360119
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 296.59
POOL TRADING FACTOR: 21.47237368
OPTIMAL PERCENTAGE: NOT APPLICABLE UNTIL CREDIT
SUPPORT DEPLETION DATE
................................................................................
Run: 07/30/96 13:49:07 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 5,061,955.57 8.000000 % 107,608.63
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 0.182415 % 0.00
R 760920WS3 100.00 0.00 8.000000 % 0.00
B 7,347,668.28 5,859,455.29 8.000000 % 31,305.00
- -------------------------------------------------------------------------------
139,954,768.28 22,421,410.86 138,913.63
===============================================================================
_______________________________________________________________________________
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 33,718.22 141,326.85 0.00 0.00 4,954,346.94
A-3 76,602.71 76,602.71 0.00 0.00 11,500,000.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 3,405.49 3,405.49 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 39,030.43 70,335.43 0.00 0.00 5,828,150.29
- -------------------------------------------------------------------------------
152,756.85 291,670.48 0.00 0.00 22,282,497.23
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 118.833617 2.526202 0.791563 3.317765 0.000000 116.307415
A-3 1000.000000 0.000000 6.661105 6.661105 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 797.457788 4.260533 5.311950 9.572483 0.000000 793.197252
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:49:08 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S10 (POOL # 4060)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4060
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 6,638.91
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,463.11
SUBSERVICER ADVANCES THIS MONTH 11,363.19
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 492,425.46
(B) TWO MONTHLY PAYMENTS: 2 488,865.98
(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 22,282,497.23
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 100
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 19,123.95
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 73.86669680 % 26.13330320 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 73.84426790 % 26.15573210 %
CLASS A-5 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1826 %
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 8.66316783
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 121.53
POOL TRADING FACTOR: 15.92121333
CLASS A-4 PAC COMPONENT PRINCIPAL: 0.00
CLASS A-4 COMPANION PRINCIPAL: 0.00
................................................................................
Run: 07/30/96 13:49:09 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 27,334,982.19 8.500000 % 992,057.69
A-10 760920XQ6 6,395,000.00 4,501,859.67 8.500000 % 163,384.21
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 0.187046 % 0.00
R 760920XW3 100.00 0.00 8.500000 % 0.00
M 760920XV5 7,292,000.00 6,475,756.74 8.500000 % 5,711.12
B 15,395,727.87 13,190,505.76 8.500000 % 9,243.91
- -------------------------------------------------------------------------------
324,107,827.87 51,503,104.36 1,170,396.93
===============================================================================
_______________________________________________________________________________
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 0.00 0.00 0.00 0.00 0.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 191,787.63 1,183,845.32 0.00 0.00 26,342,924.50
A-10 31,585.93 194,970.14 0.00 0.00 4,338,475.46
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 7,951.77 7,951.77 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 45,435.18 51,146.30 0.00 0.00 6,470,045.62
B 92,547.20 101,791.11 0.00 2,389.11 13,178,872.75
- -------------------------------------------------------------------------------
369,307.71 1,539,704.64 0.00 2,389.11 50,330,318.33
===============================================================================
Run: 07/30/96 13:49:09
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-9 703.965547 25.548743 4.939161 30.487904 0.000000 678.416804
A-10 703.965547 25.548743 4.939160 30.487903 0.000000 678.416804
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 888.063184 0.783204 6.230826 7.014030 0.000000 887.279981
B 856.764024 0.600420 6.011225 6.611645 0.000000 856.008424
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:49:11 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S11 (POOL # 4061)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4061
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 14,350.12
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,336.29
SUBSERVICER ADVANCES THIS MONTH 26,243.98
MASTER SERVICER ADVANCES THIS MONTH 6,108.34
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,435,555.01
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 301,167.54
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 1,532,919.77
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 50,330,318.33
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 196
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 742,580.87
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,127,364.25
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 61.81538430 % 12.57352700 % 25.61108870 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 60.96007530 % 12.85516531 % 26.18475940 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1835 %
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 9.15023172
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 298.00
POOL TRADING FACTOR: 15.52888082
OPTIMAL PERCENTAGE: NOT APPLICABLE UNTIL CREDIT
SUPPORT DEPLETION DATE
................................................................................
Run: 07/30/96 13:49:12 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 10,707,928.62 7.901327 % 109,870.81
R 760920XF0 100.00 0.00 7.901327 % 0.00
B 5,010,927.54 4,145,972.03 7.901327 % 20,875.28
- -------------------------------------------------------------------------------
105,493,196.54 14,853,900.65 130,746.09
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 70,319.01 180,189.82 0.00 0.00 10,598,057.81
R 0.00 0.00 0.00 0.00 0.00
B 27,226.62 48,101.90 0.00 0.00 4,125,096.75
- -------------------------------------------------------------------------------
97,545.63 228,291.72 0.00 0.00 14,723,154.56
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 106.565461 1.093436 0.699816 1.793252 0.000000 105.472025
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 827.386147 4.165951 5.433449 9.599400 0.000000 823.220196
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:49:13 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 3,597.34
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,562.12
SUBSERVICER ADVANCES THIS MONTH 7,078.79
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 169,155.72
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 452,010.96
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 14,723,154.56
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 55,955.60
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 72.08832800 % 27.91167200 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 71.98224920 % 28.01775080 %
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 8.31563565
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 125.13
POOL TRADING FACTOR: 13.95649676
................................................................................
Run: 07/30/96 09:36:18 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 30,319,200.10 8.3846 360,700.75
- --------------------------------------------------------------------------------
149,986,318.83 30,319,200.10 360,700.75
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
211,492.50 0.00 572,193.25 0.00 29,958,499.35
211,492.50 0.00 572,193.25 0.00 29,958,499.35
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
202.146438 2.404891 1.410079 0.000000 3.814970 199.741547
Determination Date 22-July-1996
Distribution Date 25-July-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/96 09:36:18 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 8,449.91
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,606.50
SUBSERVICER ADVANCES THIS MONTH 10,617.49
MASTER SERVICER ADVANCES THIS MONTH 6,306.83
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 400,368.73
(B) TWO MONTHLY PAYMENTS: 1 123,809.81
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 3 757,426.26
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 29,958,499.35
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 29,204,812.58
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 121
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 784,265.69
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 327,949.85
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 5,551.91
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 27,198.99
FSA GUARANTY INSURANCE POLICY 8,508,189.71
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 8.9468%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.3761%
POOL TRADING FACTOR 0.199741547
................................................................................
Run: 07/30/96 13:49:14 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S14 (POOL # 4063)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4063
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760920XB9 86,981,379.00 21,368,587.83 8.497070 % 25,587.44
S 760920XD5 0.00 0.00 0.150000 % 0.00
R 760920XC7 100.00 0.00 8.497070 % 0.00
B 6,546,994.01 3,938,363.84 8.497070 % 3,943.11
- -------------------------------------------------------------------------------
93,528,473.01 25,306,951.67 29,530.55
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 151,288.52 176,875.96 0.00 0.00 21,343,000.39
S 3,162.95 3,162.95 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 27,883.42 31,826.53 0.00 141.48 3,934,279.25
- -------------------------------------------------------------------------------
182,334.89 211,865.44 0.00 141.48 25,277,279.64
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 245.668534 0.294171 1.739321 2.033492 0.000000 245.374362
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 601.552993 0.602278 4.258965 4.861243 0.000000 600.929105
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:49:15 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S14 (POOL # 4063)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4063
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,972.04
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,016.83
SUBSERVICER ADVANCES THIS MONTH 26,581.02
MASTER SERVICER ADVANCES THIS MONTH 8,826.45
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 639,615.10
(B) TWO MONTHLY PAYMENTS: 3 644,497.72
(C) THREE OR MORE MONTHLY PAYMENTS: 4 860,796.12
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,108,749.94
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 25,277,279.64
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 110
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 1,058,004.95
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,425.51
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 84.43762060 % 15.56237940 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 84.43551160 % 15.56448840 %
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 9.17761663
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 278.84
POOL TRADING FACTOR: 27.02629352
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.0875
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 07/30/96 13:49:16 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 3,993,239.79 8.000000 % 97,506.20
A-6 760920ZF8 6,450,000.00 5,151,279.35 8.000000 % 125,783.00
A-7 760920ZG6 37,500,000.00 0.00 8.000000 % 0.00
A-8 760920ZH4 10,000,000.00 1,996,619.90 8.000000 % 48,753.10
A-9 760920ZJ0 9,350,000.00 239,594.39 8.000000 % 5,850.37
A-10 760920ZC5 60,000,000.00 5,449,933.88 8.000000 % 133,075.49
A-11 760920ZD3 15,000,000.00 1,362,483.45 8.000000 % 33,268.87
A-12 760920ZB7 0.00 0.00 0.232779 % 0.00
R 760920ZK7 100.00 0.00 8.000000 % 0.00
B 8,345,599.90 6,740,351.21 8.000000 % 35,087.71
- -------------------------------------------------------------------------------
208,639,599.90 24,933,501.97 479,324.74
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 26,456.06 123,962.26 0.00 0.00 3,895,733.59
A-6 34,128.32 159,911.32 0.00 0.00 5,025,496.35
A-7 0.00 0.00 0.00 0.00 0.00
A-8 13,228.03 61,981.13 0.00 0.00 1,947,866.80
A-9 1,587.37 7,437.74 0.00 0.00 233,744.02
A-10 36,106.97 169,182.46 0.00 0.00 5,316,858.39
A-11 9,026.74 42,295.61 0.00 0.00 1,329,214.58
A-12 4,806.59 4,806.59 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 44,656.26 79,743.97 0.00 0.00 6,705,263.50
- -------------------------------------------------------------------------------
169,996.34 649,321.08 0.00 0.00 24,454,177.23
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 203.736724 4.974806 1.349799 6.324605 0.000000 198.761918
A-6 798.647961 19.501240 5.291212 24.792452 0.000000 779.146721
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 199.661990 4.875310 1.322803 6.198113 0.000000 194.786680
A-9 25.625068 0.625708 0.169772 0.795480 0.000000 24.999360
A-10 90.832231 2.217925 0.601783 2.819708 0.000000 88.614307
A-11 90.832230 2.217925 0.601783 2.819708 0.000000 88.614305
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 807.653289 4.204336 5.350875 9.555211 0.000000 803.448953
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:49:17 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S15 (POOL # 4064)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4064
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 6,365.69
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,055.27
SUBSERVICER ADVANCES THIS MONTH 2,197.94
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 195,729.07
(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 24,454,177.23
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 117
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 349,530.40
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 72.96668870 % 27.03331130 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 72.58029400 % 27.41970600 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2357 %
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 8.66953870
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 121.50
POOL TRADING FACTOR: 11.72077460
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: 07/30/96 13:49:19 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 1,680,485.54 8.250000 % 398,686.09
A-8 760920YK8 20,625,000.00 20,625,000.00 6.091000 % 0.00
A-9 760920YL6 4,375,000.00 4,375,000.00 18.428142 % 0.00
A-10 760920XZ6 23,595,000.00 2,331,023.70 7.270000 % 34,832.45
A-11 760920YA0 6,435,000.00 635,733.72 11.843331 % 9,499.76
A-12 760920YB8 0.00 0.00 0.500000 % 0.00
A-13 760920YC6 0.00 0.00 0.220252 % 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 6,257,026.85 8.750000 % 47,734.55
B 15,327,940.64 12,719,269.85 8.750000 % 72.93
- -------------------------------------------------------------------------------
322,682,743.64 48,623,539.66 490,825.78
===============================================================================
_______________________________________________________________________________
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 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 11,543.53 410,229.62 0.00 0.00 1,281,799.45
A-8 104,600.15 104,600.15 0.00 0.00 20,625,000.00
A-9 67,128.87 67,128.87 0.00 0.00 4,375,000.00
A-10 14,110.13 48,942.58 0.00 0.00 2,296,191.25
A-11 6,269.01 15,768.77 0.00 0.00 626,233.96
A-12 12,342.53 12,342.53 0.00 0.00 0.00
A-13 8,916.95 8,916.95 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 45,585.40 93,319.95 0.00 0.00 6,209,292.30
B 92,665.89 92,738.82 0.00 0.00 12,622,235.17
- -------------------------------------------------------------------------------
363,162.47 853,988.25 0.00 0.00 48,035,752.13
===============================================================================
Run: 07/30/96 13:49:19
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 56.016185 13.289536 0.384784 13.674320 0.000000 42.726648
A-8 1000.000000 0.000000 5.071522 5.071522 0.000000 1000.000000
A-9 1000.000000 0.000000 15.343742 15.343742 0.000000 1000.000000
A-10 98.793121 1.476264 0.598014 2.074278 0.000000 97.316857
A-11 98.793119 1.476264 0.974205 2.450469 0.000000 97.316855
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 861.777851 6.574461 6.278459 12.852920 0.000000 855.203390
B 829.809441 0.004758 6.045555 6.050313 0.000000 823.478866
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:49:20 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S16 (POOL # 4065)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4065
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 12,477.11
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,903.22
SUBSERVICER ADVANCES THIS MONTH 24,992.38
MASTER SERVICER ADVANCES THIS MONTH 11,921.30
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,085,152.49
(B) TWO MONTHLY PAYMENTS: 1 209,664.28
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,764,730.01
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 48,035,752.13
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 188
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 1,449,261.98
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 216,840.96
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 60.97302490 % 12.86830800 % 26.15866710 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 60.79685100 % 12.92639758 % 26.27675140 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2222 %
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 9.42087634
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 304.86
POOL TRADING FACTOR: 14.88637155
LIBOR INDEX: 0.0000
COFI INDEX: 0.0000
TREASURY INDEX: 0.0000
................................................................................
Run: 07/30/96 09:36:18 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 6,218,277.79 8.0000 5,283.38
S 760920YS1 0.00 0.00 0.6000 0.00
- --------------------------------------------------------------------------------
32,200,599.87 6,218,277.79 5,283.38
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 41,454.71 0.00 46,738.09 0.00 6,212,994.41
S 3,109.10 0.00 3,109.10 0.00 0.00
44,563.81 0.00 49,847.19 0.00 6,212,994.41
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 193.110620 0.164077 1.287389 0.000000 1.451466 192.946542
S 0.000000 0.000000 0.096554 0.000000 0.096554 0.000000
Determination Date 22-July-1996
Distribution Date 25-July-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/96 09:36:18 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 1,895.43
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 624.74
SUBSERVICER ADVANCES THIS MONTH 6,494.28
MASTER SERVICER ADVANCES THIS MONTH 2,018.29
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 6,212,994.41
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 5,993,930.65
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 23
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 225,608.36
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 70.41
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 5,212.97
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 9.0569%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.0000%
POOL TRADING FACTOR 0.192946542
................................................................................
Run: 07/30/96 09:36:18 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 7,547,028.48 7.5770 7,426.82
S 760920YU6 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
63,951,716.07 7,547,028.48 7,426.82
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 47,652.64 0.00 55,079.46 0.00 7,539,601.66
S 1,572.28 0.00 1,572.28 0.00 0.00
49,224.92 0.00 56,651.74 0.00 7,539,601.66
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 118.011352 0.116132 0.745135 0.000000 0.861267 117.895220
S 0.000000 0.000000 0.024585 0.000000 0.024585 0.000000
Determination Date 22-July-1996
Distribution Date 25-July-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/96 09:36:18 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 2,483.32
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 786.73
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 7,539,601.66
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 7,544,914.10
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 28
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 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 7,326.82
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 8.3468%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.5770%
POOL TRADING FACTOR 0.117895220
................................................................................
Run: 07/30/96 09:36:18 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 12,838,450.45 7.7226 218,736.81
S 760920YW2 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
75,606,730.04 12,838,450.45 218,736.81
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 81,799.28 0.00 300,536.09 0.00 12,619,713.64
S 2,648.05 0.00 2,648.05 0.00 0.00
84,447.33 0.00 303,184.14 0.00 12,619,713.64
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 169.805657 2.893087 1.081905 0.000000 3.974992 166.912570
S 0.000000 0.000000 0.035024 0.000000 0.035024 0.000000
Determination Date 22-July-1996
Distribution Date 25-July-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/30/96 09:36:18 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 3,662.73
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,325.51
SUBSERVICER ADVANCES THIS MONTH 3,957.65
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 280,011.58
(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 12,619,713.64
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 12,631,319.45
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 43
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 206,844.76
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 178.55
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 11,713.50
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 8.4406%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7201%
POOL TRADING FACTOR 0.166912570
................................................................................
Run: 07/30/96 13:49:21 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S18 (POOL # 4066)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4066
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920A57 23,863,000.00 0.00 7.400000 % 0.00
A-2 760920A73 38,374,000.00 0.00 7.450000 % 0.00
A-3 760920A99 23,218,000.00 0.00 7.750000 % 0.00
A-4 760920B49 9,500,000.00 8,115,260.29 7.950000 % 599,421.65
A-5 760920B31 41,703.00 405.75 1008.000000 % 29.97
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 0.390149 % 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 5,957,397.12 8.000000 % 29,568.91
- -------------------------------------------------------------------------------
157,858,019.23 19,561,063.16 629,020.53
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 52,392.98 651,814.63 0.00 0.00 7,515,838.64
A-5 332.14 362.11 0.00 0.00 375.78
A-6 35,653.95 35,653.95 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 6,197.64 6,197.64 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 38,703.49 68,272.40 0.00 0.00 5,927,828.21
- -------------------------------------------------------------------------------
133,280.20 762,300.73 0.00 0.00 18,932,042.63
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 854.237925 63.097016 5.515051 68.612067 0.000000 791.140910
A-5 9.729516 0.718653 7.964415 8.683068 0.000000 9.010863
A-6 1000.000000 0.000000 6.496711 6.496711 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 838.615484 4.162379 5.448243 9.610622 0.000000 834.453105
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:49:23 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S18 (POOL # 4066)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4066
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,185.69
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,020.51
SUBSERVICER ADVANCES THIS MONTH 5,801.63
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 501,785.98
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 18,932,042.63
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 101
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 531,931.25
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 69.54461490 % 30.45538510 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 68.68891370 % 31.31108630 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3813 %
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 8.83195713
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 125.57
POOL TRADING FACTOR: 11.99308260
................................................................................
Run: 07/30/96 13:49:24 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 17,034,166.14 8.500000 % 233,940.30
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 0.180374 % 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 5,923,393.86 8.500000 % 5,314.46
B 12,805,385.16 11,513,396.11 8.500000 % 10,329.79
- -------------------------------------------------------------------------------
320,111,585.16 43,574,956.11 249,584.55
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 120,450.31 354,390.61 0.00 0.00 16,800,225.84
A-7 64,375.31 64,375.31 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 6,538.53 6,538.53 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 41,884.91 47,199.37 0.00 0.00 5,918,079.40
B 81,412.39 91,742.18 0.00 0.00 11,503,066.32
- -------------------------------------------------------------------------------
314,661.45 564,246.00 0.00 0.00 43,325,371.56
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 505.464871 6.941849 3.574193 10.516042 0.000000 498.523022
A-7 1000.000000 0.000000 7.071102 7.071102 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 925.241153 0.830125 6.542473 7.372598 0.000000 924.411028
B 899.105803 0.806675 6.357668 7.164343 0.000000 898.299128
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:49:25 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S19 (POOL # 4067)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4067
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 10,377.57
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,413.86
SUBSERVICER ADVANCES THIS MONTH 37,709.49
MASTER SERVICER ADVANCES THIS MONTH 12,361.07
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,214,326.90
(B) TWO MONTHLY PAYMENTS: 1 253,950.15
(C) THREE OR MORE MONTHLY PAYMENTS: 2 541,469.30
FORECLOSURES
NUMBER OF LOANS 9
AGGREGATE PRINCIPAL BALANCE 2,646,230.75
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 43,325,371.56
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 161
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 1,512,899.02
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 210,489.20
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 59.98437740 % 13.59357400 % 26.42204870 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 59.78996810 % 13.65961603 % 26.55041590 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1807 %
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 9.10490536
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 299.92
POOL TRADING FACTOR: 13.53445910
................................................................................
Run: 07/30/96 13:49:26 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 15,645,686.34 8.100000 % 467,943.96
A-6 760920D70 2,829,000.00 1,101,360.74 8.100000 % 42,904.21
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 6,362,639.26 8.100000 % 0.00
A-10 760920E53 16,830,000.00 0.00 8.100000 % 0.00
A-11 760920D96 8,130,000.00 2,513,588.71 8.100000 % 37,061.79
A-12 760920F37 10,000,000.00 1,007,046.79 8.100000 % 14,848.48
A-13 760920E95 0.00 0.00 0.400000 % 0.00
A-14 760920F29 0.00 0.00 0.262826 % 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 7,952,284.44 8.500000 % 55,256.04
B 16,895,592.50 15,854,036.80 8.500000 % 9,994.36
- -------------------------------------------------------------------------------
375,449,692.50 59,063,643.08 628,008.84
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 105,501.15 573,445.11 0.00 0.00 15,177,742.38
A-6 7,426.63 50,330.84 0.00 0.00 1,058,456.53
A-7 17,060.16 17,060.16 0.00 0.00 2,530,000.00
A-8 41,112.96 41,112.96 0.00 0.00 6,097,000.00
A-9 0.00 0.00 42,904.21 0.00 6,405,543.47
A-10 0.00 0.00 0.00 0.00 0.00
A-11 16,949.49 54,011.28 0.00 0.00 2,476,526.92
A-12 6,790.67 21,639.15 0.00 0.00 992,198.31
A-13 11,740.51 11,740.51 0.00 0.00 0.00
A-14 12,923.07 12,923.07 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 56,271.49 111,527.53 0.00 0.00 7,897,028.40
B 112,185.40 122,179.76 0.00 100,166.61 15,743,875.82
- -------------------------------------------------------------------------------
387,961.53 1,015,970.37 42,904.21 100,166.61 58,378,371.83
===============================================================================
Run: 07/30/96 13:49:26
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-5 407.386703 12.184454 2.747068 14.931522 0.000000 395.202249
A-6 389.310972 15.165857 2.625179 17.791036 0.000000 374.145115
A-7 1000.000000 0.000000 6.743146 6.743146 0.000000 1000.000000
A-8 1000.000000 0.000000 6.743146 6.743146 0.000000 1000.000000
A-9 1372.737704 0.000000 0.000000 0.000000 9.256572 1381.994276
A-10 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-11 309.174503 4.558646 2.084808 6.643454 0.000000 304.615857
A-12 100.704679 1.484848 0.679067 2.163915 0.000000 99.219831
R-I 0.000000 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 941.321548 6.540724 6.660924 13.201648 0.000000 934.780824
B 938.353408 0.591537 6.639922 7.231459 0.000000 931.833306
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:49:28 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 15,742.11
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,000.13
SUBSERVICER ADVANCES THIS MONTH 51,782.51
MASTER SERVICER ADVANCES THIS MONTH 11,323.65
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,615,148.62
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 517,139.69
FORECLOSURES
NUMBER OF LOANS 8
AGGREGATE PRINCIPAL BALANCE 3,172,045.68
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 58,378,371.83
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 211
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 1,376,574.69
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 274,870.51
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 59.69378120 % 13.46392500 % 26.84229410 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 59.50400210 % 13.52731868 % 26.96867920 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2627 %
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 9.21488418
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 300.93
POOL TRADING FACTOR: 15.54891987
................................................................................
Run: 07/30/96 13:49:29 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 41,475,359.16 6.885711 % 602,615.68
S 760920ZN1 0.00 0.00 0.150000 % 0.00
R 760920ZM3 100.00 0.00 6.885711 % 0.00
B 7,968,810.12 2,819,803.23 6.885711 % 3,241.30
- -------------------------------------------------------------------------------
113,840,137.12 44,295,162.39 605,856.98
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 236,700.63 839,316.31 0.00 0.00 40,872,743.48
S 5,506.91 5,506.91 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 16,092.67 19,333.97 0.00 0.00 2,816,561.93
- -------------------------------------------------------------------------------
258,300.21 864,157.19 0.00 0.00 43,689,305.41
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 391.752890 5.691968 2.235741 7.927709 0.000000 386.060922
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 353.854991 0.406748 2.019457 2.426205 0.000000 353.448242
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:49:30 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S21 (POOL # 4069)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4069
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,764.58
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,267.08
SUBSERVICER ADVANCES THIS MONTH 21,280.18
MASTER SERVICER ADVANCES THIS MONTH 18,930.03
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 697,777.18
(B) TWO MONTHLY PAYMENTS: 3 877,845.76
(C) THREE OR MORE MONTHLY PAYMENTS: 2 440,388.68
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 1,052,398.69
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 43,689,305.41
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 149
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 9
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 2,836,282.09
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 554,940.72
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 93.63406050 % 6.36593950 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 93.55320050 % 6.44679950 %
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 7.52384587
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 304.57
POOL TRADING FACTOR: 38.37776949
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.1108
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 07/30/96 13:56:03 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 1,578,650.89 8.500000 % 800,536.27
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 3,661,879.00 861,025.33 0.106107 % 32,382.57
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 4,004,434.74 8.500000 % 3,777.33
B 10,804,782.23 9,926,655.74 8.500000 % 9,363.70
- -------------------------------------------------------------------------------
216,050,982.23 39,845,888.10 846,059.87
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 11,075.76 811,612.03 0.00 0.00 778,114.62
A-6 143,827.26 143,827.26 0.00 0.00 20,500,000.00
A-7 20,873.35 20,873.35 0.00 0.00 2,975,121.40
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 0.00 0.00 0.00 0.00 0.00
A-11 3,489.76 35,872.33 0.00 0.00 828,642.76
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 28,094.97 31,872.30 0.00 0.00 4,000,657.41
B 69,645.06 79,008.76 0.00 0.00 9,917,292.04
- -------------------------------------------------------------------------------
277,006.16 1,123,066.03 0.00 0.00 38,999,828.23
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 87.247203 44.243189 0.612123 44.855312 0.000000 43.004014
A-6 1000.000000 0.000000 7.015964 7.015964 0.000000 1000.000000
A-7 1000.000000 0.000000 7.015966 7.015966 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-11 235.132108 8.843157 0.952997 9.796154 0.000000 226.288952
R-I 0.000000 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 926.952486 0.874382 6.503465 7.377847 0.000000 926.078104
B 918.727979 0.866626 6.445762 7.312388 0.000000 917.861353
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:56:05 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S23 (POOL # 4070)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4070
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 9,680.30
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,195.72
SUBSERVICER ADVANCES THIS MONTH 14,562.06
MASTER SERVICER ADVANCES THIS MONTH 5,975.34
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 733,774.86
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,107,968.46
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 38,999,828.23
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 156
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 3
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 741,334.88
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 808,473.73
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 65.03757060 % 10.04980700 % 24.91262260 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 64.31279290 % 10.25814110 % 25.42906590 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1074 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 391,468.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,889,292.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.85266700
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 299.85
POOL TRADING FACTOR: 18.05121542
COFI INDEX USED FOR THIS DISTRIBUTION 0.0000
................................................................................
Run: 07/30/96 13:49:31 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S22 (POOL # 4072)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4072
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920H92 23,871,000.00 0.00 8.000000 % 0.00
A-2 760920J25 9,700,000.00 0.00 6.000000 % 0.00
A-3 760920J33 0.00 0.00 2.000000 % 0.00
A-4 760920J41 19,500,000.00 0.00 8.000000 % 0.00
A-5 760920J58 39,840,000.00 0.00 8.000000 % 0.00
A-6 760920J82 10,982,000.00 8,303,467.86 8.000000 % 160,815.21
A-7 760920J90 7,108,000.00 0.00 8.000000 % 0.00
A-8 760920K23 10,000,000.00 1,162,878.68 8.000000 % 22,521.74
A-9 760920K31 37,500,000.00 4,536,587.79 8.000000 % 87,861.16
A-10 760920J74 17,000,000.00 6,789,759.73 8.000000 % 131,498.87
A-11 760920J66 0.00 0.00 0.336982 % 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 6,968,018.00 8.000000 % 33,897.96
- -------------------------------------------------------------------------------
183,771,178.70 27,760,712.06 436,594.94
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 54,853.38 215,668.59 0.00 0.00 8,142,652.65
A-7 0.00 0.00 0.00 0.00 0.00
A-8 7,682.07 30,203.81 0.00 0.00 1,140,356.94
A-9 29,969.07 117,830.23 0.00 0.00 4,448,726.63
A-10 44,853.70 176,352.57 0.00 0.00 6,658,260.86
A-11 7,724.86 7,724.86 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 46,031.32 79,929.28 0.00 0.00 6,934,120.04
- -------------------------------------------------------------------------------
191,114.40 627,709.34 0.00 0.00 27,324,117.12
===============================================================================
_______________________________________________________________________________
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-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-6 756.097966 14.643527 4.994844 19.638371 0.000000 741.454439
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 116.287868 2.252174 0.768207 3.020381 0.000000 114.035694
A-9 120.975674 2.342964 0.799175 3.142139 0.000000 118.632710
A-10 399.397631 7.735228 2.638453 10.373681 0.000000 391.662404
R-I 0.000000 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 842.567829 4.098921 5.566071 9.664992 0.000000 838.468912
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:49:33 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S22 (POOL # 4072)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4072
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 7,084.03
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,904.75
SUBSERVICER ADVANCES THIS MONTH 7,125.50
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 46,936.26
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 598,683.22
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 27,324,117.12
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 301,544.84
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 74.89971440 % 25.10028560 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 74.62271150 % 25.37728850 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3406 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 332,819.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,779,307.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.77484503
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 125.97
POOL TRADING FACTOR: 14.86855410
PAC COMPANION
ENDING A-7 PRINCIPAL COMPONENT: 0.00 0.00
ENDING A-8 PRINCIPAL COMPONENT: 1,140,356.94 0.00
ENDING A-9 PRINCIPAL COMPONENT: 4,448,726.63 0.00
ENDING A-10 PRINCIPAL COMPONENT: 6,658,260.86 0.00
................................................................................
Run: 07/30/96 13:49:34 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-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 9,584,670.36 8.125000 % 855,404.69
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 10,677,297.69 8.125000 % 235,569.18
A-12 760920L97 0.00 0.00 0.375000 % 0.00
A-13 760920M21 0.00 0.00 0.199827 % 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 8,846,157.04 8.500000 % 7,353.07
B 21,576,273.86 19,327,695.47 8.500000 % 16,065.50
- -------------------------------------------------------------------------------
431,506,263.86 77,622,820.56 1,114,392.44
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 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 64,244.69 919,649.38 0.00 0.00 8,729,265.67
A-9 195,636.30 195,636.30 0.00 0.00 29,187,000.00
A-10 0.00 0.00 0.00 0.00 0.00
A-11 71,568.40 307,137.58 0.00 0.00 10,441,728.51
A-12 15,297.66 15,297.66 0.00 0.00 0.00
A-13 12,796.15 12,796.15 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 62,031.20 69,384.27 0.00 0.00 8,838,803.97
B 135,530.07 151,595.57 0.00 0.00 19,311,629.97
- -------------------------------------------------------------------------------
557,104.47 1,671,496.91 0.00 0.00 76,508,428.12
===============================================================================
Run: 07/30/96 13:49:34
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-8 345.754856 30.857642 2.317546 33.175188 0.000000 314.897214
A-9 1000.000000 0.000000 6.702857 6.702857 0.000000 1000.000000
A-10 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-11 365.023339 8.053372 2.446699 10.500071 0.000000 356.969967
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 911.139898 0.757354 6.389113 7.146467 0.000000 910.382543
B 895.784675 0.744591 6.281440 7.026031 0.000000 895.040084
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:49:36 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S24 (POOL # 4073)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4073
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 20,059.04
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,940.22
SUBSERVICER ADVANCES THIS MONTH 37,107.50
MASTER SERVICER ADVANCES THIS MONTH 13,265.96
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 2,940,698.28
(B) TWO MONTHLY PAYMENTS: 2 557,819.57
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,099,345.46
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 76,508,428.12
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 287
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 1,611,810.03
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,049,871.07
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 63.70416290 % 11.39633500 % 24.89950160 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 63.20610080 % 11.55271934 % 25.24117990 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1985 %
BANKRUPTCY AMOUNT AVAILABLE 257,117.00
FRAUD AMOUNT AVAILABLE 952,558.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,269,255.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.14396201
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 304.87
POOL TRADING FACTOR: 17.73054867
................................................................................
Run: 07/30/96 13:49:37 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 39,238,260.34 7.460304 % 2,267,692.78
S 760920H84 0.00 0.00 0.150000 % 0.00
R 760920H76 100.00 0.00 7.460304 % 0.00
B 8,084,552.09 6,665,502.24 7.460304 % 0.00
- -------------------------------------------------------------------------------
134,742,525.09 45,903,762.58 2,267,692.78
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 237,005.44 2,504,698.22 0.00 0.00 36,970,567.56
S 5,574.83 5,574.83 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 0.00 0.00 0.00 152,315.18 6,553,447.77
- -------------------------------------------------------------------------------
242,580.27 2,510,273.05 0.00 152,315.18 43,524,015.33
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 309.797247 17.904081 1.871225 19.775306 0.000000 291.893166
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 824.473906 0.000000 0.000000 0.000000 0.000000 810.613587
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:49:38 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S25 (POOL # 4074)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4074
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,093.60
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,864.21
SUBSERVICER ADVANCES THIS MONTH 25,293.39
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,388,787.99
(B) TWO MONTHLY PAYMENTS: 1 921,907.35
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 1,097,109.93
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 43,524,015.33
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 146
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 40,260.71
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,082,075.07
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 85.47939890 % 14.52060110 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 84.94291550 % 15.05708450 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 638,921.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,931,788.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.07218256
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 303.44
POOL TRADING FACTOR: 32.30161770
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.1273
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 07/30/96 13:49:39 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 1,506,146.00 8.500000 % 26,746.59
A-11 760920T24 20,000,000.00 13,692,236.18 8.500000 % 243,150.84
A-12 760920P44 39,837,000.00 27,272,880.68 8.500000 % 484,320.00
A-13 760920P77 4,598,000.00 6,330,800.46 8.500000 % 0.00
A-14 760920M62 2,400,000.00 667,199.55 8.500000 % 44,838.78
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 0.103156 % 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 7,864,803.37 8.500000 % 0.00
B 17,878,726.36 16,000,740.05 8.500000 % 0.00
- -------------------------------------------------------------------------------
376,384,926.36 85,336,806.29 799,056.21
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 10,667.49 37,414.08 0.00 0.00 1,479,399.41
A-11 96,977.18 340,128.02 0.00 0.00 13,449,085.34
A-12 193,163.99 677,483.99 0.00 0.00 26,788,560.68
A-13 0.00 0.00 44,838.78 0.00 6,375,639.24
A-14 4,725.54 49,564.32 0.00 0.00 622,360.77
A-15 26,205.76 26,205.76 0.00 0.00 3,700,000.00
A-16 28,330.56 28,330.56 0.00 0.00 4,000,000.00
A-17 30,469.52 30,469.52 0.00 0.00 4,302,000.00
A-18 7,335.09 7,335.09 0.00 0.00 0.00
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 0.00 0.00 0.00 0.00 7,864,803.37
B 0.00 0.00 0.00 0.00 15,468,887.82
- -------------------------------------------------------------------------------
397,875.13 1,196,931.34 44,838.78 0.00 84,050,736.63
===============================================================================
Run: 07/30/96 13:49:39
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-10 684.611818 12.157541 4.848859 17.006400 0.000000 672.454277
A-11 684.611809 12.157542 4.848859 17.006401 0.000000 672.454267
A-12 684.611810 12.157542 4.848859 17.006401 0.000000 672.454268
A-13 1376.859604 0.000000 0.000000 0.000000 9.751801 1386.611405
A-14 277.999813 18.682825 1.968975 20.651800 0.000000 259.316988
A-15 1000.000000 0.000000 7.082638 7.082638 0.000000 1000.000000
A-16 1000.000000 0.000000 7.082640 7.082640 0.000000 1000.000000
A-17 1000.000000 0.000000 7.082641 7.082641 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 928.657855 0.000000 0.000000 0.000000 0.000000 928.657855
B 894.959726 0.000000 0.000000 0.000000 0.000000 865.211957
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:49:41 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S26 (POOL # 4075)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4075
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 22,155.10
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,757.97
SUBSERVICER ADVANCES THIS MONTH 40,005.09
MASTER SERVICER ADVANCES THIS MONTH 4,971.53
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 2,879,756.83
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 2,133,904.60
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 84,050,736.63
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 303
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 630,366.86
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 8,369.54
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 72.03370450 % 9.21619100 % 18.75010410 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 72.23856430 % 9.35720933 % 18.40422640 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0954 %
BANKRUPTCY AMOUNT AVAILABLE 337,805.00
FRAUD AMOUNT AVAILABLE 978,669.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,085,106.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.04008903
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 305.28
POOL TRADING FACTOR: 22.33105811
................................................................................
Run: 07/30/96 13:49:43 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-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 11,038,895.68 8.000000 % 138,223.90
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 0.193027 % 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 6,276,896.17 8.000000 % 30,894.09
- -------------------------------------------------------------------------------
157,499,405.19 30,336,791.85 169,117.99
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 73,544.64 211,768.54 0.00 0.00 10,900,671.78
A-8 86,750.05 86,750.05 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 4,876.66 4,876.66 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 41,818.67 72,712.76 0.00 0.00 6,246,002.08
- -------------------------------------------------------------------------------
206,990.02 376,108.01 0.00 0.00 30,167,673.86
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 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-7 669.673361 8.385337 4.461577 12.846914 0.000000 661.288024
A-8 1000.000000 0.000000 6.662319 6.662319 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 838.999628 4.129449 5.589683 9.719132 0.000000 834.870178
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:49:44 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S27 (POOL # 4076)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4076
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,629.40
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,295.12
SUBSERVICER ADVANCES THIS MONTH 7,165.46
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 304,360.44
(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 30,167,673.86
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 149
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 19,804.14
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 79.30929480 % 20.69070520 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 79.29571200 % 20.70428800 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1930 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 186,949.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,378,488.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.65963455
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 127.19
POOL TRADING FACTOR: 19.15415098
................................................................................
Run: 07/30/96 13:49:45 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 5,170,532.93 8.000000 % 1,638,871.58
A-9 760920S90 833,000.00 480,322.73 8.000000 % 152,244.90
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 0.271902 % 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 6,891,168.99 8.000000 % 56,073.14
B 16,432,384.46 15,340,605.02 8.000000 % 21,079.16
- -------------------------------------------------------------------------------
365,162,840.46 80,885,629.67 1,868,268.78
===============================================================================
_______________________________________________________________________________
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 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 34,299.13 1,673,170.71 0.00 0.00 3,531,661.35
A-9 3,186.26 155,431.16 0.00 0.00 328,077.83
A-10 314,431.53 314,431.53 0.00 0.00 47,400,000.00
A-11 37,167.93 37,167.93 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 18,236.48 18,236.48 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 45,713.10 101,786.24 0.00 0.00 6,835,095.85
B 101,763.08 122,842.24 0.00 0.00 15,215,779.18
- -------------------------------------------------------------------------------
554,797.51 2,423,066.29 0.00 0.00 78,913,614.21
===============================================================================
Run: 07/30/96 13:49:45
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-8 576.617925 182.766988 3.825040 186.592028 0.000000 393.850937
A-9 576.617923 182.766987 3.825042 186.592029 0.000000 393.850936
A-10 1000.000000 0.000000 6.633577 6.633577 0.000000 1000.000000
A-11 1000.000000 0.000000 6.633577 6.633577 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 943.574892 7.677828 6.259277 13.937105 0.000000 935.897064
B 933.559281 1.282782 6.192837 7.475619 0.000000 925.962949
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:49:47 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S28 (POOL # 4077)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4077
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 19,705.73
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,398.63
SUBSERVICER ADVANCES THIS MONTH 24,874.58
MASTER SERVICER ADVANCES THIS MONTH 1,609.81
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,921,770.10
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,268,827.88
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 78,913,614.21
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 300
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 210,196.13
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,313,852.63
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 72.51455650 % 8.51964600 % 18.96579790 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 72.05694450 % 8.66149133 % 19.28156420 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2698 %
BANKRUPTCY AMOUNT AVAILABLE 243,529.00
FRAUD AMOUNT AVAILABLE 906,185.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,942,592.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.69278543
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 301.06
POOL TRADING FACTOR: 21.61052699
................................................................................
Run: 07/30/96 13:49:48 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 22,101,518.05 7.210053 % 484,872.33
S 760920U30 0.00 0.00 0.250000 % 0.00
R 760920U48 100.00 0.00 7.210053 % 0.00
B 6,095,852.88 4,763,366.41 7.210053 % 0.00
- -------------------------------------------------------------------------------
116,111,466.88 26,864,884.46 484,872.33
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 131,923.74 616,796.07 0.00 0.00 21,616,645.72
S 5,560.16 5,560.16 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 11,653.36 11,653.36 0.00 58,624.58 4,721,520.97
- -------------------------------------------------------------------------------
149,137.26 634,009.59 0.00 58,624.58 26,338,166.69
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 200.894558 4.407309 1.199138 5.606447 0.000000 196.487249
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 781.410986 0.000000 1.911685 1.911685 0.000000 774.546411
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:49:49 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S29 (POOL # 4078)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4078
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 9,301.00
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,699.59
SPREAD 3,493.71
SUBSERVICER ADVANCES THIS MONTH 12,257.38
MASTER SERVICER ADVANCES THIS MONTH 7,342.63
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 446,805.12
(B) TWO MONTHLY PAYMENTS: 1 385,019.04
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 848,363.91
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 26,338,166.69
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 82
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 957,108.75
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 290,713.87
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 82.26917220 % 17.73082780 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 82.07346390 % 17.92653610 %
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 8.18218074
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 311.67
POOL TRADING FACTOR: 22.68351903
................................................................................
Run: 07/30/96 13:49:50 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 11,517,000.00 323,422.11 7.000000 % 323,422.11
A-6 760920Y93 5,775,000.00 5,775,000.00 7.000000 % 1,090,418.45
A-7 760920Z68 25,900,000.00 33,648,898.06 7.000000 % 0.00
A-8 760920Z84 4,709,000.00 6,117,863.36 7.000000 % 0.00
A-9 760920Z76 50,000.00 9,936.70 4623.730000 % 256.05
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 0.129810 % 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 6,091,754.20 8.000000 % 38,163.33
B 14,467,386.02 13,539,987.11 8.000000 % 0.00
- -------------------------------------------------------------------------------
321,497,464.02 101,352,861.54 1,452,259.94
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 1,871.17 325,293.28 0.00 0.00 0.00
A-6 33,411.38 1,123,829.83 0.00 0.00 4,684,581.55
A-7 0.00 0.00 196,285.24 0.00 33,845,183.30
A-8 0.00 0.00 35,687.54 0.00 6,153,550.90
A-9 37,973.36 38,229.41 0.00 0.00 9,680.65
A-10 132,471.90 132,471.90 0.00 0.00 20,035,000.00
A-11 104,542.71 104,542.71 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 10,912.22 10,912.22 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 40,420.55 78,583.88 0.00 0.00 6,053,590.87
B 55,619.18 55,619.18 0.00 119,047.29 13,455,162.44
- -------------------------------------------------------------------------------
417,222.47 1,869,482.41 231,972.78 119,047.29 100,047,749.71
===============================================================================
Run: 07/30/96 13:49:50
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 28.082149 28.082149 0.162470 28.244619 0.000000 0.000000
A-6 1000.000000 188.817048 5.785520 194.602568 0.000000 811.182952
A-7 1299.185253 0.000000 0.000000 0.000000 7.578581 1306.763834
A-8 1299.185254 0.000000 0.000000 0.000000 7.578581 1306.763835
A-9 198.734000 5.121000 759.467200 764.588200 0.000000 193.613000
A-10 1000.000000 0.000000 6.612024 6.612024 0.000000 1000.000000
A-11 1000.000000 0.000000 6.612024 6.612024 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 947.266330 5.934389 6.285386 12.219775 0.000000 941.331941
B 935.897272 0.000000 3.844451 3.844451 0.000000 930.034107
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:49:53 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 25,904.09
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,533.89
SUBSERVICER ADVANCES THIS MONTH 24,496.49
MASTER SERVICER ADVANCES THIS MONTH 3,442.71
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,071,425.79
(B) TWO MONTHLY PAYMENTS: 2 557,958.27
(C) THREE OR MORE MONTHLY PAYMENTS: 2 451,129.18
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,135,599.80
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 100,047,749.71
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 380
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 456,602.52
REMAINING SUBCLASS INTEREST SHORTFALL 34,222.59
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 670,161.23
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 80.63030390 % 6.01044100 % 13.35925490 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 80.50055760 % 6.05070168 % 13.44874070 %
CLASS A-23 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1310 %
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 8.56739717
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 303.60
POOL TRADING FACTOR: 31.11929670
................................................................................
Run: 07/30/96 13:49:54 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 2,369,790.65 7.000000 % 791,092.61
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 36,900,000.00 771,822.70 7.500000 % 257,652.82
A-8 760920Y51 15,000,000.00 5,992,432.57 7.500000 % 158,376.90
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 50,000.00 380.29 3123.270000 % 126.95
A-12 760920X78 10,000.00 0.00 1595.300000 % 0.00
A-13 760920X94 0.00 0.00 0.205167 % 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 9,901,438.94 7.500000 % 47,606.19
- -------------------------------------------------------------------------------
261,801,192.58 64,440,865.15 1,254,855.47
===============================================================================
_______________________________________________________________________________
REMAINING
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 13,782.15 804,874.76 0.00 0.00 1,578,698.04
A-4 152,470.66 152,470.66 0.00 0.00 24,469,000.00
A-5 130,455.91 130,455.91 0.00 0.00 20,936,000.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 4,809.36 262,462.18 0.00 0.00 514,169.88
A-8 37,339.90 195,716.80 0.00 0.00 5,834,055.67
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-11 986.81 1,113.76 0.00 0.00 253.34
A-12 0.00 0.00 0.00 0.00 0.00
A-13 10,984.42 10,984.42 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 61,697.61 109,303.80 0.00 0.00 9,853,832.75
- -------------------------------------------------------------------------------
412,526.82 1,667,382.29 0.00 0.00 63,186,009.68
===============================================================================
Run: 07/30/96 13:49:54
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 79.072094 26.396150 0.459865 26.856015 0.000000 52.675944
A-4 1000.000000 0.000000 6.231177 6.231177 0.000000 1000.000000
A-5 1000.000000 0.000000 6.231176 6.231176 0.000000 1000.000000
A-6 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-7 20.916604 6.982461 0.130335 7.112796 0.000000 13.934143
A-8 399.495505 10.558460 2.489327 13.047787 0.000000 388.937045
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 7.605800 2.539000 19.736200 22.275200 0.000000 5.066800
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 839.034418 4.034084 5.228171 9.262255 0.000000 835.000334
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:49:55 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S31 (POOL # 4080)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4080
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 15,431.09
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,188.20
SUBSERVICER ADVANCES THIS MONTH 11,954.78
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 196,427.70
(B) TWO MONTHLY PAYMENTS: 1 167,800.88
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 720,985.17
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 63,186,009.68
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 267
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 945,023.32
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 84.63484480 % 15.36515520 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 84.40504030 % 15.59495970 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2042 %
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 8.11659018
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 129.21
POOL TRADING FACTOR: 24.13511148
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: 257,652.82 0.00 0.00
CLASS A-7 ENDING BAL: 514,169.88 0.00 0.00
CLASS A-8 PRIN DIST: 158,376.90 N/A 0.00
CLASS A-8 ENDING BAL: 5,834,055.67 N/A 0.00
................................................................................
Run: 07/30/96 13:49:57 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-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 1,551,830.36 7.750000 % 776,430.18
A-10 760920W20 65,701,000.00 65,701,000.00 7.750000 % 0.00
A-11 760920U55 2,522,000.00 216,216.80 7.750000 % 59,603.08
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 9,273,783.20 7.750000 % 0.00
A-15 760920V54 23,788,000.00 0.00 7.750000 % 0.00
A-16 760920W53 16,332,000.00 10,019,453.46 7.750000 % 86,269.30
A-17 760920W38 0.00 0.00 0.331645 % 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 8,072,758.78 7.750000 % 7,416.34
B 20,436,665.48 19,170,582.50 7.750000 % 17,611.76
- -------------------------------------------------------------------------------
430,245,573.48 127,438,625.10 947,330.66
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 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 9,973.70 786,403.88 0.00 0.00 775,400.18
A-10 422,263.75 422,263.75 0.00 0.00 65,701,000.00
A-11 1,389.64 60,992.72 0.00 0.00 156,613.72
A-12 15,906.96 15,906.96 0.00 0.00 2,475,000.00
A-13 70,427.64 70,427.64 0.00 0.00 10,958,000.00
A-14 0.00 0.00 59,603.08 0.00 9,333,386.28
A-15 0.00 0.00 0.00 0.00 0.00
A-16 64,395.55 150,664.85 0.00 0.00 9,933,184.16
A-17 35,049.71 35,049.71 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 51,884.04 59,300.38 0.00 0.00 8,065,342.44
B 123,210.31 140,822.07 0.00 0.00 19,152,970.74
- -------------------------------------------------------------------------------
794,501.30 1,741,831.96 59,603.08 0.00 126,550,897.52
===============================================================================
Run: 07/30/96 13:49:57
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 59.404753 29.722091 0.381798 30.103889 0.000000 29.682662
A-10 1000.000000 0.000000 6.427052 6.427052 0.000000 1000.000000
A-11 85.732276 23.633259 0.551007 24.184266 0.000000 62.099017
A-12 1000.000000 0.000000 6.427055 6.427055 0.000000 1000.000000
A-13 1000.000000 0.000000 6.427052 6.427052 0.000000 1000.000000
A-14 1330.910333 0.000000 0.000000 0.000000 8.553829 1339.464162
A-15 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-16 613.486007 5.282225 3.942907 9.225132 0.000000 608.203782
R-I 0.000000 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 938.048464 0.861773 6.028886 6.890659 0.000000 937.186691
B 938.048456 0.861772 6.028886 6.890658 0.000000 937.186683
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:49:59 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 38,573.82
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,272.65
SUBSERVICER ADVANCES THIS MONTH 49,922.58
MASTER SERVICER ADVANCES THIS MONTH 5,714.75
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 2,977,173.04
(B) TWO MONTHLY PAYMENTS: 1 219,952.94
(C) THREE OR MORE MONTHLY PAYMENTS: 3 1,261,928.39
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 2,000,334.14
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 126,550,897.52
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 463
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 3
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 746,881.44
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 770,651.39
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 78.62238290 % 6.33462500 % 15.04299230 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 78.49220060 % 6.37320051 % 15.13459890 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3298 %
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 8.57290751
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 305.63
POOL TRADING FACTOR: 29.41364312
................................................................................
Run: 07/30/96 13:50:00 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 70,813,559.00 495,159.35 7.000000 % 323,576.00
A-4 7609203Q9 70,830,509.00 495,277.87 6.350000 % 323,653.45
A-5 7609203R7 355,932.00 2,488.83 726.350000 % 1,626.40
A-6 7609203S5 17,000,000.00 404,162.82 6.823529 % 264,111.75
A-7 7609203W6 11,800,000.00 11,800,000.00 8.000000 % 0.00
A-8 7609204H8 36,700,000.00 23,771,322.83 8.000000 % 46,607.96
A-9 7609204J4 15,000,000.00 15,000,000.00 8.000000 % 0.00
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 0.170503 % 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 6,878,411.03 8.000000 % 6,240.77
B 15,322,642.27 13,437,403.44 8.000000 % 10,982.80
- -------------------------------------------------------------------------------
322,581,934.27 105,784,226.17 976,799.13
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 2,871.14 326,447.14 0.00 0.00 171,583.35
A-4 2,605.16 326,258.61 0.00 0.00 171,624.42
A-5 1,497.45 3,123.85 0.00 0.00 862.43
A-6 2,284.42 266,396.17 0.00 0.00 140,051.07
A-7 78,195.82 78,195.82 0.00 0.00 11,800,000.00
A-8 157,526.95 204,134.91 0.00 0.00 23,724,714.87
A-9 99,401.46 99,401.46 0.00 0.00 15,000,000.00
A-10 212,056.45 212,056.45 0.00 0.00 32,000,000.00
A-11 9,940.15 9,940.15 0.00 0.00 1,500,000.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 14,940.49 14,940.49 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
M 45,581.60 51,822.37 0.00 0.00 6,872,170.26
B 89,046.51 100,029.31 0.00 0.00 13,425,211.71
- -------------------------------------------------------------------------------
715,947.60 1,692,746.73 0.00 0.00 104,806,218.11
===============================================================================
Run: 07/30/96 13:50:00
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 6.992437 4.569407 0.040545 4.609952 0.000000 2.423030
A-4 6.992437 4.569407 0.036780 4.606187 0.000000 2.423030
A-5 6.992431 4.569412 4.207124 8.776536 0.000000 2.423019
A-6 23.774284 15.535985 0.134378 15.670363 0.000000 8.238298
A-7 1000.000000 0.000000 6.626764 6.626764 0.000000 1000.000000
A-8 647.719968 1.269972 4.292287 5.562259 0.000000 646.449997
A-9 1000.000000 0.000000 6.626764 6.626764 0.000000 1000.000000
A-10 1000.000000 0.000000 6.626764 6.626764 0.000000 1000.000000
A-11 1000.000000 0.000000 6.626767 6.626767 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 947.558046 0.859718 6.279243 7.138961 0.000000 946.698328
B 876.963855 0.716769 5.811432 6.528201 0.000000 876.168188
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:50:02 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 27,506.84
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,057.47
SUBSERVICER ADVANCES THIS MONTH 54,564.86
MASTER SERVICER ADVANCES THIS MONTH 1,791.69
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 2,934,193.99
(B) TWO MONTHLY PAYMENTS: 3 898,615.51
(C) THREE OR MORE MONTHLY PAYMENTS: 2 645,962.20
FORECLOSURES
NUMBER OF LOANS 9
AGGREGATE PRINCIPAL BALANCE 2,555,160.73
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 104,806,218.11
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 401
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 236,103.51
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 882,030.14
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 80.79504360 % 6.50230300 % 12.70265330 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 80.63341820 % 6.55702532 % 12.80955650 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1715 %
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 8.61201247
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 306.74
POOL TRADING FACTOR: 32.48979778
................................................................................
Run: 07/30/96 13:50:03 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 40,170,285.97 7.500000 % 1,613,513.80
A-7 7609203P1 15,000,000.00 13,562,489.63 7.500000 % 544,762.47
A-8 7609204B1 7,005,400.00 7,237,762.11 7.500000 % 54,476.25
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 14,232,700.16 7.500000 % 0.00
A-12 7609203Y2 0.00 0.00 0.276557 % 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 11,266,969.65 7.500000 % 31,700.88
B 16,042,796.83 15,205,361.06 7.500000 % 0.00
- -------------------------------------------------------------------------------
427,807,906.83 172,213,568.58 2,244,453.40
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 249,642.22 1,863,156.02 0.00 0.00 38,556,772.17
A-7 84,285.43 629,047.90 0.00 0.00 13,017,727.16
A-8 35,151.32 89,627.57 9,828.47 0.00 7,193,114.33
A-9 189,781.42 189,781.42 0.00 0.00 30,538,000.00
A-10 248,583.96 248,583.96 0.00 0.00 40,000,000.00
A-11 0.00 0.00 88,450.53 0.00 14,321,150.69
A-12 39,464.25 39,464.25 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 70,019.70 101,720.58 0.00 0.00 11,235,268.77
B 0.00 0.00 0.00 165,299.87 15,134,556.40
- -------------------------------------------------------------------------------
916,928.30 3,161,381.70 98,279.00 165,299.87 169,996,589.52
===============================================================================
Run: 07/30/96 13:50:03
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-6 904.165976 36.317498 5.619029 41.936527 0.000000 867.848478
A-7 904.165975 36.317498 5.619029 41.936527 0.000000 867.848477
A-8 1033.169000 7.776323 5.017746 12.794069 1.402985 1026.795662
A-9 1000.000000 0.000000 6.214599 6.214599 0.000000 1000.000000
A-10 1000.000000 0.000000 6.214599 6.214599 0.000000 1000.000000
A-11 1312.023540 0.000000 0.000000 0.000000 8.153701 1320.177241
R-I 0.000000 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 957.656676 2.694474 5.951452 8.645926 0.000000 954.962202
B 947.799889 0.000000 0.000000 0.000000 0.000000 943.386403
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:50:04 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 48,029.37
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 18,004.65
SUBSERVICER ADVANCES THIS MONTH 35,548.11
MASTER SERVICER ADVANCES THIS MONTH 5,406.57
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,358,265.04
(B) TWO MONTHLY PAYMENTS: 3 735,387.76
(C) THREE OR MORE MONTHLY PAYMENTS: 2 822,288.29
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 931,893.17
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 169,996,589.52
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 639
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 700,790.17
REMAINING SUBCLASS INTEREST SHORTFALL 94,495.22
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,550,137.69
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 84.62819690 % 6.54244000 % 8.82936300 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 84.48802690 % 6.60911422 % 8.90285880 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2780 %
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 8.24247524
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 305.26
POOL TRADING FACTOR: 39.73666377
COMPONENTS
ACCRUAL NON-ACCRUAL
CLASS A-8 PRINCIPAL DISTRIBUTION: 0.00 54,476.25
CLASS A-8 ENDING BALANCE: 1,591,341.62 5,601,772.71
................................................................................
Run: 07/30/96 13:50:06 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-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 5,775,238.46 6.500000 % 796,640.99
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 6.200000 % 0.00
A-8 7609202Z0 6,810,000.00 1,200,000.00 8.866666 % 0.00
A-9 7609203C0 37,200,000.00 15,000,000.00 7.000000 % 0.00
A-10 7609203A4 20,000.00 6,187.16 2775.250000 % 143.89
A-11 7609203B2 0.00 0.00 0.446041 % 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 4,939,043.14 7.000000 % 24,391.43
- -------------------------------------------------------------------------------
146,754,518.99 54,200,468.76 821,176.31
===============================================================================
_______________________________________________________________________________
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 30,988.92 827,629.91 0.00 0.00 4,978,597.47
A-5 111,609.17 111,609.17 0.00 0.00 20,800,000.00
A-6 18,095.21 18,095.21 0.00 0.00 3,680,000.00
A-7 14,330.88 14,330.88 0.00 0.00 2,800,000.00
A-8 8,783.45 8,783.45 0.00 0.00 1,200,000.00
A-9 86,678.72 86,678.72 0.00 0.00 15,000,000.00
A-10 14,174.79 14,318.68 0.00 0.00 6,043.27
A-11 19,957.27 19,957.27 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 28,540.66 52,932.09 0.00 0.00 4,914,651.72
- -------------------------------------------------------------------------------
333,159.07 1,154,335.38 0.00 0.00 53,379,292.46
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 577.523846 79.664099 3.098892 82.762991 0.000000 497.859747
A-5 1000.000000 0.000000 5.365825 5.365825 0.000000 1000.000000
A-6 1000.000000 0.000000 4.917177 4.917177 0.000000 1000.000000
A-7 176.211454 0.000000 0.901880 0.901880 0.000000 176.211454
A-8 176.211454 0.000000 1.289787 1.289787 0.000000 176.211454
A-9 403.225806 0.000000 2.330073 2.330073 0.000000 403.225807
A-10 309.358000 7.194500 708.739500 715.934000 0.000000 302.163500
R-I 0.000000 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 836.513601 4.131117 4.833861 8.964978 0.000000 832.382486
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:50:07 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 13,479.26
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,070.85
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 53,379,292.46
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 224
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 553,507.80
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 90.88745310 % 9.11254690 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 90.79296200 % 9.20703800 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4480 %
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 7.87439809
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 129.49
POOL TRADING FACTOR: 36.37318484
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: 07/30/96 13:50:08 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-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 30,932,681.87 5.700000 % 1,359,434.18
A-3 7609204R6 19,990,000.00 14,907,942.16 6.400000 % 289,791.57
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 0.345299 % 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 8,646,189.40 7.000000 % 42,440.18
- -------------------------------------------------------------------------------
260,444,078.54 116,746,813.43 1,691,665.93
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 145,851.23 1,505,285.41 0.00 0.00 29,573,247.69
A-3 78,925.13 368,716.70 0.00 0.00 14,618,150.59
A-4 215,106.14 215,106.14 0.00 0.00 38,524,000.00
A-5 103,215.58 103,215.58 0.00 0.00 17,825,000.00
A-6 34,227.61 34,227.61 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 48,630.44 48,630.44 0.00 0.00 0.00
A-12 33,347.11 33,347.11 0.00 0.00 0.00
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 50,065.72 92,505.90 0.00 0.00 8,603,749.22
- -------------------------------------------------------------------------------
709,368.96 2,401,034.89 0.00 0.00 115,055,147.50
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 564.743247 24.819422 2.662831 27.482253 0.000000 539.923825
A-3 745.769993 14.496827 3.948231 18.445058 0.000000 731.273166
A-4 1000.000000 0.000000 5.583692 5.583692 0.000000 1000.000000
A-5 1000.000000 0.000000 5.790495 5.790495 0.000000 1000.000000
A-6 1000.000000 0.000000 5.790494 5.790494 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 829.921695 4.073706 4.805657 8.879363 0.000000 825.847990
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:50:10 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 27,845.15
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,378.32
SUBSERVICER ADVANCES THIS MONTH 16,464.94
MASTER SERVICER ADVANCES THIS MONTH 2,613.76
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 570,105.14
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 213,778.93
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 752,240.84
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 115,055,147.50
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 482
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 239,185.46
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,118,609.32
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 92.59406820 % 7.40593180 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 92.52206490 % 7.47793510 %
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 7.75877312
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 130.21
POOL TRADING FACTOR: 44.17652655
................................................................................
Run: 07/30/96 13:50:11 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 19,158,036.28 7.650000 % 2,030,299.17
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 10,128,354.96 7.650000 % 223,338.40
A-12 7609206G8 0.00 0.00 0.350000 % 0.00
A-13 7609206H6 0.00 0.00 0.104584 % 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 8,906,460.92 8.000000 % 38,532.70
B 16,935,768.50 16,031,631.91 8.000000 % 0.00
- -------------------------------------------------------------------------------
376,350,379.50 127,140,136.07 2,292,170.27
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 121,252.49 2,151,551.66 0.00 0.00 17,127,737.11
A-9 324,624.17 324,624.17 0.00 0.00 51,291,000.00
A-10 136,863.87 136,863.87 0.00 0.00 21,624,652.00
A-11 64,103.03 287,441.43 0.00 0.00 9,905,016.56
A-12 29,594.15 29,594.15 0.00 0.00 0.00
A-13 11,000.86 11,000.86 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 58,948.59 97,481.29 0.00 0.00 8,867,928.22
B 72,779.16 72,779.16 0.00 102,687.15 15,962,273.05
- -------------------------------------------------------------------------------
819,166.32 3,111,336.59 0.00 102,687.15 124,778,606.94
===============================================================================
Run: 07/30/96 13:50:11
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-8 731.474028 77.518963 4.629548 82.148511 0.000000 653.955065
A-9 1000.000000 0.000000 6.329067 6.329067 0.000000 1000.000000
A-10 1000.000000 0.000000 6.329067 6.329067 0.000000 1000.000000
A-11 929.036412 20.486003 5.879933 26.365936 0.000000 908.550409
R-I 0.000000 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 946.613780 4.095407 6.265289 10.360696 0.000000 942.518373
B 946.613784 0.000000 4.297364 4.297364 0.000000 942.518378
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:50:12 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S37 (POOL # 4086)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4086
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 31,441.06
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,119.56
SUBSERVICER ADVANCES THIS MONTH 28,251.23
MASTER SERVICER ADVANCES THIS MONTH 7,542.51
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,299,468.15
(B) TWO MONTHLY PAYMENTS: 3 655,489.72
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,734,191.28
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 124,778,606.94
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 446
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 992,938.35
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,811,473.13
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 80.38534990 % 7.00523200 % 12.60941860 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 80.10059430 % 7.10692998 % 12.79247580 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1058 %
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 8.53390069
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 308.46
POOL TRADING FACTOR: 33.15490398
................................................................................
Run: 07/30/96 13:50:14 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 29,305,166.49 7.500000 % 1,646,844.41
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 9,825,843.03 7.500000 % 0.00
A-9 7609206B9 9,248,000.00 12,062,370.12 7.500000 % 0.00
A-10 7609205S3 0.00 0.00 0.199239 % 0.00
R 7609206D5 100.00 0.00 7.500000 % 0.00
M 7609206C7 9,625,924.00 9,248,391.65 7.500000 % 14,151.03
B 18,182,304.74 17,469,187.90 7.500000 % 0.00
- -------------------------------------------------------------------------------
427,814,328.74 200,449,959.19 1,660,995.44
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 182,631.90 1,829,476.31 0.00 0.00 27,658,322.08
A-6 287,809.53 287,809.53 0.00 0.00 46,182,000.00
A-7 475,862.29 475,862.29 0.00 0.00 76,357,000.00
A-8 52,879.13 52,879.13 8,356.23 0.00 9,834,199.26
A-9 0.00 0.00 75,173.55 0.00 12,137,543.67
A-10 33,185.70 33,185.70 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 57,636.64 71,787.67 0.00 0.00 9,234,240.62
B 99,965.82 99,965.82 0.00 35,633.14 17,442,458.18
- -------------------------------------------------------------------------------
1,189,971.01 2,850,966.45 83,529.78 35,633.14 198,845,763.81
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-5 418.537612 23.520301 2.608356 26.128657 0.000000 395.017311
A-6 1000.000000 0.000000 6.232072 6.232072 0.000000 1000.000000
A-7 1000.000000 0.000000 6.232072 6.232072 0.000000 1000.000000
A-8 1032.885844 0.000000 5.558618 5.558618 0.878401 1033.764245
A-9 1304.322029 0.000000 0.000000 0.000000 8.128628 1312.450656
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 960.779625 1.470096 5.987648 7.457744 0.000000 959.309529
B 960.779623 0.000000 5.497973 5.497973 0.000000 959.309528
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:50:15 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S38 (POOL # 4087)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4087
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 56,199.25
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 21,057.95
SUBSERVICER ADVANCES THIS MONTH 36,166.86
MASTER SERVICER ADVANCES THIS MONTH 1,989.38
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 2,888,944.52
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 232,365.09
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,809,949.45
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 198,845,763.81
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 745
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 278,574.37
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,297,485.55
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 86.67119730 % 4.61381600 % 8.71498700 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 86.58422570 % 4.64392122 % 8.77185300 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1994 %
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 8.16276990
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 307.23
POOL TRADING FACTOR: 46.47945392
COMPONENTS
ACCRUAL NON-ACCRUAL
CLASS A-8 PRINCIPAL DISTRIBUTION: 0.00 0.00
CLASS A-8 ENDING BALANCE: 1,349,199.26 8,485,000.00
................................................................................
Run: 07/30/96 13:50:16 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 25,017,552.55 7.500000 % 924,409.11
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 0.156408 % 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 7,259,675.90 7.500000 % 34,368.43
- -------------------------------------------------------------------------------
183,802,829.51 51,842,228.45 958,777.54
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 154,536.38 1,078,945.49 0.00 0.00 24,093,143.44
A-8 120,855.32 120,855.32 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 6,678.33 6,678.33 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 44,843.89 79,212.32 0.00 0.00 7,225,307.47
- -------------------------------------------------------------------------------
326,913.92 1,285,691.46 0.00 0.00 50,883,450.91
===============================================================================
_______________________________________________________________________________
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-6 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-7 837.295510 30.938422 5.172073 36.110495 0.000000 806.357088
A-8 1000.000000 0.000000 6.177118 6.177118 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 831.498988 3.936447 5.136267 9.072714 0.000000 827.562543
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:50:17 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S39 (POOL # 4088)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4088
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 15,447.69
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,428.24
SUBSERVICER ADVANCES THIS MONTH 9,892.83
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 916,057.79
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 50,883,450.91
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 207
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 713,348.41
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 85.99659750 % 14.00340250 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 85.80028020 % 14.19971980 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1556 %
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 8.14250342
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 130.86
POOL TRADING FACTOR: 27.68371469
................................................................................
Run: 07/30/96 13:50:18 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 47,800,423.86 7.918831 % 1,110,779.75
R 7609206F0 100.00 0.00 7.918831 % 0.00
B 11,237,146.51 9,068,441.37 7.918831 % 7,868.39
- -------------------------------------------------------------------------------
187,272,146.51 56,868,865.23 1,118,648.14
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 311,819.07 1,422,598.82 0.00 0.00 46,689,644.11
R 0.00 0.00 0.00 0.00 0.00
B 59,156.65 67,025.04 0.00 0.00 9,060,572.98
- -------------------------------------------------------------------------------
370,975.72 1,489,623.86 0.00 0.00 55,750,217.09
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 271.539472 6.309997 1.771348 8.081345 0.000000 265.229475
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 807.005708 0.700212 5.264384 5.964596 0.000000 806.305495
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:50:19 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S40 (POOL # 4089)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4089
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 17,464.29
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,768.74
SUBSERVICER ADVANCES THIS MONTH 19,138.83
MASTER SERVICER ADVANCES THIS MONTH 10,225.81
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 776,849.10
(B) TWO MONTHLY PAYMENTS: 1 575,029.16
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,230,569.21
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 55,750,217.09
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 185
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 1,363,347.15
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,069,304.87
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 84.05376770 % 15.94623230 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 83.74791440 % 16.25208560 %
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 8.38728881
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 313.44
POOL TRADING FACTOR: 29.76962572
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 07/30/96 13:50:20 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S41 (POOL # 4090)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4090
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609207T9 10,965,657.00 0.00 5.000000 % 0.00
A-2 7609207Z5 245,000.00 0.00 7.000000 % 0.00
A-3 7609207U6 5,418,291.00 0.00 6.000000 % 0.00
A-4 7609207V4 16,878,481.00 0.00 6.000000 % 0.00
A-5 7609207R3 14,917,608.00 0.00 0.000000 % 0.00
A-6 7609207S1 74,963.00 0.00 0.000000 % 0.00
A-7 7609208A9 6,200,000.00 5,803,235.55 7.000000 % 1,004,000.97
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 0.403786 % 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 5,317,354.61 7.000000 % 26,036.06
- -------------------------------------------------------------------------------
156,959,931.35 65,020,590.16 1,030,037.03
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 33,718.50 1,037,719.47 0.00 0.00 4,799,234.58
A-8 81,344.11 81,344.11 0.00 0.00 14,000,000.00
A-9 81,925.13 81,925.13 0.00 0.00 14,100,000.00
A-10 56,359.84 56,359.84 0.00 0.00 9,700,000.00
A-11 93,545.72 93,545.72 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 21,792.24 21,792.24 0.00 0.00 0.00
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 30,895.40 56,931.46 0.00 0.00 5,291,318.55
- -------------------------------------------------------------------------------
399,580.94 1,429,617.97 0.00 0.00 63,990,553.13
===============================================================================
Run: 07/30/96 13:50:20
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S41 (POOL # 4090)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4090
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-7 936.005734 161.935640 5.438468 167.374108 0.000000 774.070094
A-8 1000.000000 0.000000 5.810294 5.810294 0.000000 1000.000000
A-9 1000.000000 0.000000 5.810293 5.810293 0.000000 1000.000000
A-10 1000.000000 0.000000 5.810293 5.810293 0.000000 1000.000000
A-11 1000.000000 0.000000 5.810293 5.810293 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 846.856625 4.146577 4.920485 9.067062 0.000000 842.710050
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:50:22 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S41 (POOL # 4090)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4090
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 17,411.49
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,059.46
SUBSERVICER ADVANCES THIS MONTH 12,253.64
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 482,172.05
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 668,903.84
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 63,990,553.13
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 280
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 711,668.15
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 91.82204500 % 8.17795500 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 91.73109420 % 8.26890580 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.401970 %
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 7.85011089
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 130.39
POOL TRADING FACTOR: 40.76871886
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: 07/30/96 13:50:23 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 40,546,287.35 7.863669 % 592,535.22
M 760944AB4 5,352,000.00 4,989,366.33 7.863669 % 4,335.95
R 760944AC2 100.00 0.00 7.863669 % 0.00
B 8,362,385.57 7,268,777.46 7.863669 % 0.00
- -------------------------------------------------------------------------------
133,787,485.57 52,804,431.14 596,871.17
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 263,537.27 856,072.49 0.00 0.00 39,953,752.13
M 47,694.97 52,030.92 0.00 0.00 4,985,030.38
R 0.00 0.00 0.00 0.00 0.00
B 37,995.14 37,995.14 0.00 300.55 7,262,460.62
- -------------------------------------------------------------------------------
349,227.38 946,098.55 0.00 300.55 52,201,243.13
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 337.680306 4.934792 2.194809 7.129601 0.000000 332.745514
M 932.243335 0.810155 8.911616 9.721771 0.000000 931.433180
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 869.222951 0.000000 4.543577 4.543577 0.000000 868.467563
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:50:24 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S42 (POOL # 4091)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4091
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 17,046.66
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,584.42
SUBSERVICER ADVANCES THIS MONTH 10,211.13
MASTER SERVICER ADVANCES THIS MONTH 1,537.39
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 199,343.14
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 678,172.20
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 509,340.08
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 52,201,243.13
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 183
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 206,803.96
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 557,298.95
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 76.78576680 % 9.44876400 % 13.76546870 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 76.53793230 % 9.54963921 % 13.91242850 %
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 8.38120374
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 315.72
POOL TRADING FACTOR: 39.01803140
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 07/30/96 13:50:25 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 3,437,223.21 7.000000 % 423,188.60
A-4 760944AZ1 11,666,667.00 229,000.93 8.000000 % 229,000.93
A-5 760944BA5 5,000,000.00 5,000,000.00 8.000000 % 24,912.23
A-6 760944BH0 45,000,000.00 6,874,446.44 8.500000 % 846,377.19
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 0.155695 % 0.00
R 760944BF4 100.00 0.00 8.000000 % 0.00
M 760944BE7 9,408,500.00 8,916,353.07 8.000000 % 21,874.17
B 16,938,486.28 15,963,089.39 8.000000 % 0.00
- -------------------------------------------------------------------------------
376,347,086.28 138,253,446.04 1,545,353.12
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 19,968.69 443,157.29 0.00 0.00 3,014,034.61
A-4 1,520.44 230,521.37 0.00 0.00 0.00
A-5 33,197.37 58,109.60 0.00 0.00 4,975,087.77
A-6 48,495.39 894,872.58 0.00 0.00 6,028,069.25
A-7 99,592.13 99,592.13 0.00 0.00 15,000,000.00
A-8 30,624.58 30,624.58 0.00 0.00 4,612,500.00
A-9 258,247.91 258,247.91 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 99,592.13 99,592.13 0.00 0.00 15,000,000.00
A-12 8,133.36 8,133.36 0.00 0.00 1,225,000.00
A-13 17,864.61 17,864.61 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 59,199.90 81,074.07 0.00 0.00 8,894,478.90
B 93,822.62 93,822.62 0.00 0.00 15,923,927.72
- -------------------------------------------------------------------------------
924,259.13 2,469,612.25 0.00 0.00 136,668,931.25
===============================================================================
Run: 07/30/96 13:50:25
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-3 152.765476 18.808382 0.887497 19.695879 0.000000 133.957094
A-4 19.628651 19.628651 0.130323 19.758974 0.000000 0.000000
A-5 1000.000000 4.982446 6.639474 11.621920 0.000000 995.017554
A-6 152.765476 18.808382 1.077675 19.886057 0.000000 133.957094
A-7 1000.000000 0.000000 6.639475 6.639475 0.000000 1000.000000
A-8 1000.000000 0.000000 6.639475 6.639475 0.000000 1000.000000
A-9 1000.000000 0.000000 6.639475 6.639475 0.000000 1000.000000
A-10 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000
A-11 1000.000000 0.000000 6.639475 6.639475 0.000000 1000.000000
A-12 1000.000000 0.000000 6.639478 6.639478 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 947.691244 2.324937 6.292172 8.617109 0.000000 945.366307
B 942.415345 0.000000 5.539021 5.539021 0.000000 940.103351
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:50:26 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 33,715.70
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,504.30
SUBSERVICER ADVANCES THIS MONTH 32,675.15
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,408,806.32
(B) TWO MONTHLY PAYMENTS: 3 1,030,561.47
(C) THREE OR MORE MONTHLY PAYMENTS: 2 372,837.97
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,443,179.69
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 136,668,931.25
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 480
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,245,342.55
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 82.00446850 % 6.44928100 % 11.54625060 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 81.84049120 % 6.50804745 % 11.65146140 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1573 %
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 8.57631845
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 309.66
POOL TRADING FACTOR: 36.31459794
AMOUNT PAID FROM SPECIAL RESERVE ACCT FOR A-10 SHORTFALL 628.13
AMOUNT PAID TO CLASS R FROM EARNINGS ON RESERVE ACCOUNT 0.00
AMOUNT ON DEPOSIT IN SPECIAL RESERVE ACCOUNT 68,666.90
................................................................................
Run: 07/30/96 13:50:28 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 8,113,117.37 7.500000 % 310,095.03
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 1,872,779.71 7.500000 % 34,455.00
A-11 760944AJ7 4,175,000.00 4,175,000.00 7.500000 % 0.00
A-12 760944AE8 0.00 0.00 0.149714 % 0.00
R 760944AU2 100.00 0.00 7.500000 % 0.00
M 760944AT5 3,008,033.00 2,907,592.78 7.500000 % 2,865.08
B 5,682,302.33 5,492,566.51 7.500000 % 5,412.25
- -------------------------------------------------------------------------------
133,690,335.33 68,877,956.37 352,827.36
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 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 50,667.20 360,762.23 0.00 0.00 7,803,022.34
A-6 26,154.47 26,154.47 0.00 0.00 4,188,000.00
A-7 68,858.44 68,858.44 0.00 0.00 11,026,000.00
A-8 119,112.74 119,112.74 0.00 0.00 19,073,000.00
A-9 75,127.90 75,127.90 0.00 0.00 12,029,900.00
A-10 11,695.69 46,150.69 0.00 0.00 1,838,324.71
A-11 26,073.28 26,073.28 0.00 0.00 4,175,000.00
A-12 8,586.56 8,586.56 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 18,158.19 21,023.27 0.00 0.00 2,904,727.70
B 34,301.62 39,713.87 0.00 0.00 5,487,154.26
- -------------------------------------------------------------------------------
438,736.09 791,563.45 0.00 0.00 68,525,129.01
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 544.175825 20.799184 3.398430 24.197614 0.000000 523.376641
A-6 1000.000000 0.000000 6.245098 6.245098 0.000000 1000.000000
A-7 1000.000000 0.000000 6.245097 6.245097 0.000000 1000.000000
A-8 1000.000000 0.000000 6.245097 6.245097 0.000000 1000.000000
A-9 1000.000000 0.000000 6.245098 6.245098 0.000000 1000.000000
A-10 224.958524 4.138739 1.404888 5.543627 0.000000 220.819785
A-11 1000.000000 0.000000 6.245097 6.245097 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 966.609336 0.952476 6.036566 6.989042 0.000000 965.656860
B 966.609341 0.952477 6.036569 6.989046 0.000000 965.656866
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:50:29 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S44 (POOL # 4093)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4093
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 18,898.32
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,231.10
SUBSERVICER ADVANCES THIS MONTH 2,195.15
MASTER SERVICER ADVANCES THIS MONTH 2,136.88
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 295,663.14
(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 68,525,129.01
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 254
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 289,714.80
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 284,956.56
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.80428500 % 4.22136900 % 7.97434590 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.75357000 % 4.23892336 % 8.00750660 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1493 %
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 8.10516322
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 309.44
POOL TRADING FACTOR: 51.25660643
................................................................................
Run: 07/30/96 13:50:30 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 44,732,359.63 7.869558 % 1,091,225.59
R 760944CB2 100.00 0.00 7.869558 % 0.00
B 3,851,896.47 3,322,740.09 7.869558 % 15,329.97
- -------------------------------------------------------------------------------
154,075,839.47 48,055,099.72 1,106,555.56
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 289,999.25 1,381,224.84 0.00 0.00 43,641,134.04
R 0.00 0.00 0.00 0.00 0.00
B 21,541.27 36,871.24 0.00 0.00 3,307,410.12
- -------------------------------------------------------------------------------
311,540.52 1,418,096.08 0.00 0.00 46,948,544.16
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 297.771371 7.263997 1.930448 9.194445 0.000000 290.507373
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 862.624454 3.979850 5.592380 9.572230 0.000000 858.644604
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:50:31 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S1 (POOL # 4094)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4094
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 10,195.44
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,057.36
SUBSERVICER ADVANCES THIS MONTH 10,818.79
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 458,050.86
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 550,465.10
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 46,948,544.16
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 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 884,845.94
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 93.08556200 % 6.91443800 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 92.95524460 % 7.04475540 %
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 8.25044350
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 132.69
POOL TRADING FACTOR: 30.47106173
................................................................................
Run: 07/30/96 13:50:32 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S2 (POOL # 4095)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4095
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944CC0 51,176,000.00 0.00 8.000000 % 0.00
A-2 760944CD8 101,367,845.00 0.00 8.000000 % 0.00
A-3 760944CE6 44,286,923.00 8,059,502.46 8.000000 % 1,514,581.60
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 0.241909 % 0.00
R 760944CM8 100.00 0.00 8.000000 % 0.00
M-1 760944CJ5 6,417,561.00 6,130,028.83 8.000000 % 5,674.65
M-2 760944CK2 4,813,170.00 4,648,877.72 8.000000 % 4,303.53
M-3 760944CL0 3,208,780.00 3,119,379.35 8.000000 % 2,887.65
B-1 4,813,170.00 4,760,192.39 8.000000 % 0.00
B-2 1,604,363.09 1,083,341.13 8.000000 % 0.00
- -------------------------------------------------------------------------------
320,878,029.09 100,352,396.88 1,527,447.43
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 53,440.60 1,568,022.20 0.00 0.00 6,544,920.86
A-4 208,054.53 208,054.53 0.00 0.00 31,377,195.00
A-5 273,013.96 273,013.96 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 20,121.13 20,121.13 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 40,646.73 46,321.38 0.00 0.00 6,124,354.18
M-2 30,825.58 35,129.11 0.00 0.00 4,644,574.19
M-3 24,770.27 27,657.92 0.00 0.00 3,116,491.70
B-1 40,070.06 40,070.06 0.00 0.00 4,760,192.39
B-2 0.00 0.00 0.00 0.00 1,077,931.68
- -------------------------------------------------------------------------------
690,942.86 2,218,390.29 0.00 0.00 98,819,540.00
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 181.983798 34.199296 1.206690 35.405986 0.000000 147.784502
A-4 1000.000000 0.000000 6.630756 6.630756 0.000000 1000.000000
A-5 1000.000000 0.000000 6.630756 6.630756 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-1 955.196036 0.884238 6.333673 7.217911 0.000000 954.311799
M-2 965.866097 0.894116 6.404424 7.298540 0.000000 964.971981
M-3 972.138741 0.899921 7.719529 8.619450 0.000000 971.238820
B-1 988.993198 0.000000 8.325087 8.325087 0.000000 988.993198
B-2 675.246855 0.000000 0.000000 0.000000 0.000000 671.875143
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:50:34 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S2 (POOL # 4095)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4095
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 27,173.48
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,557.87
SUBSERVICER ADVANCES THIS MONTH 35,013.29
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,625,618.67
(B) TWO MONTHLY PAYMENTS: 1 156,242.96
(C) THREE OR MORE MONTHLY PAYMENTS: 1 558,056.98
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 2,150,207.08
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 98,819,540.00
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 401
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,439,959.25
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 80.32750580 % 13.84948100 % 5.82301340 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 80.04084600 % 14.05128993 % 5.90786400 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2395 %
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 8.69152090
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 305.84
POOL TRADING FACTOR: 30.79660526
................................................................................
Run: 07/30/96 13:50:35 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 7,010,680.53 7.500000 % 316,749.82
A-4 760944BV9 37,600,000.00 20,200,272.96 7.500000 % 257,544.25
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 0.195941 % 0.00
R 760944BZ0 100.00 0.00 7.500000 % 0.00
M 760944BY3 2,674,000.00 2,589,606.66 7.500000 % 2,467.39
B-1 3,744,527.00 3,626,347.05 7.500000 % 3,455.21
B-2 534,817.23 517,938.03 7.500000 % 493.50
- -------------------------------------------------------------------------------
106,963,444.23 52,944,845.23 580,710.17
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 43,693.21 360,443.03 0.00 0.00 6,693,930.71
A-4 125,895.74 383,439.99 0.00 0.00 19,942,728.71
A-5 62,323.78 62,323.78 0.00 0.00 10,000,000.00
A-6 56,091.40 56,091.40 0.00 0.00 9,000,000.00
A-7 8,620.65 8,620.65 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 16,139.41 18,606.80 0.00 0.00 2,587,139.27
B-1 22,600.77 26,055.98 0.00 0.00 3,622,891.84
B-2 3,227.98 3,721.48 0.00 0.00 517,444.53
- -------------------------------------------------------------------------------
338,592.94 919,303.11 0.00 0.00 52,364,135.06
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 655.203788 29.602787 4.083478 33.686265 0.000000 625.601001
A-4 537.241302 6.849581 3.348291 10.197872 0.000000 530.391721
A-5 1000.000000 0.000000 6.232378 6.232378 0.000000 1000.000000
A-6 1000.000000 0.000000 6.232378 6.232378 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 968.439289 0.922734 6.035681 6.958415 0.000000 967.516556
B-1 968.439285 0.922735 6.035681 6.958416 0.000000 967.516550
B-2 968.439312 0.922735 6.035669 6.958404 0.000000 967.516560
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:50:36 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S3 (POOL # 4096)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4096
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 15,062.06
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,578.02
SUBSERVICER ADVANCES THIS MONTH 9,679.64
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 369,911.34
(B) TWO MONTHLY PAYMENTS: 1 362,451.87
(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 52,364,135.06
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 198
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 530,263.98
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.28130810 % 4.89114000 % 7.82755160 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.15251260 % 4.94067030 % 7.90681710 %
CLASS A-7 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1906 %
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 8.15925097
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 309.11
POOL TRADING FACTOR: 48.95516916
................................................................................
Run: 07/30/96 13:50:37 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 41,958,280.02 7.853331 % 591,796.69
R 760944BR8 100.00 0.00 7.853331 % 0.00
B 7,272,473.94 5,842,730.89 7.853331 % 82,408.26
- -------------------------------------------------------------------------------
121,207,887.94 47,801,010.91 674,204.95
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 273,337.45 865,134.14 0.00 0.00 41,366,483.33
R 0.00 0.00 0.00 0.00 0.00
B 38,062.51 120,470.77 0.00 0.00 5,760,322.63
- -------------------------------------------------------------------------------
311,399.96 985,604.91 0.00 0.00 47,126,805.96
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 368.264049 5.194146 2.399058 7.593204 0.000000 363.069902
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 803.403483 11.331530 5.233777 16.565307 0.000000 792.071952
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:50:38 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S4 (POOL # 4097)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4097
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 15,192.72
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,986.00
SUBSERVICER ADVANCES THIS MONTH 13,400.29
MASTER SERVICER ADVANCES THIS MONTH 1,575.65
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 219,549.51
(B) TWO MONTHLY PAYMENTS: 3 675,462.21
(C) THREE OR MORE MONTHLY PAYMENTS: 2 430,881.51
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 495,576.85
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 47,126,805.96
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 171
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 204,014.08
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 631,941.76
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 87.77697210 % 12.22302790 %
CURRENT PREPAYMENT PERCENTAGE 87.77697210 % 12.22302790 %
PERCENTAGE FOR NEXT DISTRIBUTION 87.77697210 % 12.22302790 %
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 8.35503081
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 314.41
POOL TRADING FACTOR: 38.88097282
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 07/30/96 13:50:39 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 54,595,591.61 6.884302 % 850,882.64
R 760944BK3 100.00 0.00 6.884302 % 0.00
B 11,897,842.91 10,207,070.43 6.884302 % 0.00
- -------------------------------------------------------------------------------
153,520,242.91 64,802,662.04 850,882.64
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 311,936.22 1,162,818.86 0.00 0.00 53,744,708.97
R 0.00 0.00 0.00 0.00 0.00
B 48,594.28 48,594.28 0.00 0.00 10,145,528.99
- -------------------------------------------------------------------------------
360,530.50 1,211,413.14 0.00 0.00 63,890,237.96
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 385.501377 6.008112 2.202593 8.210705 0.000000 379.493265
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 857.892519 0.000000 4.084294 4.084294 0.000000 852.720032
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:50:40 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S5 (POOL # 4098)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4098
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 18,662.40
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,932.07
SPREAD 12,938.30
SUBSERVICER ADVANCES THIS MONTH 28,421.18
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,883,199.48
(B) TWO MONTHLY PAYMENTS: 2 467,389.60
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,702,241.23
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 63,890,237.96
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 218
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 521,709.69
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 84.24899520 % 15.75100480 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 84.12037690 % 15.87962310 %
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 7.59955202
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 315.17
POOL TRADING FACTOR: 41.61681662
................................................................................
Run: 07/30/96 13:50:41 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-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 4,064,680.91 8.000000 % 443,634.53
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 31,995,128.56 8.000000 % 987,444.60
A-6 760944EU8 23,596,900.00 23,596,900.00 8.000000 % 0.00
A-7 760944EW4 5,326,000.00 6,925,674.75 8.000000 % 0.00
A-8 760944ER5 18,394,000.00 977,671.10 8.000000 % 159,009.47
A-9 760944EX2 7,607,000.00 7,607,000.00 8.000000 % 0.00
A-10 760944EV6 40,000,000.00 13,206,678.30 8.000000 % 244,620.55
A-11 760944EF1 2,607,000.00 1,007,325.25 8.000000 % 46,057.38
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 0.220927 % 0.00
R 760944FB9 100.00 0.00 8.000000 % 0.00
M-1 760944EY0 9,677,910.00 9,316,865.99 8.000000 % 0.00
M-2 760944EZ7 4,032,382.00 3,906,882.79 8.000000 % 0.00
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 1,058,463.71 8.000000 % 0.00
- -------------------------------------------------------------------------------
322,590,531.66 120,625,274.43 1,880,766.53
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 27,031.09 470,665.62 0.00 0.00 3,621,046.38
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-5 212,775.19 1,200,219.79 0.00 0.00 31,007,683.96
A-6 156,924.98 156,924.98 0.00 0.00 23,596,900.00
A-7 0.00 0.00 46,057.38 0.00 6,971,732.13
A-8 6,501.75 165,511.22 0.00 0.00 818,661.63
A-9 50,588.35 50,588.35 0.00 0.00 7,607,000.00
A-10 87,827.54 332,448.09 0.00 0.00 12,962,057.75
A-11 6,698.95 52,756.33 0.00 0.00 961,267.87
A-12 25,836.17 25,836.17 0.00 0.00 3,885,000.00
A-13 38,484.92 38,484.92 0.00 0.00 5,787,000.00
A-14 22,153.03 22,153.03 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 0.00 0.00 0.00 0.00 9,316,865.99
M-2 0.00 0.00 0.00 0.00 3,906,882.79
M-3 0.00 0.00 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 0.00 248,232.16 953,691.90
- -------------------------------------------------------------------------------
634,821.97 2,515,588.50 46,057.38 248,232.16 118,685,793.47
===============================================================================
Run: 07/30/96 13:50:41
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 77.193120 8.425147 0.513353 8.938500 0.000000 68.767973
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-5 827.538695 25.539782 5.503329 31.043111 0.000000 801.998913
A-6 1000.000000 0.000000 6.650237 6.650237 0.000000 1000.000000
A-7 1300.352000 0.000000 0.000000 0.000000 8.647649 1308.999649
A-8 53.151631 8.644638 0.353471 8.998109 0.000000 44.506993
A-9 1000.000000 0.000000 6.650237 6.650237 0.000000 1000.000000
A-10 330.166958 6.115514 2.195689 8.311203 0.000000 324.051444
A-11 386.392501 17.666812 2.569601 20.236413 0.000000 368.725689
A-12 1000.000000 0.000000 6.650237 6.650237 0.000000 1000.000000
A-13 1000.000000 0.000000 6.650237 6.650237 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 962.694010 0.000000 0.000000 0.000000 0.000000 962.694010
M-2 968.877153 0.000000 0.000000 0.000000 0.000000 968.877153
M-3 974.519409 0.000000 0.000000 0.000000 0.000000 974.519409
B-1 986.414326 0.000000 0.000000 0.000000 0.000000 986.414326
B-2 729.141408 0.000000 0.000000 0.000000 0.000000 656.967497
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:50:43 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S6 (POOL # 4099)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4099
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 36,647.19
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,644.53
SUBSERVICER ADVANCES THIS MONTH 35,343.11
MASTER SERVICER ADVANCES THIS MONTH 1,759.97
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,457,937.97
(B) TWO MONTHLY PAYMENTS: 3 718,109.62
(C) THREE OR MORE MONTHLY PAYMENTS: 1 356,308.57
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,055,251.95
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 118,685,793.47
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 446
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 223,850.77
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,407,292.50
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 82.11633870 % 12.91730100 % 4.96636070 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 81.91237290 % 13.12838617 % 4.95924090 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2216 %
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 8.71249934
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 307.04
POOL TRADING FACTOR: 36.79146839
................................................................................
Run: 07/30/96 13:50:44 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-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 4,734,419.63 6.150000 % 114,127.67
A-4 760944DE5 0.00 0.00 3.850000 % 0.00
A-5 760944DR6 28,033,649.00 0.00 6.500000 % 0.00
A-6 760944DW5 56,309,467.00 33,817,285.21 7.150000 % 815,197.72
A-7 760944DY1 1,986,000.00 1,192,714.67 7.500000 % 28,751.52
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 4,192,714.68 7.500000 % 28,751.52
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 0.324123 % 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 2,920,237.39 7.500000 % 13,626.50
M-2 760944EB0 6,051,700.00 5,285,268.74 7.500000 % 24,662.27
B 1,344,847.83 1,067,764.80 7.500000 % 4,982.43
- -------------------------------------------------------------------------------
268,959,047.83 84,292,405.12 1,030,099.63
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 24,164.24 138,291.91 0.00 0.00 4,620,291.96
A-4 15,127.21 15,127.21 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 200,667.05 1,015,864.77 0.00 0.00 33,002,087.49
A-7 7,423.85 36,175.37 0.00 0.00 1,163,963.15
A-8 193,464.60 193,464.60 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 26,096.84 54,848.36 0.00 0.00 4,163,963.16
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 22,674.10 22,674.10 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 18,176.51 31,803.01 0.00 0.00 2,906,610.89
M-2 32,897.25 57,559.52 0.00 0.00 5,260,606.47
B 6,646.11 11,628.54 0.00 0.00 1,062,782.37
- -------------------------------------------------------------------------------
547,337.76 1,577,437.39 0.00 0.00 83,262,305.49
===============================================================================
Run: 07/30/96 13:50:44
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-3 112.300785 2.707117 0.573178 3.280295 0.000000 109.593669
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 600.561273 14.477099 3.563647 18.040746 0.000000 586.084175
A-7 600.561264 14.477100 3.738092 18.215192 0.000000 586.084164
A-8 1000.000000 0.000000 6.224329 6.224329 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-11 111.910174 0.767423 0.696566 1.463989 0.000000 111.142751
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-1 868.472086 4.052491 5.405654 9.458145 0.000000 864.419596
M-2 873.352734 4.075263 5.436035 9.511298 0.000000 869.277471
B 793.967002 3.704821 4.941912 8.646733 0.000000 790.262174
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:50:46 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S7 (POOL # 4100)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4100
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 19,146.03
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,146.12
SUBSERVICER ADVANCES THIS MONTH 12,992.17
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 394,646.12
(B) TWO MONTHLY PAYMENTS: 1 93,208.64
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 704,051.31
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 83,262,305.49
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 354
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 636,772.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.99868750 % 9.73457300 % 1.26673900 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.91455180 % 9.80902140 % 1.27642680 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3238 %
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 8.22277289
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 133.13
POOL TRADING FACTOR: 30.95724281
................................................................................
Run: 07/30/96 13:50:47 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 38,227,385.71 7.820237 % 2,219,199.57
R 760944DC9 100.00 0.00 7.820237 % 0.00
B 6,746,402.77 5,439,262.06 7.820237 % 4,706.14
- -------------------------------------------------------------------------------
112,439,802.77 43,666,647.77 2,223,905.71
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 240,617.25 2,459,816.82 0.00 0.00 36,008,186.14
R 0.00 0.00 0.00 0.00 0.00
B 34,236.72 38,942.86 0.00 0.00 5,434,555.92
- -------------------------------------------------------------------------------
274,853.97 2,498,759.68 0.00 0.00 41,442,742.06
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 361.682204 20.996596 2.276561 23.273157 0.000000 340.685608
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 806.246269 0.697578 5.074811 5.772389 0.000000 805.548691
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:50:48 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S8 (POOL # 4101)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4101
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 12,232.32
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,384.67
SUBSERVICER ADVANCES THIS MONTH 10,631.36
MASTER SERVICER ADVANCES THIS MONTH 2,853.18
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 467,765.07
(B) TWO MONTHLY PAYMENTS: 1 244,277.89
(C) THREE OR MORE MONTHLY PAYMENTS: 1 305,594.64
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 418,271.42
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 41,442,742.06
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 141
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 373,735.65
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,186,124.58
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 87.54366930 % 12.45633070 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 86.88659180 % 13.11340820 %
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 8.28646822
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 317.04
POOL TRADING FACTOR: 36.85771501
................................................................................
Run: 07/30/96 13:50:49 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 15,395,230.67 6.000000 % 787,302.42
A-4 760944EL8 10,000.00 5,196.69 2969.500000 % 265.76
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 6.250000 % 0.00
A-8 760944EJ3 15,077,940.00 1,425,914.27 8.749999 % 0.00
A-9 760944EK0 0.00 0.00 0.216153 % 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 3,775,531.05 7.000000 % 18,319.67
B-2 677,492.20 580,705.92 7.000000 % 2,817.70
- -------------------------------------------------------------------------------
135,502,292.20 78,959,711.90 808,705.55
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 76,798.26 864,100.68 0.00 0.00 14,607,928.25
A-4 12,829.92 13,095.68 0.00 0.00 4,930.93
A-5 195,547.06 195,547.06 0.00 0.00 33,600,000.00
A-6 121,343.93 121,343.93 0.00 0.00 20,850,000.00
A-7 17,288.77 17,288.77 0.00 0.00 3,327,133.30
A-8 10,373.26 10,373.26 0.00 0.00 1,425,914.27
A-9 14,189.94 14,189.94 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B-1 21,973.03 40,292.70 0.00 0.00 3,757,211.38
B-2 3,379.62 6,197.32 0.00 0.00 577,888.22
- -------------------------------------------------------------------------------
473,723.79 1,282,429.34 0.00 0.00 78,151,006.35
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-3 862.477909 44.106578 4.302424 48.409002 0.000000 818.371331
A-4 519.669000 26.576000 1282.992000 1309.568000 0.000000 493.093000
A-5 1000.000000 0.000000 5.819853 5.819853 0.000000 1000.000000
A-6 1000.000000 0.000000 5.819853 5.819853 0.000000 1000.000000
A-7 94.569568 0.000000 0.491411 0.491411 0.000000 94.569568
A-8 94.569568 0.000000 0.687976 0.687976 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-1 857.140177 4.159024 4.988429 9.147453 0.000000 852.981152
B-2 857.140377 4.159029 4.988426 9.147455 0.000000 852.981348
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:50:50 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S9 (POOL # 4102)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4102
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 18,894.56
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,357.60
SUBSERVICER ADVANCES THIS MONTH 2,177.08
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 1 209,283.71
(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 78,151,006.35
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 336
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 425,576.48
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 94.48296240 % 5.51703760 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 94.45291900 % 5.54708100 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2160 %
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 7.62893479
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 132.78
POOL TRADING FACTOR: 57.67504378
................................................................................
Run: 07/30/96 13:50:52 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 22,250,808.18 8.150000 % 970,290.10
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 2,975,267.36 8.500000 % 97,029.01
A-10 760944FD5 0.00 0.00 0.150274 % 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 3,167,296.96 8.500000 % 2,488.42
M-2 760944CY2 2,016,155.00 1,914,238.30 8.500000 % 1,503.94
M-3 760944EE4 1,344,103.00 1,284,833.15 8.500000 % 1,009.44
B-1 2,016,155.00 1,982,564.84 8.500000 % 0.00
B-2 672,055.59 259,367.18 8.500000 % 0.00
- -------------------------------------------------------------------------------
134,410,378.59 41,336,239.97 1,072,320.91
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 149,706.56 1,119,996.66 0.00 0.00 21,280,518.08
A-6 6,429.12 6,429.12 0.00 0.00 0.00
A-7 50,714.56 50,714.56 0.00 0.00 7,500,864.00
A-8 1,926.62 1,926.62 0.00 0.00 1,000.00
A-9 20,877.69 117,906.70 0.00 0.00 2,878,238.35
A-10 5,128.06 5,128.06 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 22,225.17 24,713.59 0.00 0.00 3,164,808.54
M-2 13,432.36 14,936.30 0.00 0.00 1,912,734.36
M-3 9,015.77 10,025.21 0.00 0.00 1,283,823.71
B-1 16,615.03 16,615.03 0.00 0.00 1,982,564.84
B-2 0.00 0.00 0.00 0.00 257,605.80
- -------------------------------------------------------------------------------
296,070.94 1,368,391.85 0.00 0.00 40,262,157.68
===============================================================================
Run: 07/30/96 13:50:52
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 1079.821808 47.087746 7.265193 54.352939 0.000000 1032.734062
A-7 1000.000000 0.000000 6.761162 6.761162 0.000000 1000.000000
A-8 1000.000000 0.000000 1926.620000 1926.620000 0.000000 1000.000000
A-9 570.763271 18.613653 4.005092 22.618745 0.000000 552.149618
R-I 0.000000 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-1 942.575248 0.740544 6.614124 7.354668 0.000000 941.834704
M-2 949.449968 0.745945 6.662365 7.408310 0.000000 948.704023
M-3 955.903789 0.751014 6.707648 7.458662 0.000000 955.152775
B-1 983.339495 0.000000 8.240949 8.240949 0.000000 983.339495
B-2 385.931140 0.000000 0.000000 0.000000 0.000000 383.310256
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:50:53 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S10 (POOL # 4103)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4103
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 10,308.49
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,192.19
SUBSERVICER ADVANCES THIS MONTH 23,439.74
MASTER SERVICER ADVANCES THIS MONTH 7,588.67
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,471,997.98
(B) TWO MONTHLY PAYMENTS: 1 256,483.64
(C) THREE OR MORE MONTHLY PAYMENTS: 1 208,903.21
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 40,262,157.68
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 162
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 960,302.76
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,041,606.09
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 79.17493120 % 15.40142100 % 5.42364770 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 78.63617420 % 15.79986513 % 5.56396070 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1465 %
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 9.08103478
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 310.67
POOL TRADING FACTOR: 29.95464941
................................................................................
Run: 07/30/96 13:55:52 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 30,071,289.33 7.470000 % 140,992.43
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 65,108,119.76 140,992.43
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 158,827.87 299,820.30 0.00 0.00 29,930,296.90
A-2 185,054.41 185,054.41 0.00 0.00 35,036,830.43
S-1 2,239.45 2,239.45 0.00 0.00 0.00
S-2 10,763.20 10,763.20 0.00 0.00 0.00
S-3 1,426.97 1,426.97 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
358,311.90 499,304.33 0.00 0.00 64,967,127.33
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 908.827651 4.261135 4.800165 9.061300 0.000000 904.566517
A-2 1000.000000 0.000000 5.281711 5.281711 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 25-July-96
DISTRIBUTION DATE 30-July-96
Run: 07/30/96 13:55:53 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 1,627.70
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 64,967,127.33
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 4,649,655.18
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 0.00000000 % 0.00000000 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 100.00000000 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 0.00000000
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.00
POOL TRADING FACTOR: 95.36468796
................................................................................
Run: 07/30/96 13:50:54 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 10,148,894.80 10.000000 % 112,061.34
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 39,259,158.63 7.250000 % 896,490.68
A-6 7609208K7 48,625,000.00 9,814,789.63 6.250000 % 224,122.67
A-7 7609208L5 0.00 0.00 3.750000 % 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 0.165867 % 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 8,342,104.23 8.000000 % 17,359.51
M-2 7609208S0 5,252,983.00 5,032,350.47 8.000000 % 0.00
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 1,269,009.03 8.000000 % 0.00
- -------------------------------------------------------------------------------
350,198,858.34 134,795,872.02 1,250,034.20
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 84,144.77 196,206.11 0.00 0.00 10,036,833.46
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-5 235,986.61 1,132,477.29 0.00 0.00 38,362,667.95
A-6 50,859.19 274,981.86 0.00 0.00 9,590,666.96
A-7 30,515.51 30,515.51 0.00 0.00 0.00
A-8 43,089.63 43,089.63 0.00 0.00 6,663,000.00
A-9 230,225.26 230,225.26 0.00 0.00 35,600,000.00
A-10 65,653.00 65,653.00 0.00 0.00 10,152,000.00
A-11 18,537.26 18,537.26 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-1 103,991.08 121,350.59 0.00 0.00 8,324,744.72
M-2 17,824.40 17,824.40 0.00 0.00 5,032,350.47
M-3 0.00 0.00 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 1,238,177.81
- -------------------------------------------------------------------------------
880,826.71 2,130,860.91 0.00 0.00 133,515,006.60
===============================================================================
Run: 07/30/96 13:50:54
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-1 343.401732 3.791749 2.847153 6.638902 0.000000 339.609984
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-5 662.624200 15.131155 3.983031 19.114186 0.000000 647.493045
A-6 201.846573 4.609207 1.045947 5.655154 0.000000 197.237367
A-8 1000.000000 0.000000 6.467001 6.467001 0.000000 1000.000000
A-9 1000.000000 0.000000 6.467002 6.467002 0.000000 1000.000000
A-10 1000.000000 0.000000 6.467002 6.467002 0.000000 1000.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 952.842017 1.982818 11.877947 13.860765 0.000000 950.859200
M-2 957.998621 0.000000 3.393196 3.393196 0.000000 957.998621
M-3 965.058801 0.000000 0.000000 0.000000 0.000000 965.058801
B-1 977.528557 0.000000 0.000000 0.000000 0.000000 977.528557
B-2 724.735812 0.000000 0.000000 0.000000 0.000000 707.127987
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:50:56 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S11 (POOL # 4104)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4104
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 39,403.70
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,958.09
SUBSERVICER ADVANCES THIS MONTH 38,383.26
MASTER SERVICER ADVANCES THIS MONTH 10,074.85
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,009,103.58
(B) TWO MONTHLY PAYMENTS: 3 1,081,119.39
(C) THREE OR MORE MONTHLY PAYMENTS: 2 666,508.33
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,229,396.96
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 133,515,006.60
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 515
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 1,325,130.35
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,000,361.74
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 82.81992720 % 12.42922300 % 4.75085020 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 82.69120540 % 12.53545946 % 4.77333510 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1651 %
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 8.64651586
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 310.10
POOL TRADING FACTOR: 38.12548311
................................................................................
Run: 07/30/96 13:50:57 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 13,474,161.87 7.500000 % 782,708.31
A-6 760944GG7 20,505,000.00 12,556,248.36 7.000000 % 729,387.11
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 2,427,691.04 7.500000 % 146,233.18
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 23,397,308.96 7.500000 % 0.00
A-13 760944GH5 23,529,000.00 2,511,249.70 6.200000 % 145,877.42
A-14 760944GU6 0.00 0.00 3.800000 % 0.00
A-15 760944GV4 0.00 0.00 0.165368 % 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 7,838,623.57 7.500000 % 7,403.05
M-2 760944GX0 3,698,106.00 3,567,339.15 7.500000 % 3,369.11
M-3 760944GY8 2,218,863.00 2,147,538.24 7.500000 % 2,028.21
B-1 4,437,728.00 4,323,128.99 7.500000 % 0.00
B-2 1,479,242.76 1,259,578.67 7.500000 % 0.00
- -------------------------------------------------------------------------------
295,848,488.76 140,052,868.55 1,817,006.39
===============================================================================
_______________________________________________________________________________
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 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 83,330.05 866,038.36 0.00 0.00 12,691,453.56
A-6 72,476.40 801,863.51 0.00 0.00 11,826,861.25
A-7 143,182.00 143,182.00 0.00 0.00 23,152,000.00
A-8 61,844.33 61,844.33 0.00 0.00 10,000,000.00
A-9 15,013.89 161,247.07 0.00 0.00 2,281,457.86
A-10 21,045.63 21,045.63 0.00 0.00 3,403,000.00
A-11 185,502.08 185,502.08 0.00 0.00 29,995,000.00
A-12 0.00 0.00 146,233.18 0.00 23,543,542.14
A-13 12,838.67 158,716.09 0.00 0.00 2,365,372.28
A-14 7,868.87 7,868.87 0.00 0.00 0.00
A-15 19,136.92 19,136.92 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 48,576.90 55,979.95 0.00 0.00 7,831,220.52
M-2 22,107.23 25,476.34 0.00 0.00 3,563,970.04
M-3 13,308.55 15,336.76 0.00 0.00 2,145,510.03
B-1 39,802.13 39,802.13 0.00 0.00 4,323,128.99
B-2 0.00 0.00 0.00 0.00 1,254,306.19
- -------------------------------------------------------------------------------
746,033.65 2,563,040.04 146,233.18 0.00 138,376,822.86
===============================================================================
Run: 07/30/96 13:50:57
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-5 612.350567 35.571183 3.787041 39.358224 0.000000 576.779384
A-6 612.350566 35.571183 3.534572 39.105755 0.000000 576.779383
A-7 1000.000000 0.000000 6.184433 6.184433 0.000000 1000.000000
A-8 1000.000000 0.000000 6.184433 6.184433 0.000000 1000.000000
A-9 324.774721 19.562967 2.008547 21.571514 0.000000 305.211754
A-10 1000.000000 0.000000 6.184434 6.184434 0.000000 1000.000000
A-11 1000.000000 0.000000 6.184433 6.184433 0.000000 1000.000000
A-12 1275.057709 0.000000 0.000000 0.000000 7.969111 1283.026820
A-13 106.729980 6.199899 0.545653 6.745552 0.000000 100.530081
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 963.407982 0.909874 5.970356 6.880230 0.000000 962.498108
M-2 964.639507 0.911037 5.977987 6.889024 0.000000 963.728471
M-3 967.855266 0.914076 5.997914 6.911990 0.000000 966.941190
B-1 974.176198 0.000000 8.969033 8.969033 0.000000 974.176198
B-2 851.502339 0.000000 0.000000 0.000000 0.000000 847.938029
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:50:59 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S12 (POOL # 4105)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4105
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 51,654.25
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,772.95
SUBSERVICER ADVANCES THIS MONTH 17,823.36
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,811,047.37
(B) TWO MONTHLY PAYMENTS: 1 369,433.56
(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 138,376,822.86
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 523
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,543,775.17
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 86.33643940 % 9.67741800 % 3.98614300 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 86.18400440 % 9.78538191 % 4.03061370 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1628 %
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 8.23471845
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 309.17
POOL TRADING FACTOR: 46.77286791
................................................................................
Run: 07/30/96 13:51:00 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 6,988,334.86 6.250000 % 442,348.49
A-6 760944FK9 0.00 0.00 2.250000 % 0.00
A-7 760944FN3 6,666,667.00 5,590,668.41 6.250000 % 353,878.82
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 0.279920 % 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 1,986,280.62 7.500000 % 9,402.97
M-2 760944FW3 4,582,565.00 3,972,562.11 7.500000 % 1,273.14
B-1 458,256.00 397,255.74 7.500000 % 0.00
B-2 917,329.35 718,538.63 7.500000 % 0.00
- -------------------------------------------------------------------------------
183,302,633.35 69,153,641.37 806,903.42
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 36,315.48 478,663.97 0.00 0.00 6,545,986.37
A-6 13,073.57 13,073.57 0.00 0.00 0.00
A-7 29,052.38 382,931.20 0.00 0.00 5,236,789.59
A-8 202,666.81 202,666.81 0.00 0.00 32,500,001.00
A-9 65,016.91 65,016.91 0.00 0.00 12,000,000.00
A-10 39,909.77 39,909.77 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 1,083.62 1,083.62 0.00 0.00 200,000.00
A-15 16,094.85 16,094.85 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 17,676.34 27,079.31 0.00 0.00 1,976,877.65
M-2 49,255.37 50,528.51 0.00 0.00 3,971,288.97
B-1 0.00 0.00 0.00 0.00 397,255.74
B-2 0.00 0.00 0.00 0.00 695,723.69
- -------------------------------------------------------------------------------
470,145.10 1,277,048.52 0.00 0.00 68,323,923.01
===============================================================================
Run: 07/30/96 13:51:00
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-5 382.928165 24.238635 1.989919 26.228554 0.000000 358.689531
A-7 838.600220 53.081820 4.357857 57.439677 0.000000 785.518399
A-8 1000.000000 0.000000 6.235902 6.235902 0.000000 1000.000000
A-9 1000.000000 0.000000 5.418076 5.418076 0.000000 1000.000000
A-10 120.000000 0.000000 0.997744 0.997744 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 5.418100 5.418100 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-1 866.886145 4.103803 7.714607 11.818410 0.000000 862.782342
M-2 866.886146 0.277823 10.748428 11.026251 0.000000 866.608323
B-1 866.886064 0.000000 0.000000 0.000000 0.000000 866.886064
B-2 783.294059 0.000000 0.000000 0.000000 0.000000 758.423014
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:51:02 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S13 (POOL # 4106)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4106
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 18,512.13
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,413.28
SUBSERVICER ADVANCES THIS MONTH 9,134.91
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 860,057.60
(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 68,323,923.01
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 301
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 502,347.75
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.76968250 % 8.61681700 % 1.61350050 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 89.69446460 % 8.70583298 % 1.59970240 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2808 %
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 8.22812797
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 133.35
POOL TRADING FACTOR: 37.27383604
................................................................................
Run: 07/30/96 13:51:04 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S14 (POOL # 4107)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4107
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944HE1 65,000,000.00 0.00 7.500000 % 0.00
A-2 760944HN1 8,177,000.00 0.00 7.500000 % 0.00
A-3 760944HB7 5,773,000.00 0.00 5.200000 % 0.00
A-4 760944HP6 37,349,000.00 0.00 7.500000 % 0.00
A-5 760944HC5 33,306,000.00 0.00 6.200000 % 0.00
A-6 760944HQ4 32,628,000.00 26,354,104.28 7.500000 % 1,013,225.51
A-7 760944HD3 36,855,000.00 29,768,312.89 7.000000 % 1,144,490.19
A-8 760944HW1 29,999,000.00 5,953,210.11 10.000190 % 228,880.64
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 23,874,549.00 7.500000 % 917,921.67
A-16 760944HM3 0.00 0.00 0.298041 % 0.00
R 760944HV3 1,000.00 0.00 7.500000 % 0.00
M-1 760944HS0 13,271,500.00 12,734,825.55 7.500000 % 41,760.43
M-2 760944HT8 6,032,300.00 5,805,165.41 7.500000 % 19,036.48
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 2,196,886.22 7.500000 % 0.00
- -------------------------------------------------------------------------------
482,582,094.79 222,324,995.72 3,365,314.92
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 163,252.04 1,176,477.55 0.00 0.00 25,340,878.77
A-7 172,108.11 1,316,598.30 0.00 0.00 28,623,822.70
A-8 49,170.95 278,051.59 0.00 0.00 5,724,329.47
A-9 590,750.26 590,750.26 0.00 0.00 95,366,000.00
A-10 51,823.68 51,823.68 0.00 0.00 8,366,000.00
A-11 8,579.46 8,579.46 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-15 147,892.29 1,065,813.96 0.00 0.00 22,956,627.33
A-16 54,728.52 54,728.52 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 78,886.62 120,647.05 0.00 0.00 12,693,065.12
M-2 35,960.43 54,996.91 0.00 0.00 5,786,128.93
M-3 18,499.68 18,499.68 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 2,155,181.54
- -------------------------------------------------------------------------------
1,371,652.04 4,736,966.96 0.00 0.00 218,917,976.12
===============================================================================
Run: 07/30/96 13:51:04
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S14 (POOL # 4107)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4107
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 807.714364 31.053865 5.003434 36.057299 0.000000 776.660499
A-7 807.714364 31.053865 4.669871 35.723736 0.000000 776.660499
A-8 198.446952 7.629609 1.639086 9.268695 0.000000 190.817343
A-9 1000.000000 0.000000 6.194558 6.194558 0.000000 1000.000000
A-10 1000.000000 0.000000 6.194559 6.194559 0.000000 1000.000000
A-11 1000.000000 0.000000 6.194556 6.194556 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-15 807.691363 31.053881 5.003291 36.057172 0.000000 776.637482
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 959.561884 3.146625 5.944062 9.090687 0.000000 956.415260
M-2 962.346934 3.155758 5.961313 9.117071 0.000000 959.191176
M-3 964.752020 0.000000 5.111256 5.111256 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-3 910.439686 0.000000 0.000000 0.000000 0.000000 893.156317
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:51:06 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S14 (POOL # 4107)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4107
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 63,362.73
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 24,100.03
SUBSERVICER ADVANCES THIS MONTH 54,139.77
MASTER SERVICER ADVANCES THIS MONTH 2,084.24
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 2,998,521.92
(B) TWO MONTHLY PAYMENTS: 4 809,921.36
(C) THREE OR MORE MONTHLY PAYMENTS: 3 676,223.96
FORECLOSURES
NUMBER OF LOANS 8
AGGREGATE PRINCIPAL BALANCE 2,741,760.64
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 218,917,976.12
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 782
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 290,857.84
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,677,964.69
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 85.94048350 % 9.90973300 % 4.14978310 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 85.76849720 % 10.03618702 % 4.19531580 %
CLASS A-16 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2997 %
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 8.27092547
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 310.77
POOL TRADING FACTOR: 45.36388285
................................................................................
Run: 07/30/96 13:51:07 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-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 15,871,093.07 5.600000 % 683,212.55
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 18,097,280.85 6.250000 % 517,716.28
A-11 760944JE9 0.00 0.00 2.250000 % 0.00
A-12 760944JN9 2,200,013.00 790,614.26 7.500000 % 15,165.68
A-13 760944JP4 9,999,984.00 3,593,651.87 9.500000 % 68,933.98
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 6.641000 % 0.00
A-17 760944JT6 11,027,260.00 2,328,663.67 8.005200 % 0.00
A-18 760944JU3 4,711,421.00 0.00 0.000000 % 0.00
A-19 760944JV1 0.00 0.00 0.314191 % 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 5,031,943.06 7.000000 % 23,785.55
M-2 760944JK5 5,050,288.00 4,496,927.02 7.000000 % 21,256.58
B-1 1,442,939.00 1,330,196.99 7.000000 % 5,889.59
B-2 721,471.33 286,038.11 7.000000 % 0.00
- -------------------------------------------------------------------------------
288,587,914.33 138,496,441.22 1,335,960.21
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 73,922.08 757,134.63 0.00 0.00 15,187,880.52
A-4 51,394.05 51,394.05 0.00 0.00 10,298,695.00
A-5 222,902.07 222,902.07 0.00 0.00 40,000,000.00
A-6 67,363.95 67,363.95 0.00 0.00 11,700,000.00
A-7 7,402.01 7,402.01 0.00 0.00 0.00
A-8 103,355.36 103,355.36 0.00 0.00 18,141,079.00
A-9 2,321.48 2,321.48 0.00 0.00 10,000.00
A-10 94,074.66 611,790.94 0.00 0.00 17,579,564.57
A-11 33,866.88 33,866.88 0.00 0.00 0.00
A-12 4,931.80 20,097.48 0.00 0.00 775,448.58
A-13 28,394.80 97,328.78 0.00 0.00 3,524,717.89
A-14 0.00 0.00 0.00 0.00 0.00
A-15 0.00 0.00 0.00 0.00 0.00
A-16 36,014.52 36,014.52 0.00 0.00 6,520,258.32
A-17 15,504.52 15,504.52 0.00 0.00 2,328,663.67
A-18 0.00 0.00 0.00 0.00 0.00
A-19 36,191.94 36,191.94 0.00 0.00 0.00
R-I 0.11 0.11 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 29,296.32 53,081.87 0.00 0.00 5,008,157.51
M-2 26,181.42 47,438.00 0.00 0.00 4,475,670.44
B-1 9,576.12 15,465.71 0.00 0.00 1,324,307.40
B-2 0.00 0.00 0.00 0.00 284,287.91
- -------------------------------------------------------------------------------
842,694.09 2,178,654.30 0.00 0.00 137,158,730.81
===============================================================================
Run: 07/30/96 13:51:07
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-3 669.124835 28.804222 3.116553 31.920775 0.000000 640.320613
A-4 1000.000000 0.000000 4.990346 4.990346 0.000000 1000.000000
A-5 1000.000000 0.000000 5.572552 5.572552 0.000000 1000.000000
A-6 1000.000000 0.000000 5.757603 5.757603 0.000000 1000.000000
A-8 1000.000000 0.000000 5.697311 5.697311 0.000000 1000.000000
A-9 1000.000000 0.000000 232.148000 232.148000 0.000000 1000.000000
A-10 569.336773 16.287249 2.959570 19.246819 0.000000 553.049525
A-12 359.367995 6.893450 2.241714 9.135164 0.000000 352.474545
A-13 359.365762 6.893409 2.839485 9.732894 0.000000 352.472353
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 0.917196 0.917196 0.000000 166.053934
A-17 211.173371 0.000000 1.406017 1.406017 0.000000 211.173371
A-18 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-I 0.000000 0.000000 1.100000 1.100000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 871.782590 4.120839 5.075578 9.196417 0.000000 867.661751
M-2 890.429817 4.208984 5.184144 9.393128 0.000000 886.220833
B-1 921.866406 4.081662 6.636538 10.718200 0.000000 917.784744
B-2 396.464971 0.000000 0.000000 0.000000 0.000000 394.039095
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:51:10 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S15 (POOL # 4108)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4108
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 37,943.02
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,973.34
SUBSERVICER ADVANCES THIS MONTH 9,545.21
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 868,136.67
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 44,161.49
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 137,158,730.81
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 573
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 683,049.87
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.95278590 % 6.88022700 % 1.16698670 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.91271080 % 6.91449089 % 1.17279830 %
CLASS A-19 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3144 %
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 7.76805350
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 135.15
POOL TRADING FACTOR: 47.52753806
................................................................................
Run: 07/30/96 13:55:55 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-MZ2 (POOL # 8018)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 8018
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944MC9 31,903,000.00 29,130,349.17 7.470000 % 79,549.31
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 53,198,869.75 79,549.31
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 166,507.34 246,056.65 0.00 0.00 29,050,799.86
A-2 137,574.23 137,574.23 0.00 0.00 24,068,520.58
S-1 3,584.18 3,584.18 0.00 0.00 0.00
S-2 6,018.04 6,018.04 0.00 0.00 0.00
S-3 3,191.63 3,191.63 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
316,875.42 396,424.73 0.00 0.00 53,119,320.44
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 913.091219 2.493474 5.219175 7.712649 0.000000 910.597745
A-2 1000.000000 0.000000 5.715941 5.715941 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 25-July-96
DISTRIBUTION DATE 30-July-96
Run: 07/30/96 13:55:55 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 1,329.97
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 53,119,320.44
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 2,789,260.66
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: 94.90402438
................................................................................
Run: 07/30/96 13:51:11 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-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 21,319,322.88 7.000000 % 866,332.36
A-2 760944KV9 20,040,000.00 12,142,058.55 7.000000 % 237,193.43
A-3 760944KS6 30,024,000.00 18,191,275.78 6.000000 % 355,364.05
A-4 760944LF3 10,008,000.00 6,063,758.57 10.000000 % 118,454.68
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 0.241135 % 0.00
R 760944LE6 333,970.00 0.00 7.000000 % 0.00
M-1 760944LB2 5,917,999.88 5,731,470.48 7.000000 % 5,862.01
M-2 760944LC0 2,689,999.61 2,605,213.53 7.000000 % 2,664.55
M-3 760944LD8 1,613,999.76 1,563,128.12 7.000000 % 1,598.73
B-1 2,151,999.69 2,084,170.83 7.000000 % 2,131.64
B-2 1,075,999.84 1,042,085.42 7.000000 % 1,065.82
B-3 1,075,999.84 1,042,085.43 7.000000 % 1,065.82
- -------------------------------------------------------------------------------
215,199,968.62 161,886,569.59 1,591,733.09
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 124,043.05 990,375.41 0.00 0.00 20,452,990.52
A-2 70,646.61 307,840.04 0.00 0.00 11,904,865.12
A-3 90,722.58 446,086.63 0.00 0.00 17,835,911.73
A-4 50,401.43 168,856.11 0.00 0.00 5,945,303.89
A-5 129,929.33 129,929.33 0.00 0.00 22,331,000.00
A-6 106,335.96 106,335.96 0.00 0.00 18,276,000.00
A-7 197,212.59 197,212.59 0.00 0.00 33,895,000.00
A-8 81,689.48 81,689.48 0.00 0.00 14,040,000.00
A-9 9,076.61 9,076.61 0.00 0.00 1,560,000.00
A-10 32,446.78 32,446.78 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 33,347.64 39,209.65 0.00 0.00 5,725,608.47
M-2 15,158.02 17,822.57 0.00 0.00 2,602,548.98
M-3 9,094.81 10,693.54 0.00 0.00 1,561,529.39
B-1 12,126.41 14,258.05 0.00 0.00 2,082,039.19
B-2 6,063.20 7,129.02 0.00 0.00 1,041,019.60
B-3 6,063.19 7,129.01 0.00 0.00 1,041,019.61
- -------------------------------------------------------------------------------
974,357.69 2,566,090.78 0.00 0.00 160,294,836.50
===============================================================================
Run: 07/30/96 13:51:11
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-1 424.975539 17.269313 2.472652 19.741965 0.000000 407.706226
A-2 605.891145 11.836000 3.525280 15.361280 0.000000 594.055146
A-3 605.891146 11.836000 3.021669 14.857669 0.000000 594.055147
A-4 605.891144 11.835999 5.036114 16.872113 0.000000 594.055145
A-5 1000.000000 0.000000 5.818339 5.818339 0.000000 1000.000000
A-6 1000.000000 0.000000 5.818339 5.818339 0.000000 1000.000000
A-7 1000.000000 0.000000 5.818339 5.818339 0.000000 1000.000000
A-8 1000.000000 0.000000 5.818339 5.818339 0.000000 1000.000000
A-9 1000.000000 0.000000 5.818340 5.818340 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 968.481006 0.990539 5.634951 6.625490 0.000000 967.490467
M-2 968.481007 0.990539 5.634952 6.625491 0.000000 967.490467
M-3 968.481011 0.990539 5.634951 6.625490 0.000000 967.490472
B-1 968.481008 0.990539 5.634950 6.625489 0.000000 967.490469
B-2 968.481018 0.990539 5.634945 6.625484 0.000000 967.490478
B-3 968.481027 0.990539 5.634945 6.625484 0.000000 967.490488
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:51:13 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S16 (POOL # 4109)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4109
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 36,653.89
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,977.60
SUBSERVICER ADVANCES THIS MONTH 15,920.08
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,420,599.56
(B) TWO MONTHLY PAYMENTS: 1 501,917.61
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 342,961.42
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 160,294,836.50
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 560
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,426,159.34
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.30986970 % 6.11527700 % 2.57485330 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.23255270 % 6.16968522 % 2.59776200 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2403 %
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 7.63799376
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 311.84
POOL TRADING FACTOR: 74.48645905
................................................................................
Run: 07/30/96 13:51:14 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 17,517,476.05 5.650000 % 536,010.06
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 21,073,762.16 6.100000 % 289,424.78
A-8 760944KE7 0.00 0.00 13.600000 % 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 7,512,771.45 7.000000 % 41,882.48
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 0.142683 % 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 3,574,648.29 7.000000 % 16,573.95
M-2 760944KM9 2,343,800.00 2,042,681.06 7.000000 % 9,470.94
M-3 760944MF2 1,171,900.00 1,021,340.54 7.000000 % 4,735.47
B-1 1,406,270.00 1,225,599.92 7.000000 % 5,682.52
B-2 351,564.90 306,397.79 7.000000 % 1,420.61
- -------------------------------------------------------------------------------
234,376,334.90 120,268,677.26 905,200.81
===============================================================================
_______________________________________________________________________________
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 82,316.74 618,326.80 0.00 0.00 16,981,465.99
A-4 37,456.74 37,456.74 0.00 0.00 7,444,000.00
A-5 150,664.62 150,664.62 0.00 0.00 28,305,000.00
A-6 71,555.96 71,555.96 0.00 0.00 12,746,000.00
A-7 106,915.35 396,340.13 0.00 0.00 20,784,337.38
A-8 59,592.16 59,592.16 0.00 0.00 0.00
A-9 85,762.69 85,762.69 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 43,738.75 85,621.23 0.00 0.00 7,470,888.97
A-14 14,618.67 14,618.67 0.00 0.00 2,768,000.00
A-15 0.00 0.00 0.00 0.00 0.00
A-16 14,272.26 14,272.26 0.00 0.00 0.00
R-I 3.89 3.89 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 20,811.32 37,385.27 0.00 0.00 3,558,074.34
M-2 11,892.32 21,363.26 0.00 0.00 2,033,210.12
M-3 5,946.16 10,681.63 0.00 0.00 1,016,605.07
B-1 7,135.34 12,817.86 0.00 0.00 1,219,917.40
B-2 1,783.83 3,204.44 0.00 0.00 304,977.18
- -------------------------------------------------------------------------------
714,466.80 1,619,667.61 0.00 0.00 119,363,476.45
===============================================================================
Run: 07/30/96 13:51:14
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-3 823.073629 25.184892 3.867723 29.052615 0.000000 797.888737
A-4 1000.000000 0.000000 5.031803 5.031803 0.000000 1000.000000
A-5 1000.000000 0.000000 5.322898 5.322898 0.000000 1000.000000
A-6 1000.000000 0.000000 5.613993 5.613993 0.000000 1000.000000
A-7 449.583184 6.174527 2.280909 8.455436 0.000000 443.408657
A-9 1000.000000 0.000000 5.821919 5.821919 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-13 218.521566 1.218222 1.272215 2.490437 0.000000 217.303344
A-14 461.333333 0.000000 2.436445 2.436445 0.000000 461.333333
A-15 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-I 0.000000 0.000000 38.940000 38.940000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 871.525329 4.040850 5.073952 9.114802 0.000000 867.484479
M-2 871.525326 4.040848 5.073948 9.114796 0.000000 867.484478
M-3 871.525335 4.040848 5.073948 9.114796 0.000000 867.484487
B-1 871.525326 4.040846 5.073947 9.114793 0.000000 867.484480
B-2 871.525542 4.040847 5.073942 9.114789 0.000000 867.484695
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:51:16 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S17 (POOL # 4110)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4110
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 34,506.78
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,346.42
SUBSERVICER ADVANCES THIS MONTH 11,357.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 123,085.93
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,018,298.15
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 119,363,476.45
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 484
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 347,572.12
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.20632120 % 5.51986600 % 1.27381270 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.18653880 % 5.53593924 % 1.27752190 %
CLASS A-16 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1430 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 610,423.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,754,776.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.61162886
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 136.68
POOL TRADING FACTOR: 50.92812655
................................................................................
Run: 07/30/96 13:51:18 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 10,807,794.25 7.500000 % 370,217.63
A-3 760944LY2 81,356,000.00 25,544,678.79 6.250000 % 691,071.30
A-4 760944LN6 40,678,000.00 12,772,339.39 10.000000 % 345,535.65
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 0.136886 % 0.00
R 760944LX4 1,000.00 0.00 7.500000 % 0.00
M-1 760944LU0 13,767,600.00 13,295,800.71 7.500000 % 13,026.32
M-2 760944LV8 6,257,900.00 6,063,229.85 7.500000 % 5,940.34
M-3 760944LW6 3,754,700.00 3,652,395.31 7.500000 % 3,578.37
B-1 5,757,200.00 5,626,218.67 7.500000 % 0.00
B-2 2,753,500.00 2,690,855.48 7.500000 % 0.00
B-3 2,753,436.49 2,309,102.45 7.500000 % 0.00
- -------------------------------------------------------------------------------
500,624,336.49 269,787,414.90 1,429,369.61
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 67,390.71 437,608.34 0.00 0.00 10,437,576.62
A-3 132,734.00 823,805.30 0.00 0.00 24,853,607.49
A-4 106,187.20 451,722.85 0.00 0.00 12,426,803.74
A-5 415,226.48 415,226.48 0.00 0.00 66,592,000.00
A-6 327,775.26 327,775.26 0.00 0.00 52,567,000.00
A-7 333,218.75 333,218.75 0.00 0.00 53,440,000.00
A-8 89,951.60 89,951.60 0.00 0.00 14,426,000.00
A-9 30,703.07 30,703.07 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 82,904.38 95,930.70 0.00 0.00 13,282,774.39
M-2 37,806.55 43,746.89 0.00 0.00 6,057,289.51
M-3 22,774.07 26,352.44 0.00 0.00 3,648,816.94
B-1 76,669.08 76,669.08 0.00 0.00 5,626,218.67
B-2 0.00 0.00 0.00 0.00 2,690,855.48
B-3 0.00 0.00 0.00 0.00 2,298,691.64
- -------------------------------------------------------------------------------
1,723,341.15 3,152,710.76 0.00 0.00 268,347,634.48
===============================================================================
Run: 07/30/96 13:51:18
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-2 151.828982 5.200855 0.946711 6.147566 0.000000 146.628127
A-3 313.986415 8.494411 1.631521 10.125932 0.000000 305.492004
A-4 313.986415 8.494411 2.610433 11.104844 0.000000 305.492004
A-5 1000.000000 0.000000 6.235381 6.235381 0.000000 1000.000000
A-6 1000.000000 0.000000 6.235381 6.235381 0.000000 1000.000000
A-7 1000.000000 0.000000 6.235381 6.235381 0.000000 1000.000000
A-8 1000.000000 0.000000 6.235381 6.235381 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 965.731188 0.946158 6.021702 6.967860 0.000000 964.785031
M-2 968.892096 0.949255 6.041412 6.990667 0.000000 967.942842
M-3 972.752899 0.953038 6.065483 7.018521 0.000000 971.799862
B-1 977.249126 0.000000 13.317078 13.317078 0.000000 977.249126
B-2 977.249130 0.000000 0.000000 0.000000 0.000000 977.249130
B-3 838.625644 0.000000 0.000000 0.000000 0.000000 834.844620
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:51:20 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S18 (POOL # 4111)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4111
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 70,615.56
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 28,491.33
SUBSERVICER ADVANCES THIS MONTH 29,139.52
MASTER SERVICER ADVANCES THIS MONTH 4,094.20
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,104,266.72
(B) TWO MONTHLY PAYMENTS: 2 448,774.93
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,441,637.13
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 268,347,634.48
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 937
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 542,905.61
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,175,461.04
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.53181190 % 8.52946600 % 3.93872210 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.47719660 % 8.56682821 % 3.95597520 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1372 %
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 8.07759903
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 310.97
POOL TRADING FACTOR: 53.60259478
................................................................................
Run: 07/30/96 13:48:34 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-19 (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 32,506,299.46 6.898145 % 404,424.52
A-2 760944LJ5 5,265,582.31 2,074,772.69 6.898145 % 25,813.12
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 34,581,072.15 430,237.64
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 185,850.56 590,275.08 0.00 0.00 32,101,874.94
A-2 11,862.25 37,675.37 0.00 0.00 2,048,959.57
S-1 2,579.56 2,579.56 0.00 0.00 0.00
S-2 4,115.82 4,115.82 0.00 0.00 0.00
- -------------------------------------------------------------------------------
204,408.19 634,645.83 0.00 0.00 34,150,834.51
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 394.025303 4.902234 2.252789 7.155023 0.000000 389.123069
A-2 394.025308 4.902235 2.252790 7.155025 0.000000 389.123073
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:48:35 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-19 (POOL # 3184)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 3184
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 9,832.73
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,541.35
SUBSERVICER ADVANCES THIS MONTH 9,368.15
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,099,383.44
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 294,516.72
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 34,150,834.51
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 118
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 398,866.96
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 7.90688506
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 317.51
POOL TRADING FACTOR: 38.91230692
................................................................................
Run: 07/30/96 13:51:21 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-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 28,889,000.00 217,747.08 6.000000 % 217,747.08
A-2 760944NF1 0.00 0.00 2.000000 % 0.00
A-3 760944NG9 14,581,000.00 109,902.40 5.000030 % 109,902.40
A-4 760944NH7 7,938,000.00 7,938,000.00 5.249810 % 385,049.20
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 35,577,000.00 6.200000 % 449,272.57
A-10 760944NK0 0.00 0.00 2.300000 % 0.00
A-11 760944NL8 37,000,000.00 12,523,090.84 7.250000 % 23,591.97
A-12 760944NM6 2,400,000.00 2,400,000.00 7.062290 % 0.00
A-13 760944NN4 34,545,000.00 9,036,749.75 6.041000 % 16,256.72
A-14 760944NP9 13,505,000.00 3,532,821.10 8.847690 % 6,355.39
A-15 760944NQ7 0.00 0.00 0.095295 % 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 3,420,735.54 7.000000 % 15,872.92
M-2 760944NW4 1,958,800.00 1,710,367.77 7.000000 % 7,936.46
M-3 760944NX2 1,305,860.00 1,140,239.34 7.000000 % 5,290.95
B-1 1,567,032.00 1,368,287.23 7.000000 % 6,349.13
B-2 783,516.00 684,143.62 7.000000 % 3,174.57
B-3 914,107.69 798,172.48 7.000000 % 3,703.67
- -------------------------------------------------------------------------------
261,172,115.69 156,747,257.15 1,250,503.03
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 1,086.28 218,833.36 0.00 0.00 0.00
A-2 362.09 362.09 0.00 0.00 0.00
A-3 456.89 110,359.29 0.00 0.00 0.00
A-4 34,648.97 419,698.17 0.00 0.00 7,552,950.80
A-5 104,571.70 104,571.70 0.00 0.00 21,873,000.00
A-6 62,705.82 62,705.82 0.00 0.00 12,561,000.00
A-7 138,250.58 138,250.58 0.00 0.00 23,816,000.00
A-8 104,721.21 104,721.21 0.00 0.00 18,040,000.00
A-9 183,398.90 632,671.47 0.00 0.00 35,127,727.43
A-10 68,035.08 68,035.08 0.00 0.00 0.00
A-11 75,489.27 99,081.24 0.00 0.00 12,499,498.87
A-12 14,092.64 14,092.64 0.00 0.00 2,400,000.00
A-13 45,389.64 61,646.36 0.00 0.00 9,020,493.03
A-14 25,988.86 32,344.25 0.00 0.00 3,526,465.71
A-15 12,419.58 12,419.58 0.00 0.00 0.00
R-I 2.65 2.65 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 19,909.17 35,782.09 0.00 0.00 3,404,862.62
M-2 9,954.59 17,891.05 0.00 0.00 1,702,431.31
M-3 6,636.36 11,927.31 0.00 0.00 1,134,948.39
B-1 7,963.63 14,312.76 0.00 0.00 1,361,938.10
B-2 3,981.82 7,156.39 0.00 0.00 680,969.05
B-3 4,645.50 8,349.17 0.00 0.00 794,468.81
- -------------------------------------------------------------------------------
924,711.23 2,175,214.26 0.00 0.00 155,496,754.12
===============================================================================
Run: 07/30/96 13:51:21
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 7.537370 7.537370 0.037602 7.574972 0.000000 0.000000
A-3 7.537371 7.537371 0.031335 7.568706 0.000000 0.000000
A-4 1000.000000 48.507080 4.364950 52.872030 0.000000 951.492920
A-5 1000.000000 0.000000 4.780858 4.780858 0.000000 1000.000000
A-6 1000.000000 0.000000 4.992104 4.992104 0.000000 1000.000000
A-7 1000.000000 0.000000 5.804945 5.804945 0.000000 1000.000000
A-8 1000.000000 0.000000 5.804945 5.804945 0.000000 1000.000000
A-9 1000.000000 12.628175 5.154985 17.783160 0.000000 987.371825
A-11 338.461915 0.637621 2.040251 2.677872 0.000000 337.824294
A-12 1000.000000 0.000000 5.871933 5.871933 0.000000 1000.000000
A-13 261.593566 0.470595 1.313928 1.784523 0.000000 261.122971
A-14 261.593565 0.470595 1.924388 2.394983 0.000000 261.122970
R-I 0.000000 0.000000 26.500000 26.500000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 873.171212 4.051695 5.081981 9.133676 0.000000 869.119517
M-2 873.171212 4.051695 5.081984 9.133679 0.000000 869.119517
M-3 873.171198 4.051698 5.081984 9.133682 0.000000 869.119500
B-1 873.171212 4.051691 5.081983 9.133674 0.000000 869.119520
B-2 873.171218 4.051698 5.081989 9.133687 0.000000 869.119520
B-3 873.171169 4.051689 5.081983 9.133672 0.000000 869.119480
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:51:23 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S20 (POOL # 4112)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4112
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 42,876.15
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 17,007.17
SUBSERVICER ADVANCES THIS MONTH 19,324.57
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 601,505.15
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 406,936.52
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 905,600.46
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 155,496,754.12
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 596
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 523,163.43
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.18047490 % 4.00092700 % 1.81859850 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.16089530 % 4.01438754 % 1.82471720 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0955 %
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 7.54948353
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 137.24
POOL TRADING FACTOR: 59.53803824
................................................................................
Run: 07/30/96 13:51:24 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 15,582,050.69 6.500000 % 793,363.89
A-4 760944QX9 38,099,400.00 6,232,813.76 10.000000 % 317,345.22
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 0.077909 % 0.00
R 760944QL5 1,000.00 0.00 7.500000 % 0.00
M-1 760944QH4 7,403,017.00 7,165,676.07 7.500000 % 6,714.10
M-2 760944QJ0 3,365,008.00 3,257,125.70 7.500000 % 3,051.86
M-3 760944QK7 2,692,006.00 2,617,199.22 7.500000 % 2,452.26
B-1 2,422,806.00 2,360,981.11 7.500000 % 2,212.19
B-2 1,480,605.00 1,450,099.07 7.500000 % 1,358.71
B-3 1,480,603.82 1,388,823.95 7.500000 % 1,301.32
- -------------------------------------------------------------------------------
269,200,605.82 157,062,329.57 1,127,799.55
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 84,259.90 877,623.79 0.00 0.00 14,788,686.80
A-4 51,852.19 369,197.41 0.00 0.00 5,915,468.54
A-5 384,697.73 384,697.73 0.00 0.00 61,656,000.00
A-6 56,279.58 56,279.58 0.00 0.00 9,020,000.00
A-7 231,794.49 231,794.49 0.00 0.00 37,150,000.00
A-8 57,287.62 57,287.62 0.00 0.00 9,181,560.00
A-9 10,179.83 10,179.83 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 44,709.67 51,423.77 0.00 0.00 7,158,961.97
M-2 20,322.58 23,374.44 0.00 0.00 3,254,073.84
M-3 16,329.81 18,782.07 0.00 0.00 2,614,746.96
B-1 14,731.15 16,943.34 0.00 0.00 2,358,768.92
B-2 9,047.78 10,406.49 0.00 0.00 1,448,740.36
B-3 8,665.48 9,966.80 0.00 0.00 1,387,522.63
- -------------------------------------------------------------------------------
990,157.81 2,117,957.36 0.00 0.00 155,934,530.02
===============================================================================
Run: 07/30/96 13:51:24
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-3 389.156274 19.813986 2.104362 21.918348 0.000000 369.342288
A-4 163.593489 8.329402 1.360971 9.690373 0.000000 155.264087
A-5 1000.000000 0.000000 6.239421 6.239421 0.000000 1000.000000
A-6 1000.000000 0.000000 6.239421 6.239421 0.000000 1000.000000
A-7 1000.000000 0.000000 6.239421 6.239421 0.000000 1000.000000
A-8 1000.000000 0.000000 6.239421 6.239421 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 967.939972 0.906941 6.039385 6.946326 0.000000 967.033031
M-2 967.939957 0.906940 6.039385 6.946325 0.000000 967.033018
M-3 972.211511 0.910942 6.066038 6.976980 0.000000 971.300569
B-1 974.482113 0.913069 6.080202 6.993271 0.000000 973.569044
B-2 979.396308 0.917672 6.110867 7.028539 0.000000 978.478635
B-3 938.011865 0.878898 5.852653 6.731551 0.000000 937.132953
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:51:26 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S21 (POOL # 4113)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4113
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 42,158.02
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,665.14
SUBSERVICER ADVANCES THIS MONTH 12,601.19
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,257,403.39
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 216,878.43
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 281,861.63
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 155,934,530.02
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 547
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 980,635.20
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.38683650 % 8.30243700 % 3.31072650 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.31380410 % 8.35464908 % 3.33154680 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0775 %
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 8.02506618
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 316.04
POOL TRADING FACTOR: 57.92502938
................................................................................
Run: 07/30/96 13:51:27 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 11,456,717.61 7.000000 % 424,617.58
A-2 760944PP7 20,000,000.00 14,894,054.46 7.000000 % 119,110.02
A-3 760944PQ5 20,000,000.00 15,419,846.10 7.000000 % 106,844.51
A-4 760944PR3 44,814,000.00 35,841,103.11 7.000000 % 209,317.14
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 12,854,786.06 7.000000 % 50,042.93
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 6.241000 % 0.00
A-13 760944PM4 9,750,000.00 1,837,004.63 8.770995 % 0.00
A-14 760944PN2 0.00 0.00 0.209844 % 0.00
R 760944QA9 100.00 0.00 7.000000 % 0.00
M-1 760944PX0 8,667,030.00 8,400,965.07 7.000000 % 27,447.38
M-2 760944PY8 4,333,550.00 4,200,516.44 7.000000 % 0.00
M-3 760944PZ5 2,600,140.00 2,520,319.55 7.000000 % 0.00
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 1,680,215.00 7.000000 % 0.00
- -------------------------------------------------------------------------------
346,680,823.45 280,632,412.85 937,379.56
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 66,816.08 491,433.66 0.00 0.00 11,032,100.03
A-2 86,862.78 205,972.80 0.00 0.00 14,774,944.44
A-3 89,929.22 196,773.73 0.00 0.00 15,313,001.59
A-4 209,026.89 418,344.03 0.00 0.00 35,631,785.97
A-5 153,091.15 153,091.15 0.00 0.00 26,250,000.00
A-6 174,570.58 174,570.58 0.00 0.00 29,933,000.00
A-7 74,969.68 125,012.61 0.00 0.00 12,804,743.13
A-8 218,701.65 218,701.65 0.00 0.00 37,500,000.00
A-9 251,110.31 251,110.31 0.00 0.00 43,057,000.00
A-10 15,746.52 15,746.52 0.00 0.00 2,700,000.00
A-11 137,636.24 137,636.24 0.00 0.00 23,600,000.00
A-12 22,287.63 22,287.63 0.00 0.00 4,286,344.15
A-13 13,424.00 13,424.00 0.00 0.00 1,837,004.63
A-14 49,063.30 49,063.30 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 48,994.80 76,442.18 0.00 0.00 8,373,517.69
M-2 3,303.83 3,303.83 0.00 0.00 4,200,516.44
M-3 0.00 0.00 0.00 0.00 2,520,319.55
B-1 0.00 0.00 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 1,639,043.48
- -------------------------------------------------------------------------------
1,615,534.66 2,552,914.22 0.00 0.00 279,653,861.77
===============================================================================
Run: 07/30/96 13:51:27
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-1 386.281318 14.316652 2.252810 16.569462 0.000000 371.964666
A-2 744.702723 5.955501 4.343139 10.298640 0.000000 738.747222
A-3 770.992305 5.342226 4.496461 9.838687 0.000000 765.650080
A-4 799.774693 4.670798 4.664321 9.335119 0.000000 795.103895
A-5 1000.000000 0.000000 5.832044 5.832044 0.000000 1000.000000
A-6 1000.000000 0.000000 5.832044 5.832044 0.000000 1000.000000
A-7 856.985737 3.336195 4.997979 8.334174 0.000000 853.649542
A-8 1000.000000 0.000000 5.832044 5.832044 0.000000 1000.000000
A-9 1000.000000 0.000000 5.832044 5.832044 0.000000 1000.000000
A-10 1000.000000 0.000000 5.832044 5.832044 0.000000 1000.000000
A-11 1000.000000 0.000000 5.832044 5.832044 0.000000 1000.000000
A-12 188.410732 0.000000 0.979676 0.979676 0.000000 188.410732
A-13 188.410731 0.000000 1.376821 1.376821 0.000000 188.410731
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 969.301487 3.166873 5.653009 8.819882 0.000000 966.134615
M-2 969.301483 0.000000 0.762384 0.762384 0.000000 969.301483
M-3 969.301480 0.000000 0.000000 0.000000 0.000000 969.301480
B-1 969.301476 0.000000 0.000000 0.000000 0.000000 969.301476
B-2 969.301493 0.000000 0.000000 0.000000 0.000000 969.301494
B-3 969.301617 0.000000 0.000000 0.000000 0.000000 969.301617
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:51:29 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S22 (POOL # 4114)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4114
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 72,690.35
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 29,539.92
SUBSERVICER ADVANCES THIS MONTH 23,044.45
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,575,488.13
(B) TWO MONTHLY PAYMENTS: 1 210,269.61
(C) THREE OR MORE MONTHLY PAYMENTS: 1 229,764.93
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 271,200.01
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 279,653,861.77
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 962
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 61,677.48
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.51599040 % 5.38847300 % 2.09553690 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.51433980 % 5.39751305 % 2.08814720 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2101 %
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 7.64666035
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 312.74
POOL TRADING FACTOR: 80.66608905
................................................................................
Run: 07/30/96 13:51:30 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-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 14,184,640.61 5.500000 % 959,978.50
A-3 760944MH8 12,946,000.00 8,559,856.24 6.450000 % 383,991.40
A-4 760944MJ4 0.00 0.00 2.550000 % 0.00
A-5 760944MV7 22,700,000.00 15,517,874.21 6.500000 % 335,992.47
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 6.630000 % 0.00
A-12 760944MP0 2,692,308.00 1,989,305.77 6.258531 % 0.00
A-13 760944MQ8 15,531,578.00 11,476,048.76 6.500000 % 0.00
A-14 760944MR6 7,168,422.00 5,296,638.91 6.499981 % 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 0.272017 % 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 2,380,907.36 6.500000 % 11,306.42
M-2 760944NA2 1,368,000.00 1,189,149.80 6.500000 % 5,647.02
M-3 760944NB0 912,000.00 792,766.53 6.500000 % 3,764.68
B-1 729,800.00 634,387.07 6.500000 % 3,012.57
B-2 547,100.00 475,572.99 6.500000 % 2,258.39
B-3 547,219.77 475,677.06 6.500000 % 2,258.89
- -------------------------------------------------------------------------------
182,383,319.77 134,693,793.35 1,708,210.34
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 64,804.80 1,024,783.30 0.00 0.00 13,224,662.11
A-3 45,861.93 429,853.33 0.00 0.00 8,175,864.84
A-4 18,131.46 18,131.46 0.00 0.00 0.00
A-5 83,786.05 419,778.52 0.00 0.00 15,181,881.74
A-6 53,939.26 53,939.26 0.00 0.00 11,100,000.00
A-7 87,955.01 87,955.01 0.00 0.00 16,290,000.00
A-8 68,771.21 68,771.21 0.00 0.00 12,737,000.00
A-9 39,415.08 39,415.08 0.00 0.00 7,300,000.00
A-10 82,069.74 82,069.74 0.00 0.00 15,200,000.00
A-11 20,346.35 20,346.35 0.00 0.00 3,694,424.61
A-12 10,341.89 10,341.89 0.00 0.00 1,989,305.77
A-13 61,962.92 61,962.92 0.00 0.00 11,476,048.76
A-14 28,598.19 28,598.19 0.00 0.00 5,296,638.91
A-15 19,947.40 19,947.40 0.00 0.00 3,694,424.61
A-16 9,206.46 9,206.46 0.00 0.00 1,705,118.82
A-17 30,434.70 30,434.70 0.00 0.00 0.00
R-I 0.19 0.19 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 12,855.29 24,161.71 0.00 0.00 2,369,600.94
M-2 6,420.61 12,067.63 0.00 0.00 1,183,502.78
M-3 4,280.40 8,045.08 0.00 0.00 789,001.85
B-1 3,425.26 6,437.83 0.00 0.00 631,374.50
B-2 2,567.77 4,826.16 0.00 0.00 473,314.60
B-3 2,568.37 4,827.26 0.00 0.00 473,418.17
- -------------------------------------------------------------------------------
757,690.34 2,465,900.68 0.00 0.00 132,985,583.01
===============================================================================
Run: 07/30/96 13:51:30
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-2 564.001615 38.170119 2.576732 40.746851 0.000000 525.831495
A-3 661.196991 29.661007 3.542556 33.203563 0.000000 631.535983
A-5 683.606793 14.801430 3.691015 18.492445 0.000000 668.805363
A-6 1000.000000 0.000000 4.859393 4.859393 0.000000 1000.000000
A-7 1000.000000 0.000000 5.399325 5.399325 0.000000 1000.000000
A-8 1000.000000 0.000000 5.399326 5.399326 0.000000 1000.000000
A-9 1000.000000 0.000000 5.399326 5.399326 0.000000 1000.000000
A-10 1000.000000 0.000000 5.399325 5.399325 0.000000 1000.000000
A-11 738.884922 0.000000 4.069270 4.069270 0.000000 738.884922
A-12 738.884916 0.000000 3.841273 3.841273 0.000000 738.884916
A-13 738.884919 0.000000 3.989480 3.989480 0.000000 738.884920
A-14 738.884919 0.000000 3.989468 3.989468 0.000000 738.884919
A-15 738.884922 0.000000 3.989480 3.989480 0.000000 738.884922
A-16 738.884921 0.000000 3.989467 3.989467 0.000000 738.884921
R-I 0.000000 0.000000 1.900000 1.900000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 869.261541 4.127937 4.693425 8.821362 0.000000 865.133604
M-2 869.261550 4.127939 4.693428 8.821367 0.000000 865.133611
M-3 869.261546 4.127939 4.693421 8.821360 0.000000 865.133608
B-1 869.261537 4.127939 4.693423 8.821362 0.000000 865.133598
B-2 869.261543 4.127929 4.693420 8.821349 0.000000 865.133614
B-3 869.261467 4.127939 4.693416 8.821355 0.000000 865.133528
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:51:32 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S23 (POOL # 4115)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4115
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 26,773.15
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,732.95
SUBSERVICER ADVANCES THIS MONTH 5,537.57
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 341,930.04
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 203,424.04
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 132,985,583.01
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 489
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,068,578.32
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.58371570 % 3.23906800 % 1.17721620 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.54822960 % 3.26509496 % 1.18667550 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2725 %
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 7.13543447
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 137.40
POOL TRADING FACTOR: 72.91543063
................................................................................
Run: 07/30/96 13:51:34 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 15,389,159.42 6.500000 % 450,914.49
A-5 760944QB7 30,000,000.00 13,679,510.62 7.050000 % 97,244.72
A-6 760944PG7 48,041,429.00 48,041,429.00 6.500000 % 0.00
A-7 760944QY7 55,044,571.00 27,834,546.67 10.000000 % 197,869.85
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 0.124420 % 0.00
R 760944QW1 100.00 0.00 7.500000 % 0.00
M-1 760944QT8 6,864,500.00 6,648,392.76 7.500000 % 20,018.71
M-2 760944QU5 3,432,150.00 3,329,904.12 7.500000 % 0.00
M-3 760944QV3 2,059,280.00 2,004,425.52 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 1,085,375.36 7.500000 % 0.00
- -------------------------------------------------------------------------------
274,570,013.89 138,458,986.50 766,047.77
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 83,296.69 534,211.18 0.00 0.00 14,938,244.93
A-5 80,308.06 177,552.78 0.00 0.00 13,582,265.90
A-6 260,033.17 260,033.17 0.00 0.00 48,041,429.00
A-7 231,784.10 429,653.95 0.00 0.00 27,636,676.82
A-8 94,243.19 94,243.19 0.00 0.00 15,090,000.00
A-9 12,490.81 12,490.81 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 14,345.36 14,345.36 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 41,521.91 61,540.62 0.00 0.00 6,628,374.05
M-2 0.00 0.00 0.00 0.00 3,329,904.12
M-3 0.00 0.00 0.00 0.00 2,004,425.52
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 1,045,041.05
- -------------------------------------------------------------------------------
818,023.29 1,584,071.06 0.00 0.00 137,652,604.42
===============================================================================
Run: 07/30/96 13:51:34
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-4 575.510823 16.862920 3.115059 19.977979 0.000000 558.647903
A-5 455.983687 3.241491 2.676935 5.918426 0.000000 452.742197
A-6 1000.000000 0.000000 5.412686 5.412686 0.000000 1000.000000
A-7 505.672879 3.594721 4.210844 7.805565 0.000000 502.078158
A-8 1000.000000 0.000000 6.245407 6.245407 0.000000 1000.000000
A-9 1000.000000 0.000000 6.245405 6.245405 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-1 968.518138 2.916266 6.048789 8.965055 0.000000 965.601872
M-2 970.209379 0.000000 0.000000 0.000000 0.000000 970.209379
M-3 973.362301 0.000000 0.000000 0.000000 0.000000 973.362301
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-3 790.599597 0.000000 0.000000 0.000000 0.000000 761.219633
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:51:35 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S27 (POOL # 4116)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4116
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 40,630.48
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,811.79
SUBSERVICER ADVANCES THIS MONTH 33,852.19
MASTER SERVICER ADVANCES THIS MONTH 4,252.57
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 3,053,543.52
(B) TWO MONTHLY PAYMENTS: 2 177,269.90
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,459,523.44
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 137,652,604.42
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 483
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 581,921.49
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 297,599.32
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.13775750 % 8.65434800 % 3.20789460 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.11211180 % 8.69050298 % 3.19738530 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1249 %
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 8.10583724
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 313.56
POOL TRADING FACTOR: 50.13388114
................................................................................
Run: 07/30/96 13:51:37 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 23,421,346.66 7.000000 % 823,742.08
A-2 760944RC4 15,690,000.00 0.00 7.000000 % 0.00
A-3 760944RD2 16,985,000.00 11,090,448.04 7.000000 % 821,037.51
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 82,639,846.00 7.000000 % 1,233,584.70
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 0.191411 % 0.00
R 760944RP5 1,000.00 0.00 7.000000 % 0.00
M-1 760944RL4 9,349,300.00 9,058,829.80 7.000000 % 0.00
M-2 760944RM2 4,674,600.00 4,549,093.51 7.000000 % 0.00
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 1,686,180.04 7.000000 % 0.00
- -------------------------------------------------------------------------------
373,968,498.07 297,515,671.83 2,878,364.29
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 136,270.70 960,012.78 0.00 0.00 22,597,604.58
A-2 0.00 0.00 0.00 0.00 0.00
A-3 64,526.74 885,564.25 0.00 0.00 10,269,410.53
A-4 71,296.55 71,296.55 0.00 0.00 12,254,000.00
A-5 42,624.33 42,624.33 0.00 0.00 7,326,000.00
A-6 427,913.13 427,913.13 0.00 0.00 73,547,000.00
A-7 49,745.84 49,745.84 0.00 0.00 8,550,000.00
A-8 480,817.37 1,714,402.07 0.00 0.00 81,406,261.30
A-9 192,327.31 192,327.31 0.00 0.00 33,056,000.00
A-10 134,046.13 134,046.13 0.00 0.00 23,039,000.00
A-11 47,333.57 47,333.57 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 49,930.95 49,930.95 0.00 0.00 9,058,829.80
M-2 0.00 0.00 0.00 0.00 4,549,093.51
M-3 0.00 0.00 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 1,601,149.74
- -------------------------------------------------------------------------------
1,696,832.62 4,575,196.91 0.00 0.00 294,552,277.24
===============================================================================
Run: 07/30/96 13:51:37
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-1 519.585302 18.274111 3.023065 21.297176 0.000000 501.311192
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 652.955434 48.338976 3.799043 52.138019 0.000000 604.616458
A-4 1000.000000 0.000000 5.818227 5.818227 0.000000 1000.000000
A-5 1000.000000 0.000000 5.818227 5.818227 0.000000 1000.000000
A-6 1000.000000 0.000000 5.818227 5.818227 0.000000 1000.000000
A-7 1000.000000 0.000000 5.818227 5.818227 0.000000 1000.000000
A-8 718.170209 10.720298 4.178477 14.898775 0.000000 707.449911
A-9 1000.000000 0.000000 5.818227 5.818227 0.000000 1000.000000
A-10 1000.000000 0.000000 5.818227 5.818227 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 968.931342 0.000000 5.340608 5.340608 0.000000 968.931343
M-2 973.151395 0.000000 0.000000 0.000000 0.000000 973.151395
M-3 975.032647 0.000000 0.000000 0.000000 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-3 901.653270 0.000000 0.000000 0.000000 0.000000 856.184906
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:51:38 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S24 (POOL # 4117)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4117
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 66,692.56
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 31,083.00
SUBSERVICER ADVANCES THIS MONTH 19,112.57
MASTER SERVICER ADVANCES THIS MONTH 3,898.33
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,483,854.56
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 483,057.66
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 791,317.81
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 294,552,277.24
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,011
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 554,779.71
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,843,626.03
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.40644000 % 5.79944300 % 1.79411670 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.35891130 % 5.85778968 % 1.78329900 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1914 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 3,202,111.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,218,975.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.58724116
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 315.14
POOL TRADING FACTOR: 78.76392765
................................................................................
Run: 07/30/96 13:51:40 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S25 (POOL # 4118)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4118
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944RQ3 99,235,000.00 65,072,235.55 6.500000 % 1,361,385.13
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 6.400000 % 0.00
A-5 760944RU4 8,250,000.00 5,094,651.59 6.760000 % 0.00
A-6 760944RV2 5,000,000.00 4,437,086.09 6.500000 % 5,789.33
A-7 760944RW0 0.00 0.00 0.295759 % 0.00
R 760944SA7 100.00 0.00 6.500000 % 0.00
M-1 760944RX8 2,337,700.00 2,045,732.32 6.500000 % 9,388.81
M-2 760944RY6 779,000.00 681,706.57 6.500000 % 3,128.67
M-3 760944RZ3 779,100.00 681,794.08 6.500000 % 3,129.07
B-1 701,100.00 613,535.93 6.500000 % 2,815.80
B-2 389,500.00 340,853.29 6.500000 % 1,564.33
B-3 467,420.45 409,041.83 6.500000 % 1,877.27
- -------------------------------------------------------------------------------
155,801,920.45 109,035,731.46 1,389,078.41
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 351,066.61 1,712,451.74 0.00 0.00 63,710,850.42
A-2 28,054.15 28,054.15 0.00 0.00 5,200,000.00
A-3 60,494.46 60,494.46 0.00 0.00 11,213,000.00
A-4 70,363.64 70,363.64 0.00 0.00 13,246,094.21
A-5 28,585.23 28,585.23 0.00 0.00 5,094,651.59
A-6 23,938.21 29,727.54 0.00 0.00 4,431,296.76
A-7 26,766.21 26,766.21 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 11,036.79 20,425.60 0.00 0.00 2,036,343.51
M-2 3,677.83 6,806.50 0.00 0.00 678,577.90
M-3 3,678.30 6,807.37 0.00 0.00 678,665.01
B-1 3,310.04 6,125.84 0.00 0.00 610,720.13
B-2 1,838.91 3,403.24 0.00 0.00 339,288.96
B-3 2,206.79 4,084.06 0.00 0.00 407,164.56
- -------------------------------------------------------------------------------
615,017.17 2,004,095.58 0.00 0.00 107,646,653.05
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 655.738757 13.718800 3.537730 17.256530 0.000000 642.019957
A-2 1000.000000 0.000000 5.395029 5.395029 0.000000 1000.000000
A-3 1000.000000 0.000000 5.395029 5.395029 0.000000 1000.000000
A-4 617.533530 0.000000 3.280356 3.280356 0.000000 617.533530
A-5 617.533526 0.000000 3.464876 3.464876 0.000000 617.533526
A-6 887.417218 1.157866 4.787642 5.945508 0.000000 886.259352
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 875.104727 4.016260 4.721217 8.737477 0.000000 871.088467
M-2 875.104711 4.016264 4.721220 8.737484 0.000000 871.088447
M-3 875.104711 4.016262 4.721217 8.737479 0.000000 871.088448
B-1 875.104735 4.016260 4.721210 8.737470 0.000000 871.088475
B-2 875.104724 4.016252 4.721207 8.737459 0.000000 871.088472
B-3 875.104694 4.016256 4.721210 8.737466 0.000000 871.088439
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:51:41 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S25 (POOL # 4118)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4118
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 24,834.76
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,735.40
SUBSERVICER ADVANCES THIS MONTH 7,018.46
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 529,936.43
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 167,127.80
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 107,646,653.05
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 425
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 888,663.27
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.62284400 % 3.12671200 % 1.25044430 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.58670900 % 3.15252386 % 1.26076720 %
CLASS A-7 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2950 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,251,586.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,698,573.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.19448304
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 139.57
POOL TRADING FACTOR: 69.09199369
................................................................................
Run: 07/30/96 13:51:42 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 27,619,222.21 7.050000 % 1,784,962.73
A-4 760944SE9 24,745,827.00 24,745,827.00 7.250000 % 0.00
A-5 760944SF6 47,058,123.00 9,307,553.27 6.250000 % 401,616.61
A-6 760944SG4 0.00 0.00 3.250000 % 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 0.081507 % 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 10,015,337.50 7.500000 % 11,596.74
M-2 760944SP4 5,640,445.00 5,469,593.38 7.500000 % 0.00
M-3 760944SQ2 3,760,297.00 3,655,030.89 7.500000 % 0.00
B-1 2,820,222.00 2,753,712.73 7.500000 % 0.00
B-2 940,074.00 922,016.00 7.500000 % 0.00
B-3 1,880,150.99 1,767,412.69 7.500000 % 0.00
- -------------------------------------------------------------------------------
376,029,704.99 231,118,232.67 2,198,176.08
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 161,586.82 1,946,549.55 0.00 0.00 25,834,259.48
A-4 148,883.08 148,883.08 0.00 0.00 24,745,827.00
A-5 48,274.85 449,891.46 0.00 0.00 8,905,936.66
A-6 25,102.92 25,102.92 0.00 0.00 0.00
A-7 340,217.87 340,217.87 0.00 0.00 54,662,626.00
A-8 225,479.73 225,479.73 0.00 0.00 36,227,709.00
A-9 213,773.66 213,773.66 0.00 0.00 34,346,901.00
A-10 122,146.98 122,146.98 0.00 0.00 19,625,291.00
A-11 15,632.78 15,632.78 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 62,335.04 73,931.78 0.00 0.00 10,003,740.76
M-2 0.00 0.00 0.00 0.00 5,469,593.38
M-3 0.00 0.00 0.00 0.00 3,655,030.89
B-1 0.00 0.00 0.00 0.00 2,753,712.73
B-2 0.00 0.00 0.00 0.00 922,016.00
B-3 0.00 0.00 0.00 0.00 1,703,532.77
- -------------------------------------------------------------------------------
1,363,433.73 3,561,609.81 0.00 0.00 228,856,176.67
===============================================================================
Run: 07/30/96 13:51:42
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-3 557.590646 36.035719 3.262195 39.297914 0.000000 521.554927
A-4 1000.000000 0.000000 6.016492 6.016492 0.000000 1000.000000
A-5 197.788451 8.534480 1.025856 9.560336 0.000000 189.253971
A-7 1000.000000 0.000000 6.223958 6.223958 0.000000 1000.000000
A-8 1000.000000 0.000000 6.223958 6.223958 0.000000 1000.000000
A-9 1000.000000 0.000000 6.223958 6.223958 0.000000 1000.000000
A-10 1000.000000 0.000000 6.223958 6.223958 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-1 968.524873 1.121453 6.028058 7.149511 0.000000 967.403420
M-2 969.709550 0.000000 0.000000 0.000000 0.000000 969.709550
M-3 972.005905 0.000000 0.000000 0.000000 0.000000 972.005905
B-1 976.417009 0.000000 0.000000 0.000000 0.000000 976.417009
B-2 980.790874 0.000000 0.000000 0.000000 0.000000 980.790874
B-3 940.037635 0.000000 0.000000 0.000000 0.000000 906.061683
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:51:44 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S26 (POOL # 4119)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4119
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 55,730.74
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 24,279.44
SUBSERVICER ADVANCES THIS MONTH 30,085.42
MASTER SERVICER ADVANCES THIS MONTH 2,404.69
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,230,445.04
(B) TWO MONTHLY PAYMENTS: 1 547,169.66
(C) THREE OR MORE MONTHLY PAYMENTS: 1 255,752.63
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 2,145,213.53
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 228,856,176.67
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 774
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 336,531.01
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,552,461.68
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.36340810 % 8.28145900 % 2.35513290 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 89.29125410 % 8.35824722 % 2.35049870 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0819 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 3,480,462.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,482,113.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.99817364
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 313.30
POOL TRADING FACTOR: 60.86119624
................................................................................
Run: 07/30/96 13:55:57 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 37,803,842.06 6.970000 % 117,555.19
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 67,825,155.18 117,555.19
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 217,681.05 335,236.24 0.00 0.00 37,686,286.87
A-2 172,867.90 172,867.90 0.00 0.00 30,021,313.12
S 13,396.96 13,396.96 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
403,945.91 521,501.10 0.00 0.00 67,707,599.99
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 930.737776 2.894231 5.359349 8.253580 0.000000 927.843545
A-2 1000.000000 0.000000 5.758173 5.758173 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 25-July-96
DISTRIBUTION DATE 30-July-96
Run: 07/30/96 13:55:57 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 1,695.63
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 67,707,599.99
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 0
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 1,830,985.49
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 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: 95.85086815
................................................................................
Run: 07/30/96 13:51:45 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 14,579,006.31 9.860000 % 101,005.94
A-2 760944SZ2 24,926,000.00 0.00 6.350000 % 0.00
A-3 760944TA6 25,850,000.00 17,221,627.67 6.350000 % 444,426.12
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 6.341000 % 0.00
A-9 760944TH1 1,757,369.00 1,757,369.00 8.845190 % 0.00
A-10 760944TC2 0.00 0.00 0.105678 % 0.00
R 760944TM0 100.00 0.00 7.000000 % 0.00
M-1 760944TJ7 5,350,000.00 5,195,863.18 7.000000 % 5,228.26
M-2 760944TK4 3,210,000.00 3,117,517.90 7.000000 % 3,136.95
M-3 760944TL2 2,141,000.00 2,079,316.45 7.000000 % 2,092.28
B-1 1,070,000.00 1,039,172.64 7.000000 % 1,045.65
B-2 642,000.00 623,503.58 7.000000 % 627.39
B-3 963,170.23 935,420.63 7.000000 % 941.25
- -------------------------------------------------------------------------------
214,013,270.23 172,447,428.36 558,503.84
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 119,600.36 220,606.30 0.00 0.00 14,478,000.37
A-2 0.00 0.00 0.00 0.00 0.00
A-3 90,986.20 535,412.32 0.00 0.00 16,777,201.55
A-4 247,921.89 247,921.89 0.00 0.00 46,926,000.00
A-5 227,138.24 227,138.24 0.00 0.00 39,000,000.00
A-6 24,973.56 24,973.56 0.00 0.00 4,288,000.00
A-7 179,171.31 179,171.31 0.00 0.00 30,764,000.00
A-8 25,960.08 25,960.08 0.00 0.00 4,920,631.00
A-9 12,932.95 12,932.95 0.00 0.00 1,757,369.00
A-10 15,162.41 15,162.41 0.00 0.00 0.00
R 0.02 0.02 0.00 0.00 0.00
M-1 30,261.00 35,489.26 0.00 0.00 5,190,634.92
M-2 18,156.60 21,293.55 0.00 0.00 3,114,380.95
M-3 12,110.06 14,202.34 0.00 0.00 2,077,224.17
B-1 6,052.20 7,097.85 0.00 0.00 1,038,126.99
B-2 3,631.32 4,258.71 0.00 0.00 622,876.19
B-3 5,447.96 6,389.21 0.00 0.00 934,479.38
- -------------------------------------------------------------------------------
1,019,506.16 1,578,010.00 0.00 0.00 171,888,924.52
===============================================================================
Run: 07/30/96 13:51:45
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-1 656.564121 4.548793 5.386190 9.934983 0.000000 652.015329
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 666.213836 17.192500 3.519776 20.712276 0.000000 649.021337
A-4 1000.000000 0.000000 5.283252 5.283252 0.000000 1000.000000
A-5 1000.000000 0.000000 5.824057 5.824057 0.000000 1000.000000
A-6 1000.000000 0.000000 5.824058 5.824058 0.000000 1000.000000
A-7 1000.000000 0.000000 5.824058 5.824058 0.000000 1000.000000
A-8 1000.000000 0.000000 5.275762 5.275762 0.000000 1000.000000
A-9 1000.000000 0.000000 7.359268 7.359268 0.000000 1000.000000
R 0.000000 0.000000 0.200000 0.200000 0.000000 0.000000
M-1 971.189379 0.977245 5.656262 6.633507 0.000000 970.212135
M-2 971.189377 0.977243 5.656262 6.633505 0.000000 970.212134
M-3 971.189374 0.977244 5.656263 6.633507 0.000000 970.212130
B-1 971.189383 0.977243 5.656262 6.633505 0.000000 970.212140
B-2 971.189377 0.977243 5.656262 6.633505 0.000000 970.212134
B-3 971.189309 0.977242 5.656259 6.633501 0.000000 970.212067
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:51:47 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S28 (POOL # 4120)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4120
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 50,728.70
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 18,400.54
SUBSERVICER ADVANCES THIS MONTH 17,491.77
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,122,624.78
(B) TWO MONTHLY PAYMENTS: 2 793,881.40
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 632,844.83
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 171,888,924.52
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 597
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 384,981.32
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.46680890 % 6.02658900 % 1.50660230 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.44993670 % 6.04008668 % 1.50997660 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1054 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,805,337.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,279,342.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.58405993
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 315.88
POOL TRADING FACTOR: 80.31694686
................................................................................
Run: 07/30/96 13:51:48 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 35,017,184.39 6.038793 % 549,451.55
A-2 760944UF3 47,547,000.00 33,701,381.95 6.150000 % 264,068.35
A-3 760944UG1 0.00 0.00 2.850000 % 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 24,313,167.40 7.000000 % 154,730.71
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 0.122597 % 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 3,430,578.05 7.000000 % 15,778.45
M-2 760944UR7 1,948,393.00 1,715,286.34 7.000000 % 7,889.21
M-3 760944US5 1,298,929.00 1,143,524.55 7.000000 % 5,259.48
B-1 909,250.00 800,466.88 7.000000 % 3,681.63
B-2 389,679.00 343,057.62 7.000000 % 1,577.84
B-3 649,465.07 571,762.84 7.000000 % 2,629.74
- -------------------------------------------------------------------------------
259,785,708.07 146,784,410.02 1,005,066.96
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 175,854.65 725,306.20 0.00 0.00 34,467,732.84
A-2 172,363.50 436,431.85 0.00 0.00 33,437,313.60
A-3 79,875.77 79,875.77 0.00 0.00 0.00
A-4 105,582.72 105,582.72 0.00 0.00 22,048,000.00
A-5 44,137.99 44,137.99 0.00 0.00 8,492,000.00
A-6 88,530.44 88,530.44 0.00 0.00 15,208,000.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 141,534.42 296,265.13 0.00 0.00 24,158,436.69
A-9 0.00 0.00 0.00 0.00 0.00
A-10 0.00 0.00 0.00 0.00 0.00
A-11 14,965.23 14,965.23 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 19,970.45 35,748.90 0.00 0.00 3,414,799.60
M-2 9,985.21 17,874.42 0.00 0.00 1,707,397.13
M-3 6,656.81 11,916.29 0.00 0.00 1,138,265.07
B-1 4,659.76 8,341.39 0.00 0.00 796,785.25
B-2 1,997.04 3,574.88 0.00 0.00 341,479.78
B-3 3,328.41 5,958.15 0.00 0.00 569,133.10
- -------------------------------------------------------------------------------
869,442.40 1,874,509.36 0.00 0.00 145,779,343.06
===============================================================================
Run: 07/30/96 13:51:48
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-1 548.635108 8.608585 2.755220 11.363805 0.000000 540.026523
A-2 708.801438 5.553838 3.625118 9.178956 0.000000 703.247599
A-4 1000.000000 0.000000 4.788766 4.788766 0.000000 1000.000000
A-5 1000.000000 0.000000 5.197597 5.197597 0.000000 1000.000000
A-6 1000.000000 0.000000 5.821307 5.821307 0.000000 1000.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 374.475055 2.383186 2.179934 4.563120 0.000000 372.091869
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-1 880.359550 4.049087 5.124844 9.173931 0.000000 876.310463
M-2 880.359527 4.049086 5.124844 9.173930 0.000000 876.310442
M-3 880.359550 4.049090 5.124845 9.173935 0.000000 876.310460
B-1 880.359505 4.049084 5.124839 9.173923 0.000000 876.310421
B-2 880.359527 4.049076 5.124834 9.173910 0.000000 876.310450
B-3 880.359647 4.049086 5.124833 9.173919 0.000000 876.310561
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:51:50 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 34,508.73
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,979.68
SUBSERVICER ADVANCES THIS MONTH 9,960.60
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 447,244.08
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 511,381.94
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 145,779,343.06
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 594
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 329,953.16
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.54664410 % 4.28478000 % 1.16857600 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.53430110 % 4.29447799 % 1.17122090 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1226 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,616,267.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,305,415.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.53028530
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 138.56
POOL TRADING FACTOR: 56.11522826
................................................................................
Run: 07/30/96 13:51:51 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 18,387,094.81 7.500000 % 206,065.77
A-3 760944SW9 49,628,000.00 49,628,000.00 6.200000 % 0.00
A-4 760944SX7 41,944,779.00 41,944,779.00 6.150000 % 0.00
A-5 760944SY5 446,221.00 446,221.00 314.900000 % 0.00
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 15,312,631.25 7.500000 % 22,928.82
A-11 760944TR9 3,400,000.00 3,400,000.00 7.500000 % 0.00
A-12 760944TS7 0.00 0.00 0.033816 % 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 8,603,393.98 7.500000 % 8,335.59
M-2 760944TY4 4,823,973.00 4,692,759.55 7.500000 % 4,546.69
M-3 760944TZ1 3,215,982.00 3,128,506.38 7.500000 % 3,031.12
B-1 1,929,589.00 1,877,103.62 7.500000 % 1,818.67
B-2 803,995.00 782,126.09 7.500000 % 757.78
B-3 1,286,394.99 1,126,292.09 7.500000 % 1,091.24
- -------------------------------------------------------------------------------
321,598,232.99 207,096,907.77 248,575.68
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 114,892.74 320,958.51 0.00 0.00 18,181,029.04
A-3 256,351.98 256,351.98 0.00 0.00 49,628,000.00
A-4 214,917.23 214,917.23 0.00 0.00 41,944,779.00
A-5 117,068.73 117,068.73 0.00 0.00 446,221.00
A-6 186,932.55 186,932.55 0.00 0.00 32,053,000.00
A-7 69,746.35 69,746.35 0.00 0.00 11,162,000.00
A-8 84,542.93 84,542.93 0.00 0.00 13,530,000.00
A-9 6,392.27 6,392.27 0.00 0.00 1,023,000.00
A-10 95,681.80 118,610.62 0.00 0.00 15,289,702.43
A-11 21,245.08 21,245.08 0.00 0.00 3,400,000.00
A-12 5,834.56 5,834.56 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 53,758.76 62,094.35 0.00 0.00 8,595,058.39
M-2 29,322.96 33,869.65 0.00 0.00 4,688,212.86
M-3 19,548.63 22,579.75 0.00 0.00 3,125,475.26
B-1 11,729.18 13,547.85 0.00 0.00 1,875,284.95
B-2 4,887.16 5,644.94 0.00 0.00 781,368.31
B-3 7,037.71 8,128.95 0.00 0.00 1,125,200.85
- -------------------------------------------------------------------------------
1,299,890.62 1,548,466.30 0.00 0.00 206,848,332.09
===============================================================================
Run: 07/30/96 13:51:51
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-2 358.772582 4.020796 2.241810 6.262606 0.000000 354.751786
A-3 1000.000000 0.000000 5.165471 5.165471 0.000000 1000.000000
A-4 1000.000000 0.000000 5.123814 5.123814 0.000000 1000.000000
A-5 1000.000000 0.000000 262.355940 262.355940 0.000000 1000.000000
A-6 1000.000000 0.000000 5.831983 5.831983 0.000000 1000.000000
A-7 1000.000000 0.000000 6.248553 6.248553 0.000000 1000.000000
A-8 1000.000000 0.000000 6.248554 6.248554 0.000000 1000.000000
A-9 1000.000000 0.000000 6.248553 6.248553 0.000000 1000.000000
A-10 574.151903 0.859723 3.587619 4.447342 0.000000 573.292180
A-11 1000.000000 0.000000 6.248553 6.248553 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-1 972.799714 0.942519 6.078590 7.021109 0.000000 971.857196
M-2 972.799713 0.942520 6.078591 7.021111 0.000000 971.857193
M-3 972.799717 0.942518 6.078588 7.021106 0.000000 971.857199
B-1 972.799710 0.942517 6.078590 7.021107 0.000000 971.857193
B-2 972.799694 0.942518 6.078595 7.021113 0.000000 971.857176
B-3 875.541415 0.848285 5.470870 6.319155 0.000000 874.693122
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:51:53 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S30 (POOL # 4122)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4122
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 48,520.38
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 21,836.31
SUBSERVICER ADVANCES THIS MONTH 73,220.72
MASTER SERVICER ADVANCES THIS MONTH 2,556.36
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 15 5,840,140.80
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 225,748.34
FORECLOSURES
NUMBER OF LOANS 10
AGGREGATE PRINCIPAL BALANCE 4,011,488.26
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 206,848,332.09
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 721
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 357,753.28
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 47,925.15
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.24119580 % 7.93090500 % 1.82789880 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.23893480 % 7.93274296 % 1.82832230 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0338 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,192,208.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,673,723.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.94045671
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 314.83
POOL TRADING FACTOR: 64.31886462
................................................................................
Run: 07/30/96 13:51:55 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 62,301,072.65 7.805564 % 1,179,691.58
M 760944SU3 3,678,041.61 3,499,177.06 7.805564 % 2,933.10
R 760944SV1 100.00 0.00 7.805564 % 0.00
B-1 4,494,871.91 4,276,284.56 7.805564 % 3,584.49
B-2 1,225,874.16 300,193.17 7.805564 % 251.62
- -------------------------------------------------------------------------------
163,449,887.68 70,376,727.44 1,186,460.79
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 402,456.08 1,582,147.66 0.00 0.00 61,121,381.07
M 22,604.18 25,537.28 0.00 0.00 3,496,243.96
R 0.00 0.00 0.00 0.00 0.00
B-1 27,624.20 31,208.69 0.00 0.00 4,272,700.07
B-2 1,939.21 2,190.83 0.00 0.00 205,376.24
- -------------------------------------------------------------------------------
454,623.67 1,641,084.46 0.00 0.00 69,095,701.34
===============================================================================
Run: 07/30/96 13:51:55
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 404.418489 7.657799 2.612486 10.270285 0.000000 396.760690
M 951.369623 0.797462 6.145711 6.943173 0.000000 950.572161
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 951.369615 0.797462 6.145715 6.943177 0.000000 950.572153
B-2 244.880902 0.205258 1.581900 1.787158 0.000000 167.534521
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:51:55 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S33 (POOL # 4123)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4123
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 18,593.65
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,238.45
SUBSERVICER ADVANCES THIS MONTH 59,059.66
MASTER SERVICER ADVANCES THIS MONTH 4,111.03
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,806,957.94
(B) TWO MONTHLY PAYMENTS: 5 1,703,624.98
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 11
AGGREGATE PRINCIPAL BALANCE 3,601,123.13
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 69,095,701.34
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 232
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 535,526.90
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 855,511.39
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.52510610 % 4.97206600 % 6.50282830 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.45902120 % 5.06000213 % 6.48097670 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 997,985.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,978,157.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.18819589
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 321.51
POOL TRADING FACTOR: 42.27332445
................................................................................
Run: 07/30/96 13:51:57 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 18,943,353.53 7.000000 % 1,558,205.61
A-2 760944VV7 41,000,000.00 29,071,517.88 7.000000 % 250,183.28
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 1,373,788.02 0.000000 % 22,654.50
A-9 760944WC8 0.00 0.00 0.250957 % 0.00
R 760944WG9 100.00 0.00 7.000000 % 0.00
M-1 760944WD6 9,616,700.00 9,331,238.74 7.000000 % 9,262.75
M-2 760944WE4 7,479,800.00 7,257,770.30 7.000000 % 7,204.50
M-3 760944WF1 4,274,200.00 4,147,325.04 7.000000 % 4,116.88
B-1 2,564,500.00 2,488,375.63 7.000000 % 2,470.11
B-2 854,800.00 829,426.21 7.000000 % 823.34
B-3 1,923,420.54 1,176,978.04 7.000000 % 1,168.34
- -------------------------------------------------------------------------------
427,416,329.03 339,575,773.39 1,856,089.31
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 110,180.95 1,668,386.56 0.00 0.00 17,385,147.92
A-2 169,089.76 419,273.04 0.00 0.00 28,821,334.60
A-3 843,747.03 843,747.03 0.00 0.00 145,065,000.00
A-4 210,115.20 210,115.20 0.00 0.00 36,125,000.00
A-5 280,655.74 280,655.74 0.00 0.00 48,253,000.00
A-6 160,990.41 160,990.41 0.00 0.00 27,679,000.00
A-7 45,565.19 45,565.19 0.00 0.00 7,834,000.00
A-8 0.00 22,654.50 0.00 0.00 1,351,133.52
A-9 70,808.84 70,808.84 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 54,273.64 63,536.39 0.00 0.00 9,321,975.99
M-2 42,213.64 49,418.14 0.00 0.00 7,250,565.80
M-3 24,122.24 28,239.12 0.00 0.00 4,143,208.16
B-1 14,473.23 16,943.34 0.00 0.00 2,485,905.52
B-2 4,824.22 5,647.56 0.00 0.00 828,602.87
B-3 6,845.70 8,014.04 0.00 0.00 1,175,809.70
- -------------------------------------------------------------------------------
2,037,905.79 3,893,995.10 0.00 0.00 337,719,684.08
===============================================================================
Run: 07/30/96 13:51:57
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-1 203.174207 16.712310 1.181730 17.894040 0.000000 186.461897
A-2 709.061412 6.102031 4.124140 10.226171 0.000000 702.959381
A-3 1000.000000 0.000000 5.816338 5.816338 0.000000 1000.000000
A-4 1000.000000 0.000000 5.816338 5.816338 0.000000 1000.000000
A-5 1000.000000 0.000000 5.816338 5.816338 0.000000 1000.000000
A-6 1000.000000 0.000000 5.816338 5.816338 0.000000 1000.000000
A-7 1000.000000 0.000000 5.816338 5.816338 0.000000 1000.000000
A-8 909.908792 15.004883 0.000000 15.004883 0.000000 894.903909
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 970.316090 0.963194 5.643687 6.606881 0.000000 969.352896
M-2 970.316091 0.963194 5.643686 6.606880 0.000000 969.352897
M-3 970.316092 0.963193 5.643685 6.606878 0.000000 969.352899
B-1 970.316097 0.963194 5.643685 6.606879 0.000000 969.352903
B-2 970.316109 0.963196 5.643683 6.606879 0.000000 969.352913
B-3 611.919243 0.607423 3.559133 4.166556 0.000000 611.311814
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:51:58 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S31 (POOL # 4125)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4125
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 80,874.72
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 35,612.67
SUBSERVICER ADVANCES THIS MONTH 22,432.00
MASTER SERVICER ADVANCES THIS MONTH 5,894.32
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,602,673.67
(B) TWO MONTHLY PAYMENTS: 1 224,440.49
(C) THREE OR MORE MONTHLY PAYMENTS: 1 251,993.18
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,164,732.18
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 337,719,684.08
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,157
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 3
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 865,399.41
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,519,006.04
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.56981330 % 6.10654100 % 1.32364560 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.53639360 % 6.13400726 % 1.32959920 %
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 7.63546783
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 317.00
POOL TRADING FACTOR: 79.01422130
................................................................................
Run: 07/30/96 13:51:59 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 40,501,627.80 6.500000 % 1,768,247.84
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 26,833,176.41 6.500000 % 183,525.69
A-6 760944VG0 64,049,000.00 55,373,316.83 6.500000 % 149,267.57
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 0.253511 % 0.00
R 760944VM7 100.00 0.00 6.500000 % 0.00
M 760944VL9 10,156,500.00 8,941,782.28 6.500000 % 40,932.53
B 781,392.32 687,937.77 6.500000 % 3,149.16
- -------------------------------------------------------------------------------
312,503,992.32 226,303,841.09 2,145,122.79
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 218,901.30 1,987,149.14 0.00 0.00 38,733,379.96
A-2 201,597.29 201,597.29 0.00 0.00 37,300,000.00
A-3 94,485.90 94,485.90 0.00 0.00 17,482,000.00
A-4 27,672.33 27,672.33 0.00 0.00 5,120,000.00
A-5 145,026.69 328,552.38 0.00 0.00 26,649,650.72
A-6 299,279.10 448,546.67 0.00 0.00 55,224,049.26
A-7 184,107.50 184,107.50 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 47,703.54 47,703.54 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 48,328.12 89,260.65 0.00 0.00 8,900,849.75
B 3,718.15 6,867.31 0.00 0.00 684,788.61
- -------------------------------------------------------------------------------
1,270,819.92 3,415,942.71 0.00 0.00 224,158,718.30
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 457.769653 19.985621 2.474132 22.459753 0.000000 437.784031
A-2 1000.000000 0.000000 5.404753 5.404753 0.000000 1000.000000
A-3 1000.000000 0.000000 5.404753 5.404753 0.000000 1000.000000
A-4 1000.000000 0.000000 5.404752 5.404752 0.000000 1000.000000
A-5 715.551371 4.894018 3.867378 8.761396 0.000000 710.657353
A-6 864.546157 2.330521 4.672658 7.003179 0.000000 862.215636
A-7 1000.000000 0.000000 5.404753 5.404753 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 880.399968 4.030181 4.758344 8.788525 0.000000 876.369788
B 880.399963 4.030178 4.758340 8.788518 0.000000 876.369786
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:52:01 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 51,920.51
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 23,993.15
SUBSERVICER ADVANCES THIS MONTH 20,814.86
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,395,810.63
(B) TWO MONTHLY PAYMENTS: 1 191,952.92
(C) THREE OR MORE MONTHLY PAYMENTS: 1 265,472.96
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 247,893.70
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 224,158,718.30
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 872
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,109,178.36
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.74478280 % 3.95122900 % 0.30398860 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.72372720 % 3.97078009 % 0.30549270 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2535 %
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 7.15446523
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 140.77
POOL TRADING FACTOR: 71.72987348
................................................................................
Run: 07/30/96 13:52:02 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 40,454,569.64 5.400000 % 1,274,731.44
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 5.991000 % 0.00
A-9 760944WY0 8,653,500.00 7,320,688.44 9.354335 % 0.00
A-10 760944WU8 8,704,536.00 8,704,536.00 6.750000 % 0.00
A-11 760944WV6 3,108,764.00 3,108,764.00 7.700000 % 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 0.154070 % 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 5,188,699.16 7.000000 % 5,217.16
M-2 760944WQ7 3,209,348.00 3,113,203.40 7.000000 % 3,130.28
M-3 760944WR5 2,139,566.00 2,075,469.57 7.000000 % 2,086.85
B-1 1,390,718.00 1,349,055.32 7.000000 % 1,356.46
B-2 320,935.00 311,320.56 7.000000 % 313.03
B-3 962,805.06 933,961.61 7.000000 % 939.08
- -------------------------------------------------------------------------------
213,956,513.06 181,840,154.50 1,287,774.30
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 181,692.93 1,456,424.37 0.00 0.00 39,179,838.20
A-2 97,479.94 97,479.94 0.00 0.00 18,171,000.00
A-3 25,087.14 25,087.14 0.00 0.00 4,309,000.00
A-4 195,020.24 195,020.24 0.00 0.00 33,496,926.28
A-5 2,609.56 2,609.56 0.00 0.00 448,220.39
A-6 133,889.39 133,889.39 0.00 0.00 26,829,850.30
A-7 74,383.00 74,383.00 0.00 0.00 8,943,283.44
A-8 85,114.73 85,114.73 0.00 0.00 17,081,606.39
A-9 56,956.27 56,956.27 0.00 0.00 7,320,688.44
A-10 48,868.18 48,868.18 0.00 0.00 8,704,536.00
A-11 19,909.26 19,909.26 0.00 0.00 3,108,764.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 62,147.18 62,147.18 0.00 0.00 0.00
A-14 23,301.51 23,301.51 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 30,208.78 35,425.94 0.00 0.00 5,183,482.00
M-2 18,125.17 21,255.45 0.00 0.00 3,110,073.12
M-3 12,083.46 14,170.31 0.00 0.00 2,073,382.72
B-1 7,854.25 9,210.71 0.00 0.00 1,347,698.86
B-2 1,812.52 2,125.55 0.00 0.00 311,007.53
B-3 5,437.51 6,376.59 0.00 0.00 933,022.53
- -------------------------------------------------------------------------------
1,081,981.02 2,369,755.32 0.00 0.00 180,552,380.20
===============================================================================
Run: 07/30/96 13:52:02
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-1 683.920300 21.550463 3.071680 24.622143 0.000000 662.369837
A-2 1000.000000 0.000000 5.364589 5.364589 0.000000 1000.000000
A-3 1000.000000 0.000000 5.822033 5.822033 0.000000 1000.000000
A-4 963.172558 0.000000 5.607623 5.607623 0.000000 963.172558
A-5 912.872485 0.000000 5.314786 5.314786 0.000000 912.872485
A-6 918.909163 0.000000 4.585646 4.585646 0.000000 918.909164
A-7 918.909164 0.000000 7.642743 7.642743 0.000000 918.909164
A-8 845.980060 0.000000 4.215374 4.215374 0.000000 845.980060
A-9 845.980059 0.000000 6.581877 6.581877 0.000000 845.980059
A-10 1000.000000 0.000000 5.614105 5.614105 0.000000 1000.000000
A-11 1000.000000 0.000000 6.404237 6.404237 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-1 970.042324 0.975363 5.647619 6.622982 0.000000 969.066961
M-2 970.042326 0.975363 5.647618 6.622981 0.000000 969.066963
M-3 970.042322 0.975361 5.647622 6.622983 0.000000 969.066960
B-1 970.042323 0.975367 5.647622 6.622989 0.000000 969.066957
B-2 970.042407 0.975369 5.647623 6.622992 0.000000 969.067039
B-3 970.042274 0.975358 5.647623 6.622981 0.000000 969.066916
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:52:04 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S34 (POOL # 4127)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4127
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 39,056.22
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 19,205.41
SUBSERVICER ADVANCES THIS MONTH 14,405.25
MASTER SERVICER ADVANCES THIS MONTH 2,713.99
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,608,368.95
(B) TWO MONTHLY PAYMENTS: 2 483,309.72
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 180,552,380.20
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 608
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 399,902.93
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,104,936.72
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.86642180 % 5.70686500 % 1.42671320 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.82276600 % 5.74178963 % 1.43544430 %
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 7.53723172
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 317.46
POOL TRADING FACTOR: 84.38741949
................................................................................
Run: 07/30/96 13:52:05 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 58,981,537.18 8.034533 % 1,795,829.94
M 760944VP0 3,025,700.00 2,875,297.22 8.034533 % 2,077.53
R 760944VQ8 100.00 0.00 8.034533 % 0.00
B-1 3,429,100.00 3,258,644.83 8.034533 % 2,354.51
B-2 941,300.03 173,155.96 8.034533 % 125.11
- -------------------------------------------------------------------------------
134,473,200.03 65,288,635.19 1,800,387.09
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 390,017.42 2,185,847.36 0.00 0.00 57,185,707.24
M 19,013.00 21,090.53 0.00 0.00 2,873,219.69
R 0.00 0.00 0.00 0.00 0.00
B-1 21,547.90 23,902.41 0.00 0.00 3,256,290.32
B-2 1,145.00 1,270.11 0.00 0.00 173,030.85
- -------------------------------------------------------------------------------
431,723.32 2,232,110.41 0.00 0.00 63,488,248.10
===============================================================================
Run: 07/30/96 13:52:05
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 464.140145 14.131825 3.069142 17.200967 0.000000 450.008320
M 950.291576 0.686628 6.283835 6.970463 0.000000 949.604948
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 950.291572 0.686626 6.283835 6.970461 0.000000 949.604946
B-2 183.954058 0.132912 1.216403 1.349315 0.000000 183.821146
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:52:06 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S38 (POOL # 4128)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4128
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 17,026.17
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,680.82
SUBSERVICER ADVANCES THIS MONTH 44,444.05
MASTER SERVICER ADVANCES THIS MONTH 10,195.05
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,078,811.52
(B) TWO MONTHLY PAYMENTS: 2 550,476.08
(C) THREE OR MORE MONTHLY PAYMENTS: 1 638,088.38
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 2,768,313.96
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 63,488,248.10
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 213
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 1,374,314.44
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,753,213.22
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.33966940 % 4.40397800 % 5.25635250 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.07290160 % 4.52559297 % 5.40150540 %
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 8.42445538
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 324.29
POOL TRADING FACTOR: 47.21256584
................................................................................
Run: 07/30/96 13:52:07 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 17,881,465.91 6.848681 % 711,105.64
A-2 760944XA1 25,550,000.00 25,550,000.00 6.848681 % 0.00
A-3 760944XB9 15,000,000.00 13,126,192.49 6.848681 % 144,511.71
A-4 32,700,000.00 32,700,000.00 6.848681 % 0.00
A-5 760944XC7 0.00 0.00 0.050800 % 0.00
R 760944XD5 100.00 0.00 6.848681 % 0.00
B-1 2,684,092.00 2,598,152.29 6.848681 % 2,659.62
B-2 1,609,940.00 1,558,392.67 6.848681 % 1,595.26
B-3 1,341,617.00 1,298,660.87 6.848681 % 1,329.38
B-4 536,646.00 519,463.60 6.848681 % 531.75
B-5 375,652.00 363,624.33 6.848681 % 372.23
B-6 429,317.20 415,571.23 6.848681 % 425.40
- -------------------------------------------------------------------------------
107,329,364.20 96,011,523.39 862,530.99
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 101,558.92 812,664.56 0.00 0.00 17,170,360.27
A-2 145,112.84 145,112.84 0.00 0.00 25,550,000.00
A-3 74,551.04 219,062.75 0.00 0.00 12,981,680.78
A-4 185,721.72 185,721.72 0.00 0.00 32,700,000.00
A-5 4,044.78 4,044.78 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B-1 14,756.37 17,415.99 0.00 0.00 2,595,492.67
B-2 8,850.99 10,446.25 0.00 0.00 1,556,797.41
B-3 7,375.83 8,705.21 0.00 0.00 1,297,331.49
B-4 2,950.33 3,482.08 0.00 0.00 518,931.85
B-5 2,065.23 2,437.46 0.00 0.00 363,252.10
B-6 2,360.26 2,785.66 0.00 0.00 415,145.83
- -------------------------------------------------------------------------------
549,348.31 1,411,879.30 0.00 0.00 95,148,992.40
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 659.783998 26.238124 3.747285 29.985409 0.000000 633.545874
A-2 1000.000000 0.000000 5.679563 5.679563 0.000000 1000.000000
A-3 875.079499 9.634114 4.970069 14.604183 0.000000 865.445385
A-4 1000.000000 0.000000 5.679563 5.679563 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 967.981831 0.990883 5.497714 6.488597 0.000000 966.990949
B-2 967.981832 0.990882 5.497714 6.488596 0.000000 966.990950
B-3 967.981823 0.990879 5.497717 6.488596 0.000000 966.990945
B-4 967.981873 0.990877 5.497721 6.488598 0.000000 966.990996
B-5 967.981882 0.990891 5.497721 6.488612 0.000000 966.990992
B-6 967.981786 0.990876 5.497707 6.488583 0.000000 966.990910
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:52:09 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S41 (POOL # 4129)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4129
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 19,428.90
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,009.62
SUBSERVICER ADVANCES THIS MONTH 3,466.78
MASTER SERVICER ADVANCES THIS MONTH 3,128.65
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 291,397.28
(B) TWO MONTHLY PAYMENTS: 1 218,965.90
(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 95,148,992.40
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 329
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 462,600.35
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 764,248.11
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 92.96556840 % 7.03443170 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 92.90906690 % 7.09093310 %
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 7.26993093
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 319.66
POOL TRADING FACTOR: 88.65140785
................................................................................
Run: 07/30/96 13:52:10 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 3,494,175.44 7.087055 % 44,136.29
A-2 760944XF0 25,100,000.00 9,581,581.15 7.087055 % 426,525.73
A-3 760944XG8 29,000,000.00 11,070,352.70 5.997055 % 492,798.65
A-4 760944ZC5 0.00 0.00 1.090000 % 0.00
A-5 760944XH6 52,129,000.00 52,129,000.00 7.087055 % 0.00
A-6 760944XJ2 35,266,000.00 35,266,000.00 7.087055 % 0.00
A-7 760944XK9 41,282,000.00 41,282,000.00 7.087055 % 0.00
R-I 760944XL7 100.00 0.00 7.087055 % 0.00
R-II 760944XQ6 210,347.00 0.00 7.087055 % 0.00
M-1 760944XM5 5,029,000.00 4,890,866.10 7.087055 % 4,933.14
M-2 760944XN3 3,520,000.00 3,423,314.53 7.087055 % 3,452.90
M-3 760944XP8 2,012,000.00 1,956,735.44 7.087055 % 1,973.65
B-1 760944B80 1,207,000.00 1,173,846.77 7.087055 % 1,183.99
B-2 760944B98 402,000.00 390,958.07 7.087055 % 394.34
B-3 905,558.27 666,549.39 7.087055 % 672.32
- -------------------------------------------------------------------------------
201,163,005.27 165,325,379.59 976,071.01
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 20,561.33 64,697.62 0.00 0.00 3,450,039.15
A-2 56,382.40 482,908.13 0.00 0.00 9,155,055.42
A-3 55,123.91 547,922.56 0.00 0.00 10,577,554.05
A-4 10,019.09 10,019.09 0.00 0.00 0.00
A-5 306,750.81 306,750.81 0.00 0.00 52,129,000.00
A-6 207,521.23 207,521.23 0.00 0.00 35,266,000.00
A-7 242,922.12 242,922.12 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 28,780.08 33,713.22 0.00 0.00 4,885,932.96
M-2 20,144.34 23,597.24 0.00 0.00 3,419,861.63
M-3 11,514.32 13,487.97 0.00 0.00 1,954,761.79
B-1 6,907.45 8,091.44 0.00 0.00 1,172,662.78
B-2 2,300.57 2,694.91 0.00 0.00 390,563.73
B-3 3,922.29 4,594.61 0.00 0.00 665,877.07
- -------------------------------------------------------------------------------
972,849.94 1,948,920.95 0.00 0.00 164,349,308.58
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 685.132439 8.654175 4.031633 12.685808 0.000000 676.478265
A-2 381.736301 16.993057 2.246311 19.239368 0.000000 364.743244
A-3 381.736300 16.993057 1.900824 18.893881 0.000000 364.743243
A-5 1000.000000 0.000000 5.884456 5.884456 0.000000 1000.000000
A-6 1000.000000 0.000000 5.884456 5.884456 0.000000 1000.000000
A-7 1000.000000 0.000000 5.884456 5.884456 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-1 972.532531 0.980939 5.722824 6.703763 0.000000 971.551593
M-2 972.532537 0.980938 5.722824 6.703762 0.000000 971.551599
M-3 972.532525 0.980939 5.722823 6.703762 0.000000 971.551586
B-1 972.532535 0.980936 5.722825 6.703761 0.000000 971.551599
B-2 972.532512 0.980945 5.722811 6.703756 0.000000 971.551567
B-3 736.064605 0.742426 4.331339 5.073765 0.000000 735.322168
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:52:11 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 34,296.55
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 18,179.59
SUBSERVICER ADVANCES THIS MONTH 13,572.17
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,217,733.39
(B) TWO MONTHLY PAYMENTS: 1 111,879.89
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 654,641.36
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 164,349,308.58
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 576
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 809,316.65
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.43777920 % 6.21254600 % 1.34967430 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.40054000 % 6.24313936 % 1.35632060 %
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 7.46115574
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 318.83
POOL TRADING FACTOR: 81.69956914
................................................................................
Run: 07/30/96 13:52:13 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 1,259,246.56 6.573370 % 1,190,943.45
A-2 760944XR4 6,046,000.00 6,046,000.00 4.450000 % 0.00
A-3 760944XS2 17,312,000.00 17,312,000.00 5.065000 % 0.00
A-4 760944YL6 53,021,000.00 39,041,201.57 6.250000 % 491,985.19
A-5 760944YM4 24,343,000.00 24,343,000.00 5.900000 % 0.00
A-6 760944YN2 0.00 0.00 2.600000 % 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 30,513,906.06 7.000000 % 71,210.89
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 0.211822 % 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 7,337,384.08 6.500000 % 33,430.98
B 777,263.95 518,217.75 6.500000 % 2,361.13
- -------------------------------------------------------------------------------
259,085,063.95 194,024,487.46 1,789,931.64
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 6,879.11 1,197,822.56 0.00 0.00 68,303.11
A-2 22,359.48 22,359.48 0.00 0.00 6,046,000.00
A-3 72,871.93 72,871.93 0.00 0.00 17,312,000.00
A-4 202,785.44 694,770.63 0.00 0.00 38,549,216.38
A-5 119,360.24 119,360.24 0.00 0.00 24,343,000.00
A-6 52,599.43 52,599.43 0.00 0.00 0.00
A-7 23,232.31 23,232.31 0.00 0.00 4,877,000.00
A-8 39,843.97 39,843.97 0.00 0.00 7,400,000.00
A-9 139,992.31 139,992.31 0.00 0.00 26,000,000.00
A-10 58,509.67 58,509.67 0.00 0.00 11,167,000.00
A-11 177,512.70 248,723.59 0.00 0.00 30,442,695.17
A-12 61,805.81 61,805.81 0.00 0.00 11,995,104.41
A-13 27,912.46 27,912.46 0.00 0.00 6,214,427.03
A-14 34,155.58 34,155.58 0.00 0.00 0.00
R-I 1.74 1.74 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 39,635.85 73,066.83 0.00 0.00 7,303,953.10
B 2,799.38 5,160.51 0.00 0.00 515,816.62
- -------------------------------------------------------------------------------
1,082,257.41 2,872,189.05 0.00 0.00 192,234,515.82
===============================================================================
Run: 07/30/96 13:52:13
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 35.875970 33.930013 0.195986 34.125999 0.000000 1.945958
A-2 1000.000000 0.000000 3.698227 3.698227 0.000000 1000.000000
A-3 1000.000000 0.000000 4.209331 4.209331 0.000000 1000.000000
A-4 736.334689 9.279063 3.824625 13.103688 0.000000 727.055627
A-5 1000.000000 0.000000 4.903267 4.903267 0.000000 1000.000000
A-7 1000.000000 0.000000 4.763648 4.763648 0.000000 1000.000000
A-8 1000.000000 0.000000 5.384320 5.384320 0.000000 1000.000000
A-9 1000.000000 0.000000 5.384320 5.384320 0.000000 1000.000000
A-10 1000.000000 0.000000 5.239516 5.239516 0.000000 1000.000000
A-11 762.752307 1.780050 4.437263 6.217313 0.000000 760.972258
A-12 735.887308 0.000000 3.791723 3.791723 0.000000 735.887308
A-13 735.887309 0.000000 3.305281 3.305281 0.000000 735.887309
R-I 0.000000 0.000000 17.370000 17.370000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 884.917758 4.031909 4.780241 8.812150 0.000000 880.885848
B 666.720424 3.037745 3.601556 6.639301 0.000000 663.631216
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:52:14 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S36 (POOL # 4131)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4131
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 47,238.60
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 21,180.69
SUBSERVICER ADVANCES THIS MONTH 17,411.35
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 967,264.32
(B) TWO MONTHLY PAYMENTS: 2 531,478.84
(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 192,234,515.82
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 788
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 905,946.92
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.95123180 % 3.78167900 % 0.26708880 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.93217190 % 3.79950139 % 0.26832670 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2115 %
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 7.12950684
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 141.57
POOL TRADING FACTOR: 74.19745194
................................................................................
Run: 07/30/96 13:52:16 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-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 19,137,102.94 7.000000 % 1,595,595.57
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 6.150000 % 0.00
A-7 760944ZK7 0.00 0.00 3.350000 % 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 0.124267 % 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 6,477,042.11 7.000000 % 6,378.33
M-2 760944ZS0 4,012,200.00 3,886,109.04 7.000000 % 3,826.88
M-3 760944ZT8 2,674,800.00 2,590,739.38 7.000000 % 2,551.26
B-1 1,604,900.00 1,554,462.99 7.000000 % 1,530.77
B-2 534,900.00 518,089.75 7.000000 % 510.19
B-3 1,203,791.32 984,603.12 7.000000 % 969.61
- -------------------------------------------------------------------------------
267,484,931.32 231,971,089.33 1,611,362.61
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 111,205.50 1,706,801.07 0.00 0.00 17,541,507.37
A-2 149,449.84 149,449.84 0.00 0.00 29,037,000.00
A-3 194,632.94 194,632.94 0.00 0.00 36,634,000.00
A-4 103,116.29 103,116.29 0.00 0.00 18,679,000.00
A-5 248,918.54 248,918.54 0.00 0.00 43,144,000.00
A-6 110,081.66 110,081.66 0.00 0.00 21,561,940.00
A-7 59,963.18 59,963.18 0.00 0.00 0.00
A-8 98,786.82 98,786.82 0.00 0.00 17,000,000.00
A-9 122,030.77 122,030.77 0.00 0.00 21,000,000.00
A-10 56,755.93 56,755.93 0.00 0.00 9,767,000.00
A-11 23,929.85 23,929.85 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 37,638.03 44,016.36 0.00 0.00 6,470,663.78
M-2 22,582.14 26,409.02 0.00 0.00 3,882,282.16
M-3 15,054.76 17,606.02 0.00 0.00 2,588,188.12
B-1 9,032.97 10,563.74 0.00 0.00 1,552,932.22
B-2 3,010.61 3,520.80 0.00 0.00 517,579.56
B-3 5,721.49 6,691.10 0.00 0.00 983,633.51
- -------------------------------------------------------------------------------
1,371,911.32 2,983,273.93 0.00 0.00 230,359,726.72
===============================================================================
Run: 07/30/96 13:52:16
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-1 354.758693 29.578740 2.061499 31.640239 0.000000 325.179953
A-2 1000.000000 0.000000 5.146876 5.146876 0.000000 1000.000000
A-3 1000.000000 0.000000 5.312904 5.312904 0.000000 1000.000000
A-4 1000.000000 0.000000 5.520440 5.520440 0.000000 1000.000000
A-5 1000.000000 0.000000 5.769482 5.769482 0.000000 1000.000000
A-6 1000.000000 0.000000 5.105369 5.105369 0.000000 1000.000000
A-8 1000.000000 0.000000 5.810989 5.810989 0.000000 1000.000000
A-9 1000.000000 0.000000 5.810989 5.810989 0.000000 1000.000000
A-10 1000.000000 0.000000 5.810989 5.810989 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-1 968.573111 0.953812 5.628369 6.582181 0.000000 967.619300
M-2 968.573112 0.953811 5.628368 6.582179 0.000000 967.619301
M-3 968.573119 0.953813 5.628368 6.582181 0.000000 967.619306
B-1 968.573114 0.953810 5.628369 6.582179 0.000000 967.619303
B-2 968.573098 0.953804 5.628360 6.582164 0.000000 967.619293
B-3 817.918441 0.805439 4.752917 5.558356 0.000000 817.112978
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:52:17 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S37 (POOL # 4132)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4132
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 56,066.47
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 24,795.03
SUBSERVICER ADVANCES THIS MONTH 22,717.30
MASTER SERVICER ADVANCES THIS MONTH 1,892.42
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,867,749.12
(B) TWO MONTHLY PAYMENTS: 2 424,387.85
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,022,486.59
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 230,359,726.72
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 801
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 280,116.70
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,382,926.77
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.09782680 % 5.58426900 % 1.31790380 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.05639070 % 5.61779363 % 1.32581560 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1243 %
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 7.54114391
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 319.04
POOL TRADING FACTOR: 86.12063700
................................................................................
Run: 07/30/96 13:52:19 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-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 66,929,852.83 6.000000 % 540,538.13
A-2 760944ZB7 0.00 0.00 3.000000 % 0.00
A-3 760944ZD3 59,980,000.00 43,450,500.90 5.500000 % 720,717.50
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 6.400000 % 0.00
A-10 760944ZW1 11,262,000.00 11,262,000.00 9.099893 % 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 4,536,108.01 0.000000 % 17,545.26
A-16 760944A40 0.00 0.00 0.077688 % 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 6,985,756.29 7.000000 % 7,115.74
M-2 760944B49 4,801,400.00 4,656,847.56 7.000000 % 4,743.49
M-3 760944B56 3,200,900.00 3,104,532.73 7.000000 % 3,162.30
B-1 1,920,600.00 1,862,777.81 7.000000 % 1,897.44
B-2 640,200.00 620,925.95 7.000000 % 632.48
B-3 1,440,484.07 1,287,561.01 7.000000 % 1,311.52
- -------------------------------------------------------------------------------
320,088,061.92 271,737,885.10 1,297,663.86
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 333,733.76 874,271.89 0.00 0.00 66,389,314.70
A-2 166,866.88 166,866.88 0.00 0.00 0.00
A-3 198,603.32 919,320.82 0.00 0.00 42,729,783.40
A-4 199,864.73 199,864.73 0.00 0.00 34,356,514.27
A-5 63,042.89 63,042.89 0.00 0.00 10,837,000.00
A-6 14,805.22 14,805.22 0.00 0.00 2,545,000.00
A-7 37,114.86 37,114.86 0.00 0.00 6,380,000.00
A-8 40,177.78 40,177.78 0.00 0.00 6,906,514.27
A-9 209,638.25 209,638.25 0.00 0.00 39,415,000.00
A-10 85,168.86 85,168.86 0.00 0.00 11,262,000.00
A-11 0.00 0.00 0.00 0.00 2,404,993.47
A-12 0.00 0.00 0.00 0.00 5,930,000.00
A-13 0.00 0.00 0.00 0.00 1,477,000.00
A-14 97,667.91 97,667.91 0.00 0.00 16,789,000.00
A-15 0.00 17,545.26 0.00 0.00 4,518,562.75
A-16 17,544.16 17,544.16 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 40,638.77 47,754.51 0.00 0.00 6,978,640.55
M-2 27,090.62 31,834.11 0.00 0.00 4,652,104.07
M-3 18,060.23 21,222.53 0.00 0.00 3,101,370.43
B-1 10,836.47 12,733.91 0.00 0.00 1,860,880.37
B-2 3,612.16 4,244.64 0.00 0.00 620,293.47
B-3 7,490.22 8,801.74 0.00 0.00 1,286,249.50
- -------------------------------------------------------------------------------
1,571,957.09 2,869,620.95 0.00 0.00 270,440,221.25
===============================================================================
Run: 07/30/96 13:52:19
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-1 831.902116 6.718599 4.148131 10.866730 0.000000 825.183517
A-3 724.416487 12.015964 3.311159 15.327123 0.000000 712.400524
A-4 803.491996 0.000000 4.674214 4.674214 0.000000 803.491996
A-5 1000.000000 0.000000 5.817375 5.817375 0.000000 1000.000000
A-6 1000.000000 0.000000 5.817375 5.817375 0.000000 1000.000000
A-7 1000.000000 0.000000 5.817376 5.817376 0.000000 1000.000000
A-8 451.140785 0.000000 2.624455 2.624455 0.000000 451.140785
A-9 1000.000000 0.000000 5.318743 5.318743 0.000000 1000.000000
A-10 1000.000000 0.000000 7.562499 7.562499 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 5.817375 5.817375 0.000000 1000.000000
A-15 904.025357 3.496689 0.000000 3.496689 0.000000 900.528668
R-I 0.000000 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-1 969.893690 0.987940 5.642236 6.630176 0.000000 968.905749
M-2 969.893689 0.987939 5.642234 6.630173 0.000000 968.905750
M-3 969.893696 0.987941 5.642235 6.630176 0.000000 968.905755
B-1 969.893684 0.987941 5.642232 6.630173 0.000000 968.905743
B-2 969.893705 0.987941 5.642237 6.630178 0.000000 968.905764
B-3 893.839118 0.910472 5.199794 6.110266 0.000000 892.928653
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:52:21 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S39 (POOL # 4133)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4133
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 73,810.30
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 29,568.09
SUBSERVICER ADVANCES THIS MONTH 24,181.28
MASTER SERVICER ADVANCES THIS MONTH 1,879.38
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,603,553.88
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 603,245.53
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,364,943.90
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 270,440,221.25
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 959
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 273,067.01
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,020,672.86
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.06950670 % 5.51910100 % 1.41139210 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.04323740 % 5.44745711 % 1.41674180 %
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 7.41301204
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 319.06
POOL TRADING FACTOR: 84.48931823
................................................................................
Run: 07/30/96 13:52:23 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 16,728,243.91 6.000000 % 1,070,877.38
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 5.891000 % 0.00
A-9 760944YF9 3,770,880.00 3,530,467.90 5.283450 % 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 5.991000 % 0.00
A-12 760944XX1 987,000.00 987,000.00 6.015429 % 0.00
A-13 760944XY9 0.00 0.00 0.374386 % 0.00
R 760944YK8 109,869.00 0.00 6.000000 % 0.00
M-1 760944YH5 2,008,172.00 1,773,457.34 6.000000 % 8,132.99
M-2 760944YJ1 3,132,748.00 2,766,593.11 6.000000 % 12,687.46
B 481,961.44 425,629.88 6.000000 % 1,951.92
- -------------------------------------------------------------------------------
160,653,750.44 129,880,640.00 1,093,649.75
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 83,475.51 1,154,352.89 0.00 0.00 15,657,366.53
A-2 116,693.35 116,693.35 0.00 0.00 23,385,000.00
A-3 176,399.83 176,399.83 0.00 0.00 35,350,000.00
A-4 17,974.32 17,974.32 0.00 0.00 3,602,000.00
A-5 50,524.70 50,524.70 0.00 0.00 10,125,000.00
A-6 72,211.83 72,211.83 0.00 0.00 14,471,035.75
A-7 24,427.52 24,427.52 0.00 0.00 4,895,202.95
A-8 42,329.55 42,329.55 0.00 0.00 8,639,669.72
A-9 15,513.41 15,513.41 0.00 0.00 3,530,467.90
A-10 10,418.92 10,418.92 0.00 0.00 1,509,339.44
A-11 8,430.57 8,430.57 0.00 0.00 1,692,000.00
A-12 4,937.89 4,937.89 0.00 0.00 987,000.00
A-13 40,441.00 40,441.00 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 8,849.72 16,982.71 0.00 0.00 1,765,324.35
M-2 13,805.56 26,493.02 0.00 0.00 2,753,905.65
B 2,123.96 4,075.88 0.00 0.00 423,677.96
- -------------------------------------------------------------------------------
688,557.64 1,782,207.39 0.00 0.00 128,786,990.25
===============================================================================
Run: 07/30/96 13:52:23
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-1 480.323999 30.748482 2.396862 33.145344 0.000000 449.575517
A-2 1000.000000 0.000000 4.990094 4.990094 0.000000 1000.000000
A-3 1000.000000 0.000000 4.990094 4.990094 0.000000 1000.000000
A-4 1000.000000 0.000000 4.990094 4.990094 0.000000 1000.000000
A-5 1000.000000 0.000000 4.990094 4.990094 0.000000 1000.000000
A-6 578.841430 0.000000 2.888473 2.888473 0.000000 578.841430
A-7 916.361466 0.000000 4.572729 4.572729 0.000000 916.361466
A-8 936.245093 0.000000 4.587077 4.587077 0.000000 936.245093
A-9 936.245094 0.000000 4.114003 4.114003 0.000000 936.245094
A-10 936.245093 0.000000 6.462869 6.462869 0.000000 936.245093
A-11 1000.000000 0.000000 4.982606 4.982606 0.000000 1000.000000
A-12 1000.000000 0.000000 5.002928 5.002928 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 883.120241 4.049947 4.406854 8.456801 0.000000 879.070294
M-2 883.120222 4.049946 4.406853 8.456799 0.000000 879.070276
B 883.120193 4.049951 4.406846 8.456797 0.000000 879.070243
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:52:24 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S42 (POOL # 4134)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4134
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 25,763.14
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,803.97
SUBSERVICER ADVANCES THIS MONTH 8,453.89
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 843,982.05
(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 128,786,990.25
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 480
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 498,023.40
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.17673560 % 0.32770800 % 3.49555600 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.16195090 % 0.32897574 % 3.50907340 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3752 %
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 6.73873189
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 142.80
POOL TRADING FACTOR: 80.16432228
................................................................................
Run: 07/30/96 13:52:25 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-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 96,118,151.83 5.900000 % 1,058,052.53
A-2 760944C30 0.00 0.00 1.600000 % 0.00
A-3 760944C48 30,006,995.00 15,955,424.13 4.750000 % 396,772.92
A-4 760944C55 0.00 0.00 1.600000 % 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 39,897,841.06 6.750000 % 0.00
A-11 760944D47 4,850,379.00 4,326,807.51 0.000000 % 28,124.71
A-12 760944D54 0.00 0.00 0.134563 % 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 10,507,335.52 6.750000 % 11,076.09
M-2 760944E20 6,487,300.00 6,304,206.97 6.750000 % 6,645.45
M-3 760944E38 4,325,000.00 4,202,934.23 6.750000 % 4,430.43
B-1 2,811,100.00 2,731,761.47 6.750000 % 2,879.63
B-2 865,000.00 840,586.85 6.750000 % 886.09
B-3 1,730,037.55 1,506,811.24 6.750000 % 1,588.37
- -------------------------------------------------------------------------------
432,489,516.55 374,759,992.13 1,510,456.22
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 471,943.85 1,529,996.38 0.00 0.00 95,060,099.30
A-2 56,653.47 56,653.47 0.00 0.00 0.00
A-3 63,071.75 459,844.67 0.00 0.00 15,558,651.21
A-4 71,331.31 71,331.31 0.00 0.00 0.00
A-5 309,137.13 309,137.13 0.00 0.00 59,913,758.57
A-6 33,947.06 33,947.06 0.00 0.00 6,579,267.84
A-7 132,095.72 132,095.72 0.00 0.00 24,049,823.12
A-8 316,712.82 316,712.82 0.00 0.00 56,380,504.44
A-9 255,282.27 255,282.27 0.00 0.00 45,444,777.35
A-10 0.00 0.00 224,122.82 0.00 40,121,963.88
A-11 0.00 28,124.71 0.00 0.00 4,298,682.80
A-12 41,968.07 41,968.07 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 59,024.09 70,100.18 0.00 0.00 10,496,259.43
M-2 35,413.36 42,058.81 0.00 0.00 6,297,561.52
M-3 23,609.64 28,040.07 0.00 0.00 4,198,503.80
B-1 15,345.45 18,225.08 0.00 0.00 2,728,881.84
B-2 4,721.93 5,608.02 0.00 0.00 839,700.76
B-3 8,464.38 10,052.75 0.00 0.00 1,433,406.93
- -------------------------------------------------------------------------------
1,898,722.30 3,409,178.52 224,122.82 0.00 373,401,842.79
===============================================================================
Run: 07/30/96 13:52:25
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-1 709.159861 7.806313 3.482002 11.288315 0.000000 701.353548
A-3 531.723491 13.222681 2.101902 15.324583 0.000000 518.500810
A-5 963.750404 0.000000 4.972665 4.972665 0.000000 963.750404
A-6 966.588862 0.000000 4.987310 4.987310 0.000000 966.588862
A-7 973.681464 0.000000 5.348029 5.348029 0.000000 973.681465
A-8 990.697237 0.000000 5.565160 5.565160 0.000000 990.697237
A-9 984.076044 0.000000 5.527966 5.527966 0.000000 984.076044
A-10 1041.746287 0.000000 0.000000 0.000000 5.851924 1047.598211
A-11 892.055551 5.798456 0.000000 5.798456 0.000000 886.257095
R-I 0.000000 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-1 971.776695 1.024378 5.458875 6.483253 0.000000 970.752317
M-2 971.776698 1.024378 5.458875 6.483253 0.000000 970.752319
M-3 971.776701 1.024377 5.458876 6.483253 0.000000 970.752324
B-1 971.776696 1.024378 5.458877 6.483255 0.000000 970.752318
B-2 971.776705 1.024382 5.458879 6.483261 0.000000 970.752324
B-3 870.970251 0.918113 4.892599 5.810712 0.000000 828.540935
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:52:27 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S40 (POOL # 4135)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4135
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 110,394.22
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 39,570.63
SUBSERVICER ADVANCES THIS MONTH 29,857.83
MASTER SERVICER ADVANCES THIS MONTH 4,707.80
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 2,836,483.04
(B) TWO MONTHLY PAYMENTS: 3 815,296.40
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 875,379.84
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 373,401,842.79
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,365
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 692,114.93
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 827,736.61
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.95591290 % 5.67294700 % 1.37114050 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.95743920 % 5.62191247 % 1.35517390 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1347 %
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 7.28691462
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 318.70
POOL TRADING FACTOR: 86.33777895
................................................................................
Run: 07/30/96 13:52:29 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-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 25,084,626.79 6.500000 % 1,351,504.75
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 25,960,604.26 6.500000 % 26,537.77
A-11 760944G28 0.00 0.00 0.339697 % 0.00
R 760944G36 5,463,000.00 33,095.68 6.500000 % 0.00
M-1 760944G44 6,675,300.00 6,490,442.76 6.500000 % 6,634.74
M-2 760944G51 4,005,100.00 3,894,187.85 6.500000 % 3,980.77
M-3 760944G69 2,670,100.00 2,596,157.64 6.500000 % 2,653.88
B-1 1,735,600.00 1,687,536.51 6.500000 % 1,725.05
B-2 534,100.00 519,309.31 6.500000 % 530.85
B-3 1,068,099.02 1,021,847.33 6.500000 % 1,044.57
- -------------------------------------------------------------------------------
267,002,299.02 237,085,808.13 1,394,612.38
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 135,547.39 1,487,052.14 0.00 0.00 23,733,122.04
A-2 133,360.94 133,360.94 0.00 0.00 16,042,000.00
A-3 172,104.20 172,104.20 0.00 0.00 34,794,000.00
A-4 181,156.07 181,156.07 0.00 0.00 36,624,000.00
A-5 151,725.14 151,725.14 0.00 0.00 30,674,000.00
A-6 68,582.54 68,582.54 0.00 0.00 12,692,000.00
A-7 175,174.03 175,174.03 0.00 0.00 32,418,000.00
A-8 15,756.91 15,756.91 0.00 0.00 2,916,000.00
A-9 19,658.31 19,658.31 0.00 0.00 3,638,000.00
A-10 140,280.82 166,818.59 0.00 0.00 25,934,066.49
A-11 66,952.50 66,952.50 0.00 0.00 0.00
R 3.00 3.00 178.84 0.00 33,274.52
M-1 35,071.78 41,706.52 0.00 0.00 6,483,808.02
M-2 21,042.65 25,023.42 0.00 0.00 3,890,207.08
M-3 14,028.61 16,682.49 0.00 0.00 2,593,503.76
B-1 9,118.78 10,843.83 0.00 0.00 1,685,811.46
B-2 2,806.15 3,337.00 0.00 0.00 518,778.46
B-3 5,521.66 6,566.23 0.00 0.00 1,020,802.76
- -------------------------------------------------------------------------------
1,347,891.48 2,742,503.86 178.84 0.00 235,691,374.59
===============================================================================
Run: 07/30/96 13:52:29
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-1 518.781188 27.950794 2.803288 30.754082 0.000000 490.830394
A-2 1000.000000 0.000000 8.313237 8.313237 0.000000 1000.000000
A-3 1000.000000 0.000000 4.946376 4.946376 0.000000 1000.000000
A-4 1000.000000 0.000000 4.946376 4.946376 0.000000 1000.000000
A-5 1000.000000 0.000000 4.946376 4.946376 0.000000 1000.000000
A-6 1000.000000 0.000000 5.403604 5.403604 0.000000 1000.000000
A-7 1000.000000 0.000000 5.403604 5.403604 0.000000 1000.000000
A-8 1000.000000 0.000000 5.403604 5.403604 0.000000 1000.000000
A-9 1000.000000 0.000000 5.403604 5.403604 0.000000 1000.000000
A-10 972.307276 0.993924 5.253963 6.247887 0.000000 971.313352
R 6.058151 0.000000 0.000549 0.000549 0.032737 6.090888
M-1 972.307276 0.993924 5.253963 6.247887 0.000000 971.313352
M-2 972.307271 0.993925 5.253964 6.247889 0.000000 971.313346
M-3 972.307269 0.993925 5.253964 6.247889 0.000000 971.313344
B-1 972.307277 0.993921 5.253964 6.247885 0.000000 971.313356
B-2 972.307265 0.993915 5.253979 6.247894 0.000000 971.313350
B-3 956.697189 0.977971 5.169614 6.147585 0.000000 955.719218
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:52:31 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S43 (POOL # 4136)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4136
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 61,814.69
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 25,098.73
SUBSERVICER ADVANCES THIS MONTH 16,736.11
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,271,928.82
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,231,115.27
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 235,691,374.59
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 853
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,152,076.72
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.16303180 % 5.47514400 % 1.36182470 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.12961220 % 5.50190642 % 1.36848140 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3382 %
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 7.27670733
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 320.59
POOL TRADING FACTOR: 88.27316299
................................................................................
Run: 07/30/96 13:52:32 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-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 8,774,439.82 6.500000 % 47,870.44
A-2 760944G85 50,000,000.00 39,329,157.33 6.375000 % 416,803.62
A-3 760944G93 16,984,000.00 14,835,511.11 6.050000 % 83,920.08
A-4 760944H27 0.00 0.00 2.950000 % 0.00
A-5 760944H35 85,916,000.00 75,822,068.75 6.100000 % 394,269.43
A-6 760944H43 14,762,000.00 14,762,000.00 6.375000 % 0.00
A-7 760944H50 18,438,000.00 18,438,000.00 6.500000 % 0.00
A-8 760944H68 5,660,000.00 5,660,000.00 6.500000 % 0.00
A-9 760944H76 10,645,000.00 9,362,278.19 5.991000 % 0.00
A-10 760944H84 5,731,923.00 5,041,226.65 7.445271 % 0.00
A-11 760944H92 5,000,000.00 4,397,500.33 6.191000 % 0.00
A-12 760944J25 1,923,077.00 1,691,346.35 7.303400 % 0.00
A-13 760944J33 0.00 0.00 0.315580 % 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 5,837,558.60 6.500000 % 6,095.52
M-2 760944J74 3,601,003.00 3,501,079.51 6.500000 % 3,655.79
M-3 760944J82 2,400,669.00 2,334,053.31 6.500000 % 2,437.20
B-1 760944J90 1,560,435.00 1,517,134.79 6.500000 % 1,584.18
B-2 760944K23 480,134.00 466,810.85 6.500000 % 487.44
B-3 760944K31 960,268.90 933,622.63 6.500000 % 974.87
- -------------------------------------------------------------------------------
240,066,876.90 212,703,788.22 958,098.57
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 47,485.83 95,356.27 0.00 0.00 8,726,569.38
A-2 208,749.80 625,553.42 0.00 0.00 38,912,353.71
A-3 74,728.99 158,649.07 0.00 0.00 14,751,591.03
A-4 36,438.10 36,438.10 0.00 0.00 0.00
A-5 385,085.09 779,354.52 0.00 0.00 75,427,799.32
A-6 78,353.19 78,353.19 0.00 0.00 14,762,000.00
A-7 99,783.43 99,783.43 0.00 0.00 18,438,000.00
A-8 30,630.99 30,630.99 0.00 0.00 5,660,000.00
A-9 46,699.48 46,699.48 0.00 0.00 9,362,278.19
A-10 31,249.85 31,249.85 0.00 0.00 5,041,226.65
A-11 22,667.21 22,667.21 0.00 0.00 4,397,500.33
A-12 10,284.64 10,284.64 0.00 0.00 1,691,346.35
A-13 55,887.57 55,887.57 0.00 0.00 0.00
R-I 1.26 1.26 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 31,591.91 37,687.43 0.00 0.00 5,831,463.08
M-2 18,947.27 22,603.06 0.00 0.00 3,497,423.72
M-3 12,631.51 15,068.71 0.00 0.00 2,331,616.11
B-1 8,210.48 9,794.66 0.00 0.00 1,515,550.61
B-2 2,526.30 3,013.74 0.00 0.00 466,323.41
B-3 5,052.61 6,027.48 0.00 0.00 932,647.76
- -------------------------------------------------------------------------------
1,207,005.51 2,165,104.08 0.00 0.00 211,745,689.65
===============================================================================
Run: 07/30/96 13:52:32
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-1 877.443982 4.787044 4.748583 9.535627 0.000000 872.656938
A-2 786.583147 8.336072 4.174996 12.511068 0.000000 778.247074
A-3 873.499241 4.941126 4.399964 9.341090 0.000000 868.558115
A-5 882.513953 4.589011 4.482111 9.071122 0.000000 877.924942
A-6 1000.000000 0.000000 5.307763 5.307763 0.000000 1000.000000
A-7 1000.000000 0.000000 5.411836 5.411836 0.000000 1000.000000
A-8 1000.000000 0.000000 5.411836 5.411836 0.000000 1000.000000
A-9 879.500065 0.000000 4.386987 4.386987 0.000000 879.500065
A-10 879.500065 0.000000 5.451896 5.451896 0.000000 879.500065
A-11 879.500066 0.000000 4.533442 4.533442 0.000000 879.500066
A-12 879.500067 0.000000 5.348013 5.348013 0.000000 879.500067
R-I 0.000000 0.000000 12.640000 12.640000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 972.251205 1.015215 5.261664 6.276879 0.000000 971.235990
M-2 972.251206 1.015214 5.261665 6.276879 0.000000 971.235992
M-3 972.251197 1.015217 5.261662 6.276879 0.000000 971.235981
B-1 972.251193 1.015217 5.261661 6.276878 0.000000 971.235976
B-2 972.251184 1.015217 5.261656 6.276873 0.000000 971.235968
B-3 972.251241 1.015216 5.261662 6.276878 0.000000 971.236026
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:52:34 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S44 (POOL # 4137)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4137
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 55,060.22
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 22,442.36
SUBSERVICER ADVANCES THIS MONTH 23,275.09
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,209,867.16
(B) TWO MONTHLY PAYMENTS: 1 78,866.87
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,100,068.57
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 211,745,689.65
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 784
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 735,995.31
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.14057370 % 5.48776800 % 1.37165790 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.11673130 % 5.50684310 % 1.37642560 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3156 %
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 7.25132735
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 318.82
POOL TRADING FACTOR: 88.20279265
................................................................................
Run: 07/30/96 13:52:35 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 59,542,132.99 8.001365 % 54,748.19
M-1 760944E61 2,987,500.00 2,841,420.42 8.001365 % 2,261.11
M-2 760944E79 1,991,700.00 1,894,311.99 8.001365 % 1,507.43
R 760944E53 100.00 0.00 8.001365 % 0.00
B-1 863,100.00 820,897.06 8.001365 % 653.24
B-2 332,000.00 315,766.20 8.001365 % 251.28
B-3 796,572.42 597,479.31 8.001365 % 475.46
- -------------------------------------------------------------------------------
132,777,672.42 66,012,007.97 59,896.71
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 396,970.89 451,719.08 0.00 0.00 59,487,384.80
M-1 18,943.91 21,205.02 0.00 0.00 2,839,159.31
M-2 12,629.49 14,136.92 0.00 0.00 1,892,804.56
R 0.00 0.00 0.00 0.00 0.00
B-1 5,472.97 6,126.21 0.00 0.00 820,243.82
B-2 2,105.23 2,356.51 0.00 0.00 315,514.92
B-3 3,983.44 4,458.90 0.00 0.00 597,003.85
- -------------------------------------------------------------------------------
440,105.93 500,002.64 0.00 0.00 65,952,111.26
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 473.282687 0.435177 3.155403 3.590580 0.000000 472.847510
M-1 951.103069 0.756857 6.341058 7.097915 0.000000 950.346213
M-2 951.103073 0.756856 6.341060 7.097916 0.000000 950.346217
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 951.103070 0.756853 6.341061 7.097914 0.000000 950.346217
B-2 951.103012 0.756867 6.341054 7.097921 0.000000 950.346145
B-3 750.062763 0.596870 5.000700 5.597570 0.000000 749.465880
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:52:36 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S46 (POOL # 4138)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4138
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 17,426.05
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,798.76
SUBSERVICER ADVANCES THIS MONTH 26,526.26
MASTER SERVICER ADVANCES THIS MONTH 8,638.21
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,899,733.59
(B) TWO MONTHLY PAYMENTS: 3 730,547.23
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 906,666.96
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 65,952,111.26
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 237
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 1,215,230.01
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 7,366.50
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.19894230 % 7.17404700 % 2.62701080 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.19784760 % 7.17484820 % 2.62730420 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 882,726.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,729,841.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.43339962
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 326.19
POOL TRADING FACTOR: 49.67108555
................................................................................
Run: 07/30/96 13:52:37 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S45 (POOL # 4139)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4139
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944M21 30,000,000.00 21,448,912.30 6.500000 % 321,728.01
A-2 760944M39 10,308,226.00 6,637,250.62 5.200000 % 255,404.59
A-3 760944M47 53,602,774.00 34,513,702.45 6.750000 % 1,328,103.84
A-4 760944M54 19,600,000.00 16,110,014.54 6.500000 % 242,812.39
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 26,404,579.22 6.500000 % 431,498.08
A-8 760944M96 122,726,000.00 104,056,799.20 6.500000 % 636,493.08
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 61,367,031.45 6.500000 % 0.00
A-16 760944N95 1,000,000.00 1,175,575.86 6.500000 % 0.00
A-17 760944P28 2,791,590.78 2,548,889.45 0.000000 % 26,186.05
A-18 760944P36 0.00 0.00 0.377964 % 0.00
R 760944P44 100.00 0.00 6.500000 % 0.00
M-1 760944P51 13,235,200.00 12,856,343.36 6.500000 % 13,219.90
M-2 760944P69 5,294,000.00 5,142,459.65 6.500000 % 5,287.88
M-3 760944P77 5,294,000.00 5,142,459.65 6.500000 % 5,287.88
B-1 2,382,300.00 2,314,106.83 6.500000 % 2,379.55
B-2 794,100.00 771,368.94 6.500000 % 793.18
B-3 2,117,643.10 1,583,238.48 6.500000 % 1,628.01
- -------------------------------------------------------------------------------
529,391,833.88 465,120,632.00 3,270,822.44
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 115,859.39 437,587.40 0.00 0.00 21,127,184.29
A-2 28,681.65 284,086.24 0.00 0.00 6,381,846.03
A-3 193,601.15 1,521,704.99 0.00 0.00 33,185,598.61
A-4 87,020.56 329,832.95 0.00 0.00 15,867,202.15
A-5 68,055.31 68,055.31 0.00 0.00 12,599,000.00
A-6 240,459.58 240,459.58 0.00 0.00 44,516,000.00
A-7 142,628.13 574,126.21 0.00 0.00 25,973,081.14
A-8 562,077.79 1,198,570.87 0.00 0.00 103,420,306.12
A-9 101,992.53 101,992.53 0.00 0.00 19,481,177.00
A-10 72,670.05 72,670.05 0.00 0.00 10,930,823.00
A-11 124,653.32 124,653.32 0.00 0.00 25,000,000.00
A-12 91,881.96 91,881.96 0.00 0.00 17,010,000.00
A-13 70,237.58 70,237.58 0.00 0.00 13,003,000.00
A-14 110,776.38 110,776.38 0.00 0.00 20,507,900.00
A-15 0.00 0.00 331,482.85 0.00 61,698,514.30
A-16 0.00 0.00 6,350.04 0.00 1,181,925.90
A-17 0.00 26,186.05 0.00 0.00 2,522,703.40
A-18 146,092.61 146,092.61 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 69,445.39 82,665.29 0.00 0.00 12,843,123.46
M-2 27,777.74 33,065.62 0.00 0.00 5,137,171.77
M-3 27,777.74 33,065.62 0.00 0.00 5,137,171.77
B-1 12,499.99 14,879.54 0.00 0.00 2,311,727.28
B-2 4,166.66 4,959.84 0.00 0.00 770,575.76
B-3 8,552.10 10,180.11 0.00 0.00 1,581,610.47
- -------------------------------------------------------------------------------
2,306,907.61 5,577,730.05 337,832.89 0.00 462,187,642.45
===============================================================================
Run: 07/30/96 13:52:37
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S45 (POOL # 4139)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4139
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 714.963743 10.724267 3.861980 14.586247 0.000000 704.239476
A-2 643.879036 24.776774 2.782404 27.559178 0.000000 619.102262
A-3 643.879036 24.776774 3.611775 28.388549 0.000000 619.102262
A-4 821.939517 12.388387 4.439824 16.828211 0.000000 809.551130
A-5 1000.000000 0.000000 5.401644 5.401644 0.000000 1000.000000
A-6 1000.000000 0.000000 5.401644 5.401644 0.000000 1000.000000
A-7 675.983186 11.046775 3.651420 14.698195 0.000000 664.936411
A-8 847.879009 5.186294 4.579941 9.766235 0.000000 842.692715
A-9 1000.000000 0.000000 5.235440 5.235440 0.000000 1000.000000
A-10 1000.000000 0.000000 6.648177 6.648177 0.000000 1000.000000
A-11 1000.000000 0.000000 4.986133 4.986133 0.000000 1000.000000
A-12 1000.000000 0.000000 5.401644 5.401644 0.000000 1000.000000
A-13 1000.000000 0.000000 5.401644 5.401644 0.000000 1000.000000
A-14 1000.000000 0.000000 5.401644 5.401644 0.000000 1000.000000
A-15 1055.558963 0.000000 0.000000 0.000000 5.701754 1061.260717
A-16 1175.575860 0.000000 0.000000 0.000000 6.350040 1181.925900
A-17 913.059847 9.380333 0.000000 9.380333 0.000000 903.679514
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 971.375073 0.998844 5.247022 6.245866 0.000000 970.376229
M-2 971.375076 0.998844 5.247023 6.245867 0.000000 970.376232
M-3 971.375076 0.998844 5.247023 6.245867 0.000000 970.376232
B-1 971.375070 0.998846 5.247026 6.245872 0.000000 970.376225
B-2 971.375066 0.998841 5.247022 6.245863 0.000000 970.376225
B-3 747.641791 0.768784 4.038499 4.807283 0.000000 746.873007
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:52:39 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S45 (POOL # 4139)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4139
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 106,763.29
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 48,889.68
SUBSERVICER ADVANCES THIS MONTH 41,357.97
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 18 4,126,404.30
(B) TWO MONTHLY PAYMENTS: 2 379,655.46
(C) THREE OR MORE MONTHLY PAYMENTS: 2 619,784.12
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 960,451.51
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 462,187,642.45
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,631
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,454,444.40
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.98796460 % 5.00274000 % 1.00929520 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.95616720 % 5.00174926 % 1.01463330 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3783 %
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 7.24424399
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 321.03
POOL TRADING FACTOR: 87.30539704
................................................................................
Run: 07/30/96 13:52:41 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-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 8,165,242.36 6.500000 % 151,554.08
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 82,847,962.71 5.650000 % 1,537,731.01
A-9 760944S58 43,941,000.00 35,209,903.38 6.100000 % 653,526.75
A-10 760944S66 0.00 0.00 2.400000 % 0.00
A-11 760944S74 16,684,850.00 16,614,005.06 6.141000 % 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 6.272957 % 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 58,869,885.52 6.500000 % 1,394,028.93
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 37,700,683.83 6.500000 % 558,315.56
A-24 760944U48 0.00 0.00 0.234314 % 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 15,698,070.61 6.500000 % 16,335.66
M-2 760944U89 5,867,800.00 5,708,336.29 6.500000 % 5,940.19
M-3 760944U97 5,867,800.00 5,708,336.29 6.500000 % 5,940.19
B-1 2,640,500.00 2,568,741.61 6.500000 % 2,673.07
B-2 880,200.00 856,279.61 6.500000 % 891.06
B-3 2,347,160.34 2,123,922.42 6.500000 % 2,210.18
- -------------------------------------------------------------------------------
586,778,060.34 526,510,540.06 4,329,146.68
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 44,046.44 195,600.52 0.00 0.00 8,013,688.28
A-2 27,996.84 27,996.84 0.00 0.00 5,190,000.00
A-3 16,177.75 16,177.75 0.00 0.00 2,999,000.00
A-4 172,416.45 172,416.45 0.00 0.00 31,962,221.74
A-5 266,563.40 266,563.40 0.00 0.00 49,415,000.00
A-6 12,752.32 12,752.32 0.00 0.00 2,364,000.00
A-7 63,340.46 63,340.46 0.00 0.00 11,741,930.42
A-8 388,471.04 1,926,202.05 0.00 0.00 81,310,231.70
A-9 178,247.34 831,774.09 0.00 0.00 34,556,376.63
A-10 70,130.10 70,130.10 0.00 0.00 0.00
A-11 84,672.39 84,672.39 0.00 0.00 16,614,005.06
A-12 23,439.68 23,439.68 0.00 0.00 3,227,863.84
A-13 29,768.39 29,768.39 0.00 0.00 5,718,138.88
A-14 54,214.62 54,214.62 0.00 0.00 10,050,199.79
A-15 8,340.71 8,340.71 0.00 0.00 1,116,688.87
A-16 12,511.07 12,511.07 0.00 0.00 2,748,772.60
A-17 317,566.68 1,711,595.61 0.00 0.00 57,475,856.59
A-18 251,162.45 251,162.45 0.00 0.00 46,560,000.00
A-19 194,435.12 194,435.12 0.00 0.00 36,044,000.00
A-20 21,604.50 21,604.50 0.00 0.00 4,005,000.00
A-21 13,556.08 13,556.08 0.00 0.00 2,513,000.00
A-22 209,212.24 209,212.24 0.00 0.00 38,783,354.23
A-23 203,371.91 761,687.47 0.00 0.00 37,142,368.27
A-24 102,384.30 102,384.30 0.00 0.00 0.00
R-I 0.80 0.80 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 84,681.40 101,017.06 0.00 0.00 15,681,734.95
M-2 30,792.94 36,733.13 0.00 0.00 5,702,396.10
M-3 30,792.94 36,733.13 0.00 0.00 5,702,396.10
B-1 13,856.78 16,529.85 0.00 0.00 2,566,068.54
B-2 4,619.10 5,510.16 0.00 0.00 855,388.55
B-3 11,457.27 13,667.45 0.00 0.00 2,121,712.24
- -------------------------------------------------------------------------------
2,942,583.51 7,271,730.19 0.00 0.00 522,181,393.38
===============================================================================
Run: 07/30/96 13:52:41
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-1 801.299545 14.872824 4.322516 19.195340 0.000000 786.426720
A-2 1000.000000 0.000000 5.394382 5.394382 0.000000 1000.000000
A-3 1000.000000 0.000000 5.394381 5.394381 0.000000 1000.000000
A-4 976.571901 0.000000 5.268002 5.268002 0.000000 976.571901
A-5 1000.000000 0.000000 5.394382 5.394382 0.000000 1000.000000
A-6 1000.000000 0.000000 5.394382 5.394382 0.000000 1000.000000
A-7 995.753937 0.000000 5.371477 5.371477 0.000000 995.753937
A-8 801.299546 14.872824 3.757264 18.630088 0.000000 786.426723
A-9 801.299547 14.872824 4.056515 18.929339 0.000000 786.426723
A-11 995.753936 0.000000 5.074807 5.074807 0.000000 995.753936
A-12 995.753936 0.000000 7.230836 7.230836 0.000000 995.753936
A-13 995.753935 0.000000 5.183853 5.183853 0.000000 995.753935
A-14 995.753936 0.000000 5.371477 5.371477 0.000000 995.753936
A-15 995.753937 0.000000 7.437430 7.437430 0.000000 995.753937
A-16 995.753937 0.000000 4.532185 4.532185 0.000000 995.753937
A-17 754.558319 17.867813 4.070376 21.938189 0.000000 736.690506
A-18 1000.000000 0.000000 5.394383 5.394383 0.000000 1000.000000
A-19 1000.000000 0.000000 5.394382 5.394382 0.000000 1000.000000
A-20 1000.000000 0.000000 5.394382 5.394382 0.000000 1000.000000
A-21 1000.000000 0.000000 5.394381 5.394381 0.000000 1000.000000
A-22 997.770883 0.000000 5.382358 5.382358 0.000000 997.770883
A-23 830.960631 12.305831 4.482520 16.788351 0.000000 818.654800
R-I 0.000000 0.000000 1.600000 1.600000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 972.823929 1.012336 5.247785 6.260121 0.000000 971.811593
M-2 972.823936 1.012337 5.247783 6.260120 0.000000 971.811599
M-3 972.823936 1.012337 5.247783 6.260120 0.000000 971.811599
B-1 972.823939 1.012335 5.247786 6.260121 0.000000 971.811604
B-2 972.823915 1.012338 5.247785 6.260123 0.000000 971.811577
B-3 904.890213 0.941644 4.881324 5.822968 0.000000 903.948573
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:52:43 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S47 (POOL # 4140)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4140
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 121,935.97
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 56,125.26
SUBSERVICER ADVANCES THIS MONTH 45,214.47
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 21 5,412,673.29
(B) TWO MONTHLY PAYMENTS: 3 764,960.34
(C) THREE OR MORE MONTHLY PAYMENTS: 1 231,769.33
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 400,417.84
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 522,181,393.38
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,838
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,781,251.48
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.79619510 % 5.14989600 % 1.05390930 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.75127170 % 5.18718734 % 1.06154100 %
CLASS A-24 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2344 %
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 7.13862238
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 321.34
POOL TRADING FACTOR: 88.99129478
................................................................................
Run: 07/30/96 13:52:45 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 4,787,136.49 6.500000 % 252,538.95
A-2 760944K56 85,878,000.00 56,204,829.04 6.500000 % 1,448,922.92
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 6.200000 % 0.00
A-10 760944L55 7,049,337.00 6,418,799.63 7.149810 % 0.00
A-11 760944L63 0.00 0.00 0.159886 % 0.00
R 760944L71 100.00 0.00 6.500000 % 0.00
M-1 760944L89 3,099,138.00 2,763,694.77 6.500000 % 12,214.77
M-2 760944L97 3,305,815.00 2,948,001.53 6.500000 % 13,029.35
B 826,454.53 737,001.10 6.500000 % 3,257.34
- -------------------------------------------------------------------------------
206,613,407.53 164,230,205.90 1,729,963.33
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 25,844.09 278,383.04 0.00 0.00 4,534,597.54
A-2 303,430.37 1,752,353.29 0.00 0.00 54,755,906.12
A-3 69,966.54 69,966.54 0.00 0.00 12,960,000.00
A-4 14,900.28 14,900.28 0.00 0.00 2,760,000.00
A-5 121,361.83 121,361.83 0.00 0.00 23,954,120.07
A-6 59,686.15 59,686.15 0.00 0.00 9,581,648.02
A-7 28,483.29 28,483.29 0.00 0.00 5,276,000.00
A-8 118,400.97 118,400.97 0.00 0.00 21,931,576.52
A-9 71,615.93 71,615.93 0.00 0.00 13,907,398.73
A-10 38,117.15 38,117.15 0.00 0.00 6,418,799.63
A-11 21,809.00 21,809.00 0.00 0.00 0.00
R 1.02 1.02 0.00 0.00 0.00
M-1 14,920.23 27,135.00 0.00 0.00 2,751,480.00
M-2 15,915.24 28,944.59 0.00 0.00 2,934,972.18
B 3,978.83 7,236.17 0.00 0.00 733,743.76
- -------------------------------------------------------------------------------
908,430.92 2,638,394.25 0.00 0.00 162,500,242.57
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 480.684455 25.357862 2.595049 27.952911 0.000000 455.326593
A-2 654.472962 16.871875 3.533272 20.405147 0.000000 637.601087
A-3 1000.000000 0.000000 5.398653 5.398653 0.000000 1000.000000
A-4 1000.000000 0.000000 5.398652 5.398652 0.000000 1000.000000
A-5 905.295543 0.000000 4.586615 4.586615 0.000000 905.295543
A-6 905.295542 0.000000 5.639281 5.639281 0.000000 905.295542
A-7 1000.000000 0.000000 5.398652 5.398652 0.000000 1000.000000
A-8 946.060587 0.000000 5.107453 5.107453 0.000000 946.060587
A-9 910.553663 0.000000 4.688882 4.688882 0.000000 910.553663
A-10 910.553663 0.000000 5.407196 5.407196 0.000000 910.553663
R 0.000000 0.000000 10.210000 10.210000 0.000000 0.000000
M-1 891.762409 3.941344 4.814316 8.755660 0.000000 887.821065
M-2 891.762404 3.941343 4.814317 8.755660 0.000000 887.821061
B 891.762430 3.941342 4.814312 8.755654 0.000000 887.821088
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:52:46 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 36,987.16
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 17,384.80
SUBSERVICER ADVANCES THIS MONTH 18,373.20
MASTER SERVICER ADVANCES THIS MONTH 3,212.86
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,875,551.22
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 162,500,242.57
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 607
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 218,711.34
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,004,111.29
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.07337920 % 3.47786000 % 0.44876100 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.04911610 % 3.49934996 % 0.45153390 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1593 %
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 7.05592285
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 144.09
POOL TRADING FACTOR: 78.64941802
................................................................................
Run: 07/30/96 13:52:47 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-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 13,304,498.72 6.000000 % 899,510.90
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 35,125,775.24 6.000000 % 44,601.94
A-5 760944Q43 10,500,000.00 5,248,776.25 6.000000 % 304,854.55
A-6 760944Q50 25,817,000.00 19,105,979.87 6.000000 % 49,686.45
A-7 760944Q68 11,470,000.00 11,470,000.00 6.000000 % 0.00
A-8 760944Q76 13,328,000.00 15,475,726.17 6.000000 % 0.00
A-9 760944Q84 0.00 0.00 0.236489 % 0.00
R 760944Q92 100.00 0.00 6.000000 % 0.00
M-1 760944R26 1,938,400.00 1,725,067.19 6.000000 % 7,850.09
M-2 760944R34 775,500.00 690,151.46 6.000000 % 3,140.60
M-3 760944R42 387,600.00 344,942.26 6.000000 % 1,569.69
B-1 542,700.00 482,972.53 6.000000 % 2,197.81
B-2 310,100.00 275,971.59 6.000000 % 1,255.84
B-3 310,260.75 276,114.60 6.000000 % 1,256.49
- -------------------------------------------------------------------------------
155,046,660.75 127,982,975.88 1,315,924.36
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 66,442.94 965,953.84 0.00 0.00 12,404,987.82
A-2 113,898.63 113,898.63 0.00 0.00 22,807,000.00
A-3 8,240.13 8,240.13 0.00 0.00 1,650,000.00
A-4 175,418.85 220,020.79 0.00 0.00 35,081,173.30
A-5 26,212.50 331,067.05 0.00 0.00 4,943,921.70
A-6 95,415.66 145,102.11 0.00 0.00 19,056,293.42
A-7 57,281.42 57,281.42 0.00 0.00 11,470,000.00
A-8 0.00 0.00 77,286.09 0.00 15,553,012.26
A-9 25,192.00 25,192.00 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 8,615.03 16,465.12 0.00 0.00 1,717,217.10
M-2 3,446.63 6,587.23 0.00 0.00 687,010.86
M-3 1,722.65 3,292.34 0.00 0.00 343,372.57
B-1 2,411.97 4,609.78 0.00 0.00 480,774.72
B-2 1,378.21 2,634.05 0.00 0.00 274,715.75
B-3 1,378.90 2,635.39 0.00 0.00 274,858.11
- -------------------------------------------------------------------------------
587,055.52 1,902,979.88 77,286.09 0.00 126,744,337.61
===============================================================================
Run: 07/30/96 13:52:47
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-1 479.061599 32.389129 2.392443 34.781572 0.000000 446.672469
A-2 1000.000000 0.000000 4.994021 4.994021 0.000000 1000.000000
A-3 1000.000000 0.000000 4.994018 4.994018 0.000000 1000.000000
A-4 938.238561 1.191355 4.685583 5.876938 0.000000 937.047206
A-5 499.883452 29.033767 2.496429 31.530196 0.000000 470.849686
A-6 740.054223 1.924563 3.695846 5.620409 0.000000 738.129660
A-7 1000.000000 0.000000 4.994021 4.994021 0.000000 1000.000000
A-8 1161.143920 0.000000 0.000000 0.000000 5.798776 1166.942697
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 889.943866 4.049778 4.444403 8.494181 0.000000 885.894088
M-2 889.943856 4.049774 4.444397 8.494171 0.000000 885.894081
M-3 889.943911 4.049768 4.444401 8.494169 0.000000 885.894143
B-1 889.943855 4.049770 4.444389 8.494159 0.000000 885.894085
B-2 889.943857 4.049790 4.444405 8.494195 0.000000 885.894066
B-3 889.943701 4.049787 4.444391 8.494178 0.000000 885.893913
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:52:49 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S49 (POOL # 4142)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4142
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 28,575.41
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,632.89
SUBSERVICER ADVANCES THIS MONTH 7,708.36
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 230,834.53
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 586,640.26
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 126,744,337.61
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 519
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 656,239.09
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.03459030 % 2.15666300 % 0.80874720 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.01923640 % 2.16782902 % 0.81293460 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2364 %
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 6.62973235
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 144.47
POOL TRADING FACTOR: 81.74593184
................................................................................
Run: 07/30/96 13:52:50 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 2,406,307.32 4.750000 % 1,946,574.74
A-2 760944X86 0.00 0.00 6.750000 % 0.00
A-3 760944X94 59,364,000.00 59,364,000.00 5.750000 % 0.00
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 6.700000 % 0.00
A-14 760944Z43 22,295,600.00 21,279,253.46 6.872727 % 0.00
A-15 760944Z50 15,911,200.00 15,185,886.80 6.800000 % 0.00
A-16 760944Z68 5,303,800.00 5,062,025.89 6.600002 % 0.00
A-17 760944Z76 29,322,000.00 29,322,000.00 6.000000 % 0.00
A-18 760944Z84 0.00 0.00 3.000000 % 0.00
A-19 760944Z92 49,683,000.00 48,304,813.65 6.750000 % 49,616.64
A-20 7609442A5 5,593,279.30 4,946,256.19 0.000000 % 25,231.83
A-21 7609442B3 0.00 0.00 0.156366 % 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 14,252,851.39 6.750000 % 14,639.92
M-2 7609442F4 5,330,500.00 5,182,634.07 6.750000 % 5,323.38
M-3 7609442G2 5,330,500.00 5,182,634.07 6.750000 % 5,323.38
B-1 2,665,200.00 2,591,268.42 6.750000 % 2,661.64
B-2 799,500.00 777,322.20 6.750000 % 798.43
B-3 1,865,759.44 1,659,135.93 6.750000 % 1,704.19
- -------------------------------------------------------------------------------
533,047,438.74 477,178,798.54 2,051,874.15
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 9,511.00 1,956,085.74 0.00 0.00 459,732.58
A-2 4,004.63 4,004.63 0.00 0.00 0.00
A-3 284,035.19 284,035.19 0.00 0.00 59,364,000.00
A-4 63,396.24 63,396.24 0.00 0.00 11,287,000.00
A-5 86,779.30 86,779.30 0.00 0.00 20,857,631.08
A-6 30,372.76 30,372.76 0.00 0.00 0.00
A-7 204,807.17 204,807.17 0.00 0.00 37,443,000.00
A-8 115,137.72 115,137.72 0.00 0.00 20,499,000.00
A-9 13,311.69 13,311.69 0.00 0.00 2,370,000.00
A-10 269,711.34 269,711.34 0.00 0.00 48,019,128.22
A-11 116,452.04 116,452.04 0.00 0.00 20,733,000.00
A-12 270,855.94 270,855.94 0.00 0.00 48,222,911.15
A-13 291,193.80 291,193.80 0.00 0.00 52,230,738.70
A-14 121,693.29 121,693.29 0.00 0.00 21,279,253.46
A-15 85,927.11 85,927.11 0.00 0.00 15,185,886.80
A-16 27,800.31 27,800.31 0.00 0.00 5,062,025.89
A-17 146,394.92 146,394.92 0.00 0.00 29,322,000.00
A-18 73,197.46 73,197.46 0.00 0.00 0.00
A-19 271,315.96 320,932.60 0.00 0.00 48,255,197.01
A-20 0.00 25,231.83 0.00 0.00 4,921,024.36
A-21 62,087.53 62,087.53 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 80,054.67 94,694.59 0.00 0.00 14,238,211.47
M-2 29,109.55 34,432.93 0.00 0.00 5,177,310.69
M-3 29,109.55 34,432.93 0.00 0.00 5,177,310.69
B-1 14,554.50 17,216.14 0.00 0.00 2,588,606.78
B-2 4,366.03 5,164.46 0.00 0.00 776,523.77
B-3 9,318.93 11,023.12 0.00 0.00 1,657,431.74
- -------------------------------------------------------------------------------
2,714,498.63 4,766,372.78 0.00 0.00 475,126,924.39
===============================================================================
Run: 07/30/96 13:52:50
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 52.802320 42.714271 0.208703 42.922974 0.000000 10.088049
A-3 1000.000000 0.000000 4.784637 4.784637 0.000000 1000.000000
A-4 1000.000000 0.000000 5.616748 5.616748 0.000000 1000.000000
A-5 839.172443 0.000000 3.491422 3.491422 0.000000 839.172443
A-7 1000.000000 0.000000 5.469839 5.469839 0.000000 1000.000000
A-8 1000.000000 0.000000 5.616748 5.616748 0.000000 1000.000000
A-9 1000.000000 0.000000 5.616747 5.616747 0.000000 1000.000000
A-10 992.376792 0.000000 5.573930 5.573930 0.000000 992.376792
A-11 1000.000000 0.000000 5.616748 5.616748 0.000000 1000.000000
A-12 983.117799 0.000000 5.521925 5.521925 0.000000 983.117799
A-13 954.414928 0.000000 5.320999 5.320999 0.000000 954.414928
A-14 954.414928 0.000000 5.458175 5.458175 0.000000 954.414928
A-15 954.414928 0.000000 5.400417 5.400417 0.000000 954.414928
A-16 954.414927 0.000000 5.241583 5.241583 0.000000 954.414927
A-17 1000.000000 0.000000 4.992665 4.992665 0.000000 1000.000000
A-19 972.260404 0.998664 5.460942 6.459606 0.000000 971.261740
A-20 884.321330 4.511098 0.000000 4.511098 0.000000 879.810232
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 972.260404 0.998664 5.460941 6.459605 0.000000 971.261740
M-2 972.260401 0.998664 5.460942 6.459606 0.000000 971.261737
M-3 972.260401 0.998664 5.460942 6.459606 0.000000 971.261737
B-1 972.260401 0.998664 5.460941 6.459605 0.000000 971.261737
B-2 972.260413 0.998662 5.460951 6.459613 0.000000 971.261751
B-3 889.255010 0.913392 4.994722 5.908114 0.000000 888.341607
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:52:53 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S1 (POOL # 4143)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4143
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 104,789.87
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 51,250.07
SUBSERVICER ADVANCES THIS MONTH 29,607.42
MASTER SERVICER ADVANCES THIS MONTH 2,962.59
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 15 3,719,750.27
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 318,340.41
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 271,833.66
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 475,126,924.39
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,648
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 431,393.15
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,561,415.60
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.72219330 % 5.21313500 % 1.06467180 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.70161130 % 5.17605540 % 1.06816230 %
CLASS A-21 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1569 %
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 7.22617187
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 322.83
POOL TRADING FACTOR: 89.13407886
................................................................................
Run: 07/30/96 13:52:54 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 17,381,997.45 10.500000 % 147,004.40
A-2 760944V96 67,648,000.00 39,675,975.95 6.625000 % 1,372,041.09
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 0.125203 % 0.00
R 760944X37 267,710.00 22,708.27 7.000000 % 161.78
M-1 760944X45 7,801,800.00 7,607,734.80 7.000000 % 7,495.02
M-2 760944X52 2,600,600.00 2,535,911.59 7.000000 % 2,498.34
M-3 760944X60 2,600,600.00 2,535,911.59 7.000000 % 2,498.34
B-1 1,300,350.00 1,268,004.55 7.000000 % 1,249.22
B-2 390,100.00 380,396.49 7.000000 % 374.76
B-3 910,233.77 808,224.78 7.000000 % 796.24
- -------------------------------------------------------------------------------
260,061,393.77 228,379,865.47 1,534,119.19
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 151,701.39 298,705.79 0.00 0.00 17,234,993.05
A-2 218,481.20 1,590,522.29 0.00 0.00 38,303,934.86
A-3 112,247.30 112,247.30 0.00 0.00 20,384,000.00
A-4 290,023.57 290,023.57 0.00 0.00 52,668,000.00
A-5 272,600.56 272,600.56 0.00 0.00 49,504,000.00
A-6 58,642.99 58,642.99 0.00 0.00 10,079,000.00
A-7 112,194.93 112,194.93 0.00 0.00 19,283,000.00
A-8 6,109.25 6,109.25 0.00 0.00 1,050,000.00
A-9 18,589.58 18,589.58 0.00 0.00 3,195,000.00
A-10 23,767.01 23,767.01 0.00 0.00 0.00
R 132.12 293.90 0.00 0.00 22,546.49
M-1 44,264.34 51,759.36 0.00 0.00 7,600,239.78
M-2 14,754.78 17,253.12 0.00 0.00 2,533,413.25
M-3 14,754.78 17,253.12 0.00 0.00 2,533,413.25
B-1 7,377.67 8,626.89 0.00 0.00 1,266,755.33
B-2 2,213.27 2,588.03 0.00 0.00 380,021.73
B-3 4,702.52 5,498.76 0.00 0.00 807,428.54
- -------------------------------------------------------------------------------
1,352,557.26 2,886,676.45 0.00 0.00 226,845,746.28
===============================================================================
Run: 07/30/96 13:52:54
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-1 852.936722 7.213524 7.444006 14.657530 0.000000 845.723198
A-2 586.506267 20.282064 3.229677 23.511741 0.000000 566.224203
A-3 1000.000000 0.000000 5.506638 5.506638 0.000000 1000.000000
A-4 1000.000000 0.000000 5.506637 5.506637 0.000000 1000.000000
A-5 1000.000000 0.000000 5.506637 5.506637 0.000000 1000.000000
A-6 1000.000000 0.000000 5.818334 5.818334 0.000000 1000.000000
A-7 1000.000000 0.000000 5.818334 5.818334 0.000000 1000.000000
A-8 1000.000000 0.000000 5.818333 5.818333 0.000000 1000.000000
A-9 1000.000000 0.000000 5.818335 5.818335 0.000000 1000.000000
R 84.824138 0.604311 0.493519 1.097830 0.000000 84.219827
M-1 975.125586 0.960678 5.673606 6.634284 0.000000 974.164908
M-2 975.125583 0.960678 5.673606 6.634284 0.000000 974.164904
M-3 975.125583 0.960678 5.673606 6.634284 0.000000 974.164904
B-1 975.125582 0.960680 5.673603 6.634283 0.000000 974.164902
B-2 975.125583 0.960677 5.673597 6.634274 0.000000 974.164906
B-3 887.930998 0.874764 5.166277 6.041041 0.000000 887.056234
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:52:56 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S2 (POOL # 4144)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4144
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 46,729.32
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 24,096.40
SUBSERVICER ADVANCES THIS MONTH 25,632.53
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,854,219.97
(B) TWO MONTHLY PAYMENTS: 3 653,934.78
(C) THREE OR MORE MONTHLY PAYMENTS: 1 234,779.18
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 226,845,746.28
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 866
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,309,123.02
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.37236500 % 5.55196000 % 1.07567530 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.33411710 % 5.58399992 % 1.08188300 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1254 %
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 7.49653674
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 321.86
POOL TRADING FACTOR: 87.22776687
................................................................................
Run: 07/30/96 13:52:57 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 205,549,492.00 165,856,614.31 6.737799 % 1,301,752.72
A-2 7609442W7 76,450,085.00 89,426,907.33 6.737799 % 0.00
A-3 7609442R8 0.00 0.00 0.186000 % 0.00
R 7609442S6 100.00 0.00 6.737799 % 0.00
M-1 7609442T4 8,228,000.00 8,027,139.46 6.737799 % 8,045.40
M-2 7609442U1 2,992,100.00 2,919,057.39 6.737799 % 2,925.70
M-3 7609442V9 1,496,000.00 1,459,479.91 6.737799 % 1,462.80
B-1 2,244,050.00 2,189,268.66 6.737799 % 2,194.25
B-2 1,047,225.00 1,021,660.33 6.737799 % 1,023.98
B-3 1,196,851.02 1,167,633.67 6.737799 % 1,170.29
- -------------------------------------------------------------------------------
299,203,903.02 272,067,761.06 1,318,575.14
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 931,126.49 2,232,879.21 0.00 0.00 164,554,861.59
A-2 0.00 0.00 501,435.45 0.00 89,928,342.78
A-3 42,113.25 42,113.25 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 45,009.86 53,055.26 0.00 0.00 8,019,094.06
M-2 16,367.77 19,293.47 0.00 0.00 2,916,131.69
M-3 8,183.61 9,646.41 0.00 0.00 1,458,017.11
B-1 12,275.69 14,469.94 0.00 0.00 2,187,074.41
B-2 5,728.66 6,752.64 0.00 0.00 1,020,636.35
B-3 6,547.17 7,717.46 0.00 0.00 1,166,463.38
- -------------------------------------------------------------------------------
1,067,352.50 2,385,927.64 501,435.45 0.00 271,250,621.37
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 806.893818 6.333038 4.529938 10.862976 0.000000 800.560780
A-2 1169.742419 0.000000 0.000000 0.000000 6.558991 1176.301410
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 975.588170 0.977807 5.470328 6.448135 0.000000 974.610362
M-2 975.588179 0.977808 5.470329 6.448137 0.000000 974.610371
M-3 975.588175 0.977807 5.470328 6.448135 0.000000 974.610368
B-1 975.588182 0.977808 5.470328 6.448136 0.000000 974.610374
B-2 975.588178 0.977803 5.470324 6.448127 0.000000 974.610375
B-3 975.588148 0.977808 5.470330 6.448138 0.000000 974.610340
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:52:58 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S3 (POOL # 4145)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4145
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 59,458.91
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 27,393.62
SUBSERVICER ADVANCES THIS MONTH 20,644.34
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,968,513.47
(B) TWO MONTHLY PAYMENTS: 1 322,220.62
(C) THREE OR MORE MONTHLY PAYMENTS: 1 505,633.32
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 253,750.01
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 271,250,621.37
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 988
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 544,453.11
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.83086060 % 4.55977500 % 1.60936480 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.81847790 % 4.56892699 % 1.61259510 %
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 7.31112674
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 323.79
POOL TRADING FACTOR: 90.65744752
................................................................................
Run: 07/30/96 13:55:59 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 27,834,546.67 6.100000 % 197,869.85
A-2 7609442N7 0.00 0.00 3.900000 % 0.00
R 7609442P2 100.00 0.00 10.000000 % 0.00
- -------------------------------------------------------------------------------
36,569,304.65 27,834,546.67 197,869.85
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 141,388.30 339,258.15 0.00 0.00 27,636,676.82
A-2 90,395.80 90,395.80 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
231,784.10 429,653.95 0.00 0.00 27,636,676.82
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 761.147171 5.410833 3.866321 9.277154 0.000000 755.736338
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 25-July-96
DISTRIBUTION DATE 30-July-96
Run: 07/30/96 13:55:59 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 27,636,676.82
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 0
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 581,921.49
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 58,570.00
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: 75.57342718
................................................................................
Run: 07/30/96 13:53:00 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 87,708,443.77 6.500000 % 985,451.87
A-2 7609443C0 22,306,000.00 14,462,561.87 6.500000 % 485,371.82
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 24,887,936.26 6.500000 % 24,535.87
A-9 7609443K2 0.00 0.00 0.530604 % 0.00
R 7609443L0 100.00 0.00 6.500000 % 0.00
M-1 7609443M8 6,635,000.00 6,475,743.44 6.500000 % 6,384.14
M-2 7609443N6 3,317,000.00 3,237,383.73 6.500000 % 3,191.59
M-3 7609443P1 1,990,200.00 1,942,430.24 6.500000 % 1,914.95
B-1 1,326,800.00 1,294,953.49 6.500000 % 1,276.64
B-2 398,000.00 388,447.03 6.500000 % 382.95
B-3 928,851.36 806,430.44 6.500000 % 795.02
- -------------------------------------------------------------------------------
265,366,951.36 240,536,330.27 1,509,304.85
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 473,980.61 1,459,432.48 0.00 0.00 86,722,991.90
A-2 78,156.38 563,528.20 0.00 0.00 13,977,190.05
A-3 173,151.10 173,151.10 0.00 0.00 32,041,000.00
A-4 243,095.68 243,095.68 0.00 0.00 44,984,000.00
A-5 56,742.50 56,742.50 0.00 0.00 10,500,000.00
A-6 58,185.38 58,185.38 0.00 0.00 10,767,000.00
A-7 5,620.21 5,620.21 0.00 0.00 1,040,000.00
A-8 134,495.59 159,031.46 0.00 0.00 24,863,400.39
A-9 106,110.25 106,110.25 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 34,995.22 41,379.36 0.00 0.00 6,469,359.30
M-2 17,494.98 20,686.57 0.00 0.00 3,234,192.14
M-3 10,496.99 12,411.94 0.00 0.00 1,940,515.29
B-1 6,997.99 8,274.63 0.00 0.00 1,293,676.85
B-2 2,099.19 2,482.14 0.00 0.00 388,064.08
B-3 4,357.99 5,153.01 0.00 0.00 805,635.42
- -------------------------------------------------------------------------------
1,405,980.06 2,915,284.91 0.00 0.00 239,027,025.42
===============================================================================
Run: 07/30/96 13:53:00
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-1 846.337014 9.509055 4.573646 14.082701 0.000000 836.827959
A-2 648.370926 21.759698 3.503828 25.263526 0.000000 626.611228
A-3 1000.000000 0.000000 5.404048 5.404048 0.000000 1000.000000
A-4 1000.000000 0.000000 5.404048 5.404048 0.000000 1000.000000
A-5 1000.000000 0.000000 5.404048 5.404048 0.000000 1000.000000
A-6 1000.000000 0.000000 5.404048 5.404048 0.000000 1000.000000
A-7 1000.000000 0.000000 5.404048 5.404048 0.000000 1000.000000
A-8 975.997500 0.962191 5.274337 6.236528 0.000000 975.035309
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 975.997504 0.962191 5.274336 6.236527 0.000000 975.035313
M-2 975.997507 0.962192 5.274338 6.236530 0.000000 975.035315
M-3 975.997508 0.962190 5.274339 6.236529 0.000000 975.035318
B-1 975.997505 0.962195 5.274337 6.236532 0.000000 975.035311
B-2 975.997563 0.962186 5.274347 6.236533 0.000000 975.035377
B-3 868.201819 0.855917 4.691795 5.547712 0.000000 867.345901
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:53:01 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 55,759.36
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 25,428.35
SUBSERVICER ADVANCES THIS MONTH 25,267.54
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,625,029.98
(B) TWO MONTHLY PAYMENTS: 1 252,571.05
(C) THREE OR MORE MONTHLY PAYMENTS: 1 283,898.11
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 541,937.79
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 239,027,025.42
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 847
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,272,171.14
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.11923000 % 4.84565400 % 1.03511640 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.08793080 % 4.87144360 % 1.04062560 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5313 %
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 7.43501863
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 323.13
POOL TRADING FACTOR: 90.07414985
................................................................................
Run: 07/30/96 13:53:02 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 74,283,523.60 7.935242 % 3,224,174.00
M-1 7609442K3 3,625,500.00 3,496,428.26 7.935242 % 2,729.17
M-2 7609442L1 2,416,900.00 2,330,855.73 7.935242 % 1,819.37
R 7609442J6 100.00 0.00 7.935242 % 0.00
B-1 886,200.00 854,650.31 7.935242 % 667.11
B-2 322,280.00 310,806.47 7.935242 % 242.60
B-3 805,639.55 776,957.93 7.935242 % 606.46
- -------------------------------------------------------------------------------
161,126,619.55 82,053,222.30 3,230,238.71
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 483,002.44 3,707,176.44 0.00 0.00 71,059,349.60
M-1 22,734.30 25,463.47 0.00 0.00 3,493,699.09
M-2 15,155.56 16,974.93 0.00 0.00 2,329,036.36
R 0.00 0.00 0.00 0.00 0.00
B-1 5,557.06 6,224.17 0.00 0.00 853,983.20
B-2 2,020.91 2,263.51 0.00 0.00 310,563.87
B-3 5,051.90 5,658.36 0.00 0.00 709,182.63
- -------------------------------------------------------------------------------
533,522.17 3,763,760.88 0.00 0.00 78,755,814.75
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 485.291197 21.063396 3.155435 24.218831 0.000000 464.227802
M-1 964.398913 0.752771 6.270666 7.023437 0.000000 963.646143
M-2 964.398912 0.752770 6.270661 7.023431 0.000000 963.646142
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 964.398905 0.752776 6.270661 7.023437 0.000000 963.646130
B-2 964.398877 0.752762 6.270665 7.023427 0.000000 963.646115
B-3 964.398942 0.752768 6.270658 7.023426 0.000000 963.646174
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:53:03 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S6 (POOL # 4147)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4147
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 21,129.30
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,390.06
SUBSERVICER ADVANCES THIS MONTH 15,014.77
MASTER SERVICER ADVANCES THIS MONTH 4,608.36
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,458,867.42
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 563,261.20
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 78,755,814.75
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 275
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 618,995.94
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,956,862.14
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.53090360 % 7.10183400 % 2.36726200 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.22743250 % 7.39340386 % 2.37916360 %
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 8.37827418
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 329.14
POOL TRADING FACTOR: 48.87821452
................................................................................
Run: 07/30/96 13:56:01 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 45,775,097.66 6.470000 % 146,562.28
A-2 7609443R7 61,308,403.22 61,308,403.22 6.470000 % 0.00
A-3 7609443S5 5,000,000.00 5,779,848.88 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
- -------------------------------------------------------------------------------
115,808,503.22 112,863,349.76 146,562.28
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 246,122.46 392,684.74 0.00 0.00 45,628,535.38
A-2 329,641.56 329,641.56 0.00 0.00 61,308,403.22
A-3 0.00 0.00 31,076.96 0.00 5,810,925.84
S-1 14,788.40 14,788.40 0.00 0.00 0.00
S-2 5,144.12 5,144.12 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
595,696.54 742,258.82 31,076.96 0.00 112,747,864.44
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 924.749448 2.960854 4.972171 7.933025 0.000000 921.788594
A-2 1000.000000 0.000000 5.376776 5.376776 0.000000 1000.000000
A-3 1155.969776 0.000000 0.000000 0.000000 6.215392 1162.185168
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 25-July-96
DISTRIBUTION DATE 30-July-96
Run: 07/30/96 13:56:02 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 2,821.58
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 112,747,864.44
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 2,941,994.13
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 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: 97.35715539
................................................................................
Run: 07/30/96 13:53:04 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 22,295,000.00 197,142.87 4.500000 % 197,142.87
A-2 7609445P9 57,515,000.00 57,515,000.00 5.500000 % 738,163.82
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 32,505,714.29 6.000000 % 452,979.83
A-9 7609445W4 0.00 0.00 3.000000 % 0.00
A-10 7609445X2 43,420,000.00 37,609,153.89 6.500000 % 231,939.87
A-11 7609445Y0 66,266,000.00 66,266,000.00 6.500000 % 0.00
A-12 7609445Z7 32,444,000.00 37,530,116.86 6.500000 % 0.00
A-13 7609446A1 4,623,000.00 5,347,729.32 6.500000 % 0.00
A-14 7609446B9 478,414.72 409,454.79 0.000000 % 1,478.81
A-15 7609446C7 0.00 0.00 0.503062 % 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 11,421,751.90 6.500000 % 11,308.41
M-2 7609446G8 4,252,700.00 4,153,160.12 6.500000 % 4,111.95
M-3 7609446H6 4,252,700.00 4,153,160.12 6.500000 % 4,111.95
B-1 2,126,300.00 2,076,531.20 6.500000 % 2,055.93
B-2 638,000.00 623,066.80 6.500000 % 616.88
B-3 1,488,500.71 1,453,660.48 6.500000 % 1,439.23
- -------------------------------------------------------------------------------
425,269,315.43 384,487,279.98 1,645,349.55
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 738.29 197,881.16 0.00 0.00 0.00
A-2 263,252.76 1,001,416.58 0.00 0.00 56,776,836.18
A-3 208,042.35 208,042.35 0.00 0.00 41,665,000.00
A-4 52,480.78 52,480.78 0.00 0.00 10,090,000.00
A-5 39,726.03 39,726.03 0.00 0.00 7,344,000.00
A-6 243,812.20 243,812.20 0.00 0.00 45,072,637.34
A-7 103,069.14 103,069.14 0.00 0.00 19,054,000.00
A-8 162,308.06 615,287.89 0.00 0.00 32,052,734.46
A-9 81,154.03 81,154.03 0.00 0.00 0.00
A-10 203,439.85 435,379.72 0.00 0.00 37,377,214.02
A-11 358,453.83 358,453.83 0.00 0.00 66,266,000.00
A-12 0.00 0.00 203,012.31 0.00 37,733,129.17
A-13 0.00 0.00 28,927.57 0.00 5,376,656.89
A-14 0.00 1,478.81 0.00 0.00 407,975.98
A-15 160,965.43 160,965.43 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 61,783.88 73,092.29 0.00 0.00 11,410,443.49
M-2 22,465.76 26,577.71 0.00 0.00 4,149,048.17
M-3 22,465.76 26,577.71 0.00 0.00 4,149,048.17
B-1 11,232.62 13,288.55 0.00 0.00 2,074,475.27
B-2 3,370.37 3,987.25 0.00 0.00 622,449.92
B-3 7,863.31 9,302.54 0.00 0.00 1,452,221.25
- -------------------------------------------------------------------------------
2,006,624.45 3,651,974.00 231,939.88 0.00 383,073,870.31
===============================================================================
Run: 07/30/96 13:53:04
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 8.842470 8.842470 0.033115 8.875585 0.000000 0.000000
A-2 1000.000000 12.834284 4.577115 17.411399 0.000000 987.165716
A-3 1000.000000 0.000000 4.993216 4.993216 0.000000 1000.000000
A-4 1000.000000 0.000000 5.201267 5.201267 0.000000 1000.000000
A-5 1000.000000 0.000000 5.409318 5.409318 0.000000 1000.000000
A-6 991.980926 0.000000 5.365940 5.365940 0.000000 991.980926
A-7 1000.000000 0.000000 5.409318 5.409318 0.000000 1000.000000
A-8 647.730637 9.026380 3.234259 12.260639 0.000000 638.704258
A-10 866.171209 5.341775 4.685395 10.027170 0.000000 860.829434
A-11 1000.000000 0.000000 5.409317 5.409317 0.000000 1000.000000
A-12 1156.766023 0.000000 0.000000 0.000000 6.257314 1163.023338
A-13 1156.766022 0.000000 0.000000 0.000000 6.257316 1163.023338
A-14 855.857424 3.091063 0.000000 3.091063 0.000000 852.766361
R-I 0.000000 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-1 976.593724 0.966903 5.282705 6.249608 0.000000 975.626821
M-2 976.593722 0.966903 5.282705 6.249608 0.000000 975.626818
M-3 976.593722 0.966903 5.282705 6.249608 0.000000 975.626818
B-1 976.593707 0.966905 5.282707 6.249612 0.000000 975.626802
B-2 976.593730 0.966897 5.282712 6.249609 0.000000 975.626834
B-3 976.593743 0.966906 5.282705 6.249611 0.000000 975.626844
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:53:06 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 75,825.95
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 40,598.42
SUBSERVICER ADVANCES THIS MONTH 65,420.46
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 16 5,587,586.01
(B) TWO MONTHLY PAYMENTS: 6 1,661,596.47
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 2,367,191.40
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 383,073,870.31
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,337
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,032,698.80
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.78216370 % 5.13647800 % 1.08135860 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.76540040 % 5.14484055 % 1.08427390 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5034 %
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 7.35842157
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 324.44
POOL TRADING FACTOR: 90.07794741
................................................................................
Run: 07/30/96 13:53:08 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 36,510,175.69 6.000000 % 486,825.36
A-3 7609445B0 15,096,000.00 11,237,438.70 6.000000 % 102,068.22
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 6.530000 % 0.00
A-8 7609445G9 3,452,000.00 3,156,682.26 5.091537 % 0.00
A-9 7609445H7 0.00 0.00 0.323157 % 0.00
R 7609445J3 100.00 0.00 6.000000 % 0.00
M-1 7609445K0 775,800.00 698,672.78 6.000000 % 3,071.59
M-2 7609445L8 2,868,200.00 2,583,053.94 6.000000 % 11,355.94
B 620,201.82 558,543.59 6.000000 % 2,455.54
- -------------------------------------------------------------------------------
155,035,301.82 130,021,462.02 605,776.65
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 85,417.30 85,417.30 0.00 0.00 17,088,000.00
A-2 182,502.38 669,327.74 0.00 0.00 36,023,350.33
A-3 56,172.26 158,240.48 0.00 0.00 11,135,370.48
A-4 31,106.73 31,106.73 0.00 0.00 6,223,000.00
A-5 46,244.83 46,244.83 0.00 0.00 9,251,423.55
A-6 186,468.80 186,468.80 0.00 0.00 37,303,669.38
A-7 29,435.96 29,435.96 0.00 0.00 5,410,802.13
A-8 13,390.08 13,390.08 0.00 0.00 3,156,682.26
A-9 35,005.18 35,005.18 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 3,492.43 6,564.02 0.00 0.00 695,601.19
M-2 12,911.84 24,267.78 0.00 0.00 2,571,698.00
B 2,791.99 5,247.53 0.00 0.00 556,088.05
- -------------------------------------------------------------------------------
684,939.78 1,290,716.43 0.00 0.00 129,415,685.37
===============================================================================
_______________________________________________________________________________
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 4.998672 4.998672 0.000000 1000.000000
A-2 664.860977 8.865232 3.323422 12.188654 0.000000 655.995745
A-3 744.398430 6.761276 3.721003 10.482279 0.000000 737.637154
A-4 1000.000000 0.000000 4.998671 4.998671 0.000000 1000.000000
A-5 972.298849 0.000000 4.860203 4.860203 0.000000 972.298849
A-6 967.268303 0.000000 4.835057 4.835057 0.000000 967.268303
A-7 914.450250 0.000000 4.974812 4.974812 0.000000 914.450250
A-8 914.450249 0.000000 3.878934 3.878934 0.000000 914.450249
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 900.583630 3.959255 4.501714 8.460969 0.000000 896.624375
M-2 900.583620 3.959257 4.501722 8.460979 0.000000 896.624364
B 900.583604 3.959260 4.501728 8.460988 0.000000 896.624344
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:53:09 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 27,165.77
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,725.98
SUBSERVICER ADVANCES THIS MONTH 7,350.22
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 773,355.17
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 129,415,685.37
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 34,160.14
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.04643350 % 2.52398800 % 0.42957800 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.04565390 % 2.52465471 % 0.42969140 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3231 %
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 6.69892685
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 147.18
POOL TRADING FACTOR: 83.47497883
................................................................................
Run: 07/30/96 13:53:10 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 12,397,212.36 6.500000 % 234,825.19
A-2 7609443X4 70,702,000.00 46,314,357.02 6.500000 % 775,175.61
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 28,806,265.95 6.500000 % 28,805.65
A-9 7609444E5 0.00 0.00 0.446455 % 0.00
R 7609444F2 100.00 0.00 6.500000 % 0.00
M-1 7609444G0 8,605,600.00 8,403,227.20 6.500000 % 8,403.05
M-2 7609444H8 3,129,000.00 3,055,417.17 6.500000 % 3,055.35
M-3 7609444J4 3,129,000.00 3,055,417.17 6.500000 % 3,055.35
B-1 1,251,600.00 1,222,166.86 6.500000 % 1,222.14
B-2 625,800.00 611,083.43 6.500000 % 611.07
B-3 1,251,647.88 1,176,593.53 6.500000 % 1,176.57
- -------------------------------------------------------------------------------
312,906,747.88 279,968,740.69 1,056,329.98
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 67,062.96 301,888.15 0.00 0.00 12,162,387.17
A-2 250,538.40 1,025,714.01 0.00 0.00 45,539,181.41
A-3 60,656.94 60,656.94 0.00 0.00 11,213,000.00
A-4 442,249.83 442,249.83 0.00 0.00 81,754,000.00
A-5 342,757.95 342,757.95 0.00 0.00 63,362,000.00
A-6 95,196.72 95,196.72 0.00 0.00 17,598,000.00
A-7 5,409.52 5,409.52 0.00 0.00 1,000,000.00
A-8 155,828.05 184,633.70 0.00 0.00 28,777,460.30
A-9 104,023.65 104,023.65 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 45,457.42 53,860.47 0.00 0.00 8,394,824.15
M-2 16,528.34 19,583.69 0.00 0.00 3,052,361.82
M-3 16,528.34 19,583.69 0.00 0.00 3,052,361.82
B-1 6,611.33 7,833.47 0.00 0.00 1,220,944.72
B-2 3,305.67 3,916.74 0.00 0.00 610,472.36
B-3 6,364.79 7,541.36 0.00 0.00 1,175,416.96
- -------------------------------------------------------------------------------
1,618,519.91 2,674,849.89 0.00 0.00 278,912,410.71
===============================================================================
Run: 07/30/96 13:53:10
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-1 626.596531 11.868850 3.389586 15.258436 0.000000 614.727681
A-2 655.064312 10.963984 3.543583 14.507567 0.000000 644.100328
A-3 1000.000000 0.000000 5.409519 5.409519 0.000000 1000.000000
A-4 1000.000000 0.000000 5.409519 5.409519 0.000000 1000.000000
A-5 1000.000000 0.000000 5.409519 5.409519 0.000000 1000.000000
A-6 1000.000000 0.000000 5.409519 5.409519 0.000000 1000.000000
A-7 1000.000000 0.000000 5.409520 5.409520 0.000000 1000.000000
A-8 976.483592 0.976463 5.282307 6.258770 0.000000 975.507129
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 976.483592 0.976463 5.282307 6.258770 0.000000 975.507129
M-2 976.483595 0.976462 5.282307 6.258769 0.000000 975.507133
M-3 976.483595 0.976462 5.282307 6.258769 0.000000 975.507133
B-1 976.483589 0.976462 5.282303 6.258765 0.000000 975.507127
B-2 976.483589 0.976462 5.282311 6.258773 0.000000 975.507127
B-3 940.035571 0.940009 5.085136 6.025145 0.000000 939.095555
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:53:12 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 58,908.05
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 30,283.70
SUBSERVICER ADVANCES THIS MONTH 28,948.81
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,049,309.55
(B) TWO MONTHLY PAYMENTS: 3 645,285.63
(C) THREE OR MORE MONTHLY PAYMENTS: 3 812,198.80
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 791,107.71
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 278,912,410.71
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 976
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 776,367.23
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.74076360 % 5.18417200 % 1.07506420 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.72334070 % 5.19860258 % 1.07805670 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4466 %
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 7.32452525
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 324.32
POOL TRADING FACTOR: 89.13595268
................................................................................
Run: 07/30/96 13:53:13 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 4,651,100.94 6.500000 % 1,461,510.32
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 6.091000 % 0.00
A-8 7609444S4 5,178,948.00 4,846,170.25 7.385699 % 0.00
A-9 7609444T2 16,947,000.00 16,947,000.00 6.500000 % 0.00
A-10 7609444U9 0.00 0.00 0.198198 % 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 785,000.00 709,492.30 6.500000 % 3,088.93
M-2 7609444Y1 2,903,500.00 2,624,217.72 6.500000 % 11,425.12
B 627,984.63 567,579.93 6.500000 % 2,471.10
- -------------------------------------------------------------------------------
156,939,684.63 128,438,701.39 1,478,495.47
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 25,033.79 1,486,544.11 0.00 0.00 3,189,590.62
A-2 145,427.44 145,427.44 0.00 0.00 29,271,000.00
A-3 150,682.22 150,682.22 0.00 0.00 28,657,000.00
A-4 25,458.45 25,458.45 0.00 0.00 4,730,000.00
A-5 15,678.37 15,678.37 0.00 0.00 0.00
A-6 134,209.15 134,209.15 0.00 0.00 24,935,106.59
A-7 52,958.64 52,958.64 0.00 0.00 10,500,033.66
A-8 29,637.93 29,637.93 0.00 0.00 4,846,170.25
A-9 91,214.47 91,214.47 0.00 0.00 16,947,000.00
A-10 21,079.10 21,079.10 0.00 0.00 0.00
R-I 1.88 1.88 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 3,818.72 6,907.65 0.00 0.00 706,403.37
M-2 14,124.42 25,549.54 0.00 0.00 2,612,792.60
B 3,054.94 5,526.04 0.00 0.00 565,108.83
- -------------------------------------------------------------------------------
712,379.52 2,190,874.99 0.00 0.00 126,960,205.92
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 149.880799 47.096878 0.806709 47.903587 0.000000 102.783921
A-2 1000.000000 0.000000 4.968311 4.968311 0.000000 1000.000000
A-3 1000.000000 0.000000 5.258130 5.258130 0.000000 1000.000000
A-4 1000.000000 0.000000 5.382336 5.382336 0.000000 1000.000000
A-6 974.560564 0.000000 5.245414 5.245414 0.000000 974.560564
A-7 935.744141 0.000000 4.719579 4.719579 0.000000 935.744141
A-8 935.744141 0.000000 5.722770 5.722770 0.000000 935.744142
A-9 1000.000000 0.000000 5.382337 5.382337 0.000000 1000.000000
R-I 0.000000 0.000000 18.810000 18.810000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 903.811847 3.934943 4.864611 8.799554 0.000000 899.876905
M-2 903.811855 3.934947 4.864619 8.799566 0.000000 899.876907
B 903.811818 3.934953 4.864625 8.799578 0.000000 899.876865
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:53:14 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 29,284.70
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,949.95
SUBSERVICER ADVANCES THIS MONTH 3,289.54
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 82,203.56
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 271,101.21
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 126,960,205.92
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 531
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 919,308.62
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.96252770 % 2.59556500 % 0.44190730 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.94053360 % 2.61435932 % 0.44510710 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1985 %
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 7.09883682
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 146.03
POOL TRADING FACTOR: 80.89745192
................................................................................
Run: 07/30/96 13:53:16 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 167,000,000.00 136,223,113.21 6.990100 % 2,476,415.97
A-2 760947LS8 99,787,000.00 81,396,980.81 6.990100 % 1,479,725.27
A-3 7609446Y9 100,000,000.00 116,290,693.90 6.990100 % 0.00
A-4 7609446Z6 0.00 0.00 0.133000 % 0.00
R 7609447A0 100.00 0.00 6.990100 % 0.00
M-1 7609447B8 10,702,300.00 10,458,442.85 6.990100 % 10,149.81
M-2 7609447C6 3,891,700.00 3,803,025.68 6.990100 % 3,690.80
M-3 7609447D4 3,891,700.00 3,803,025.68 6.990100 % 3,690.80
B-1 1,751,300.00 1,711,395.76 6.990100 % 1,660.89
B-2 778,400.00 760,663.77 6.990100 % 738.22
B-3 1,362,164.15 1,331,126.60 6.990100 % 1,291.84
- -------------------------------------------------------------------------------
389,164,664.15 355,778,468.26 3,977,363.60
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 790,446.06 3,266,862.03 0.00 0.00 133,746,697.24
A-2 472,312.82 1,952,038.09 0.00 0.00 79,917,255.54
A-3 0.00 0.00 674,786.52 0.00 116,965,480.42
A-4 39,279.80 39,279.80 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 60,685.99 70,835.80 0.00 0.00 10,448,293.04
M-2 22,067.37 25,758.17 0.00 0.00 3,799,334.88
M-3 22,067.37 25,758.17 0.00 0.00 3,799,334.88
B-1 9,930.51 11,591.40 0.00 0.00 1,709,734.87
B-2 4,413.82 5,152.04 0.00 0.00 759,925.55
B-3 7,723.99 9,015.83 0.00 0.00 1,329,834.76
- -------------------------------------------------------------------------------
1,428,927.73 5,406,291.33 674,786.52 0.00 352,475,891.18
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 815.707265 14.828838 4.733210 19.562048 0.000000 800.878427
A-2 815.707265 14.828838 4.733210 19.562048 0.000000 800.878426
A-3 1162.906939 0.000000 0.000000 0.000000 6.747865 1169.654804
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 977.214510 0.948377 5.670369 6.618746 0.000000 976.266133
M-2 977.214503 0.948377 5.670368 6.618745 0.000000 976.266125
M-3 977.214503 0.948377 5.670368 6.618745 0.000000 976.266125
B-1 977.214504 0.948375 5.670365 6.618740 0.000000 976.266128
B-2 977.214504 0.948381 5.670375 6.618756 0.000000 976.266123
B-3 977.214530 0.948373 5.670367 6.618740 0.000000 976.266157
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:53:17 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S11 (POOL # 4152)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4152
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 67,509.39
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 24,089.53
SUBSERVICER ADVANCES THIS MONTH 48,785.47
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 20 5,033,316.81
(B) TWO MONTHLY PAYMENTS: 4 1,099,772.95
(C) THREE OR MORE MONTHLY PAYMENTS: 1 122,250.83
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 788,788.94
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 352,475,891.18
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,374
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,957,297.71
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.85356840 % 5.07745600 % 1.06897590 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.80199940 % 5.12005594 % 1.07794470 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,794,285.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,330,185.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.43122363
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 324.62
POOL TRADING FACTOR: 90.57242953
................................................................................
Run: 07/30/96 13:53:18 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 25,546,938.88 6.500000 % 836,099.72
A-2 760947AB7 16,923,000.00 16,923,000.00 6.500000 % 0.00
A-3 760947AC5 28,000,000.00 19,750,040.87 6.500000 % 384,555.11
A-4 760947AD3 73,800,000.00 70,933,530.83 6.500000 % 82,193.58
A-5 760947AE1 13,209,000.00 15,197,653.28 6.500000 % 0.00
A-6 760947AF8 1,749,506.64 1,479,181.23 0.000000 % 46,267.07
A-7 760947AG6 0.00 0.00 0.045000 % 0.00
A-8 760947AH4 0.00 0.00 0.215192 % 0.00
R 760947AJ0 100.00 0.00 6.500000 % 0.00
M-1 760947AK7 909,200.00 825,304.51 6.500000 % 3,544.16
M-2 760947AL5 2,907,400.00 2,639,122.61 6.500000 % 11,333.36
B 726,864.56 659,793.82 6.500000 % 2,833.40
- -------------------------------------------------------------------------------
181,709,071.20 153,954,566.03 1,366,826.40
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 138,165.71 974,265.43 0.00 0.00 24,710,839.16
A-2 91,524.79 91,524.79 0.00 0.00 16,923,000.00
A-3 106,814.30 491,369.41 0.00 0.00 19,365,485.76
A-4 383,630.36 465,823.94 0.00 0.00 70,851,337.25
A-5 0.00 0.00 82,193.58 0.00 15,279,846.86
A-6 0.00 46,267.07 0.00 0.00 1,432,914.16
A-7 5,764.39 5,764.39 0.00 0.00 0.00
A-8 27,565.56 27,565.56 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 4,463.50 8,007.66 0.00 0.00 821,760.35
M-2 14,273.19 25,606.55 0.00 0.00 2,627,789.25
B 3,568.41 6,401.81 0.00 0.00 656,960.42
- -------------------------------------------------------------------------------
775,770.21 2,142,596.61 82,193.58 0.00 152,669,933.21
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 587.502044 19.227755 3.177392 22.405147 0.000000 568.274289
A-2 1000.000000 0.000000 5.408308 5.408308 0.000000 1000.000000
A-3 705.358603 13.734111 3.814796 17.548907 0.000000 691.624491
A-4 961.158954 1.113734 5.198243 6.311977 0.000000 960.045220
A-5 1150.552902 0.000000 0.000000 0.000000 6.222544 1156.775446
A-6 845.484776 26.445781 0.000000 26.445781 0.000000 819.038995
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 907.726034 3.898108 4.909261 8.807369 0.000000 903.827926
M-2 907.726013 3.898108 4.909263 8.807371 0.000000 903.827905
B 907.725946 3.898113 4.909250 8.807363 0.000000 903.827833
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:53:19 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 28,814.80
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,648.05
SUBSERVICER ADVANCES THIS MONTH 6,618.47
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 685,785.53
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 152,669,933.21
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 634
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 623,392.13
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.29515620 % 2.27212200 % 0.43272150 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.28471900 % 2.25948196 % 0.43439130 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2160 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 784,578.00
SPECIAL HAZARD AMOUNT AVAILABLE 896,783.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.00509987
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 147.43
POOL TRADING FACTOR: 84.01888370
................................................................................
Run: 07/30/96 13:53:20 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 205,217,561.00 153,538,858.79 7.000000 % 2,759,695.60
A-2 760947AS0 49,338,300.00 49,338,300.00 7.000000 % 0.00
A-3 760947AT8 12,500,000.00 9,962,310.31 7.000000 % 135,515.23
A-4 760947BA8 100,000,000.00 115,647,372.62 7.000000 % 0.00
A-5 760947AU5 2,381,928.79 2,184,939.57 0.000000 % 2,476.94
A-6 760947AV3 0.00 0.00 0.364042 % 0.00
R 760947AW1 100.00 0.00 7.000000 % 0.00
M-1 760947AX9 11,822,000.00 11,563,864.90 7.000000 % 10,890.06
M-2 760947AY7 3,940,650.00 3,854,605.30 7.000000 % 3,630.01
M-3 760947AZ4 3,940,700.00 3,854,654.22 7.000000 % 3,630.05
B-1 2,364,500.00 2,312,870.77 7.000000 % 2,178.10
B-2 788,200.00 770,989.55 7.000000 % 726.07
B-3 1,773,245.53 1,711,495.06 7.000000 % 1,611.77
- -------------------------------------------------------------------------------
394,067,185.32 354,740,261.09 2,920,353.83
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 895,464.16 3,655,159.76 0.00 0.00 150,779,163.19
A-2 287,749.17 287,749.17 0.00 0.00 49,338,300.00
A-3 58,101.85 193,617.08 0.00 0.00 9,826,795.08
A-4 0.00 0.00 674,474.71 0.00 116,321,847.33
A-5 0.00 2,476.94 0.00 0.00 2,182,462.63
A-6 107,595.47 107,595.47 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 67,442.39 78,332.45 0.00 0.00 11,552,974.84
M-2 22,480.70 26,110.71 0.00 0.00 3,850,975.29
M-3 22,480.98 26,111.03 0.00 0.00 3,851,024.17
B-1 13,489.05 15,667.15 0.00 0.00 2,310,692.67
B-2 4,496.54 5,222.61 0.00 0.00 770,263.48
B-3 9,981.72 11,593.49 0.00 0.00 1,709,883.29
- -------------------------------------------------------------------------------
1,489,282.03 4,409,635.86 674,474.71 0.00 352,494,381.97
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 748.176024 13.447658 4.363487 17.811145 0.000000 734.728366
A-2 1000.000000 0.000000 5.832166 5.832166 0.000000 1000.000000
A-3 796.984825 10.841218 4.648148 15.489366 0.000000 786.143606
A-4 1156.473726 0.000000 0.000000 0.000000 6.744747 1163.218473
A-5 917.298443 1.039888 0.000000 1.039888 0.000000 916.258555
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 978.164854 0.921169 5.704821 6.625990 0.000000 977.243685
M-2 978.164846 0.921170 5.704820 6.625990 0.000000 977.243676
M-3 978.164849 0.921169 5.704819 6.625988 0.000000 977.243680
B-1 978.164842 0.921167 5.704821 6.625988 0.000000 977.243675
B-2 978.164869 0.921175 5.704821 6.625996 0.000000 977.243695
B-3 965.176582 0.908938 5.629068 6.538006 0.000000 964.267644
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:53:22 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S13 (POOL # 4154)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4154
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 61,201.71
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 19,741.58
SUBSERVICER ADVANCES THIS MONTH 46,702.18
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 17 4,314,438.35
(B) TWO MONTHLY PAYMENTS: 1 206,293.23
(C) THREE OR MORE MONTHLY PAYMENTS: 2 502,562.65
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,420,169.17
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 352,494,381.97
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,317
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,911,621.64
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.17313390 % 5.46669500 % 1.36017100 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.13588480 % 5.46249112 % 1.36759250 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3641 %
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 7.60800652
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 325.43
POOL TRADING FACTOR: 89.45032601
................................................................................
Run: 07/30/96 13:53:23 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 150,068,000.00 126,250,214.32 6.500000 % 1,076,962.32
A-2 760947BC4 1,321,915.43 1,151,304.91 0.000000 % 5,454.78
A-3 760947BD2 0.00 0.00 0.308676 % 0.00
R 760947BE0 100.00 0.00 6.500000 % 0.00
M-1 760947BF7 1,168,000.00 1,063,503.57 6.500000 % 4,591.76
M-2 760947BG5 2,491,000.00 2,268,139.85 6.500000 % 9,792.87
B 622,704.85 566,993.84 6.500000 % 2,448.04
- -------------------------------------------------------------------------------
155,671,720.28 131,300,156.49 1,099,249.77
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 683,553.90 1,760,516.22 0.00 0.00 125,173,252.00
A-2 0.00 5,454.78 0.00 0.00 1,145,850.13
A-3 33,759.45 33,759.45 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 5,758.10 10,349.86 0.00 0.00 1,058,911.81
M-2 12,280.34 22,073.21 0.00 0.00 2,258,346.98
B 3,069.87 5,517.91 0.00 0.00 564,545.80
- -------------------------------------------------------------------------------
738,421.66 1,837,671.43 0.00 0.00 130,200,906.72
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 841.286712 7.176495 4.554961 11.731456 0.000000 834.110217
A-2 870.936887 4.126421 0.000000 4.126421 0.000000 866.810466
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 910.533878 3.931301 4.929880 8.861181 0.000000 906.602577
M-2 910.533862 3.931301 4.929884 8.861185 0.000000 906.602561
B 910.533843 3.931301 4.929896 8.861197 0.000000 906.602542
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:53:24 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S14 (POOL # 4155)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4155
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 25,198.85
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,154.28
SUBSERVICER ADVANCES THIS MONTH 8,093.64
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 847,760.33
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 130,200,906.72
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 546
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 532,163.07
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.00447820 % 2.55987200 % 0.43565030 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.99213290 % 2.54780007 % 0.43744570 %
CLASS A-3 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3090 %
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 7.04827281
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 147.40
POOL TRADING FACTOR: 83.63812418
................................................................................
Run: 07/30/96 13:53:25 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 17,320,397.91 7.750000 % 181,352.88
A-2 760947BS9 40,324,000.00 31,385,747.03 7.750000 % 0.00
A-3 760947BT7 6,500,000.00 6,500,000.00 7.750000 % 0.00
A-4 760947BU4 5,000,000.00 3,282,360.40 7.750000 % 0.00
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 24,929,331.96 7.750000 % 0.00
A-8 760947BY6 15,537,000.00 10,553,451.68 7.750000 % 110,499.71
A-9 760947BZ3 2,074,847.12 1,946,210.71 0.000000 % 2,073.65
A-10 760947CE9 0.00 0.00 0.339868 % 0.00
R 760947CA7 355,000.00 40,977.88 7.750000 % 43.62
M-1 760947CB5 4,463,000.00 4,375,118.82 7.750000 % 3,686.26
M-2 760947CC3 2,028,600.00 1,988,654.73 7.750000 % 1,675.54
M-3 760947CD1 1,623,000.00 1,591,041.41 7.750000 % 1,340.53
B-1 974,000.00 954,820.90 7.750000 % 804.48
B-2 324,600.00 318,208.29 7.750000 % 268.11
B-3 730,456.22 716,072.80 7.750000 % 603.34
- -------------------------------------------------------------------------------
162,292,503.34 134,884,432.83 302,348.12
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 111,837.80 293,190.68 0.00 0.00 17,139,045.03
A-2 202,657.76 202,657.76 0.00 0.00 31,385,747.03
A-3 41,970.50 41,970.50 0.00 0.00 6,500,000.00
A-4 21,194.20 21,194.20 0.00 0.00 3,282,360.40
A-5 99,250.54 99,250.54 0.00 0.00 15,371,000.00
A-6 87,886.47 87,886.47 0.00 0.00 13,611,038.31
A-7 0.00 0.00 160,968.69 0.00 25,090,300.65
A-8 68,143.63 178,643.34 0.00 0.00 10,442,951.97
A-9 0.00 2,073.65 0.00 0.00 1,944,137.06
A-10 38,194.53 38,194.53 0.00 0.00 0.00
R 264.60 308.22 0.00 0.00 40,934.26
M-1 28,250.14 31,936.40 0.00 0.00 4,371,432.56
M-2 12,840.75 14,516.29 0.00 0.00 1,986,979.19
M-3 10,273.36 11,613.89 0.00 0.00 1,589,700.88
B-1 6,165.28 6,969.76 0.00 0.00 954,016.42
B-2 2,054.68 2,322.79 0.00 0.00 317,940.18
B-3 4,623.64 5,226.98 0.00 0.00 715,469.46
- -------------------------------------------------------------------------------
735,607.88 1,037,956.00 160,968.69 0.00 134,743,053.40
===============================================================================
Run: 07/30/96 13:53:25
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-1 666.169150 6.975111 4.301454 11.276565 0.000000 659.194040
A-2 778.339129 0.000000 5.025736 5.025736 0.000000 778.339129
A-3 1000.000000 0.000000 6.457000 6.457000 0.000000 1000.000000
A-4 656.472080 0.000000 4.238840 4.238840 0.000000 656.472080
A-5 1000.000000 0.000000 6.457000 6.457000 0.000000 1000.000000
A-6 698.467610 0.000000 4.510005 4.510005 0.000000 698.467610
A-7 1159.503812 0.000000 0.000000 0.000000 7.486916 1166.990728
A-8 679.246423 7.112036 4.385894 11.497930 0.000000 672.134387
A-9 938.001982 0.999423 0.000000 0.999423 0.000000 937.002559
R 115.430648 0.122873 0.745352 0.868225 0.000000 115.307775
M-1 980.308945 0.825960 6.329854 7.155814 0.000000 979.482985
M-2 980.308947 0.825959 6.329858 7.155817 0.000000 979.482988
M-3 980.308940 0.825958 6.329858 7.155816 0.000000 979.482982
B-1 980.308932 0.825955 6.329856 7.155811 0.000000 979.482977
B-2 980.308965 0.825970 6.329883 7.155853 0.000000 979.482995
B-3 980.308991 0.825963 6.329852 7.155815 0.000000 979.483014
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:53:27 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 26,214.75
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,962.86
SUBSERVICER ADVANCES THIS MONTH 34,476.62
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 3,632,888.07
(B) TWO MONTHLY PAYMENTS: 2 626,759.68
(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 134,743,053.40
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 507
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 27,587.24
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.51989620 % 5.98384300 % 1.49626040 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.51835860 % 5.89871791 % 1.49656800 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3399 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,534,989.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,074,617.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.28052714
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 325.88
POOL TRADING FACTOR: 83.02481669
................................................................................
Run: 07/30/96 13:56:06 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-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 22,709,797.83 6.500000 % 102,229.29
A-II 760947BJ9 22,971,650.00 19,375,509.88 7.000000 % 88,619.63
A-II 760947BK6 31,478,830.00 24,335,865.37 7.500000 % 118,654.08
IO 760947BL4 0.00 0.00 0.334999 % 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 1,040,530.00 959,771.27 7.037104 % 3,862.33
M-2 760947BQ3 1,539,985.00 1,420,462.06 7.037104 % 5,716.26
B 332,976.87 307,133.51 7.037105 % 1,235.97
- -------------------------------------------------------------------------------
83,242,471.87 69,108,539.92 320,317.56
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-I 122,933.59 225,162.88 0.00 0.00 22,607,568.54
A-II 112,952.31 201,571.94 0.00 0.00 19,286,890.25
A-III 152,002.94 270,657.02 0.00 0.00 24,217,211.29
IO 19,280.51 19,280.51 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 5,624.78 9,487.11 0.00 0.00 955,908.94
M-2 8,324.68 14,040.94 0.00 0.00 1,414,745.80
B 1,799.97 3,035.94 0.00 0.00 305,897.54
- -------------------------------------------------------------------------------
422,918.78 743,236.34 0.00 0.00 68,788,222.36
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-I 877.561425 3.950387 4.750451 8.700838 0.000000 873.611038
A-II 843.453121 3.857783 4.917031 8.774814 0.000000 839.595338
A-II 773.086718 3.769329 4.828735 8.598064 0.000000 769.317389
R-I 0.000000 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-1 922.386928 3.711891 5.405690 9.117581 0.000000 918.675037
M-2 922.386945 3.711891 5.405689 9.117580 0.000000 918.675055
B 922.386921 3.711890 5.405687 9.117577 0.000000 918.675031
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:56:07 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 12,435.41
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,894.93
SUBSERVICER ADVANCES THIS MONTH 12,757.59
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 745,789.26
(B) TWO MONTHLY PAYMENTS: 2 517,060.02
(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 68,788,222.34
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 41,352.57
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.11138240 % 3.44419600 % 0.44442190 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.10899630 % 3.44630906 % 0.44469460 %
CLASS IO - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3350 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 791,711.00
SPECIAL HAZARD AMOUNT AVAILABLE 500,000.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.62711200
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 149.93
POOL TRADING FACTOR: 82.63596791
Run: 07/30/96 13:56:08 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 4,965.77
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,331.94
SUBSERVICER ADVANCES THIS MONTH 2,104.97
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 1 220,885.32
(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 23,464,292.39
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 108
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,923.96
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.34958470 % 3.23322000 % 0.41719490 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 3.23389859 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.04390821
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 147.85
POOL TRADING FACTOR: 87.49750370
Run: 07/30/96 13:56:09 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 3,400.27
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,128.05
SUBSERVICER ADVANCES THIS MONTH 2,917.45
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 1 296,174.70
(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 20,050,884.80
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 90
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 9,685.25
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.19156110 % 3.37317400 % 0.43526480 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 3.37480359 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.44770242
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 150.26
POOL TRADING FACTOR: 84.23035013
Run: 07/30/96 13:56:09 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 4,069.37
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,434.94
SUBSERVICER ADVANCES THIS MONTH 7,735.17
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 745,789.26
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 25,273,045.15
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 126
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 26,743.36
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.82670870 % 3.69633600 % 0.47695480 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 3.70024785 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.31091572
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 151.59
POOL TRADING FACTOR: 77.47583822
................................................................................
Run: 07/30/96 13:53:28 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 14,537,680.12 8.000000 % 570,943.43
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 39,235,397.24 8.000000 % 1,441,733.38
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 2,513,120.18 0.000000 % 5,180.44
A-12 760947CW9 0.00 0.00 0.337908 % 0.00
R 760947CS8 100.00 0.00 8.000000 % 0.00
M-1 760947CT6 5,660,500.00 5,573,915.50 8.000000 % 4,389.70
M-2 760947CU3 2,572,900.00 2,533,544.23 8.000000 % 1,995.28
M-3 760947CV1 2,058,400.00 2,026,914.16 8.000000 % 1,596.28
B-1 1,029,200.00 1,013,457.06 8.000000 % 798.14
B-2 617,500.00 608,054.56 8.000000 % 478.87
B-3 926,311.44 912,142.41 8.000000 % 718.35
- -------------------------------------------------------------------------------
205,832,763.60 161,357,225.46 2,027,833.87
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 96,888.53 667,831.96 0.00 0.00 13,966,736.69
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 6,872.92 6,872.92 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-7 261,490.11 1,703,223.49 0.00 0.00 37,793,663.86
A-8 13,995.76 13,995.76 0.00 0.00 2,100,000.00
A-9 90,412.62 90,412.62 0.00 0.00 13,566,000.00
A-10 338,144.26 338,144.26 0.00 0.00 50,737,000.00
A-11 0.00 5,180.44 0.00 0.00 2,507,939.74
A-12 45,422.77 45,422.77 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 37,148.19 41,537.89 0.00 0.00 5,569,525.80
M-2 16,885.18 18,880.46 0.00 0.00 2,531,548.95
M-3 13,508.67 15,104.95 0.00 0.00 2,025,317.88
B-1 6,754.33 7,552.47 0.00 0.00 1,012,658.92
B-2 4,052.47 4,531.34 0.00 0.00 607,575.69
B-3 6,079.11 6,797.46 0.00 0.00 835,500.67
- -------------------------------------------------------------------------------
1,104,113.25 3,131,947.12 0.00 0.00 159,253,468.20
===============================================================================
Run: 07/30/96 13:53:28
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-2 503.835867 19.787323 3.357889 23.145212 0.000000 484.048544
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 6.872920 6.872920 0.000000 1000.000000
A-6 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000
A-7 787.116521 28.923173 5.245855 34.169028 0.000000 758.193349
A-8 1000.000000 0.000000 6.664648 6.664648 0.000000 1000.000000
A-9 1000.000000 0.000000 6.664648 6.664648 0.000000 1000.000000
A-10 1000.000000 0.000000 6.664648 6.664648 0.000000 1000.000000
A-11 904.699039 1.864908 0.000000 1.864908 0.000000 902.834131
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 984.703736 0.775497 6.562705 7.338202 0.000000 983.928240
M-2 984.703731 0.775498 6.562704 7.338202 0.000000 983.928233
M-3 984.703731 0.775496 6.562704 7.338200 0.000000 983.928236
B-1 984.703712 0.775496 6.562699 7.338195 0.000000 983.928216
B-2 984.703741 0.775498 6.562704 7.338202 0.000000 983.928243
B-3 984.703816 0.775495 6.562706 7.338201 0.000000 901.965186
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:53:29 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S17 (POOL # 4160)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4160
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 30,216.73
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,201.32
SUBSERVICER ADVANCES THIS MONTH 42,494.36
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 14 3,897,488.89
(B) TWO MONTHLY PAYMENTS: 3 1,193,699.66
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 434,309.59
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 159,253,468.20
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 646
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,682,027.88
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.02486750 % 6.38007600 % 1.59505700 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.97289520 % 6.35866380 % 1.56670200 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3383 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,955,725.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,347,389.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.48866711
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 326.56
POOL TRADING FACTOR: 77.37032016
................................................................................
Run: 07/30/96 13:53:31 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 1,376,958.68 8.000000 % 295,042.49
A-2 760947CY5 21,457,000.00 12,273,089.06 8.000000 % 295,070.43
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 1,320,844.41 0.000000 % 1,929.29
A-8 760947DD0 0.00 0.00 0.380346 % 0.00
R 760947DE8 160,000.00 19,237.04 8.000000 % 117.67
M-1 760947DF5 4,067,400.00 4,009,838.46 8.000000 % 3,222.14
M-2 760947DG3 1,355,800.00 1,336,612.81 8.000000 % 1,074.05
M-3 760947DH1 1,694,700.00 1,670,716.74 8.000000 % 1,342.52
B-1 611,000.00 602,353.19 8.000000 % 484.03
B-2 474,500.00 467,784.92 8.000000 % 375.89
B-3 610,170.76 529,871.44 8.000000 % 0.00
- -------------------------------------------------------------------------------
135,580,848.50 106,433,306.75 598,658.51
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 9,175.33 304,217.82 0.00 0.00 1,081,916.19
A-2 81,781.48 376,851.91 0.00 0.00 11,978,018.63
A-3 57,006.07 57,006.07 0.00 0.00 8,555,000.00
A-4 324,984.58 324,984.58 0.00 0.00 48,771,000.00
A-5 103,283.93 103,283.93 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 1,929.29 0.00 0.00 1,318,915.12
A-8 33,718.44 33,718.44 0.00 0.00 0.00
R 128.19 245.86 0.00 0.00 19,119.37
M-1 26,719.48 29,941.62 0.00 0.00 4,006,616.32
M-2 8,906.49 9,980.54 0.00 0.00 1,335,538.76
M-3 11,132.79 12,475.31 0.00 0.00 1,669,374.22
B-1 4,013.77 4,497.80 0.00 0.00 601,869.16
B-2 3,117.08 3,492.97 0.00 0.00 467,409.03
B-3 872.69 872.69 0.00 0.00 529,445.66
- -------------------------------------------------------------------------------
731,506.99 1,330,165.50 0.00 0.00 105,834,222.46
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 65.694594 14.076455 0.437754 14.514209 0.000000 51.618139
A-2 571.985322 13.751709 3.811413 17.563122 0.000000 558.233613
A-3 1000.000000 0.000000 6.663480 6.663480 0.000000 1000.000000
A-4 1000.000000 0.000000 6.663480 6.663480 0.000000 1000.000000
A-5 1000.000000 0.000000 6.663479 6.663479 0.000000 1000.000000
A-6 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000
A-7 968.163865 1.414148 0.000000 1.414148 0.000000 966.749718
R 120.231500 0.735438 0.801188 1.536626 0.000000 119.496063
M-1 985.848075 0.792187 6.569179 7.361366 0.000000 985.055888
M-2 985.848068 0.792189 6.569177 7.361366 0.000000 985.055878
M-3 985.848079 0.792187 6.569180 7.361367 0.000000 985.055892
B-1 985.848101 0.792193 6.569182 7.361375 0.000000 985.055908
B-2 985.848093 0.792181 6.569189 7.361370 0.000000 985.055912
B-3 868.398610 0.000000 1.430239 1.430239 0.000000 867.700806
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:53:32 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 21,136.57
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,527.69
SUBSERVICER ADVANCES THIS MONTH 13,134.35
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,423,059.20
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 138,417.64
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 64,315.76
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 105,834,222.46
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 414
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 513,417.20
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.80194490 % 6.67586700 % 1.52218820 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.76173010 % 6.62501140 % 1.52965520 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3815 %
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 8.58153977
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 327.53
POOL TRADING FACTOR: 78.05986143
................................................................................
Run: 07/30/96 13:53:33 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 49,062,120.37 7.849467 % 1,428,301.91
R 760947DP3 100.00 0.00 7.849467 % 0.00
M-1 760947DL2 12,120,000.00 7,892,752.89 7.849467 % 229,774.70
M-2 760947DM0 3,327,400.00 3,268,680.54 7.849467 % 2,423.48
M-3 760947DN8 2,139,000.00 2,101,252.53 7.849467 % 1,557.92
B-1 951,000.00 934,217.48 7.849467 % 692.65
B-2 142,700.00 140,181.75 7.849467 % 103.93
B-3 95,100.00 93,421.74 7.849467 % 69.27
B-4 950,747.29 931,478.21 7.849467 % 690.62
- -------------------------------------------------------------------------------
95,065,047.29 64,424,105.51 1,663,614.48
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 320,907.82 1,749,209.73 0.00 0.00 47,633,818.46
R 0.00 0.00 0.00 0.00 0.00
M-1 51,625.29 281,399.99 0.00 0.00 7,662,978.19
M-2 21,379.94 23,803.42 0.00 0.00 3,266,257.06
M-3 13,743.97 15,301.89 0.00 0.00 2,099,694.61
B-1 6,110.57 6,803.22 0.00 0.00 933,524.83
B-2 916.91 1,020.84 0.00 0.00 140,077.82
B-3 611.05 680.32 0.00 0.00 93,352.47
B-4 6,092.66 6,783.28 0.00 0.00 930,787.59
- -------------------------------------------------------------------------------
421,388.21 2,085,002.69 0.00 0.00 62,760,491.03
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 651.218099 18.958334 4.259518 23.217852 0.000000 632.259765
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 651.217235 18.958309 4.259512 23.217821 0.000000 632.258927
M-2 982.352750 0.728340 6.425419 7.153759 0.000000 981.624409
M-3 982.352749 0.728340 6.425418 7.153758 0.000000 981.624409
B-1 982.352766 0.728339 6.425415 7.153754 0.000000 981.624427
B-2 982.352838 0.728311 6.425438 7.153749 0.000000 981.624527
B-3 982.352681 0.728391 6.425342 7.153733 0.000000 981.624290
B-4 979.732701 0.726397 6.408285 7.134682 0.000000 979.006304
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:53:34 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S19 (POOL # 4162)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4162
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 19,610.38
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 55,365.31
MASTER SERVICER ADVANCES THIS MONTH 1,544.01
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 18 3,522,813.34
(B) TWO MONTHLY PAYMENTS: 7 1,271,732.52
(C) THREE OR MORE MONTHLY PAYMENTS: 2 302,661.77
FORECLOSURES
NUMBER OF LOANS 13
AGGREGATE PRINCIPAL BALANCE 2,556,798.65
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 62,760,491.03
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 379
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 205,315.83
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,615,848.86
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 76.15491120 % 20.58652700 % 3.25856160 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 75.89777850 % 20.75976406 % 3.34245750 %
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 8.14256811
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 336.03
POOL TRADING FACTOR: 66.01847137
................................................................................
Run: 07/30/96 13:53:36 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 58,900,001.89 7.693097 % 1,982,149.20
M-1 760947DR9 2,949,000.00 2,840,016.44 7.693097 % 2,425.34
M-2 760947DS7 1,876,700.00 1,807,344.49 7.693097 % 1,543.45
R 760947DT5 100.00 0.00 7.693097 % 0.00
B-1 1,072,500.00 1,032,864.59 7.693097 % 882.05
B-2 375,400.00 361,526.67 7.693097 % 308.74
B-3 965,295.81 840,606.19 7.693097 % 717.88
- -------------------------------------------------------------------------------
107,242,895.81 65,782,360.27 1,988,026.66
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 377,551.96 2,359,701.16 0.00 0.00 56,917,852.69
M-1 18,204.65 20,629.99 0.00 0.00 2,837,591.10
M-2 11,585.17 13,128.62 0.00 0.00 1,805,801.04
R 0.00 0.00 0.00 0.00 0.00
B-1 6,620.72 7,502.77 0.00 0.00 1,031,982.54
B-2 2,317.41 2,626.15 0.00 0.00 361,217.93
B-3 5,388.32 6,106.20 0.00 0.00 839,888.31
- -------------------------------------------------------------------------------
421,668.23 2,409,694.89 0.00 0.00 63,794,333.61
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 588.977049 19.820719 3.775372 23.596091 0.000000 569.156330
M-1 963.043893 0.822428 6.173160 6.995588 0.000000 962.221465
M-2 963.043902 0.822428 6.173160 6.995588 0.000000 962.221474
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 963.043907 0.822424 6.173166 6.995590 0.000000 962.221483
B-2 963.043873 0.822429 6.173175 6.995604 0.000000 962.221444
B-3 870.827555 0.743668 5.582040 6.325708 0.000000 870.083866
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:53:36 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S20 (POOL # 4163)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4163
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 15,181.93
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 13,609.06
MASTER SERVICER ADVANCES THIS MONTH 469.60
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,602,300.72
(B) TWO MONTHLY PAYMENTS: 2 283,731.12
(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 63,794,333.61
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 275
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 66,874.17
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,931,849.28
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.53768400 % 7.06475200 % 3.39756350 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 89.22085940 % 7.27869056 % 3.50045000 %
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 8.19230610
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 332.31
POOL TRADING FACTOR: 59.48583645
................................................................................
Run: 07/30/96 13:53:38 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 31,296,844.89 7.850000 % 2,088,252.00
A-2 760947EC1 6,468,543.00 5,216,140.94 9.250000 % 348,042.01
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 15,732,186.06 0.000000 % 1,000.65
A-8 760947EH0 0.00 0.00 0.489240 % 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 3,075,348.42 8.500000 % 1,884.26
M-2 760947EN7 1,860,998.00 1,845,209.24 8.500000 % 1,130.55
M-3 760947EP2 1,550,831.00 1,537,673.72 8.500000 % 942.13
B-1 760947EQ0 558,299.00 553,562.40 8.500000 % 339.17
B-2 760947ER8 248,133.00 246,027.82 8.500000 % 150.74
B-3 124,066.00 123,013.43 8.500000 % 75.37
B-4 620,337.16 615,074.22 8.500000 % 376.85
- -------------------------------------------------------------------------------
124,066,559.16 68,973,081.14 2,442,193.73
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 202,651.16 2,290,903.16 0.00 0.00 29,208,592.89
A-2 39,798.79 387,840.80 0.00 0.00 4,868,098.93
A-3 59,421.90 59,421.90 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-7 126,626.29 127,626.94 0.00 0.00 15,731,185.41
A-8 20,875.73 20,875.73 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 21,562.16 23,446.42 0.00 0.00 3,073,464.16
M-2 12,937.29 14,067.84 0.00 0.00 1,844,078.69
M-3 10,781.08 11,723.21 0.00 0.00 1,536,731.59
B-1 3,881.19 4,220.36 0.00 0.00 553,223.23
B-2 1,724.97 1,875.71 0.00 0.00 245,877.08
B-3 862.49 937.86 0.00 0.00 122,938.06
B-4 4,312.47 4,689.32 0.00 0.00 614,697.37
- -------------------------------------------------------------------------------
505,435.52 2,947,629.25 0.00 0.00 66,530,887.41
===============================================================================
Run: 07/30/96 13:53:38
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-1 806.385758 53.805317 5.221453 59.026770 0.000000 752.580441
A-2 806.385756 53.805318 6.152667 59.957985 0.000000 752.580439
A-3 1000.000000 0.000000 6.805073 6.805073 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-7 343.901957 0.021874 2.768021 2.789895 0.000000 343.880084
R-I 0.000000 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-1 991.515977 0.607500 6.951806 7.559306 0.000000 990.908477
M-2 991.515972 0.607497 6.951802 7.559299 0.000000 990.908475
M-3 991.515981 0.607500 6.951808 7.559308 0.000000 990.908481
B-1 991.516016 0.607506 6.951813 7.559319 0.000000 990.908510
B-2 991.515921 0.607497 6.951796 7.559293 0.000000 990.908424
B-3 991.516048 0.607499 6.951864 7.559363 0.000000 990.908549
B-4 991.516001 0.607444 6.951816 7.559260 0.000000 990.908509
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:53:39 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 13,927.51
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 18,113.28
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,447,902.70
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 191,366.70
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 517,878.91
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 66,530,887.41
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 256
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,399,721.15
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.26183360 % 9.48082200 % 2.25734410 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.83299360 % 9.70116992 % 2.33981350 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4836 %
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 9.18445784
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 336.99
POOL TRADING FACTOR: 53.62515722
................................................................................
Run: 07/30/96 13:53:41 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S2 (POOL # 4165)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4165
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760947DZ1 301,391,044.00 186,258,731.29 7.896625 % 3,493,101.80
R 760947EA5 100.00 0.00 7.896625 % 0.00
B-1 4,660,688.00 4,583,946.15 7.896625 % 3,334.99
B-2 2,330,345.00 2,291,974.07 7.896625 % 1,667.50
B-3 2,330,343.10 2,267,850.21 7.896625 % 1,649.94
- -------------------------------------------------------------------------------
310,712,520.10 195,402,501.72 3,499,754.23
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 1,225,390.45 4,718,492.25 0.00 0.00 182,765,629.49
R 0.00 0.00 0.00 0.00 0.00
B-1 30,157.64 33,492.63 0.00 0.00 4,580,611.16
B-2 15,078.82 16,746.32 0.00 0.00 2,290,306.57
B-3 14,920.11 16,570.05 0.00 0.00 2,266,200.27
- -------------------------------------------------------------------------------
1,285,547.02 4,785,301.25 0.00 0.00 191,902,747.49
===============================================================================
Run: 07/30/96 13:53:41
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S2 (POOL # 4165)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4165
________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 617.996901 11.589932 4.065783 15.655715 0.000000 606.406969
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 983.534223 0.715557 6.470641 7.186198 0.000000 982.818665
B-2 983.534228 0.715559 6.470638 7.186197 0.000000 982.818669
B-3 973.182966 0.708029 6.402538 7.110567 0.000000 972.474942
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:53:41 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S2 (POOL # 4165)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4165
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 48,813.34
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,415.15
SUBSERVICER ADVANCES THIS MONTH 82,034.01
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 25 5,519,327.93
(B) TWO MONTHLY PAYMENTS: 4 1,043,135.33
(C) THREE OR MORE MONTHLY PAYMENTS: 4 972,610.44
FORECLOSURES
NUMBER OF LOANS 14
AGGREGATE PRINCIPAL BALANCE 3,649,058.58
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 191,902,747.49
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 783
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,357,591.63
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 95.32054590 % 4.67945410 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 95.23867270 % 4.76132730 %
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 8.36327340
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 336.95
POOL TRADING FACTOR: 61.76215475
................................................................................
Run: 07/30/96 13:53:45 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-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 26,758,599.23 7.650000 % 846,418.99
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 16,698,118.43 0.000000 % 475.58
A-8 760947FL0 0.00 0.00 8.500000 % 0.00
A-9 760947FM8 0.00 0.00 0.459294 % 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 4,687,395.22 8.500000 % 2,992.83
M-2 760947FT3 2,834,750.00 2,812,437.92 8.500000 % 1,795.70
M-3 760947FU0 2,362,291.00 2,343,697.58 8.500000 % 1,496.42
B-1 760947FV8 944,916.00 937,478.66 8.500000 % 598.57
B-2 760947FW6 566,950.00 562,487.59 8.500000 % 359.14
B-3 377,967.00 374,992.05 8.500000 % 239.43
B-4 944,921.62 937,484.17 8.500000 % 598.56
- -------------------------------------------------------------------------------
188,983,349.15 105,775,690.85 854,975.22
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 170,515.16 1,016,934.15 0.00 0.00 25,912,180.24
A-2 265,830.20 265,830.20 0.00 0.00 40,142,000.00
A-3 64,240.03 64,240.03 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-7 129,683.37 130,158.95 0.00 0.00 16,697,642.85
A-8 30,825.54 30,825.54 0.00 0.00 0.00
A-9 34,802.70 34,802.70 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 33,188.58 36,181.41 0.00 0.00 4,684,402.39
M-2 19,913.16 21,708.86 0.00 0.00 2,810,642.22
M-3 16,594.29 18,090.71 0.00 0.00 2,342,201.16
B-1 6,637.71 7,236.28 0.00 0.00 936,880.09
B-2 3,982.63 4,341.77 0.00 0.00 562,128.45
B-3 2,655.09 2,894.52 0.00 0.00 374,752.62
B-4 6,637.75 7,236.31 0.00 0.00 936,885.61
- -------------------------------------------------------------------------------
785,506.21 1,640,481.43 0.00 0.00 104,920,715.63
===============================================================================
Run: 07/30/96 13:53:45
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-1 768.841311 24.319729 4.899326 29.219055 0.000000 744.521582
A-2 1000.000000 0.000000 6.622246 6.622246 0.000000 1000.000000
A-3 1000.000000 0.000000 6.747194 6.747194 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-7 259.349634 0.007387 2.014199 2.021586 0.000000 259.342247
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 992.129086 0.633459 7.024660 7.658119 0.000000 991.495627
M-2 992.129084 0.633460 7.024662 7.658122 0.000000 991.495624
M-3 992.129073 0.633461 7.024660 7.658121 0.000000 991.495612
B-1 992.129099 0.633464 7.024656 7.658120 0.000000 991.495636
B-2 992.129094 0.633460 7.024658 7.658118 0.000000 991.495635
B-3 992.129075 0.633468 7.024661 7.658129 0.000000 991.495607
B-4 992.129030 0.633449 7.024657 7.658106 0.000000 991.495580
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:53:47 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S3 (POOL # 4167)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4167
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 22,117.20
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,907.47
SUBSERVICER ADVANCES THIS MONTH 32,324.10
MASTER SERVICER ADVANCES THIS MONTH 2,988.64
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 3,340,988.06
(B) TWO MONTHLY PAYMENTS: 3 601,083.17
(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 104,920,715.63
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 406
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 354,850.70
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 787,339.33
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.97253090 % 9.35469400 % 2.67277470 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.88180270 % 9.37588513 % 2.69293660 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4564 %
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 9.21259870
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 335.93
POOL TRADING FACTOR: 55.51849732
................................................................................
Run: 07/30/96 13:53:48 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 19,864,110.93 8.000000 % 1,477,384.45
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 1,051,485.04 962,289.06 0.000000 % 4,718.02
A-6 760947EZ0 0.00 0.00 0.388572 % 0.00
R 760947FA4 100.00 0.00 8.000000 % 0.00
M-1 760947FB2 1,575,400.00 1,507,849.34 8.000000 % 5,284.89
M-2 760947FC0 525,100.00 502,584.55 8.000000 % 1,761.52
M-3 760947FD8 525,100.00 502,584.55 8.000000 % 1,761.52
B-1 630,100.00 603,082.32 8.000000 % 2,113.76
B-2 315,000.00 301,493.29 8.000000 % 1,056.71
B-3 367,575.59 351,814.52 8.000000 % 1,233.08
- -------------------------------------------------------------------------------
105,020,175.63 70,266,123.56 1,495,313.95
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 132,207.86 1,609,592.31 0.00 0.00 18,386,726.48
A-2 121,464.96 121,464.96 0.00 0.00 18,250,000.00
A-3 44,086.79 44,086.79 0.00 0.00 6,624,000.00
A-4 138,412.24 138,412.24 0.00 0.00 20,796,315.00
A-5 0.00 4,718.02 0.00 0.00 957,571.04
A-6 22,715.16 22,715.16 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 10,035.66 15,320.55 0.00 0.00 1,502,564.45
M-2 3,345.01 5,106.53 0.00 0.00 500,823.03
M-3 3,345.01 5,106.53 0.00 0.00 500,823.03
B-1 4,013.88 6,127.64 0.00 0.00 600,968.56
B-2 2,006.63 3,063.34 0.00 0.00 300,436.58
B-3 2,341.54 3,574.62 0.00 0.00 350,581.44
- -------------------------------------------------------------------------------
483,974.74 1,979,288.69 0.00 0.00 68,770,809.61
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 365.417788 27.177786 2.432080 29.609866 0.000000 338.240002
A-2 1000.000000 0.000000 6.655614 6.655614 0.000000 1000.000000
A-3 1000.000000 0.000000 6.655614 6.655614 0.000000 1000.000000
A-4 1000.000000 0.000000 6.655614 6.655614 0.000000 1000.000000
A-5 915.171423 4.487006 0.000000 4.487006 0.000000 910.684416
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 957.121582 3.354634 6.370230 9.724864 0.000000 953.766948
M-2 957.121596 3.354637 6.370234 9.724871 0.000000 953.766959
M-3 957.121596 3.354637 6.370234 9.724871 0.000000 953.766959
B-1 957.121600 3.354642 6.370227 9.724869 0.000000 953.766958
B-2 957.121556 3.354635 6.370254 9.724889 0.000000 953.766921
B-3 957.121554 3.354575 6.370227 9.724802 0.000000 953.766925
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:53:50 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S4 (POOL # 4168)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4168
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 14,999.10
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 12,209.94
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 664,265.99
(B) TWO MONTHLY PAYMENTS: 1 48,437.58
(C) THREE OR MORE MONTHLY PAYMENTS: 1 150,717.71
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 311,005.51
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 68,770,809.61
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 327
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,248,306.83
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.56103890 % 1.81287200 % 3.62608860 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.46096780 % 1.82052034 % 3.69280480 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3787 %
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 8.59364195
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 155.81
POOL TRADING FACTOR: 65.48342659
................................................................................
Run: 07/30/96 13:53:51 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 60,691,095.21 7.837438 % 2,794,407.10
R 760947GA3 100.00 0.00 7.837438 % 0.00
M-1 760947GB1 16,170,335.00 10,241,622.89 7.837438 % 471,556.23
M-2 760947GC9 3,892,859.00 3,811,847.29 7.837438 % 3,869.55
M-3 760947GD7 1,796,704.00 1,759,313.98 7.837438 % 1,785.95
B-1 1,078,022.00 1,055,587.99 7.837438 % 1,071.57
B-2 299,451.00 293,219.33 7.837438 % 297.66
B-3 718,681.74 583,604.43 7.837438 % 592.44
- -------------------------------------------------------------------------------
119,780,254.74 78,436,291.12 3,273,580.50
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 394,046.29 3,188,453.39 0.00 0.00 57,896,688.11
R 0.00 0.00 0.00 0.00 0.00
M-1 66,495.31 538,051.54 0.00 0.00 9,770,066.66
M-2 24,749.00 28,618.55 0.00 0.00 3,807,977.74
M-3 11,422.62 13,208.57 0.00 0.00 1,757,528.03
B-1 6,853.56 7,925.13 0.00 0.00 1,054,516.42
B-2 1,903.77 2,201.43 0.00 0.00 292,921.67
B-3 3,789.15 4,381.59 0.00 0.00 583,011.99
- -------------------------------------------------------------------------------
509,259.70 3,782,840.20 0.00 0.00 75,162,710.62
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 633.359394 29.161840 4.112183 33.274023 0.000000 604.197555
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 633.358733 29.161810 4.112179 33.273989 0.000000 604.196924
M-2 979.189662 0.994012 6.357538 7.351550 0.000000 978.195650
M-3 979.189661 0.994015 6.357541 7.351556 0.000000 978.195646
B-1 979.189655 0.994015 6.357533 7.351548 0.000000 978.195640
B-2 979.189684 0.994019 6.357534 7.351553 0.000000 978.195665
B-3 812.048501 0.824343 5.272362 6.096705 0.000000 811.224159
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:53:52 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 23,938.27
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 25,495.41
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 15 2,195,708.31
(B) TWO MONTHLY PAYMENTS: 1 47,866.88
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,231,698.81
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 75,162,710.62
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 735
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,193,956.79
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 77.37629400 % 20.16003600 % 2.46367050 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 77.02847280 % 20.40316575 % 2.56836140 %
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 8.28614950
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 309.67
POOL TRADING FACTOR: 62.75050156
................................................................................
Run: 07/30/96 13:56:14 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 64,019,890.70 7.688884 % 1,150,773.53
II A 760947GF2 199,529,000.00 136,912,674.94 6.819313 % 5,679,050.06
III 760947GG0 151,831,000.00 118,246,834.80 7.059872 % 1,459,160.76
R 760947GL9 1,000.00 680.59 7.688884 % 12.23
I M 760947GH8 10,069,000.00 9,828,403.65 7.688884 % 17,367.55
II M 760947GJ4 21,982,000.00 21,429,674.23 6.819313 % 41,726.34
III 760947GK1 12,966,000.00 12,559,772.46 7.059872 % 33,285.84
I B 1,855,785.84 1,811,442.30 7.688884 % 3,200.96
II B 3,946,359.39 3,847,202.09 6.819313 % 7,491.00
III 2,509,923.08 2,431,286.65 7.059872 % 6,443.38
- -------------------------------------------------------------------------------
498,755,068.31 371,087,862.41 8,398,511.65
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
I A 410,058.77 1,560,832.30 0.00 0.00 62,869,117.17
II A 777,771.68 6,456,821.74 0.00 0.00 131,233,624.88
III A 695,431.25 2,154,592.01 0.00 0.00 116,787,674.04
R 4.36 16.59 0.00 0.00 668.36
I M 62,952.67 80,320.22 0.00 0.00 9,811,036.10
II M 121,737.40 163,463.74 0.00 0.00 21,387,947.89
III M 73,866.32 107,152.16 0.00 0.00 12,526,486.62
I B 11,602.61 14,803.57 0.00 0.00 1,808,241.34
II B 21,855.13 29,346.13 0.00 0.00 3,839,711.09
III B 14,298.84 20,742.22 0.00 0.00 2,424,843.27
- -------------------------------------------------------------------------------
2,189,579.03 10,588,090.68 0.00 0.00 362,689,350.76
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
I A 680.592045 12.233812 4.359313 16.593125 0.000000 668.358233
II A 686.179327 28.462279 3.898038 32.360317 0.000000 657.717048
III 778.805612 9.610427 4.580298 14.190725 0.000000 769.195184
R 680.590000 12.230000 4.360000 16.590000 0.000000 668.360000
I M 976.105239 1.724854 6.252127 7.976981 0.000000 974.380385
II M 974.873725 1.898205 5.538049 7.436254 0.000000 972.975521
III 968.669787 2.567163 5.696924 8.264087 0.000000 966.102624
I B 976.105249 1.724854 6.252128 7.976982 0.000000 974.380396
II B 974.873728 1.898205 5.538049 7.436254 0.000000 972.975523
III 968.669785 2.567163 5.696924 8.264087 0.000000 966.102622
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:56:15 rept2.frg
Page: 2 of 2
THE FIFTH THIRD BANK (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1995-R5 (POOL # 10023)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 10023
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 76,437.79
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,609.68
SUBSERVICER ADVANCES THIS MONTH 46,991.43
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 69 4,863,037.56
(B) TWO MONTHLY PAYMENTS: 7 514,493.03
(C) THREE OR MORE MONTHLY PAYMENTS: 2 319,289.18
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 166,219.07
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 362,689,350.74
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 3,967
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 7,595,903.58
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 86.01199700 % 11.80794500 % 2.18005810 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 85.71828310 % 12.05590143 % 2.22581550 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.46758700
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.00
POOL TRADING FACTOR: 72.71893035
Run: 07/30/96 13:56:16 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 GROUP I)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 10023
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 15,602.69
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,582.95
SUBSERVICER ADVANCES THIS MONTH 12,259.59
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 26 1,416,540.68
(B) TWO MONTHLY PAYMENTS: 2 113,855.16
(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 74,489,062.96
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,048
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,037,656.45
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 84.61567310 % 12.99015300 % 2.39417440 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 13.17110957 % 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 8.07629186
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 276.28
POOL TRADING FACTOR: 70.27880996
Run: 07/30/96 13:56:17 rept2.frg
Page: 2 of 2
THE FIFTH THIRD BANK (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1995-R5 (POOL # 10024 GROUP II)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 10024
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 33,185.51
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,468.70
SUBSERVICER ADVANCES THIS MONTH 19,977.20
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 23 2,120,116.49
(B) TWO MONTHLY PAYMENTS: 3 189,505.52
(C) THREE OR MORE MONTHLY PAYMENTS: 2 319,289.18
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 156,461,283.85
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,531
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 5,412,463.44
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 84.41522520 % 13.21273400 % 2.37204070 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 13.66980212 % 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 7.19529963
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 281.81
POOL TRADING FACTOR: 69.39728394
Run: 07/30/96 13:56:17 rept2.frg
Page: 2 of 2
THE FIFTH THIRD BANK (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1995-R5 (POOL # 10025 GROUP III)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 10025
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 27,649.59
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,558.03
SUBSERVICER ADVANCES THIS MONTH 14,754.64
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 20 1,326,380.39
(B) TWO MONTHLY PAYMENTS: 2 211,132.35
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 166,219.07
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 131,739,003.93
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 1,145,783.69
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.74865200 % 9.42657700 % 1.82477120 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 9.50856333 % 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 7.44679139
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 250.53
POOL TRADING FACTOR: 78.74091610
................................................................................
Run: 07/30/96 13:53:53 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 1,524,326.29 8.250000 % 323,336.46
A-2 760947HC8 10,286,000.00 1,524,474.50 7.750000 % 323,367.90
A-3 760947HD6 25,078,000.00 3,716,777.32 8.000000 % 788,393.94
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 569,607.66 529,515.85 0.000000 % 13,865.39
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 1,515,826.35 8.000000 % 4,929.52
M-2 760947HQ7 1,049,900.00 1,010,582.98 8.000000 % 3,286.45
M-3 760947HR5 892,400.00 858,981.09 8.000000 % 2,793.44
B-1 209,800.00 201,943.35 8.000000 % 656.73
B-2 367,400.00 353,641.47 8.000000 % 1,150.06
B-3 367,731.33 353,960.41 8.000000 % 1,151.09
- -------------------------------------------------------------------------------
104,981,638.99 65,891,029.61 1,462,930.98
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 10,470.48 333,806.94 0.00 0.00 1,200,989.83
A-2 9,836.86 333,204.76 0.00 0.00 1,201,106.60
A-3 24,756.62 813,150.56 0.00 0.00 2,928,383.38
A-4 11,449.87 11,449.87 0.00 0.00 1,719,000.00
A-5 148,535.25 148,535.25 0.00 0.00 22,300,000.00
A-6 105,223.57 105,223.57 0.00 0.00 17,800,000.00
A-7 34,069.86 34,069.86 0.00 0.00 5,280,000.00
A-8 46,458.90 46,458.90 0.00 0.00 7,200,000.00
A-9 15,935.90 15,935.90 0.00 0.00 0.00
A-10 0.00 13,865.39 0.00 0.00 515,650.46
R-I 6.66 6.66 0.00 0.00 1,000.00
R-II 6.69 6.69 0.00 0.00 1,000.00
M-1 10,096.58 15,026.10 0.00 0.00 1,510,896.83
M-2 6,731.26 10,017.71 0.00 0.00 1,007,296.53
M-3 5,721.48 8,514.92 0.00 0.00 856,187.65
B-1 1,345.10 2,001.83 0.00 0.00 201,286.62
B-2 2,355.53 3,505.59 0.00 0.00 352,491.41
B-3 2,357.65 3,508.74 0.00 0.00 352,809.32
- -------------------------------------------------------------------------------
435,358.26 1,898,289.24 0.00 0.00 64,428,098.63
===============================================================================
Run: 07/30/96 13:53:53
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-1 148.208682 31.437672 1.018034 32.455706 0.000000 116.771009
A-2 148.208682 31.437673 0.956335 32.394008 0.000000 116.771009
A-3 148.208682 31.437672 0.987185 32.424857 0.000000 116.771010
A-4 1000.000000 0.000000 6.660774 6.660774 0.000000 1000.000000
A-5 1000.000000 0.000000 6.660774 6.660774 0.000000 1000.000000
A-6 1000.000000 0.000000 5.911437 5.911437 0.000000 1000.000000
A-7 1000.000000 0.000000 6.452625 6.452625 0.000000 1000.000000
A-8 1000.000000 0.000000 6.452625 6.452625 0.000000 1000.000000
A-10 929.615044 24.342001 0.000000 24.342001 0.000000 905.273044
R-I 1000.000000 0.000000 6.660000 6.660000 0.000000 1000.000000
R-II 1000.000000 0.000000 6.690000 6.690000 0.000000 1000.000000
M-1 962.551657 3.130251 6.411341 9.541592 0.000000 959.421406
M-2 962.551653 3.130251 6.411334 9.541585 0.000000 959.421402
M-3 962.551647 3.130255 6.411340 9.541595 0.000000 959.421392
B-1 962.551716 3.130267 6.411344 9.541611 0.000000 959.421449
B-2 962.551633 3.130267 6.411350 9.541617 0.000000 959.421366
B-3 962.551681 3.130166 6.411338 9.541504 0.000000 959.421434
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:53:55 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S7 (POOL # 4170)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4170
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,588.53
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SPREAD 22,709.94
SUBSERVICER ADVANCES THIS MONTH 3,346.43
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 326,217.21
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 64,428,098.63
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 245
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,248,351.42
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.42895320 % 5.17948600 % 1.39156080 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.30182390 % 5.23743690 % 1.41848320 %
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 8.65860798
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 160.24
POOL TRADING FACTOR: 61.37082565
................................................................................
Run: 07/30/96 13:53:56 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-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 9,853,177.37 7.650000 % 1,417,957.41
A-2 760947GP0 20,646,342.00 20,646,342.00 8.000000 % 0.00
A-3 760947GQ8 10,027,461.00 5,812,628.95 8.000000 % 181,135.07
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 0.857701 % 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 2,788,276.54 8.000000 % 1,816.85
M-2 760947GY1 1,277,000.00 1,267,398.43 8.000000 % 825.84
M-3 760947GZ8 1,277,000.00 1,267,398.43 8.000000 % 825.84
B-1 613,000.00 608,390.93 8.000000 % 396.43
B-2 408,600.00 405,527.80 8.000000 % 264.24
B-3 510,571.55 506,732.64 8.000000 % 330.19
- -------------------------------------------------------------------------------
102,156,471.55 64,895,141.09 1,603,551.87
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 62,731.22 1,480,688.63 0.00 0.00 8,435,219.96
A-2 137,460.88 137,460.88 0.00 0.00 20,646,342.00
A-3 38,699.79 219,834.86 0.00 0.00 5,631,493.88
A-4 144,737.44 144,737.44 0.00 0.00 21,739,268.00
A-5 2,870.05 2,870.05 0.00 0.00 0.00
A-6 46,322.72 46,322.72 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 18,564.01 20,380.86 0.00 0.00 2,786,459.69
M-2 8,438.18 9,264.02 0.00 0.00 1,266,572.59
M-3 8,438.18 9,264.02 0.00 0.00 1,266,572.59
B-1 4,050.59 4,447.02 0.00 0.00 607,994.50
B-2 2,699.96 2,964.20 0.00 0.00 405,263.56
B-3 3,373.77 3,703.96 0.00 0.00 506,402.45
- -------------------------------------------------------------------------------
478,386.79 2,081,938.66 0.00 0.00 63,291,589.22
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 229.958520 33.093019 1.464053 34.557072 0.000000 196.865501
A-2 1000.000000 0.000000 6.657881 6.657881 0.000000 1000.000000
A-3 579.671060 18.063902 3.859381 21.923283 0.000000 561.607159
A-4 1000.000000 0.000000 6.657880 6.657880 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-1 992.481149 0.646704 6.607820 7.254524 0.000000 991.834445
M-2 992.481151 0.646703 6.607815 7.254518 0.000000 991.834448
M-3 992.481151 0.646703 6.607815 7.254518 0.000000 991.834448
B-1 992.481126 0.646705 6.607814 7.254519 0.000000 991.834421
B-2 992.481155 0.646696 6.607832 7.254528 0.000000 991.834459
B-3 992.481152 0.646707 6.607830 7.254537 0.000000 991.834445
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:53:57 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S8 (POOL # 4171)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4171
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 14,403.74
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 26,006.40
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,710,147.75
(B) TWO MONTHLY PAYMENTS: 1 152,861.83
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,275,201.03
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 63,291,589.22
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 255
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,561,265.99
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.45418000 % 8.20257600 % 2.34324380 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 89.19403750 % 8.40491594 % 2.40104650 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.8468 %
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 9.17317034
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 335.90
POOL TRADING FACTOR: 61.95553572
................................................................................
Run: 07/30/96 13:53:59 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 20,578,777.18 6.600000 % 347,413.35
A-2 760947HT1 23,921,333.00 22,181,851.11 7.000000 % 231,608.90
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 7,970,278.67 8.000000 % 184,314.49
A-9 760947JF9 63,512,857.35 35,432,939.14 0.000000 % 264,891.62
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 0.495779 % 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 5,459,988.21 8.000000 % 3,614.92
M-2 760947JH5 2,499,831.00 2,481,812.92 8.000000 % 1,643.15
M-3 760947JJ1 2,499,831.00 2,481,812.92 8.000000 % 1,643.15
B-1 760947JK8 799,945.00 794,179.21 8.000000 % 525.81
B-2 760947JL6 699,952.00 694,906.94 8.000000 % 460.08
B-3 999,934.64 992,727.39 8.000000 % 657.25
- -------------------------------------------------------------------------------
199,986,492.99 140,579,273.69 1,036,772.72
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 113,166.35 460,579.70 0.00 0.00 20,231,363.83
A-2 129,374.79 360,983.69 0.00 0.00 21,950,242.21
A-3 70,864.24 70,864.24 0.00 0.00 12,694,000.00
A-4 73,462.10 73,462.10 0.00 0.00 12,686,000.00
A-5 56,016.55 56,016.55 0.00 0.00 9,469,000.00
A-6 40,237.53 40,237.53 0.00 0.00 6,661,000.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 53,127.25 237,441.74 0.00 0.00 7,785,964.18
A-9 248,661.27 513,552.89 0.00 0.00 35,168,047.52
A-10 0.00 0.00 0.00 0.00 0.00
A-11 64,725.99 64,725.99 0.00 0.00 0.00
A-12 58,071.53 58,071.53 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 36,394.48 40,009.40 0.00 0.00 5,456,373.29
M-2 16,542.95 18,186.10 0.00 0.00 2,480,169.77
M-3 16,542.95 18,186.10 0.00 0.00 2,480,169.77
B-1 5,293.74 5,819.55 0.00 0.00 793,653.40
B-2 4,632.02 5,092.10 0.00 0.00 694,446.86
B-3 6,617.19 7,274.44 0.00 0.00 992,070.14
- -------------------------------------------------------------------------------
993,730.93 2,030,503.65 0.00 0.00 139,542,500.97
===============================================================================
Run: 07/30/96 13:53:59
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-1 887.475297 14.982463 4.880384 19.862847 0.000000 872.492834
A-2 927.283238 9.682107 5.408344 15.090451 0.000000 917.601131
A-3 1000.000000 0.000000 5.582499 5.582499 0.000000 1000.000000
A-4 1000.000000 0.000000 5.790801 5.790801 0.000000 1000.000000
A-5 1000.000000 0.000000 5.915783 5.915783 0.000000 1000.000000
A-6 1000.000000 0.000000 6.040764 6.040764 0.000000 1000.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 426.446157 9.861663 2.842549 12.704212 0.000000 416.584493
A-9 557.886082 4.170677 3.915133 8.085810 0.000000 553.715405
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-1 992.792278 0.657303 6.617626 7.274929 0.000000 992.134975
M-2 992.792281 0.657304 6.617627 7.274931 0.000000 992.134976
M-3 992.792281 0.657304 6.617627 7.274931 0.000000 992.134976
B-1 992.792267 0.657308 6.617630 7.274938 0.000000 992.134959
B-2 992.792277 0.657302 6.617625 7.274927 0.000000 992.134975
B-3 992.792279 0.657293 6.617623 7.274916 0.000000 992.134986
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:54:00 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S9 (POOL # 4172)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4172
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 28,118.02
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,167.89
SUBSERVICER ADVANCES THIS MONTH 28,592.81
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,697,427.79
(B) TWO MONTHLY PAYMENTS: 4 1,006,902.65
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 925,985.65
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 139,542,500.97
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 473
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 943,684.46
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.80612820 % 7.42581900 % 1.76805260 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.74401300 % 7.46490335 % 1.77999790 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4959 %
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 8.78664875
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 341.99
POOL TRADING FACTOR: 69.77596281
................................................................................
Run: 07/30/96 13:54:04 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-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 49,905,751.83 6.600000 % 804,343.05
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 35,726,631.54 7.200000 % 394,064.69
A-5 760947JR3 6,989,000.00 0.00 7.500000 % 0.00
A-6 760947KB6 72,376,561.40 63,444,807.56 7.500000 % 969,909.95
A-7 760947JS1 5,000,000.00 4,382,966.42 7.500000 % 67,004.42
A-8 760947JT9 8,040,000.00 0.00 7.500000 % 0.00
A-9 760947JU6 142,330.60 140,617.10 0.000000 % 174.44
A-10 760947JV4 0.00 0.00 0.619166 % 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 5,726,215.50 7.500000 % 4,071.48
M-2 760947JZ5 2,883,900.00 2,863,107.72 7.500000 % 2,035.74
M-3 760947KA8 2,883,900.00 2,863,107.72 7.500000 % 2,035.74
B-1 922,800.00 916,146.82 7.500000 % 651.40
B-2 807,500.00 801,678.12 7.500000 % 570.01
B-3 1,153,493.52 1,145,177.13 7.500000 % 814.26
- -------------------------------------------------------------------------------
230,710,285.52 189,372,207.46 2,245,675.18
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 274,435.36 1,078,778.41 0.00 0.00 49,101,408.78
A-2 42,438.84 42,438.84 0.00 0.00 8,936,000.00
A-3 78,236.81 78,236.81 0.00 0.00 12,520,000.00
A-4 214,323.65 608,388.34 0.00 0.00 35,332,566.85
A-5 0.00 0.00 0.00 0.00 0.00
A-6 452,356.77 1,422,266.72 0.00 0.00 62,474,897.61
A-7 31,250.25 98,254.67 0.00 0.00 4,315,962.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 174.44 0.00 0.00 140,442.66
A-10 97,694.15 97,694.15 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 35,782.82 39,854.30 0.00 0.00 5,722,144.02
M-2 17,891.40 19,927.14 0.00 0.00 2,861,071.98
M-3 17,891.40 19,927.14 0.00 0.00 2,861,071.98
B-1 5,724.95 6,376.35 0.00 0.00 915,495.42
B-2 5,009.65 5,579.66 0.00 0.00 801,108.11
B-3 7,156.15 7,970.41 0.00 0.00 1,144,362.87
- -------------------------------------------------------------------------------
1,280,192.20 3,525,867.38 0.00 0.00 187,126,532.28
===============================================================================
Run: 07/30/96 13:54:04
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-1 897.556407 14.466133 4.935728 19.401861 0.000000 883.090274
A-2 1000.000000 0.000000 4.749199 4.749199 0.000000 1000.000000
A-3 597.043395 0.000000 3.730892 3.730892 0.000000 597.043395
A-4 934.396013 10.306387 5.605431 15.911818 0.000000 924.089626
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 876.593283 13.400885 6.250045 19.650930 0.000000 863.192398
A-7 876.593284 13.400884 6.250050 19.650934 0.000000 863.192400
A-8 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-9 987.961127 1.225597 0.000000 1.225597 0.000000 986.735530
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 992.790232 0.705898 6.203894 6.909792 0.000000 992.084334
M-2 992.790222 0.705898 6.203891 6.909789 0.000000 992.084323
M-3 992.790222 0.705898 6.203891 6.909789 0.000000 992.084323
B-1 992.790225 0.705895 6.203890 6.909785 0.000000 992.084330
B-2 992.790241 0.705895 6.203901 6.909796 0.000000 992.084347
B-3 992.790259 0.705899 6.203893 6.909792 0.000000 992.084351
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:54:05 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 38,127.50
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 947.58
SUBSERVICER ADVANCES THIS MONTH 33,281.25
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,228,440.77
(B) TWO MONTHLY PAYMENTS: 2 541,853.74
(C) THREE OR MORE MONTHLY PAYMENTS: 2 604,929.71
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 1,000,656.26
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 187,126,532.28
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 631
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,111,010.51
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.43496660 % 6.05207100 % 1.51296200 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.34956230 % 6.11580188 % 1.53004240 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.6170 %
BANKRUPTCY AMOUNT AVAILABLE 128,249.00
FRAUD AMOUNT AVAILABLE 4,614,206.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,113,349.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.41502195
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 342.25
POOL TRADING FACTOR: 81.10888158
................................................................................
Run: 07/30/96 13:54:07 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-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 2,934,467.56 7.650000 % 170,122.80
A-2 760947KQ3 105,000,000.00 81,359,012.09 7.500000 % 480,766.90
A-3 760947KR1 47,939,000.00 37,145,425.53 7.250000 % 219,499.85
A-4 760947KS9 27,875,000.00 21,598,880.58 7.650000 % 127,632.16
A-5 760947KT7 30,655,000.00 30,655,000.00 7.650000 % 0.00
A-6 760947KU4 20,568,000.00 17,220,436.12 7.650000 % 68,076.59
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 32,649,915.46 7.500000 % 23,290.92
A-17 760947LF6 1,348,796.17 1,331,894.69 0.000000 % 1,378.42
A-18 760947LG4 0.00 0.00 0.485054 % 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 11,258,547.02 7.500000 % 8,031.32
M-2 760947LL3 5,670,200.00 5,629,323.17 7.500000 % 4,015.70
M-3 760947LM1 4,536,100.00 4,503,398.97 7.500000 % 3,212.51
B-1 2,041,300.00 2,026,584.13 7.500000 % 1,445.67
B-2 1,587,600.00 1,576,154.91 7.500000 % 1,124.36
B-3 2,041,838.57 2,027,118.77 7.500000 % 1,446.01
- -------------------------------------------------------------------------------
453,612,334.74 400,738,159.00 1,110,043.21
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 18,704.04 188,826.84 0.00 0.00 2,764,344.76
A-2 508,407.05 989,173.95 0.00 0.00 80,878,245.19
A-3 224,381.98 443,881.83 0.00 0.00 36,925,925.68
A-4 137,669.36 265,301.52 0.00 0.00 21,471,248.42
A-5 195,392.28 195,392.28 0.00 0.00 30,655,000.00
A-6 109,761.55 177,838.14 0.00 0.00 17,152,359.53
A-7 31,250.00 31,250.00 0.00 0.00 5,000,000.00
A-8 13,385.22 13,385.22 0.00 0.00 2,100,000.00
A-9 79,536.42 79,536.42 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-15 624,893.34 624,893.34 0.00 0.00 100,000,000.00
A-16 204,027.15 227,318.07 0.00 0.00 32,626,624.54
A-17 0.00 1,378.42 0.00 0.00 1,330,516.27
A-18 161,955.27 161,955.27 0.00 0.00 0.00
A-19 59,364.87 59,364.87 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 70,353.91 78,385.23 0.00 0.00 11,250,515.70
M-2 35,177.27 39,192.97 0.00 0.00 5,625,307.47
M-3 28,141.44 31,353.95 0.00 0.00 4,500,186.46
B-1 12,663.99 14,109.66 0.00 0.00 2,025,138.46
B-2 9,849.29 10,973.65 0.00 0.00 1,575,030.55
B-3 12,667.33 14,113.34 0.00 0.00 2,025,672.76
- -------------------------------------------------------------------------------
2,657,843.43 3,767,886.64 0.00 0.00 399,628,115.79
===============================================================================
Run: 07/30/96 13:54:07
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-1 259.687395 15.055115 1.655225 16.710340 0.000000 244.632280
A-2 774.847734 4.578732 4.841972 9.420704 0.000000 770.269002
A-3 774.847734 4.578732 4.680573 9.259305 0.000000 770.269002
A-4 774.847734 4.578732 4.938811 9.517543 0.000000 770.269002
A-5 1000.000000 0.000000 6.373912 6.373912 0.000000 1000.000000
A-6 837.244074 3.309830 5.336520 8.646350 0.000000 833.934244
A-7 1000.000000 0.000000 6.250000 6.250000 0.000000 1000.000000
A-8 1000.000000 0.000000 6.373914 6.373914 0.000000 1000.000000
A-9 1000.000000 0.000000 6.165614 6.165614 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 6.248933 6.248933 0.000000 1000.000000
A-16 992.790934 0.708211 6.203885 6.912096 0.000000 992.082724
A-17 987.469211 1.021963 0.000000 1.021963 0.000000 986.447248
A-19 1000.000000 0.000000 6.248934 6.248934 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-1 992.790933 0.708211 6.203884 6.912095 0.000000 992.082723
M-2 992.790937 0.708211 6.203885 6.912096 0.000000 992.082726
M-3 992.790937 0.708210 6.203884 6.912094 0.000000 992.082728
B-1 992.790932 0.708210 6.203885 6.912095 0.000000 992.082722
B-2 992.790949 0.708214 6.203886 6.912100 0.000000 992.082735
B-3 992.790909 0.708210 6.203884 6.912094 0.000000 992.082719
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:54:09 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S11 (POOL # 4175)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4175
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 84,405.10
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 17,901.24
SUBSERVICER ADVANCES THIS MONTH 50,820.10
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 20 5,155,097.82
(B) TWO MONTHLY PAYMENTS: 1 191,740.56
(C) THREE OR MORE MONTHLY PAYMENTS: 1 380,102.10
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 996,188.78
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 399,628,115.79
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,412
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 823,985.09
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.23467620 % 5.35576700 % 1.40955670 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.22068440 % 5.34897541 % 1.41247190 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4853 %
BANKRUPTCY AMOUNT AVAILABLE 165,000.00
FRAUD AMOUNT AVAILABLE 9,072,247.00
SPECIAL HAZARD AMOUNT AVAILABLE 4,536,123.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.27186480
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 344.55
POOL TRADING FACTOR: 88.09904079
................................................................................
Run: 07/30/96 13:54:10 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 24,343,786.76 7.250000 % 372,035.78
A-2 760947KH3 23,594,900.00 23,594,900.00 7.250000 % 0.00
A-3 760947KJ9 56,568,460.00 46,242,898.70 7.250000 % 358,875.35
A-4 760947KE0 434,639.46 408,923.67 0.000000 % 2,179.62
A-5 760947KF7 0.00 0.00 0.550658 % 0.00
R 760947KK6 100.00 0.00 7.250000 % 0.00
M-1 760947KL4 1,803,000.00 1,748,551.88 7.250000 % 5,776.98
M-2 760947KM2 901,000.00 873,791.05 7.250000 % 2,886.89
M-3 760947KN0 721,000.00 699,226.78 7.250000 % 2,310.15
B-1 360,000.00 349,128.49 7.250000 % 1,153.47
B-2 361,000.00 350,098.30 7.250000 % 1,156.68
B-3 360,674.91 349,783.03 7.250000 % 1,155.65
- -------------------------------------------------------------------------------
120,152,774.37 98,961,088.66 747,530.57
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 146,992.27 519,028.05 0.00 0.00 23,971,750.98
A-2 142,470.35 142,470.35 0.00 0.00 23,594,900.00
A-3 279,223.13 638,098.48 0.00 0.00 45,884,023.35
A-4 0.00 2,179.62 0.00 0.00 406,744.05
A-5 45,385.23 45,385.23 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 10,558.08 16,335.06 0.00 0.00 1,742,774.90
M-2 5,276.11 8,163.00 0.00 0.00 870,904.16
M-3 4,222.06 6,532.21 0.00 0.00 696,916.63
B-1 2,108.10 3,261.57 0.00 0.00 347,975.02
B-2 2,113.96 3,270.64 0.00 0.00 348,941.62
B-3 2,112.05 3,267.70 0.00 0.00 348,627.38
- -------------------------------------------------------------------------------
640,461.34 1,387,991.91 0.00 0.00 98,213,558.09
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 694.584192 10.615036 4.194027 14.809063 0.000000 683.969156
A-2 1000.000000 0.000000 6.038184 6.038184 0.000000 1000.000000
A-3 817.467873 6.344089 4.936021 11.280110 0.000000 811.123784
A-4 940.834203 5.014777 0.000000 5.014777 0.000000 935.819426
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 969.801375 3.204093 5.855840 9.059933 0.000000 966.597282
M-2 969.801387 3.204095 5.855838 9.059933 0.000000 966.597292
M-3 969.801359 3.204092 5.855839 9.059931 0.000000 966.597268
B-1 969.801361 3.204083 5.855833 9.059916 0.000000 966.597278
B-2 969.801385 3.204100 5.855845 9.059945 0.000000 966.597285
B-3 969.801393 3.204104 5.855827 9.059931 0.000000 966.597261
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:54:12 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 20,065.68
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,021.28
SUBSERVICER ADVANCES THIS MONTH 19,510.36
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,341,984.35
(B) TWO MONTHLY PAYMENTS: 2 656,282.01
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 98,213,558.09
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 373
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 420,455.56
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.56521210 % 3.37036700 % 1.06442090 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.54617970 % 3.37081331 % 0.00000000 %
CLASS A-5 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5504 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,201,528.00
SPECIAL HAZARD AMOUNT AVAILABLE 716,776.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.07420752
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 164.83
POOL TRADING FACTOR: 81.74056621
................................................................................
Run: 07/30/96 13:54:13 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-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 68,655,390.36 6.020000 % 711,024.36
R 0.00 0.00 0.000000 % 0.00
B-1 1,156,700.00 1,108,819.07 7.000000 % 940.37
B-2 1,257,300.00 1,205,254.79 7.000000 % 1,022.15
B-3 604,098.39 579,092.13 7.000000 % 491.12
- -------------------------------------------------------------------------------
100,579,098.39 71,548,556.35 713,478.00
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 344,349.56 1,055,373.92 0.00 0.00 67,944,366.00
R 111,351.37 111,351.37 0.00 0.00 0.00
B-1 6,466.76 7,407.13 0.00 0.00 1,107,878.70
B-2 7,029.19 8,051.34 0.00 0.00 1,204,232.64
B-3 3,377.34 3,868.46 0.00 0.00 578,601.01
- -------------------------------------------------------------------------------
472,574.22 1,186,052.22 0.00 0.00 70,835,078.35
===============================================================================
Run: 07/30/96 13:54:13
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 703.717575 7.287998 3.529582 10.817580 0.000000 696.429577
B-1 958.605576 0.812977 5.590698 6.403675 0.000000 957.792600
B-2 958.605575 0.812972 5.590702 6.403674 0.000000 957.792603
B-3 958.605650 0.812980 5.590712 6.403692 0.000000 957.792670
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:54:14 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S13 (POOL # 4177)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4177
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 19,682.07
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,186.85
SUBSERVICER ADVANCES THIS MONTH 17,532.16
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 1,494,525.16
(B) TWO MONTHLY PAYMENTS: 2 580,889.35
(C) THREE OR MORE MONTHLY PAYMENTS: 1 70,469.73
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 236,124.79
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 70,835,078.35
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 383
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 652,799.08
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 95.95636010 % 4.04363990 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 95.91909490 % 4.08090510 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 3,017,373.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,135,141.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.48415530
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 322.70
POOL TRADING FACTOR: 70.42723536
................................................................................
Run: 07/30/96 13:54:15 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S14 (POOL # 4178)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4178
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947LV1 68,252,000.00 40,686,072.97 7.500000 % 1,400,000.77
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 1,465,560.96 7.500000 % 923,600.62
A-5 760947LZ2 75,000,000.00 75,000,000.00 7.500000 % 0.00
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 1,162,570.25 0.000000 % 1,292.94
R 760947MG3 100.00 0.00 7.500000 % 0.00
M-1 760947MH1 10,777,500.00 10,707,572.70 7.500000 % 7,665.91
M-2 760947MJ7 5,987,500.00 5,948,651.49 7.500000 % 4,258.84
M-3 760947MK4 4,790,000.00 4,758,921.19 7.500000 % 3,407.07
B-1 2,395,000.00 2,379,460.61 7.500000 % 1,703.54
B-2 1,437,000.00 1,427,676.35 7.500000 % 1,022.12
B-3 2,155,426.27 2,141,441.32 7.500000 % 1,533.12
- -------------------------------------------------------------------------------
478,999,910.73 433,056,628.84 2,344,484.93
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 254,217.76 1,654,218.53 0.00 0.00 39,286,072.20
A-2 355,370.61 355,370.61 0.00 0.00 56,875,000.00
A-3 146,834.45 146,834.45 0.00 0.00 23,500,000.00
A-4 9,157.23 932,757.85 0.00 0.00 541,960.34
A-5 468,620.59 468,620.59 0.00 0.00 75,000,000.00
A-6 607,407.26 607,407.26 0.00 0.00 97,212,000.00
A-7 77,647.31 77,647.31 0.00 0.00 12,427,000.00
A-8 332,300.11 332,300.11 0.00 0.00 53,182,701.00
A-9 256,681.78 256,681.78 0.00 0.00 41,080,426.00
A-10 19,379.49 19,379.49 0.00 0.00 3,101,574.00
A-11 0.00 1,292.94 0.00 0.00 1,161,277.31
R 0.00 0.00 0.00 0.00 0.00
M-1 66,903.85 74,569.76 0.00 0.00 10,699,906.79
M-2 37,168.81 41,427.65 0.00 0.00 5,944,392.65
M-3 29,735.05 33,142.12 0.00 0.00 4,755,514.12
B-1 14,867.52 16,571.06 0.00 0.00 2,377,757.07
B-2 8,920.52 9,942.64 0.00 0.00 1,426,654.23
B-3 13,380.31 14,913.43 0.00 0.00 2,139,908.19
- -------------------------------------------------------------------------------
2,698,592.65 5,043,077.58 0.00 0.00 430,712,143.90
===============================================================================
Run: 07/30/96 13:54:15
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S14 (POOL # 4178)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4178
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 596.115469 20.512231 3.724693 24.236924 0.000000 575.603238
A-2 1000.000000 0.000000 6.248274 6.248274 0.000000 1000.000000
A-3 1000.000000 0.000000 6.248274 6.248274 0.000000 1000.000000
A-4 74.578704 46.999708 0.465988 47.465696 0.000000 27.578996
A-5 1000.000000 0.000000 6.248275 6.248275 0.000000 1000.000000
A-6 1000.000000 0.000000 6.248274 6.248274 0.000000 1000.000000
A-7 1000.000000 0.000000 6.248275 6.248275 0.000000 1000.000000
A-8 1000.000000 0.000000 6.248274 6.248274 0.000000 1000.000000
A-9 1000.000000 0.000000 6.248275 6.248275 0.000000 1000.000000
A-10 1000.000000 0.000000 6.248276 6.248276 0.000000 1000.000000
A-11 989.013713 1.099921 0.000000 1.099921 0.000000 987.913792
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 993.511733 0.711288 6.207734 6.919022 0.000000 992.800444
M-2 993.511731 0.711289 6.207734 6.919023 0.000000 992.800443
M-3 993.511731 0.711288 6.207735 6.919023 0.000000 992.800443
B-1 993.511737 0.711290 6.207733 6.919023 0.000000 992.800447
B-2 993.511726 0.711287 6.207738 6.919025 0.000000 992.800438
B-3 993.511747 0.711284 6.207733 6.919017 0.000000 992.800459
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:54:17 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 88,749.75
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,122.70
SPREAD 158,474.22
SUBSERVICER ADVANCES THIS MONTH 58,392.19
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 22 6,140,420.46
(B) TWO MONTHLY PAYMENTS: 3 974,869.30
(C) THREE OR MORE MONTHLY PAYMENTS: 1 142,625.43
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 553,485.58
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 430,712,143.90
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,480
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,034,336.52
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.66425100 % 1.37732300 % 4.95842560 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.63425030 % 1.38011421 % 4.98190440 %
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 8.21713369
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 345.53
POOL TRADING FACTOR: 89.91904471
................................................................................
Run: 07/30/96 13:54:22 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 80,085,646.09 7.000000 % 2,476,194.74
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 1,175,969.72 0.000000 % 5,123.14
R 760947MU2 100.00 0.00 7.000000 % 0.00
M-1 760947MR9 2,277,000.00 2,219,079.06 7.000000 % 7,565.01
M-2 760947MS7 911,000.00 887,826.53 7.000000 % 3,026.67
M-3 760947MT5 1,367,000.00 1,332,227.08 7.000000 % 4,541.66
B-1 455,000.00 443,425.99 7.000000 % 1,511.67
B-2 455,000.00 443,425.99 7.000000 % 1,511.67
B-3 455,670.95 444,079.90 7.000000 % 1,513.91
SPRE 0.00 0.00 0.516945 % 0.00
- -------------------------------------------------------------------------------
182,156,882.70 160,546,680.36 2,500,988.47
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 466,888.98 2,943,083.72 0.00 0.00 77,609,451.35
A-2 198,215.61 198,215.61 0.00 0.00 34,000,000.00
A-3 81,618.20 81,618.20 0.00 0.00 14,000,000.00
A-4 148,749.16 148,749.16 0.00 0.00 25,515,000.00
A-5 0.00 5,123.14 0.00 0.00 1,170,846.58
R 0.00 0.00 0.00 0.00 0.00
M-1 12,936.95 20,501.96 0.00 0.00 2,211,514.05
M-2 5,175.92 8,202.59 0.00 0.00 884,799.86
M-3 7,766.71 12,308.37 0.00 0.00 1,327,685.42
B-1 2,585.11 4,096.78 0.00 0.00 441,914.32
B-2 2,585.11 4,096.78 0.00 0.00 441,914.32
B-3 2,588.93 4,102.84 0.00 0.00 442,565.99
SPRED 69,120.45 69,120.45 0.00 0.00 0.00
- -------------------------------------------------------------------------------
998,231.13 3,499,219.60 0.00 0.00 158,045,691.89
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 789.021144 24.396007 4.599891 28.995898 0.000000 764.625137
A-2 1000.000000 0.000000 5.829871 5.829871 0.000000 1000.000000
A-3 1000.000000 0.000000 5.829871 5.829871 0.000000 1000.000000
A-4 1000.000000 0.000000 5.829871 5.829871 0.000000 1000.000000
A-5 963.032024 4.195472 0.000000 4.195472 0.000000 958.836552
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 974.562609 3.322358 5.681577 9.003935 0.000000 971.240250
M-2 974.562602 3.322360 5.681581 9.003941 0.000000 971.240242
M-3 974.562604 3.322356 5.681573 9.003929 0.000000 971.240249
B-1 974.562615 3.322352 5.681560 9.003912 0.000000 971.240264
B-2 974.562615 3.322352 5.681560 9.003912 0.000000 971.240264
B-3 974.562675 3.322354 5.681578 9.003932 0.000000 971.240300
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:54:24 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 32,141.21
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,252.94
SUBSERVICER ADVANCES THIS MONTH 17,908.49
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,837,559.87
(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 158,045,691.89
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 588
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,953,075.72
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.37946990 % 2.78541300 % 0.83511700 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.33440660 % 2.79919008 % 0.84551140 %
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 7.75333013
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 164.88
POOL TRADING FACTOR: 86.76350273
................................................................................
Run: 07/30/96 13:54:25 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 12,199,131.26 7.500000 % 248,901.03
A-2 760947MW8 152,100,000.00 125,307,601.18 7.500000 % 2,259,895.73
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 42,166,537.30 7.500000 % 49,527.00
A-8 760947NC1 22,189,665.00 19,068,221.24 8.500000 % 263,288.76
A-9 760947ND9 24,993,667.00 21,493,807.35 7.000000 % 295,207.53
A-10 760947NE7 9,694,332.00 8,322,818.25 7.250000 % 115,684.98
A-11 760947NF4 19,384,664.00 16,641,636.34 7.125000 % 231,369.97
A-12 760947NG2 917,418.09 909,764.64 0.000000 % 891.49
R 760947NH0 100.00 0.00 7.500000 % 0.00
M-1 760947NK3 10,149,774.00 10,088,051.03 7.500000 % 11,848.99
M-2 760947NL1 5,638,762.00 5,604,471.48 7.500000 % 6,582.77
M-3 760947NM9 4,511,009.00 4,483,576.58 7.500000 % 5,266.22
B-1 760947NN7 2,255,508.00 2,241,791.77 7.500000 % 2,633.11
B-2 760947NP2 1,353,299.00 1,345,069.29 7.500000 % 1,579.86
B-3 760947NQ0 2,029,958.72 2,017,614.14 7.500000 % 2,369.80
SPRE 0.00 0.00 0.532486 % 0.00
- -------------------------------------------------------------------------------
451,101,028.81 410,198,433.85 3,495,047.24
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 76,232.51 325,133.54 0.00 0.00 11,950,230.23
A-2 783,048.67 3,042,944.40 0.00 0.00 123,047,705.45
A-3 59,879.54 59,879.54 0.00 0.00 9,582,241.00
A-4 215,266.93 215,266.93 0.00 0.00 34,448,155.00
A-5 311,967.82 311,967.82 0.00 0.00 49,922,745.00
A-6 277,176.17 277,176.17 0.00 0.00 44,355,201.00
A-7 263,499.19 313,026.19 0.00 0.00 42,117,010.30
A-8 135,045.21 398,333.97 0.00 0.00 18,804,932.48
A-9 125,360.71 420,568.24 0.00 0.00 21,198,599.82
A-10 50,275.74 165,960.72 0.00 0.00 8,207,133.27
A-11 98,794.10 330,164.07 0.00 0.00 16,410,266.37
A-12 0.00 891.49 0.00 0.00 908,873.15
R 0.00 0.00 0.00 0.00 0.00
M-1 63,040.35 74,889.34 0.00 0.00 10,076,202.04
M-2 35,022.41 41,605.18 0.00 0.00 5,597,888.71
M-3 28,017.92 33,284.14 0.00 0.00 4,478,310.36
B-1 14,008.98 16,642.09 0.00 0.00 2,239,158.66
B-2 8,405.35 9,985.21 0.00 0.00 1,343,489.43
B-3 12,608.10 14,977.90 0.00 0.00 2,013,249.06
SPRED 181,991.98 181,991.98 0.00 0.00 0.00
- -------------------------------------------------------------------------------
2,739,641.68 6,234,688.92 0.00 0.00 406,701,391.33
===============================================================================
Run: 07/30/96 13:54:25
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-1 805.223185 16.429111 5.031849 21.460960 0.000000 788.794075
A-2 823.850106 14.857960 5.148249 20.006209 0.000000 808.992146
A-3 1000.000000 0.000000 6.249012 6.249012 0.000000 1000.000000
A-4 1000.000000 0.000000 6.249012 6.249012 0.000000 1000.000000
A-5 1000.000000 0.000000 6.249012 6.249012 0.000000 1000.000000
A-6 1000.000000 0.000000 6.249012 6.249012 0.000000 1000.000000
A-7 993.918785 1.167414 6.211010 7.378424 0.000000 992.751371
A-8 859.328937 11.865378 6.085951 17.951329 0.000000 847.463559
A-9 859.970142 11.811293 5.015699 16.826992 0.000000 848.158848
A-10 858.524161 11.933260 5.186096 17.119356 0.000000 846.590902
A-11 858.494960 11.935722 5.096508 17.032230 0.000000 846.559237
A-12 991.657620 0.971738 0.000000 0.971738 0.000000 990.685882
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 993.918784 1.167414 6.211010 7.378424 0.000000 992.751370
M-2 993.918786 1.167414 6.211011 7.378425 0.000000 992.751372
M-3 993.918784 1.167415 6.211010 7.378425 0.000000 992.751369
B-1 993.918785 1.167413 6.211009 7.378422 0.000000 992.751371
B-2 993.918779 1.167414 6.211007 7.378421 0.000000 992.751365
B-3 993.918802 1.167413 6.211013 7.378426 0.000000 991.768473
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:54:28 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 81,966.68
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,140.55
SUBSERVICER ADVANCES THIS MONTH 52,192.16
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 16 4,911,130.06
(B) TWO MONTHLY PAYMENTS: 5 1,396,132.51
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 648,487.65
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 406,701,391.33
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,456
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,003,528.92
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.70112680 % 4.92955200 % 1.36932090 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.65481200 % 4.95508536 % 1.37900450 %
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 8.30377464
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 345.95
POOL TRADING FACTOR: 90.15749585
................................................................................
Run: 07/30/96 13:54:29 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 161,500,000.00 134,384,545.44 7.500000 % 833,193.86
A-2 760947PD7 7,348,151.00 7,348,151.00 7.500000 % 0.00
A-3 760947PE5 24,828,814.00 21,499,824.62 8.500000 % 102,291.98
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 21,499,824.62 7.000000 % 102,291.98
A-8 760947PK1 42,208,985.00 42,013,829.08 7.500000 % 29,302.70
A-9 760947PL9 49,657,668.00 42,999,679.17 7.250000 % 204,584.27
A-10 760947PM7 479,655.47 476,811.29 0.000000 % 445.20
R 760947PN5 100.00 0.00 7.500000 % 0.00
M-1 760947PP0 10,087,900.00 10,041,257.95 7.500000 % 7,003.31
M-2 760947PQ8 5,604,400.00 5,578,487.70 7.500000 % 3,890.74
M-3 760947PR6 4,483,500.00 4,462,770.25 7.500000 % 3,112.58
B-1 2,241,700.00 2,231,335.36 7.500000 % 1,556.25
B-2 1,345,000.00 1,338,781.31 7.500000 % 933.74
B-3 2,017,603.30 2,008,274.83 7.500000 % 1,400.66
SPRE 0.00 0.00 0.476054 % 0.00
- -------------------------------------------------------------------------------
448,349,608.77 407,600,890.62 1,290,007.27
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 839,660.94 1,672,854.80 0.00 0.00 133,551,351.58
A-2 45,912.68 45,912.68 0.00 0.00 7,348,151.00
A-3 152,246.46 254,538.44 0.00 0.00 21,397,532.64
A-4 99,454.52 99,454.52 0.00 0.00 15,917,318.00
A-5 273,670.97 273,670.97 0.00 0.00 43,800,000.00
A-6 324,906.18 324,906.18 0.00 0.00 52,000,000.00
A-7 125,379.43 227,671.41 0.00 0.00 21,397,532.64
A-8 262,510.62 291,813.32 0.00 0.00 41,984,526.38
A-9 259,714.73 464,299.00 0.00 0.00 42,795,094.90
A-10 0.00 445.20 0.00 0.00 476,366.09
R 0.00 0.00 0.00 0.00 0.00
M-1 62,739.74 69,743.05 0.00 0.00 10,034,254.64
M-2 34,855.48 38,746.22 0.00 0.00 5,574,596.96
M-3 27,884.26 30,996.84 0.00 0.00 4,459,657.67
B-1 13,941.82 15,498.07 0.00 0.00 2,229,779.11
B-2 8,364.96 9,298.70 0.00 0.00 1,337,847.57
B-3 12,548.10 13,948.76 0.00 0.00 2,006,874.17
SPRED 161,653.17 161,653.17 0.00 0.00 0.00
- -------------------------------------------------------------------------------
2,705,444.06 3,995,451.33 0.00 0.00 406,310,883.35
===============================================================================
Run: 07/30/96 13:54:29
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-1 832.102449 5.159095 5.199139 10.358234 0.000000 826.943353
A-2 1000.000000 0.000000 6.248195 6.248195 0.000000 1000.000000
A-3 865.922336 4.119890 6.131846 10.251736 0.000000 861.802446
A-4 1000.000000 0.000000 6.248196 6.248196 0.000000 1000.000000
A-5 1000.000000 0.000000 6.248196 6.248196 0.000000 1000.000000
A-6 1000.000000 0.000000 6.248196 6.248196 0.000000 1000.000000
A-7 865.922336 4.119890 5.049755 9.169645 0.000000 861.802446
A-8 995.376437 0.694229 6.219307 6.913536 0.000000 994.682208
A-9 865.922241 4.119893 5.230103 9.349996 0.000000 861.802348
A-10 994.070369 0.928166 0.000000 0.928166 0.000000 993.142203
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 995.376436 0.694229 6.219306 6.913535 0.000000 994.682207
M-2 995.376436 0.694230 6.219306 6.913536 0.000000 994.682207
M-3 995.376436 0.694230 6.219306 6.913536 0.000000 994.682206
B-1 995.376438 0.694228 6.219307 6.913535 0.000000 994.682210
B-2 995.376439 0.694230 6.219301 6.913531 0.000000 994.682208
B-3 995.376460 0.694230 6.219310 6.913540 0.000000 994.682240
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:54:31 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 83,861.38
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,286.59
SUBSERVICER ADVANCES THIS MONTH 41,831.97
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 16 4,255,832.26
(B) TWO MONTHLY PAYMENTS: 1 239,065.84
(C) THREE OR MORE MONTHLY PAYMENTS: 2 313,335.16
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 750,025.35
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 406,310,883.35
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,493
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,005,678.41
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.69703030 % 4.93277500 % 1.37019440 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.68141220 % 4.93920052 % 1.37358960 %
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 8.26650771
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 347.72
POOL TRADING FACTOR: 90.62367300
................................................................................
Run: 07/30/96 13:54:32 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 17,300,548.50 7.000000 % 1,198,400.52
A-2 760947NS6 45,874,000.00 45,874,000.00 7.000000 % 0.00
A-3 760947NT4 14,000,000.00 12,653,464.74 7.000000 % 169,603.95
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 416,148.36 406,070.05 0.000000 % 14,077.50
R 760947NX5 100.00 0.00 7.000000 % 0.00
M-1 760947NY3 2,110,000.00 2,063,428.58 7.000000 % 6,916.20
M-2 760947NZ0 1,054,500.00 1,031,225.33 7.000000 % 3,456.46
M-3 760947PA3 773,500.00 756,427.49 7.000000 % 2,535.39
B-1 351,000.00 343,252.81 7.000000 % 1,150.51
B-2 281,200.00 274,993.42 7.000000 % 921.72
B-3 350,917.39 343,172.02 7.000000 % 1,150.26
SPRE 0.00 0.00 0.516936 % 0.00
- -------------------------------------------------------------------------------
140,600,865.75 129,621,082.94 1,398,212.51
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 100,717.14 1,299,117.66 0.00 0.00 16,102,147.98
A-2 267,060.77 267,060.77 0.00 0.00 45,874,000.00
A-3 73,663.60 243,267.55 0.00 0.00 12,483,860.79
A-4 62,920.02 62,920.02 0.00 0.00 10,808,000.00
A-5 138,563.17 138,563.17 0.00 0.00 23,801,500.00
A-6 81,298.86 81,298.86 0.00 0.00 13,965,000.00
A-7 0.00 14,077.50 0.00 0.00 391,992.55
R 0.00 0.00 0.00 0.00 0.00
M-1 12,012.49 18,928.69 0.00 0.00 2,056,512.38
M-2 6,003.40 9,459.86 0.00 0.00 1,027,768.87
M-3 4,403.63 6,939.02 0.00 0.00 753,892.10
B-1 1,998.29 3,148.80 0.00 0.00 342,102.30
B-2 1,600.91 2,522.63 0.00 0.00 274,071.70
B-3 1,997.82 3,148.08 0.00 0.00 342,021.76
SPRED 55,725.98 55,725.98 0.00 0.00 0.00
- -------------------------------------------------------------------------------
807,966.08 2,206,178.59 0.00 0.00 128,222,870.43
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 645.181745 44.691423 3.756000 48.447423 0.000000 600.490322
A-2 1000.000000 0.000000 5.821615 5.821615 0.000000 1000.000000
A-3 903.818910 12.114568 5.261686 17.376254 0.000000 891.704342
A-4 1000.000000 0.000000 5.821615 5.821615 0.000000 1000.000000
A-5 1000.000000 0.000000 5.821615 5.821615 0.000000 1000.000000
A-6 1000.000000 0.000000 5.800000 5.800000 0.000000 1000.000000
A-7 975.781930 33.828080 0.000000 33.828080 0.000000 941.953850
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 977.928237 3.277820 5.693123 8.970943 0.000000 974.650417
M-2 977.928241 3.277819 5.693125 8.970944 0.000000 974.650422
M-3 977.928235 3.277815 5.693122 8.970937 0.000000 974.650420
B-1 977.928234 3.277806 5.693134 8.970940 0.000000 974.650427
B-2 977.928236 3.277809 5.693137 8.970946 0.000000 974.650427
B-3 977.928224 3.277808 5.693135 8.970943 0.000000 974.650359
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:54:34 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 26,321.38
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,629.05
SUBSERVICER ADVANCES THIS MONTH 11,686.77
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,238,352.79
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 128,222,870.43
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 473
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 963,719.30
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.27558780 % 2.98036700 % 0.74404530 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.24787910 % 2.99336096 % 0.74958080 %
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 7.80055065
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 166.24
POOL TRADING FACTOR: 91.19635910
................................................................................
Run: 07/30/96 13:54:38 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 114,954,300.00 106,928,142.67 7.000000 % 406,659.56
R 760947QL8 100.00 0.00 7.000000 % 0.00
M-1 760947QM6 1,786,900.00 1,754,257.15 7.000000 % 5,725.49
M-2 760947QN4 893,400.00 877,079.50 7.000000 % 2,862.58
M-3 760947QP9 595,600.00 584,719.67 7.000000 % 1,908.39
B-1 297,800.00 292,359.83 7.000000 % 954.19
B-2 238,200.00 233,848.59 7.000000 % 763.23
B-3 357,408.38 350,879.29 7.000000 % 1,145.19
SPRE 0.00 0.00 0.551252 % 0.00
- -------------------------------------------------------------------------------
119,123,708.38 111,021,286.70 420,018.63
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 623,420.50 1,030,080.06 0.00 0.00 106,521,483.11
R 0.00 0.00 0.00 0.00 0.00
M-1 10,227.81 15,953.30 0.00 0.00 1,748,531.66
M-2 5,113.62 7,976.20 0.00 0.00 874,216.92
M-3 3,409.07 5,317.46 0.00 0.00 582,811.28
B-1 1,704.54 2,658.73 0.00 0.00 291,405.64
B-2 1,363.40 2,126.63 0.00 0.00 233,085.36
B-3 2,045.73 3,190.92 0.00 0.00 349,734.10
SPRED 50,973.82 50,973.82 0.00 0.00 0.00
- -------------------------------------------------------------------------------
698,258.49 1,118,277.12 0.00 0.00 110,601,268.07
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 930.179582 3.537576 5.423203 8.960779 0.000000 926.642006
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 981.732134 3.204147 5.723773 8.927920 0.000000 978.527987
M-2 981.732147 3.204141 5.723774 8.927915 0.000000 978.528005
M-3 981.732152 3.204147 5.723758 8.927905 0.000000 978.528005
B-1 981.732136 3.204130 5.723774 8.927904 0.000000 978.528005
B-2 981.732116 3.204156 5.723762 8.927918 0.000000 978.527960
B-3 981.732130 3.204094 5.723789 8.927883 0.000000 978.527980
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:54:39 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 22,987.33
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,291.76
SUBSERVICER ADVANCES THIS MONTH 20,674.28
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,328,991.94
(B) TWO MONTHLY PAYMENTS: 1 98,535.64
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 750,237.43
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 110,601,268.07
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 428
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 57,671.03
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.31318990 % 2.89679300 % 0.79001760 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.31126750 % 2.89830299 % 0.79042950 %
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 7.86383264
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 168.41
POOL TRADING FACTOR: 92.84572280
................................................................................
Run: 07/30/96 13:54:40 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-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 35,167,591.79 6.200000 % 565,203.52
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 53,467,697.63 7.050000 % 688,188.39
A-5 760947QU8 104,043,000.00 98,182,775.76 0.000000 % 410,991.79
A-6 760947QV6 26,848,000.00 26,742,171.70 7.500000 % 18,403.62
A-7 760947QW4 366,090.95 364,284.72 0.000000 % 328.63
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 6,685,343.72 7.500000 % 4,600.77
M-2 760947RA1 4,474,600.00 4,456,962.21 7.500000 % 3,067.22
M-3 760947RB9 2,983,000.00 2,971,241.73 7.500000 % 2,044.77
B-1 1,789,800.00 1,782,745.04 7.500000 % 1,226.86
B-2 745,700.00 742,760.63 7.500000 % 511.16
B-3 1,193,929.65 1,189,223.47 7.500000 % 818.42
SPRE 0.00 0.00 0.444828 % 0.00
- -------------------------------------------------------------------------------
298,304,120.60 276,050,798.40 1,695,385.15
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 181,671.37 746,874.89 0.00 0.00 34,602,388.27
A-2 194,146.90 194,146.90 0.00 0.00 35,848,000.00
A-3 43,651.64 43,651.64 0.00 0.00 8,450,000.00
A-4 314,074.56 1,002,262.95 0.00 0.00 52,779,509.24
A-5 296,701.56 707,693.35 414,007.93 0.00 98,185,791.90
A-6 167,112.95 185,516.57 0.00 0.00 26,723,768.08
A-7 0.00 328.63 0.00 0.00 363,956.09
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 41,776.99 46,377.76 0.00 0.00 6,680,742.95
M-2 27,851.74 30,918.96 0.00 0.00 4,453,894.99
M-3 18,567.41 20,612.18 0.00 0.00 2,969,196.96
B-1 11,140.45 12,367.31 0.00 0.00 1,781,518.18
B-2 4,641.54 5,152.70 0.00 0.00 742,249.47
B-3 7,431.51 8,249.93 0.00 0.00 1,188,405.05
SPRED 102,313.67 102,313.67 0.00 0.00 0.00
- -------------------------------------------------------------------------------
1,411,082.29 3,106,467.44 414,007.93 0.00 274,769,421.18
===============================================================================
Run: 07/30/96 13:54:40
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-1 937.802448 15.072094 4.844570 19.916664 0.000000 922.730354
A-2 1000.000000 0.000000 5.415836 5.415836 0.000000 1000.000000
A-3 1000.000000 0.000000 5.165875 5.165875 0.000000 1000.000000
A-4 793.878213 10.218090 4.663319 14.881409 0.000000 783.660122
A-5 943.674978 3.950211 2.851721 6.801932 3.979200 943.703968
A-6 996.058243 0.685475 6.224410 6.909885 0.000000 995.372768
A-7 995.066171 0.897673 0.000000 0.897673 0.000000 994.168498
R-I 0.000000 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-1 996.058244 0.685475 6.224409 6.909884 0.000000 995.372769
M-2 996.058242 0.685474 6.224409 6.909883 0.000000 995.372769
M-3 996.058240 0.685474 6.224408 6.909882 0.000000 995.372766
B-1 996.058241 0.685473 6.224411 6.909884 0.000000 995.372768
B-2 996.058241 0.685477 6.224407 6.909884 0.000000 995.372764
B-3 996.058243 0.685476 6.224412 6.909888 0.000000 995.372759
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:54:42 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S21 (POOL # 4189)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4189
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 58,039.48
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,703.68
SUBSERVICER ADVANCES THIS MONTH 35,657.53
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,279,662.21
(B) TWO MONTHLY PAYMENTS: 5 1,950,456.96
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 575,382.98
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 274,769,421.18
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,025
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,091,369.80
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.53313420 % 5.11941900 % 1.34744680 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.50741520 % 5.13297107 % 1.35280570 %
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 8.23270912
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 349.56
POOL TRADING FACTOR: 92.11050140
................................................................................
Run: 07/30/96 13:56:25 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 15,120,269.72 7.500000 % 197,498.78
A-2 760947PT2 73,285,445.00 65,955,846.78 7.500000 % 608,298.65
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 30,048,993.45 7.500000 % 23,861.42
A-6 760947PX3 19,608,650.00 17,347,389.76 7.500000 % 187,666.70
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 114,042,695.00 102,619,529.22 7.500000 % 948,032.36
A-11 760947QC8 3,268,319.71 3,160,497.52 0.000000 % 72,359.23
R 760947QD6 100.00 0.00 7.500000 % 0.00
M-1 760947QE4 7,342,463.00 7,309,335.74 7.500000 % 5,804.23
M-2 760947QF1 5,710,804.00 5,685,038.37 7.500000 % 4,514.40
M-3 760947QG9 3,263,317.00 3,248,593.78 7.500000 % 2,579.66
B-1 760947QH7 1,794,824.00 1,786,726.24 7.500000 % 1,418.81
B-2 760947QJ3 1,142,161.00 1,137,007.88 7.500000 % 902.88
B-3 1,957,990.76 1,949,156.80 7.500000 % 1,547.75
- -------------------------------------------------------------------------------
326,331,688.47 302,598,123.26 2,054,484.87
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 94,479.81 291,978.59 0.00 0.00 14,922,770.94
A-2 412,128.61 1,020,427.26 0.00 0.00 65,347,548.13
A-3 48,524.62 48,524.62 0.00 0.00 7,765,738.00
A-4 210,407.53 210,407.53 0.00 0.00 33,673,000.00
A-5 187,762.73 211,624.15 0.00 0.00 30,025,132.03
A-6 108,396.09 296,062.79 0.00 0.00 17,159,723.06
A-7 17,339.74 17,339.74 0.00 0.00 2,775,000.00
A-8 6,436.01 6,436.01 0.00 0.00 1,030,000.00
A-9 12,409.63 12,409.63 0.00 0.00 1,986,000.00
A-10 641,223.59 1,589,255.95 0.00 0.00 101,671,496.86
A-11 0.00 72,359.23 0.00 0.00 3,088,138.29
R 0.00 0.00 0.00 0.00 0.00
M-1 45,672.77 51,477.00 0.00 0.00 7,303,531.51
M-2 35,523.26 40,037.66 0.00 0.00 5,680,523.97
M-3 20,299.01 22,878.67 0.00 0.00 3,246,014.12
B-1 11,164.45 12,583.26 0.00 0.00 1,785,307.43
B-2 7,104.65 8,007.53 0.00 0.00 1,136,105.00
B-3 12,179.41 13,727.16 0.00 0.00 1,947,609.05
- -------------------------------------------------------------------------------
1,871,051.91 3,925,536.78 0.00 0.00 300,543,638.39
===============================================================================
Run: 07/30/96 13:56:25
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-1 864.015413 11.285645 5.398846 16.684491 0.000000 852.729768
A-2 899.985622 8.300402 5.623608 13.924010 0.000000 891.685220
A-3 1000.000000 0.000000 6.248552 6.248552 0.000000 1000.000000
A-4 1000.000000 0.000000 6.248553 6.248553 0.000000 1000.000000
A-5 995.488265 0.790501 6.220361 7.010862 0.000000 994.697763
A-6 884.680473 9.570608 5.527973 15.098581 0.000000 875.109865
A-7 1000.000000 0.000000 6.248555 6.248555 0.000000 1000.000000
A-8 1000.000000 0.000000 6.248553 6.248553 0.000000 1000.000000
A-9 1000.000000 0.000000 6.248555 6.248555 0.000000 1000.000000
A-10 899.834305 8.312960 5.622663 13.935623 0.000000 891.521345
A-11 967.009901 22.139581 0.000000 22.139581 0.000000 944.870320
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 995.488263 0.790502 6.220361 7.010863 0.000000 994.697762
M-2 995.488266 0.790502 6.220361 7.010863 0.000000 994.697764
M-3 995.488265 0.790502 6.220361 7.010863 0.000000 994.697763
B-1 995.488271 0.790501 6.220359 7.010860 0.000000 994.697770
B-2 995.488272 0.790502 6.220358 7.010860 0.000000 994.697770
B-3 995.488252 0.790499 6.220361 7.010860 0.000000 994.697774
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:56:26 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 57,516.55
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SPREAD 97,104.45
SUBSERVICER ADVANCES THIS MONTH 9,428.94
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 1 562,267.23
(C) THREE OR MORE MONTHLY PAYMENTS: 2 653,317.49
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 300,543,638.39
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,050
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,813,642.01
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.94816120 % 5.42449100 % 1.62734760 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.90680750 % 5.40023728 % 1.63689070 %
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 8.08095085
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 338.08
POOL TRADING FACTOR: 92.09759549
................................................................................
Run: 07/30/96 13:54:48 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-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 173,876,000.00 155,860,055.41 6.850000 % 1,120,955.79
A-2 760947RD5 25,000,000.00 23,068,378.98 7.250000 % 120,185.86
A-3 760947RE3 22,600,422.00 22,600,422.00 7.000000 % 0.00
A-4 760947RF0 15,842,000.00 15,345,352.88 6.750000 % 101,124.50
A-5 760947RG8 11,649,000.00 11,454,877.81 6.900000 % 39,526.07
A-6 760947RU7 73,856,000.00 74,352,647.12 0.000000 % 0.00
A-7 760947RH6 93,000,000.00 87,344,340.37 7.250000 % 351,896.31
A-8 760947RJ2 6,350,000.00 6,544,122.19 7.250000 % 0.00
A-9 760947RK9 20,348,738.00 18,240,328.93 7.250000 % 131,185.65
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 178,301.34 177,429.16 0.000000 % 6,438.76
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 11,901,712.96 7.250000 % 8,186.48
M-2 760947RS2 6,634,109.00 6,612,062.87 7.250000 % 4,548.04
M-3 760947RT0 5,307,287.00 5,289,650.09 7.250000 % 3,638.43
B-1 760947RV5 3,184,372.00 3,173,789.85 7.250000 % 2,183.06
B-2 760947RW3 1,326,822.00 1,322,412.76 7.250000 % 909.61
B-3 760947RX1 2,122,914.66 2,115,859.91 7.250000 % 1,455.36
SPRE 0.00 0.00 0.639551 % 0.00
- -------------------------------------------------------------------------------
530,728,720.00 502,914,601.29 1,892,233.92
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 889,446.18 2,010,401.97 0.00 0.00 154,739,099.62
A-2 139,331.52 259,517.38 0.00 0.00 22,948,193.12
A-3 131,798.02 131,798.02 0.00 0.00 22,600,422.00
A-4 86,292.87 187,417.37 0.00 0.00 15,244,228.38
A-5 65,846.67 105,372.74 0.00 0.00 11,415,351.74
A-6 414,629.82 414,629.82 101,124.50 0.00 74,453,771.62
A-7 527,554.16 879,450.47 0.00 0.00 86,992,444.06
A-8 0.00 0.00 39,526.07 0.00 6,583,648.26
A-9 110,170.41 241,356.06 0.00 0.00 18,109,143.28
A-10 19,874.30 19,874.30 0.00 0.00 2,511,158.00
A-11 236,598.85 236,598.85 0.00 0.00 40,000,000.00
A-12 90,599.03 90,599.03 0.00 0.00 15,000,000.00
A-13 0.00 6,438.76 0.00 0.00 170,990.40
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 71,885.57 80,072.05 0.00 0.00 11,893,526.48
M-2 39,936.43 44,484.47 0.00 0.00 6,607,514.83
M-3 31,949.14 35,587.57 0.00 0.00 5,286,011.66
B-1 19,169.48 21,352.54 0.00 0.00 3,171,606.79
B-2 7,987.29 8,896.90 0.00 0.00 1,321,503.15
B-3 12,779.66 14,235.02 0.00 0.00 2,114,404.55
SPRED 267,956.03 267,956.03 0.00 0.00 0.00
- -------------------------------------------------------------------------------
3,163,805.43 5,056,039.35 140,650.57 0.00 501,163,017.94
===============================================================================
Run: 07/30/96 13:54:48
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-1 896.386249 6.446869 5.115405 11.562274 0.000000 889.939380
A-2 922.735159 4.807434 5.573261 10.380695 0.000000 917.927725
A-3 1000.000000 0.000000 5.831662 5.831662 0.000000 1000.000000
A-4 968.649973 6.383317 5.447094 11.830411 0.000000 962.266657
A-5 983.335721 3.393087 5.652560 9.045647 0.000000 979.942634
A-6 1006.724533 0.000000 5.614030 5.614030 1.369212 1008.093745
A-7 939.186456 3.783831 5.672625 9.456456 0.000000 935.402624
A-8 1030.570424 0.000000 0.000000 0.000000 6.224578 1036.795002
A-9 896.386249 6.446869 5.414115 11.860984 0.000000 889.939380
A-10 1000.000000 0.000000 7.914396 7.914396 0.000000 1000.000000
A-11 1000.000000 0.000000 5.914971 5.914971 0.000000 1000.000000
A-12 1000.000000 0.000000 6.039935 6.039935 0.000000 1000.000000
A-13 995.108393 36.111675 0.000000 36.111675 0.000000 958.996719
R-I 0.000000 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-1 996.676851 0.685555 6.019863 6.705418 0.000000 995.991296
M-2 996.676851 0.685554 6.019863 6.705417 0.000000 995.991297
M-3 996.676850 0.685554 6.019863 6.705417 0.000000 995.991297
B-1 996.676849 0.685554 6.019862 6.705416 0.000000 995.991294
B-2 996.676841 0.685555 6.019866 6.705421 0.000000 995.991286
B-3 996.676857 0.685553 6.019865 6.705418 0.000000 995.991308
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:54:50 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 103,426.73
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,080.85
SUBSERVICER ADVANCES THIS MONTH 53,889.76
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 20 6,408,786.21
(B) TWO MONTHLY PAYMENTS: 2 741,530.70
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 250,012.29
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 501,163,017.94
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,825
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,405,640.40
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.95002200 % 4.73476500 % 1.31521260 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.93312350 % 4.74637037 % 1.31888620 %
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 8.18108397
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 350.23
POOL TRADING FACTOR: 94.42922515
................................................................................
Run: 07/30/96 13:54:52 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 51,241,293.55 6.750000 % 897,810.54
A-2 760947SA0 20,391,493.00 20,391,493.00 6.750000 % 0.00
A-3 760947SB8 29,250,000.00 27,660,370.03 6.750000 % 346,681.64
A-4 760947SC6 313,006.32 306,812.73 0.000000 % 5,864.10
R 760947SD4 100.00 0.00 6.750000 % 0.00
M-1 760947SE2 1,364,000.00 1,342,106.03 6.750000 % 4,516.39
M-2 760947SF9 818,000.00 804,870.04 6.750000 % 2,708.51
M-3 760947SG7 546,000.00 537,236.00 6.750000 % 1,807.88
B-1 491,000.00 483,118.82 6.750000 % 1,625.77
B-2 273,000.00 268,617.99 6.750000 % 903.94
B-3 327,627.84 322,369.00 6.750000 % 1,084.70
SPRE 0.00 0.00 0.557569 % 0.00
- -------------------------------------------------------------------------------
109,132,227.16 103,358,287.19 1,263,003.47
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 287,744.07 1,185,554.61 0.00 0.00 50,343,483.01
A-2 114,507.87 114,507.87 0.00 0.00 20,391,493.00
A-3 155,326.04 502,007.68 0.00 0.00 27,313,688.39
A-4 0.00 5,864.10 0.00 0.00 300,948.63
R 0.00 0.00 0.00 0.00 0.00
M-1 7,536.56 12,052.95 0.00 0.00 1,337,589.64
M-2 4,519.72 7,228.23 0.00 0.00 802,161.53
M-3 3,016.83 4,824.71 0.00 0.00 535,428.12
B-1 2,712.94 4,338.71 0.00 0.00 481,493.05
B-2 1,508.42 2,412.36 0.00 0.00 267,714.05
B-3 1,810.26 2,894.96 0.00 0.00 321,284.30
SPRED 47,943.10 47,943.10 0.00 0.00 0.00
- -------------------------------------------------------------------------------
626,625.81 1,889,629.28 0.00 0.00 102,095,283.72
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 925.634841 16.218262 5.197877 21.416139 0.000000 909.416580
A-2 1000.000000 0.000000 5.615473 5.615473 0.000000 1000.000000
A-3 945.653676 11.852364 5.310292 17.162656 0.000000 933.801313
A-4 980.212572 18.734765 0.000000 18.734765 0.000000 961.477807
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 983.948702 3.311136 5.525337 8.836473 0.000000 980.637566
M-2 983.948704 3.311137 5.525330 8.836467 0.000000 980.637567
M-3 983.948718 3.311136 5.525330 8.836466 0.000000 980.637582
B-1 983.948717 3.311141 5.525336 8.836477 0.000000 980.637576
B-2 983.948681 3.311136 5.525348 8.836484 0.000000 980.637546
B-3 983.948739 3.310769 5.525355 8.836124 0.000000 980.637970
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:54:53 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 21,208.57
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,158.58
SUBSERVICER ADVANCES THIS MONTH 5,310.03
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 457,587.36
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 102,095,283.72
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 359
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 915,085.09
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.35297030 % 2.60472900 % 1.04230030 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.32035450 % 2.62027705 % 1.05162180 %
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 7.59081196
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 167.96
POOL TRADING FACTOR: 93.55191072
................................................................................
Run: 07/30/96 13:54:45 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 24,172,310.47 7.000000 % 106,580.69
A-2 760947SJ1 50,172,797.00 47,420,557.84 7.400000 % 177,634.49
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 33,398,380.05 7.250000 % 23,147.94
A-6 760947SN2 45,513,473.00 42,601,880.04 7.250000 % 187,919.47
A-7 760947SP7 8,560,000.00 8,560,000.00 7.125000 % 0.00
A-8 760947SQ5 77,000,000.00 72,875,852.34 7.250000 % 266,179.94
A-9 760947SR3 36,574,716.00 33,259,561.51 7.250000 % 213,966.06
R 760947SS1 100.00 0.00 7.250000 % 0.00
M-1 760947ST9 8,000,000.00 7,973,345.56 7.250000 % 5,526.21
M-2 760947SU6 5,333,000.00 5,315,231.47 7.250000 % 3,683.91
M-3 760947SV4 3,555,400.00 3,543,554.09 7.250000 % 2,455.99
B-1 1,244,400.00 1,240,253.89 7.250000 % 859.60
B-2 888,900.00 885,938.36 7.250000 % 614.03
B-3 1,422,085.30 1,417,347.20 7.250000 % 982.37
SPRE 0.00 0.00 0.640936 % 0.00
- -------------------------------------------------------------------------------
355,544,080.30 340,609,738.82 989,550.70
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 140,985.39 247,566.08 0.00 0.00 24,065,729.78
A-2 292,385.81 470,020.30 0.00 0.00 47,242,923.35
A-3 150,691.44 150,691.44 0.00 0.00 24,945,526.00
A-4 199,347.07 199,347.07 0.00 0.00 33,000,000.00
A-5 201,753.61 224,901.55 0.00 0.00 33,375,232.11
A-6 257,350.31 445,269.78 0.00 0.00 42,413,960.57
A-7 50,817.88 50,817.88 0.00 0.00 8,560,000.00
A-8 440,229.93 706,409.87 0.00 0.00 72,609,672.40
A-9 200,915.03 414,881.09 0.00 0.00 33,045,595.45
R 0.00 0.00 0.00 0.00 0.00
M-1 48,165.55 53,691.76 0.00 0.00 7,967,819.35
M-2 32,108.36 35,792.27 0.00 0.00 5,311,547.56
M-3 21,405.97 23,861.96 0.00 0.00 3,541,098.10
B-1 7,492.15 8,351.75 0.00 0.00 1,239,394.29
B-2 5,351.79 5,965.82 0.00 0.00 885,324.33
B-3 8,561.94 9,544.31 0.00 0.00 1,416,364.83
SPRED 181,898.70 181,898.70 0.00 0.00 0.00
- -------------------------------------------------------------------------------
2,239,460.93 3,229,011.63 0.00 0.00 339,620,188.12
===============================================================================
Run: 07/30/96 13:54:45
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-1 936.053065 4.127251 5.459545 9.586796 0.000000 931.925814
A-2 945.144793 3.540454 5.827576 9.368030 0.000000 941.604339
A-3 1000.000000 0.000000 6.040820 6.040820 0.000000 1000.000000
A-4 1000.000000 0.000000 6.040820 6.040820 0.000000 1000.000000
A-5 996.668193 0.690776 6.020693 6.711469 0.000000 995.977417
A-6 936.027889 4.128876 5.654376 9.783252 0.000000 931.899013
A-7 1000.000000 0.000000 5.936668 5.936668 0.000000 1000.000000
A-8 946.439641 3.456882 5.717272 9.174154 0.000000 942.982758
A-9 909.359392 5.850109 5.493277 11.343386 0.000000 903.509284
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 996.668195 0.690776 6.020694 6.711470 0.000000 995.977419
M-2 996.668192 0.690776 6.020694 6.711470 0.000000 995.977416
M-3 996.668192 0.690777 6.020692 6.711469 0.000000 995.977415
B-1 996.668185 0.690775 6.020693 6.711468 0.000000 995.977411
B-2 996.668197 0.690775 6.020688 6.711463 0.000000 995.977422
B-3 996.668203 0.690774 6.020694 6.711468 0.000000 995.977407
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:54:46 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 70,848.82
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,156.96
SUBSERVICER ADVANCES THIS MONTH 27,632.05
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 3,816,277.38
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 339,620,188.12
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,163
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 753,478.91
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.01788370 % 4.94176400 % 1.04035180 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.00461190 % 4.95272825 % 1.04265990 %
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 8.18368488
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 350.53
POOL TRADING FACTOR: 95.52126078
................................................................................
Run: 07/30/96 13:54:54 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 49,684,115.23 7.125000 % 365,503.77
A-2 760947TF8 59,147,000.00 55,686,090.41 7.250000 % 409,657.61
A-3 760947TG6 50,000,000.00 47,790,268.30 7.250000 % 261,559.39
A-4 760947TH4 2,000,000.00 1,913,378.48 6.812500 % 10,253.13
A-5 760947TJ0 18,900,000.00 18,081,426.97 7.000000 % 96,892.06
A-6 760947TK7 25,500,000.00 24,395,576.10 7.250000 % 130,727.38
A-7 760947TL5 30,750,000.00 29,418,194.69 7.500000 % 157,641.85
A-8 760947TM3 87,500,000.00 84,544,317.28 7.350000 % 349,855.41
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 61,095,648.24 7.250000 % 43,087.13
A-14 760947TT8 709,256.16 705,405.54 0.000000 % 1,001.51
R 760947TU5 100.00 0.00 7.250000 % 0.00
M-1 760947TV3 12,822,700.00 12,787,672.31 7.250000 % 9,018.39
M-2 760947TW1 7,123,700.00 7,104,240.23 7.250000 % 5,010.20
M-3 760947TX9 6,268,900.00 6,251,775.28 7.250000 % 4,409.01
B-1 2,849,500.00 2,841,716.03 7.250000 % 2,004.09
B-2 1,424,700.00 1,420,808.15 7.250000 % 1,002.01
B-3 2,280,382.97 2,274,153.70 7.250000 % 1,603.81
SPRE 0.00 0.00 0.515224 % 0.00
- -------------------------------------------------------------------------------
569,896,239.13 554,579,786.94 1,849,226.75
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 294,907.98 660,411.75 0.00 0.00 49,318,611.46
A-2 336,332.51 745,990.12 0.00 0.00 55,276,432.80
A-3 288,643.37 550,202.76 0.00 0.00 47,528,708.91
A-4 10,859.04 21,112.17 0.00 0.00 1,903,125.35
A-5 105,442.29 202,334.35 0.00 0.00 17,984,534.91
A-6 147,344.25 278,071.63 0.00 0.00 24,264,848.72
A-7 183,806.72 341,448.57 0.00 0.00 29,260,552.84
A-8 517,673.42 867,528.83 0.00 0.00 84,194,461.87
A-9 122,566.16 122,566.16 0.00 0.00 21,400,000.00
A-10 185,982.85 185,982.85 0.00 0.00 30,271,000.00
A-11 326,692.45 326,692.45 0.00 0.00 54,090,000.00
A-12 258,648.13 258,648.13 0.00 0.00 42,824,000.00
A-13 369,005.12 412,092.25 0.00 0.00 61,052,561.11
A-14 0.00 1,001.51 0.00 0.00 704,404.03
R 0.00 0.00 0.00 0.00 0.00
M-1 77,234.90 86,253.29 0.00 0.00 12,778,653.92
M-2 42,908.14 47,918.34 0.00 0.00 7,099,230.03
M-3 37,759.43 42,168.44 0.00 0.00 6,247,366.27
B-1 17,163.38 19,167.47 0.00 0.00 2,839,711.94
B-2 8,581.39 9,583.40 0.00 0.00 1,419,806.14
B-3 13,735.42 15,339.23 0.00 0.00 2,272,549.89
SPRED 238,036.65 238,036.65 0.00 0.00 0.00
- -------------------------------------------------------------------------------
3,583,323.60 5,432,550.35 0.00 0.00 552,730,560.19
===============================================================================
Run: 07/30/96 13:54:54
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-1 941.486304 6.926093 5.588342 12.514435 0.000000 934.560211
A-2 941.486304 6.926093 5.686383 12.612476 0.000000 934.560211
A-3 955.805366 5.231188 5.772867 11.004055 0.000000 950.574178
A-4 956.689240 5.126565 5.429520 10.556085 0.000000 951.562675
A-5 956.689258 5.126564 5.578957 10.705521 0.000000 951.562694
A-6 956.689259 5.126564 5.778206 10.904770 0.000000 951.562695
A-7 956.689258 5.126564 5.977454 11.104018 0.000000 951.562694
A-8 966.220769 3.998348 5.916268 9.914616 0.000000 962.222421
A-9 1000.000000 0.000000 5.727391 5.727391 0.000000 1000.000000
A-10 1000.000000 0.000000 6.143928 6.143928 0.000000 1000.000000
A-11 1000.000000 0.000000 6.039794 6.039794 0.000000 1000.000000
A-12 1000.000000 0.000000 6.039794 6.039794 0.000000 1000.000000
A-13 997.268306 0.703314 6.023295 6.726609 0.000000 996.564992
A-14 994.570904 1.412057 0.000000 1.412057 0.000000 993.158847
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 997.268306 0.703314 6.023295 6.726609 0.000000 996.564992
M-2 997.268306 0.703314 6.023294 6.726608 0.000000 996.564992
M-3 997.268305 0.703315 6.023294 6.726609 0.000000 996.564991
B-1 997.268303 0.703313 6.023295 6.726608 0.000000 996.564990
B-2 997.268302 0.703313 6.023296 6.726609 0.000000 996.564989
B-3 997.268323 0.703316 6.023295 6.726611 0.000000 996.565016
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:54:56 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 117,598.40
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,101.82
SUBSERVICER ADVANCES THIS MONTH 73,666.53
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 24 7,308,953.68
(B) TWO MONTHLY PAYMENTS: 4 1,458,884.35
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,295,895.15
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 552,730,560.19
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,879
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,458,037.20
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.09967910 % 4.72014800 % 1.18017340 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.08409950 % 4.72657966 % 1.18328960 %
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 8.05400875
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 351.54
POOL TRADING FACTOR: 96.98792907
................................................................................
Run: 07/30/96 13:54:58 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 51,108,088.18 6.750000 % 649,235.54
A-2 760947SX0 21,274,070.00 21,274,070.00 6.750000 % 0.00
A-3 760947SY8 38,926,942.00 36,851,611.62 6.750000 % 330,542.45
A-4 760947SZ5 177,268.15 172,891.60 0.000000 % 786.81
R 760947TA9 100.00 0.00 6.750000 % 0.00
M-1 760947TB7 1,493,000.00 1,474,353.93 6.750000 % 4,794.71
M-2 760947TC5 597,000.00 589,544.06 6.750000 % 1,917.24
M-3 760947TD3 597,000.00 589,544.06 6.750000 % 1,917.24
B-1 597,000.00 589,544.06 6.750000 % 1,917.24
B-2 299,000.00 295,265.79 6.750000 % 960.23
B-3 298,952.57 295,218.99 6.750000 % 960.08
SPRE 0.00 0.00 0.525675 % 0.00
- -------------------------------------------------------------------------------
119,444,684.72 113,240,132.29 993,031.54
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 287,272.19 936,507.73 0.00 0.00 50,458,852.64
A-2 119,578.89 119,578.89 0.00 0.00 21,274,070.00
A-3 207,138.32 537,680.77 0.00 0.00 36,521,069.17
A-4 0.00 786.81 0.00 0.00 172,104.79
R 0.00 0.00 0.00 0.00 0.00
M-1 8,287.16 13,081.87 0.00 0.00 1,469,559.22
M-2 3,313.76 5,231.00 0.00 0.00 587,626.82
M-3 3,313.76 5,231.00 0.00 0.00 587,626.82
B-1 3,313.76 5,231.00 0.00 0.00 587,626.82
B-2 1,659.65 2,619.88 0.00 0.00 294,305.56
B-3 1,659.39 2,619.47 0.00 0.00 294,258.91
SPRED 49,569.84 49,569.84 0.00 0.00 0.00
- -------------------------------------------------------------------------------
685,106.72 1,678,138.26 0.00 0.00 112,247,100.75
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 926.133701 11.764848 5.205682 16.970530 0.000000 914.368853
A-2 1000.000000 0.000000 5.620875 5.620875 0.000000 1000.000000
A-3 946.686529 8.491354 5.321207 13.812561 0.000000 938.195175
A-4 975.311132 4.438530 0.000000 4.438530 0.000000 970.872602
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 987.511005 3.211460 5.550676 8.762136 0.000000 984.299545
M-2 987.510988 3.211457 5.550687 8.762144 0.000000 984.299531
M-3 987.510988 3.211457 5.550687 8.762144 0.000000 984.299531
B-1 987.510988 3.211457 5.550687 8.762144 0.000000 984.299531
B-2 987.511003 3.211472 5.550669 8.762141 0.000000 984.299532
B-3 987.511129 3.211446 5.550680 8.762126 0.000000 984.299650
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:54:59 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 24,892.01
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,157.83
SUBSERVICER ADVANCES THIS MONTH 9,736.59
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 566,174.20
(B) TWO MONTHLY PAYMENTS: 1 495,441.43
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 112,247,100.75
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 624,692.61
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.60956540 % 2.34678200 % 1.04365230 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.59067210 % 2.35624158 % 1.04946810 %
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 7.58705671
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 170.57
POOL TRADING FACTOR: 93.97412787
................................................................................
Run: 07/30/96 13:55:00 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 66,482,422.63 6.625000 % 628,346.38
A-2 760947UL3 50,000,000.00 48,616,326.52 6.625000 % 572,904.05
A-3 760947UM1 12,000,000.00 12,000,000.00 6.625000 % 0.00
A-4 760947UN9 10,424,000.00 10,160,023.17 6.000000 % 89,012.96
A-5 760947UP4 40,000,000.00 39,576,102.20 6.625000 % 194,666.76
A-6 760947UQ2 9,032,000.00 9,032,000.00 7.000000 % 0.00
A-7 760947UR0 9,317,000.00 7,859,998.48 8.000000 % 543,702.41
A-8 760947US8 1,331,000.00 1,122,856.93 0.000000 % 77,671.77
A-9 760947UT6 67,509,000.00 67,372,766.28 0.000000 % 171,527.71
A-10 760947UU3 27,446,000.00 27,388,117.82 7.000000 % 19,635.06
A-11 760947UV1 15,000,000.00 14,968,365.78 7.000000 % 10,731.11
A-12 760947UW9 72,100,000.00 71,146,229.94 6.625000 % 438,000.22
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 9,529,859.55 7.000000 % 6,832.14
M-2 760947VB4 5,306,000.00 5,294,809.92 7.000000 % 3,795.95
M-3 760947VC2 4,669,000.00 4,659,153.33 7.000000 % 3,340.24
B-1 2,335,000.00 2,330,075.61 7.000000 % 1,670.48
B-2 849,000.00 847,209.50 7.000000 % 607.38
B-3 1,698,373.98 1,694,792.21 7.000000 % 1,215.02
SPRE 0.00 0.00 0.650312 % 0.00
- -------------------------------------------------------------------------------
424,466,573.98 417,981,109.87 2,763,659.64
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 366,927.50 995,273.88 0.00 0.00 65,854,076.25
A-2 268,321.56 841,225.61 0.00 0.00 48,043,422.47
A-3 66,229.99 66,229.99 0.00 0.00 12,000,000.00
A-4 50,784.77 139,797.73 0.00 0.00 10,071,010.21
A-5 218,427.06 413,093.82 0.00 0.00 39,381,435.44
A-6 52,670.76 52,670.76 0.00 0.00 9,032,000.00
A-7 52,384.16 596,086.57 0.00 0.00 7,316,296.07
A-8 0.00 77,671.77 0.00 0.00 1,045,185.16
A-9 392,228.95 563,756.66 89,012.96 0.00 67,290,251.53
A-10 159,715.76 179,350.82 0.00 0.00 27,368,482.76
A-11 87,289.09 98,020.20 0.00 0.00 14,957,634.67
A-12 392,667.83 830,668.05 0.00 0.00 70,708,229.72
A-13 98,793.07 98,793.07 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 55,574.06 62,406.20 0.00 0.00 9,523,027.41
M-2 30,877.06 34,673.01 0.00 0.00 5,291,013.97
M-3 27,170.18 30,510.42 0.00 0.00 4,655,813.09
B-1 13,588.00 15,258.48 0.00 0.00 2,328,405.13
B-2 4,940.57 5,547.95 0.00 0.00 846,602.12
B-3 9,883.30 11,098.32 0.00 0.00 1,693,577.19
SPRED 226,446.78 226,446.78 0.00 0.00 0.00
- -------------------------------------------------------------------------------
2,574,920.45 5,338,580.09 89,012.96 0.00 415,306,463.19
===============================================================================
Run: 07/30/96 13:55:00
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-1 977.682686 9.240388 5.395993 14.636381 0.000000 968.442298
A-2 972.326530 11.458081 5.366431 16.824512 0.000000 960.868449
A-3 1000.000000 0.000000 5.519166 5.519166 0.000000 1000.000000
A-4 974.676052 8.539233 4.871908 13.411141 0.000000 966.136820
A-5 989.402555 4.866669 5.460677 10.327346 0.000000 984.535886
A-6 1000.000000 0.000000 5.831572 5.831572 0.000000 1000.000000
A-7 843.619028 58.355953 5.622428 63.978381 0.000000 785.263075
A-8 843.619031 58.355950 0.000000 58.355950 0.000000 785.263080
A-9 997.981992 2.540812 5.810025 8.350837 1.318535 996.759714
A-10 997.891052 0.715407 5.819273 6.534680 0.000000 997.175645
A-11 997.891052 0.715407 5.819273 6.534680 0.000000 997.175645
A-12 986.771566 6.074899 5.446156 11.521055 0.000000 980.696667
A-13 1000.000000 0.000000 5.519166 5.519166 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-1 997.891052 0.715407 5.819273 6.534680 0.000000 997.175645
M-2 997.891052 0.715407 5.819273 6.534680 0.000000 997.175645
M-3 997.891054 0.715408 5.819272 6.534680 0.000000 997.175646
B-1 997.891054 0.715409 5.819272 6.534681 0.000000 997.175645
B-2 997.891048 0.715406 5.819282 6.534688 0.000000 997.175642
B-3 997.891059 0.715408 5.819272 6.534680 0.000000 997.175657
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:55:02 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 92,895.99
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,037.34
SUBSERVICER ADVANCES THIS MONTH 35,800.74
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 16 4,369,374.51
(B) TWO MONTHLY PAYMENTS: 1 215,343.62
(C) THREE OR MORE MONTHLY PAYMENTS: 1 357,766.51
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 415,306,463.19
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,419
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,374,988.07
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.17296630 % 4.66141200 % 1.16562140 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.13964360 % 4.68806922 % 1.17228720 %
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 7.97085442
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 350.93
POOL TRADING FACTOR: 97.84197123
................................................................................
Run: 07/30/96 13:55:04 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 27,896,724.39 5.000000 % 731,569.06
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 136,575,000.00 129,714,614.74 6.375000 % 466,192.35
A-6 760947VW8 123,614,000.00 123,863,206.39 0.000000 % 70,364.93
A-7 760947VJ7 66,675,000.00 64,749,356.66 7.000000 % 192,663.97
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 19,957,512.03 7.000000 % 14,466.53
A-12 760947VP3 38,585,000.00 38,503,030.08 7.000000 % 27,909.55
A-13 760947VQ1 698,595.74 696,618.98 0.000000 % 16,575.78
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 12,527,330.30 7.000000 % 9,080.64
M-2 760947VU2 6,974,500.00 6,959,683.39 7.000000 % 5,044.84
M-3 760947VV0 6,137,500.00 6,124,461.50 7.000000 % 4,439.42
B-1 760947VX6 3,069,000.00 3,062,480.23 7.000000 % 2,219.89
B-2 760947VY4 1,116,000.00 1,113,629.17 7.000000 % 807.23
B-3 2,231,665.53 2,226,924.57 7.000000 % 1,614.21
SPRE 0.00 0.00 0.603106 % 0.00
- -------------------------------------------------------------------------------
557,958,461.27 547,493,572.43 1,542,948.40
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 116,215.38 847,784.44 0.00 0.00 27,165,155.33
A-2 122,977.81 122,977.81 0.00 0.00 28,800,000.00
A-3 126,141.81 126,141.81 0.00 0.00 26,330,000.00
A-4 167,196.81 167,196.81 0.00 0.00 34,157,000.00
A-5 688,984.55 1,155,176.90 0.00 0.00 129,248,422.39
A-6 507,619.95 577,984.88 433,249.12 0.00 124,226,090.58
A-7 377,636.43 570,300.40 0.00 0.00 64,556,692.69
A-8 60,865.69 60,865.69 0.00 0.00 10,436,000.00
A-9 38,201.44 38,201.44 0.00 0.00 6,550,000.00
A-10 22,308.47 22,308.47 0.00 0.00 3,825,000.00
A-11 116,397.81 130,864.34 0.00 0.00 19,943,045.50
A-12 224,560.48 252,470.03 0.00 0.00 38,475,120.53
A-13 0.00 16,575.78 0.00 0.00 680,043.20
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 73,062.90 82,143.54 0.00 0.00 12,518,249.66
M-2 40,590.82 45,635.66 0.00 0.00 6,954,638.55
M-3 35,719.58 40,159.00 0.00 0.00 6,120,022.08
B-1 17,861.25 20,081.14 0.00 0.00 3,060,260.34
B-2 6,495.00 7,302.23 0.00 0.00 1,112,821.94
B-3 12,988.05 14,602.26 0.00 0.00 2,225,310.36
SPRED 275,114.13 275,114.13 0.00 0.00 0.00
- -------------------------------------------------------------------------------
3,030,938.36 4,573,886.76 433,249.12 0.00 546,383,873.15
===============================================================================
Run: 07/30/96 13:55:04
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-1 941.502679 24.690147 3.922220 28.612367 0.000000 916.812532
A-2 1000.000000 0.000000 4.270063 4.270063 0.000000 1000.000000
A-3 1000.000000 0.000000 4.790802 4.790802 0.000000 1000.000000
A-4 1000.000000 0.000000 4.894950 4.894950 0.000000 1000.000000
A-5 949.768367 3.413453 5.044734 8.458187 0.000000 946.354914
A-6 1002.016005 0.569231 4.106492 4.675723 3.504855 1004.951628
A-7 971.118960 2.889598 5.663838 8.553436 0.000000 968.229362
A-8 1000.000000 0.000000 5.832282 5.832282 0.000000 1000.000000
A-9 1000.000000 0.000000 5.832281 5.832281 0.000000 1000.000000
A-10 1000.000000 0.000000 5.832280 5.832280 0.000000 1000.000000
A-11 997.875602 0.723327 5.819891 6.543218 0.000000 997.152275
A-12 997.875601 0.723326 5.819891 6.543217 0.000000 997.152275
A-13 997.170381 23.727285 0.000000 23.727285 0.000000 973.443096
R-I 0.000000 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-1 997.875601 0.723326 5.819890 6.543216 0.000000 997.152275
M-2 997.875603 0.723326 5.819890 6.543216 0.000000 997.152276
M-3 997.875601 0.723327 5.819891 6.543218 0.000000 997.152274
B-1 997.875604 0.723327 5.819892 6.543219 0.000000 997.152278
B-2 997.875600 0.723324 5.819892 6.543216 0.000000 997.152276
B-3 997.875596 0.723325 5.819891 6.543216 0.000000 997.152275
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:55:06 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 114,078.62
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 25,502.85
SUBSERVICER ADVANCES THIS MONTH 53,345.81
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 22 6,886,614.51
(B) TWO MONTHLY PAYMENTS: 2 518,252.10
(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 546,383,873.15
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,842
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 712,745.92
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.14508270 % 4.68391000 % 1.17100760 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.13760700 % 4.68405302 % 1.17250280 %
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 7.90192377
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 351.87
POOL TRADING FACTOR: 97.92554663
................................................................................
Run: 07/30/96 13:55:07 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 58,129,790.23 6.750000 % 458,810.76
A-2 760947UB5 39,034,000.00 37,519,644.56 6.750000 % 367,144.25
A-3 760947UC3 6,047,000.00 6,047,000.00 6.750000 % 0.00
A-4 760947UD1 5,000,000.00 4,953,322.51 6.750000 % 15,817.44
A-5 760947UE9 229,143.79 226,787.12 0.000000 % 857.02
R 760947UF6 100.00 0.00 6.750000 % 0.00
M-1 760947UG4 1,425,200.00 1,411,894.83 6.750000 % 4,508.60
M-2 760947UH2 570,100.00 564,777.74 6.750000 % 1,803.50
M-3 760947UJ8 570,100.00 564,777.74 6.750000 % 1,803.50
B-1 570,100.00 564,777.74 6.750000 % 1,803.50
B-2 285,000.00 282,339.34 6.750000 % 901.59
B-3 285,969.55 283,299.85 6.750000 % 904.68
SPRE 0.00 0.00 0.526703 % 0.00
- -------------------------------------------------------------------------------
114,016,713.34 110,548,411.66 854,354.84
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 326,680.87 785,491.63 0.00 0.00 57,670,979.47
A-2 210,854.88 577,999.13 0.00 0.00 37,152,500.31
A-3 33,983.26 33,983.26 0.00 0.00 6,047,000.00
A-4 27,836.94 43,654.38 0.00 0.00 4,937,505.07
A-5 0.00 857.02 0.00 0.00 225,930.10
R 0.00 0.00 0.00 0.00 0.00
M-1 7,934.64 12,443.24 0.00 0.00 1,407,386.23
M-2 3,173.96 4,977.46 0.00 0.00 562,974.24
M-3 3,173.96 4,977.46 0.00 0.00 562,974.24
B-1 3,173.96 4,977.46 0.00 0.00 562,974.24
B-2 1,586.71 2,488.30 0.00 0.00 281,437.75
B-3 1,592.10 2,496.78 0.00 0.00 282,395.17
SPRED 48,477.39 48,477.39 0.00 0.00 0.00
- -------------------------------------------------------------------------------
668,468.67 1,522,823.51 0.00 0.00 109,694,056.82
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 968.829837 7.646846 5.444681 13.091527 0.000000 961.182991
A-2 961.204195 9.405755 5.401826 14.807581 0.000000 951.798440
A-3 1000.000000 0.000000 5.619854 5.619854 0.000000 1000.000000
A-4 990.664502 3.163488 5.567388 8.730876 0.000000 987.501014
A-5 989.715322 3.740097 0.000000 3.740097 0.000000 985.975225
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 990.664349 3.163486 5.567387 8.730873 0.000000 987.500863
M-2 990.664340 3.163480 5.567374 8.730854 0.000000 987.500860
M-3 990.664340 3.163480 5.567374 8.730854 0.000000 987.500860
B-1 990.664340 3.163480 5.567374 8.730854 0.000000 987.500860
B-2 990.664351 3.163474 5.567404 8.730878 0.000000 987.500877
B-3 990.664391 3.163484 5.567376 8.730860 0.000000 987.500837
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:55:08 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 23,509.78
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,186.99
SUBSERVICER ADVANCES THIS MONTH 7,287.59
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 768,005.38
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 109,694,056.82
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 501,305.72
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.67167040 % 2.30367400 % 1.02465580 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.65643140 % 2.30945485 % 1.02934730 %
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 7.57855274
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 172.29
POOL TRADING FACTOR: 96.20875186
................................................................................
Run: 07/30/96 13:55:14 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 126,846,538.00 127,040,539.41 0.000000 % 129,417.08
A-2 760947WF4 20,813,863.00 20,659,091.87 7.250000 % 90,786.91
A-3 760947WG2 6,939,616.00 6,908,656.38 7.250000 % 21,213.59
A-4 760947WH0 3,076,344.00 3,044,924.71 6.100000 % 19,451.45
A-5 760947WJ6 74,488,122.00 74,488,122.00 6.300000 % 0.00
A-6 760947WK3 22,340,000.00 20,134,894.72 7.250000 % 1,011,057.50
A-7 760947WL1 30,014,887.00 29,972,597.97 7.250000 % 21,330.76
A-8 760947WM9 49,964,458.00 49,666,364.60 7.250000 % 204,254.22
A-9 760947WN7 16,853,351.00 16,853,351.00 7.250000 % 0.00
A-10 760947WP2 18,008,933.00 17,973,692.14 7.250000 % 17,775.64
A-11 760947WQ0 7,003,473.00 7,003,473.00 7.250000 % 0.00
A-12 760947WR8 95,117,613.00 94,291,704.78 7.250000 % 459,670.37
A-13 760947WS6 11,709,319.00 11,851,161.05 7.250000 % 0.00
A-14 760947WT4 67,096,213.00 66,410,946.50 6.730000 % 424,243.29
A-15 760947WU1 1,955,837.23 1,951,604.27 0.000000 % 2,306.83
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 13,164,625.73 7.250000 % 9,368.94
M-2 760947WY3 7,909,900.00 7,898,755.47 7.250000 % 5,621.35
M-3 760947WZ0 5,859,200.00 5,850,944.76 7.250000 % 4,163.97
B-1 3,222,600.00 3,218,059.56 7.250000 % 2,290.21
B-2 1,171,800.00 1,170,149.01 7.250000 % 832.77
B-3 2,343,649.31 2,340,347.20 7.250000 % 1,665.62
SPRE 0.00 0.00 0.375804 % 0.00
- -------------------------------------------------------------------------------
585,919,116.54 581,894,006.13 2,425,450.50
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 565,444.57 694,861.65 292,620.51 0.00 127,203,742.84
A-2 124,795.35 215,582.26 0.00 0.00 20,568,304.96
A-3 41,733.11 62,946.70 0.00 0.00 6,887,442.79
A-4 15,475.89 34,927.34 0.00 0.00 3,025,473.26
A-5 391,000.03 391,000.03 0.00 0.00 74,488,122.00
A-6 121,628.84 1,132,686.34 0.00 0.00 19,123,837.22
A-7 181,055.46 202,386.22 0.00 0.00 29,951,267.21
A-8 300,019.58 504,273.80 0.00 0.00 49,462,110.38
A-9 101,806.03 101,806.03 0.00 0.00 16,853,351.00
A-10 108,573.67 126,349.31 0.00 0.00 17,955,916.50
A-11 42,305.88 42,305.88 0.00 0.00 7,003,473.00
A-12 569,587.84 1,029,258.21 0.00 0.00 93,832,034.41
A-13 0.00 0.00 71,589.30 0.00 11,922,750.35
A-14 372,395.09 796,638.38 0.00 0.00 65,986,703.21
A-15 0.00 2,306.83 0.00 0.00 1,949,297.44
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 79,523.55 88,892.49 0.00 0.00 13,155,256.79
M-2 47,714.01 53,335.36 0.00 0.00 7,893,134.12
M-3 35,343.80 39,507.77 0.00 0.00 5,846,780.79
B-1 19,439.33 21,729.54 0.00 0.00 3,215,769.35
B-2 7,068.52 7,901.29 0.00 0.00 1,169,316.24
B-3 14,137.34 15,802.96 0.00 0.00 2,338,681.58
SPRED 182,202.36 182,202.36 0.00 0.00 0.00
- -------------------------------------------------------------------------------
3,321,250.25 5,746,700.75 364,209.81 0.00 579,832,765.44
===============================================================================
Run: 07/30/96 13:55:14
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 1001.529418 1.020265 4.457706 5.477971 2.306886 1002.816039
A-2 992.564036 4.361848 5.995780 10.357628 0.000000 988.202188
A-3 995.538713 3.056882 6.013749 9.070631 0.000000 992.481830
A-4 989.786809 6.322911 5.030611 11.353522 0.000000 983.463897
A-5 1000.000000 0.000000 5.249159 5.249159 0.000000 1000.000000
A-6 901.293407 45.257722 5.444442 50.702164 0.000000 856.035686
A-7 998.591065 0.710673 6.032189 6.742862 0.000000 997.880392
A-8 994.033891 4.087990 6.004660 10.092650 0.000000 989.945901
A-9 1000.000000 0.000000 6.040700 6.040700 0.000000 1000.000000
A-10 998.043146 0.987046 6.028879 7.015925 0.000000 997.056100
A-11 1000.000000 0.000000 6.040700 6.040700 0.000000 1000.000000
A-12 991.316979 4.832652 5.988248 10.820900 0.000000 986.484327
A-13 1012.113604 0.000000 0.000000 0.000000 6.113874 1018.227478
A-14 989.786808 6.322910 5.550166 11.873076 0.000000 983.463899
A-15 997.835730 1.179459 0.000000 1.179459 0.000000 996.656271
R-I 0.000000 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-1 998.591065 0.710673 6.032189 6.742862 0.000000 997.880393
M-2 998.591066 0.710673 6.032189 6.742862 0.000000 997.880393
M-3 998.591064 0.710672 6.032189 6.742861 0.000000 997.880392
B-1 998.591063 0.710672 6.032188 6.742860 0.000000 997.880392
B-2 998.591065 0.710676 6.032190 6.742866 0.000000 997.880389
B-3 998.591039 0.710674 6.032191 6.742865 0.000000 997.880344
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:55:16 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 121,230.44
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,692.78
SUBSERVICER ADVANCES THIS MONTH 129,964.66
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 56 17,523,420.11
(B) TWO MONTHLY PAYMENTS: 2 714,363.33
(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 579,832,765.44
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 2,002
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,646,922.09
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.19892710 % 4.64086200 % 1.16021100 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.18240170 % 4.63843599 % 1.16351610 %
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 7.89419142
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 354.09
POOL TRADING FACTOR: 98.96123015
................................................................................
Run: 07/30/96 13:55:18 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 110,123,000.00 108,926,722.84 7.000000 % 964,860.98
A-2 760947WA5 1,458,253.68 1,448,297.08 0.000000 % 5,254.73
R 760947WB3 100.00 0.00 7.000000 % 0.00
M-1 760947WC1 1,442,000.00 1,432,950.45 7.000000 % 4,592.40
M-2 760947WD9 865,000.00 859,571.53 7.000000 % 2,754.80
M-3 760947WE7 288,000.00 286,192.60 7.000000 % 917.21
B-1 576,700.00 573,080.81 7.000000 % 1,836.64
B-2 288,500.00 286,689.46 7.000000 % 918.80
B-3 288,451.95 286,641.72 7.000000 % 918.50
SPRE 0.00 0.00 0.242669 % 0.00
- -------------------------------------------------------------------------------
115,330,005.63 114,100,146.49 982,054.06
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 633,418.69 1,598,279.67 0.00 0.00 107,961,861.86
A-2 0.00 5,254.73 0.00 0.00 1,443,042.35
R 0.00 0.00 0.00 0.00 0.00
M-1 8,332.74 12,925.14 0.00 0.00 1,428,358.05
M-2 4,998.49 7,753.29 0.00 0.00 856,816.73
M-3 1,664.24 2,581.45 0.00 0.00 285,275.39
B-1 3,332.52 5,169.16 0.00 0.00 571,244.17
B-2 1,667.13 2,585.93 0.00 0.00 285,770.66
B-3 1,666.85 2,585.35 0.00 0.00 285,723.22
SPRED 23,001.66 23,001.66 0.00 0.00 0.00
- -------------------------------------------------------------------------------
678,082.32 1,660,136.38 0.00 0.00 113,118,092.43
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 989.136900 8.761666 5.751920 14.513586 0.000000 980.375234
A-2 993.172244 3.603440 0.000000 3.603440 0.000000 989.568804
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 993.724307 3.184743 5.778599 8.963342 0.000000 990.539563
M-2 993.724312 3.184740 5.778601 8.963341 0.000000 990.539572
M-3 993.724306 3.184757 5.778611 8.963368 0.000000 990.539549
B-1 993.724311 3.184741 5.778602 8.963343 0.000000 990.539570
B-2 993.724298 3.184749 5.778614 8.963363 0.000000 990.539549
B-3 993.724327 3.184239 5.778605 8.962844 0.000000 990.540088
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:55:19 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 23,616.35
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,404.48
SUBSERVICER ADVANCES THIS MONTH 13,297.17
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,076,749.07
(B) TWO MONTHLY PAYMENTS: 1 360,939.53
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 113,118,092.43
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 404
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 616,140.55
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.69323980 % 2.28910100 % 1.01765930 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.67500640 % 2.27235990 % 1.02327070 %
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 7.45318540
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 173.26
POOL TRADING FACTOR: 98.08210085
................................................................................
Run: 07/30/96 13:55:20 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 85,010,936.52 5.900000 % 3,429,023.19
R 0.00 143,845.44 0.000000 % 0.00
- -------------------------------------------------------------------------------
91,183,371.00 85,154,781.96 3,429,023.19
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 413,506.74 3,842,529.93 0.00 0.00 81,581,913.33
R 0.00 0.00 87,360.47 0.00 231,205.91
- -------------------------------------------------------------------------------
413,506.74 3,842,529.93 87,360.47 0.00 81,813,119.24
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 932.307455 37.605795 4.534892 42.140687 0.000000 894.701659
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:55:21 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 19,041.87
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 17,871.64
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 2,217,717.31
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 247,242.02
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 81,813,119.24
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 294
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,269,072.62
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 99.83107770 % 0.16892230 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 99.71739750 % 0.28260250 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.66848667
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 342.62
POOL TRADING FACTOR: 89.72372741
................................................................................
Run: 07/30/96 13:55:22 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 186,575,068.00 186,049,835.18 7.500000 % 805,488.51
A-2 760947XD8 75,497,074.00 75,190,621.91 7.500000 % 469,969.94
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 6,326,934.78 0.000000 % 8,356.42
R 760947XL0 100.00 0.00 7.500000 % 0.00
M-1 760947XM8 9,380,900.00 9,374,388.31 7.500000 % 6,595.41
M-2 760947XN6 6,700,600.00 6,695,948.82 7.500000 % 4,710.98
M-3 760947XP1 5,896,500.00 5,892,406.99 7.500000 % 4,145.64
B-1 2,948,300.00 2,946,253.46 7.500000 % 2,072.86
B-2 1,072,100.00 1,071,355.81 7.500000 % 753.76
B-3 2,144,237.43 2,142,749.00 7.500000 % 1,507.56
SPRE 0.00 0.00 0.220269 % 0.00
- -------------------------------------------------------------------------------
536,050,225.54 535,193,420.26 1,303,601.08
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 1,162,693.91 1,968,182.42 0.00 0.00 185,244,346.67
A-2 469,893.88 939,863.82 0.00 0.00 74,720,651.97
A-3 208,490.96 208,490.96 0.00 0.00 33,361,926.00
A-4 433,306.19 433,306.19 0.00 0.00 69,336,000.00
A-5 526,852.98 526,852.98 0.00 0.00 84,305,000.00
A-6 236,876.71 236,876.71 0.00 0.00 37,904,105.00
A-7 91,215.12 91,215.12 0.00 0.00 14,595,895.00
A-8 0.00 8,356.42 0.00 0.00 6,318,578.36
R 0.00 0.00 0.00 0.00 0.00
M-1 58,584.01 65,179.42 0.00 0.00 9,367,792.90
M-2 41,845.45 46,556.43 0.00 0.00 6,691,237.84
M-3 36,823.82 40,969.46 0.00 0.00 5,888,261.35
B-1 18,412.22 20,485.08 0.00 0.00 2,944,180.60
B-2 6,695.29 7,449.05 0.00 0.00 1,070,602.05
B-3 13,390.83 14,898.39 0.00 0.00 2,141,241.44
SPRED 98,228.78 98,228.78 0.00 0.00 0.00
- -------------------------------------------------------------------------------
3,403,310.15 4,706,911.23 0.00 0.00 533,889,819.18
===============================================================================
Run: 07/30/96 13:55:22
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-1 997.184871 4.317236 6.231775 10.549011 0.000000 992.867636
A-2 995.940875 6.225009 6.224001 12.449010 0.000000 989.715866
A-3 1000.000000 0.000000 6.249368 6.249368 0.000000 1000.000000
A-4 1000.000000 0.000000 6.249368 6.249368 0.000000 1000.000000
A-5 1000.000000 0.000000 6.249368 6.249368 0.000000 1000.000000
A-6 1000.000000 0.000000 6.249368 6.249368 0.000000 1000.000000
A-7 1000.000000 0.000000 6.249368 6.249368 0.000000 1000.000000
A-8 999.133770 1.319625 0.000000 1.319625 0.000000 997.814145
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 999.305857 0.703068 6.245031 6.948099 0.000000 998.602789
M-2 999.305856 0.703068 6.245030 6.948098 0.000000 998.602788
M-3 999.305858 0.703068 6.245030 6.948098 0.000000 998.602790
B-1 999.305858 0.703070 6.245029 6.948099 0.000000 998.602788
B-2 999.305858 0.703069 6.245024 6.948093 0.000000 998.602789
B-3 999.305846 0.703070 6.245031 6.948101 0.000000 998.602771
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:55:24 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 112,138.50
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,106.99
SUBSERVICER ADVANCES THIS MONTH 70,621.58
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 36 9,621,213.88
(B) TWO MONTHLY PAYMENTS: 1 254,620.32
(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 533,889,819.18
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,847
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 926,574.79
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.68238140 % 4.15279600 % 1.16482300 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.67307650 % 4.11082798 % 1.16686120 %
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 7.92528493
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 355.56
POOL TRADING FACTOR: 99.59697688
................................................................................
Run: 07/30/96 13:55:25 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 79,282,469.68 7.000000 % 2,296,241.55
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 19,932,411.11 7.000000 % 67,280.05
A-6 760947XV8 2,531,159.46 2,520,648.15 0.000000 % 10,927.31
R 760947XW6 100.00 0.00 7.000000 % 0.00
M-1 760947XX4 2,368,100.00 2,360,095.69 7.000000 % 7,966.29
M-2 760947XY2 789,000.00 786,333.13 7.000000 % 2,654.20
M-3 760947XZ9 394,500.00 393,166.57 7.000000 % 1,327.10
B-1 789,000.00 786,333.13 7.000000 % 2,654.20
B-2 394,500.00 393,166.57 7.000000 % 1,327.10
B-3 394,216.33 392,883.86 7.000000 % 1,326.13
SPRE 0.00 0.00 0.369336 % 0.00
- -------------------------------------------------------------------------------
157,805,575.79 157,242,507.89 2,391,703.93
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 462,359.97 2,758,601.52 0.00 0.00 76,986,228.13
A-2 80,478.92 80,478.92 0.00 0.00 13,800,000.00
A-3 107,013.64 107,013.64 0.00 0.00 18,350,000.00
A-4 106,401.30 106,401.30 0.00 0.00 18,245,000.00
A-5 116,241.95 183,522.00 0.00 0.00 19,865,131.06
A-6 0.00 10,927.31 0.00 0.00 2,509,720.84
R 0.00 0.00 0.00 0.00 0.00
M-1 13,763.61 21,729.90 0.00 0.00 2,352,129.40
M-2 4,585.74 7,239.94 0.00 0.00 783,678.93
M-3 2,292.87 3,619.97 0.00 0.00 391,839.47
B-1 4,585.74 7,239.94 0.00 0.00 783,678.93
B-2 2,292.87 3,619.97 0.00 0.00 391,839.47
B-3 2,291.22 3,617.35 0.00 0.00 391,557.73
SPRED 48,383.40 48,383.40 0.00 0.00 0.00
- -------------------------------------------------------------------------------
950,691.23 3,342,395.16 0.00 0.00 154,850,803.96
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 994.137551 28.792997 5.797617 34.590614 0.000000 965.344553
A-2 1000.000000 0.000000 5.831806 5.831806 0.000000 1000.000000
A-3 1000.000000 0.000000 5.831806 5.831806 0.000000 1000.000000
A-4 1000.000000 0.000000 5.831806 5.831806 0.000000 1000.000000
A-5 996.620556 3.364003 5.812098 9.176101 0.000000 993.256553
A-6 995.847235 4.317116 0.000000 4.317116 0.000000 991.530119
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 996.619944 3.364001 5.812090 9.176091 0.000000 993.255944
M-2 996.619937 3.364005 5.812091 9.176096 0.000000 993.255932
M-3 996.619949 3.364005 5.812091 9.176096 0.000000 993.255944
B-1 996.619937 3.364005 5.812091 9.176096 0.000000 993.255932
B-2 996.619949 3.364005 5.812091 9.176096 0.000000 993.255944
B-3 996.619952 3.363991 5.812088 9.176079 0.000000 993.255999
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:55:27 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 32,685.74
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,067.44
SUBSERVICER ADVANCES THIS MONTH 21,469.54
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,345,960.25
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 154,850,803.96
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 1,859,580.04
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.69602020 % 2.28771500 % 1.01626460 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.65571240 % 2.27809460 % 1.02866290 %
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 7.56656949
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 167.72
POOL TRADING FACTOR: 98.12758718
................................................................................
Run: 07/30/96 13:55:28 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-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 31,492,979.51 7.500000 % 143,568.46
A-2 760947YB1 105,040,087.00 104,522,404.08 7.500000 % 395,584.15
A-3 760947YC9 2,560,000.00 2,560,000.00 7.500000 % 0.00
A-4 760947YD7 33,579,740.00 33,552,939.25 7.500000 % 27,047.17
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 10,446,790.70 8.000000 % 39,537.79
A-12 760947YM7 59,143,468.00 58,851,983.44 7.000000 % 222,736.09
A-13 760947YN5 16,215,000.00 16,135,085.48 6.100000 % 61,066.18
A-14 760947YP0 0.00 0.00 2.900000 % 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 9,639,024.31 0.000000 % 13,467.36
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 11,016,100.78 7.500000 % 8,880.13
M-2 760947YX3 3,675,000.00 3,672,066.90 7.500000 % 2,960.07
M-3 760947YY1 1,837,500.00 1,836,033.45 7.500000 % 1,480.03
B-1 2,756,200.00 2,754,000.21 7.500000 % 2,220.01
B-2 1,286,200.00 1,285,173.45 7.500000 % 1,035.98
B-3 1,470,031.75 1,468,858.49 7.500000 % 1,184.08
SPRE 0.00 0.00 0.211096 % 0.00
- -------------------------------------------------------------------------------
367,497,079.85 366,312,952.05 920,767.50
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 196,798.30 340,366.76 0.00 0.00 31,349,411.05
A-2 653,156.11 1,048,740.26 0.00 0.00 104,126,819.93
A-3 16,000.00 16,000.00 0.00 0.00 2,560,000.00
A-4 209,670.91 236,718.08 0.00 0.00 33,525,892.08
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-7 169,865.03 169,865.03 0.00 0.00 27,457,512.00
A-8 81,248.95 81,248.95 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 69,633.66 109,171.45 0.00 0.00 10,407,252.91
A-12 343,246.00 565,982.09 0.00 0.00 58,629,247.35
A-13 82,006.35 143,072.53 0.00 0.00 16,074,019.30
A-14 38,986.62 38,986.62 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 15,184.97 15,184.97 0.00 0.00 2,430,000.00
A-18 0.00 13,467.36 0.00 0.00 9,625,556.95
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 68,839.15 77,719.28 0.00 0.00 11,007,220.65
M-2 22,946.59 25,906.66 0.00 0.00 3,669,106.83
M-3 11,473.30 12,953.33 0.00 0.00 1,834,553.42
B-1 17,209.63 19,429.64 0.00 0.00 2,751,780.20
B-2 8,030.99 9,066.97 0.00 0.00 1,284,137.47
B-3 9,178.84 10,362.92 0.00 0.00 1,467,674.41
SPRED 64,428.71 64,428.71 0.00 0.00 0.00
- -------------------------------------------------------------------------------
2,291,101.61 3,211,869.11 0.00 0.00 365,392,184.55
===============================================================================
Run: 07/30/96 13:55:28
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-1 994.069559 4.531710 6.211899 10.743609 0.000000 989.537849
A-2 995.071568 3.766030 6.218160 9.984190 0.000000 991.305538
A-3 1000.000000 0.000000 6.250000 6.250000 0.000000 1000.000000
A-4 999.201877 0.805461 6.243971 7.049432 0.000000 998.396416
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 6.186468 6.186468 0.000000 1000.000000
A-8 1000.000000 0.000000 6.248958 6.248958 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-11 995.071568 3.766030 6.632704 10.398734 0.000000 991.305538
A-12 995.071568 3.766030 5.803616 9.569646 0.000000 991.305538
A-13 995.071568 3.766030 5.057438 8.823468 0.000000 991.305538
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 6.248959 6.248959 0.000000 1000.000000
A-18 998.878346 1.395603 0.000000 1.395603 0.000000 997.482743
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 999.201878 0.805461 6.243970 7.049431 0.000000 998.396416
M-2 999.201878 0.805461 6.243970 7.049431 0.000000 998.396416
M-3 999.201878 0.805459 6.243973 7.049432 0.000000 998.396419
B-1 999.201876 0.805460 6.243970 7.049430 0.000000 998.396415
B-2 999.201874 0.805458 6.243967 7.049425 0.000000 998.396416
B-3 999.201881 0.805459 6.243974 7.049433 0.000000 998.396402
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:55:31 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 76,205.95
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 21,272.08
SUBSERVICER ADVANCES THIS MONTH 10,298.71
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,425,012.80
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 365,392,184.55
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,425
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 624,516.95
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.82286410 % 4.63285900 % 1.54427660 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.81210290 % 4.51867380 % 1.54696690 %
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 7.84182349
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 342.83
POOL TRADING FACTOR: 99.42723482
................................................................................
Run: 07/30/96 13:55:37 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-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 37,528,000.00 7.750000 % 1,118,246.68
A-2 760947ZU8 108,005,000.00 108,005,000.00 7.500000 % 859,617.31
A-3 760947ZV6 22,739,000.00 22,739,000.00 6.037500 % 171,923.46
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 2,005,000.00 7.750000 % 13,092.64
A-8 760947A27 4,558,000.00 4,558,000.00 7.750000 % 25,858.96
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 10,301,000.00 7.750000 % 53,148.98
A-18 760947B42 12,069,000.00 12,069,000.00 7.750000 % 0.00
A-19 760947B59 8,230,000.00 8,230,000.00 7.750000 % 0.00
A-20 760947B67 41,182,000.00 41,182,000.00 7.750000 % 26,770.55
A-21 760947B75 10,625,000.00 10,625,000.00 7.750000 % 6,906.83
A-22 760947B83 5,391,778.36 5,391,778.36 0.000000 % 40,655.61
R-I 760947B91 100.00 100.00 7.750000 % 100.00
R-II 760947C25 100.00 100.00 7.750000 % 100.00
M-1 760947C33 10,108,600.00 10,108,600.00 7.750000 % 6,571.14
M-2 760947C41 6,317,900.00 6,317,900.00 7.750000 % 4,106.98
M-3 760947C58 5,559,700.00 5,559,700.00 7.750000 % 3,614.11
B-1 2,527,200.00 2,527,200.00 7.750000 % 1,642.82
B-2 1,263,600.00 1,263,600.00 7.750000 % 821.41
B-3 2,022,128.94 2,022,128.94 7.750000 % 1,314.48
SPRE 0.00 0.00 0.341709 % 0.00
- -------------------------------------------------------------------------------
505,431,107.30 505,431,107.30 2,334,491.96
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 242,354.21 1,360,600.89 0.00 0.00 36,409,753.32
A-2 674,991.92 1,534,609.23 0.00 0.00 107,145,382.69
A-3 114,398.92 286,322.38 0.00 0.00 22,567,076.54
A-4 56,133.64 56,133.64 0.00 0.00 0.00
A-5 182,335.63 182,335.63 0.00 0.00 25,743,000.00
A-6 482,653.13 482,653.13 0.00 0.00 77,229,000.00
A-7 12,948.21 26,040.85 0.00 0.00 1,991,907.36
A-8 29,435.36 55,294.32 0.00 0.00 4,532,141.04
A-9 34,664.65 34,664.65 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 33,055.57 33,055.57 0.00 0.00 5,667,000.00
A-13 96,113.15 96,113.15 0.00 0.00 15,379,000.00
A-14 64,109.59 64,109.59 0.00 0.00 9,617,000.00
A-15 95,827.75 95,827.75 0.00 0.00 14,375,000.00
A-16 293,514.15 293,514.15 0.00 0.00 45,450,000.00
A-17 66,523.41 119,672.39 0.00 0.00 10,247,851.02
A-18 77,941.09 77,941.09 0.00 0.00 12,069,000.00
A-19 0.00 0.00 53,148.98 0.00 8,283,148.98
A-20 265,951.58 292,722.13 0.00 0.00 41,155,229.45
A-21 68,615.79 75,522.62 0.00 0.00 10,618,093.17
A-22 0.00 40,655.61 0.00 0.00 5,351,122.75
R-I 0.65 100.65 0.00 0.00 0.00
R-II 0.65 100.65 0.00 0.00 0.00
M-1 65,280.91 71,852.05 0.00 0.00 10,102,028.86
M-2 40,800.72 44,907.70 0.00 0.00 6,313,793.02
M-3 35,904.31 39,518.42 0.00 0.00 5,556,085.89
B-1 16,320.55 17,963.37 0.00 0.00 2,525,557.18
B-2 8,160.27 8,981.68 0.00 0.00 1,262,778.59
B-3 13,058.82 14,373.30 0.00 0.00 2,020,814.46
SPRED 143,916.91 143,916.91 0.00 0.00 0.00
- -------------------------------------------------------------------------------
3,320,006.54 5,654,498.50 53,148.98 0.00 503,149,764.32
===============================================================================
Run: 07/30/96 13:55:37
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 1000.000000 29.797663 6.457957 36.255620 0.000000 970.202338
A-2 1000.000000 7.959051 6.249636 14.208687 0.000000 992.040949
A-3 1000.000000 7.560731 5.030957 12.591688 0.000000 992.439269
A-5 1000.000000 0.000000 7.082921 7.082921 0.000000 1000.000000
A-6 1000.000000 0.000000 6.249636 6.249636 0.000000 1000.000000
A-7 1000.000000 6.529995 6.457960 12.987955 0.000000 993.470005
A-8 1000.000000 5.673313 6.457955 12.131268 0.000000 994.326687
A-9 1000.000000 0.000000 6.666279 6.666279 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 5.832993 5.832993 0.000000 1000.000000
A-13 1000.000000 0.000000 6.249636 6.249636 0.000000 1000.000000
A-14 1000.000000 0.000000 6.666277 6.666277 0.000000 1000.000000
A-15 1000.000000 0.000000 6.666278 6.666278 0.000000 1000.000000
A-16 1000.000000 0.000000 6.457957 6.457957 0.000000 1000.000000
A-17 1000.000000 5.159594 6.457957 11.617551 0.000000 994.840406
A-18 1000.000000 0.000000 6.457958 6.457958 0.000000 1000.000000
A-19 1000.000000 0.000000 0.000000 0.000000 6.457956 1006.457956
A-20 1000.000000 0.650055 6.457957 7.108012 0.000000 999.349945
A-21 1000.000000 0.650055 6.457957 7.108012 0.000000 999.349945
A-22 1000.000000 7.540297 0.000000 7.540297 0.000000 992.459703
R-I 1000.000000 1000.00000 6.500000 1006.500000 0.000000 0.000000
R-II 1000.000000 1000.00000 6.500000 1006.500000 0.000000 0.000000
M-1 1000.000000 0.650054 6.457958 7.108012 0.000000 999.349946
M-2 1000.000000 0.650055 6.457956 7.108011 0.000000 999.349945
M-3 1000.000000 0.650055 6.457958 7.108013 0.000000 999.349945
B-1 1000.000000 0.650055 6.457957 7.108012 0.000000 999.349945
B-2 1000.000000 0.650055 6.457953 7.108008 0.000000 999.349945
B-3 1000.000000 0.650053 6.457956 7.108009 0.000000 999.349952
_______________________________________________________________________________
DETERMINATION DATE 22-July-96
DISTRIBUTION DATE 25-July-96
Run: 07/30/96 13:55:39 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 105,263.31
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,685.56
SUBSERVICER ADVANCES THIS MONTH 17,554.25
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 2,374,112.88
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 503,149,764.32
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,826
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,952,071.89
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.44061150 % 4.39689400 % 1.16249430 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.41921780 % 4.36687232 % 1.16696790 %
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 8.29610003
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 355.52
POOL TRADING FACTOR: 99.54863424
................................................................................
